•
|
the general political, economic and competitive conditions in the United States and in any foreign jurisdictions in which we invest;
|
•
|
the level and volatility of prevailing interest rates and credit spreads;
|
•
|
adverse changes in the real estate and real estate capital markets;
|
•
|
general volatility of the securities markets in which we participate;
|
•
|
changes in our business, investment strategies or target assets;
|
•
|
difficulty in obtaining financing or raising capital;
|
•
|
reductions in the yield on our investments and increases in the cost of our financing;
|
•
|
acts of God such as hurricanes, earthquakes and other natural disasters, acts of war and/or terrorism and other events that may cause unanticipated and uninsured performance declines and/or losses to us or the owners and operators of the real estate securing our investments;
|
•
|
deterioration in the performance of properties securing our investments that may cause deterioration in the performance of our investments and potentially principal losses to us;
|
•
|
defaults by borrowers in paying debt service on outstanding indebtedness;
|
•
|
the adequacy of collateral securing our investments and declines in the fair value of our investments;
|
•
|
adverse developments in the availability of desirable investment opportunities whether they are due to competition, regulation or otherwise;
|
•
|
difficulty in successfully managing our growth, including integrating new assets into our existing systems;
|
•
|
the cost of operating our platform, including, but not limited to, the cost of operating a real estate investment platform and the cost of operating as a publicly traded company;
|
•
|
the availability of qualified personnel and our relationship with our Manager;
|
•
|
KKR controls us and its interests may conflict with those of our stockholders in the future;
|
•
|
our qualification as a real estate investment trust ("REIT") for U.S. federal income tax purposes and our exclusion from registration under the Investment Company Act of 1940; and
|
•
|
authoritative accounting principles generally accepted in the United States of America ("GAAP") or policy changes from such standard-setting bodies such as the Financial Accounting Standards Board, the SEC, the Internal Revenue Service, the New York Stock Exchange and other authorities that we are subject to, as well as their counterparts in any foreign jurisdictions where we might do business.
|
|
PAGE
|
|
|
September 30,
2017 |
|
December 31,
2016 |
||||
Assets
|
|
|
|
|
||||
Cash and cash equivalents
|
|
$
|
89,976
|
|
|
$
|
96,189
|
|
Restricted cash and cash equivalents
|
|
600
|
|
|
157
|
|
||
Commercial mortgage loans, held-for-investment, net
|
|
1,543,851
|
|
|
674,596
|
|
||
Commercial mortgage loans, held-for-sale, net
|
|
81,550
|
|
|
26,230
|
|
||
Preferred interest in joint venture, held-to-maturity
|
|
—
|
|
|
36,445
|
|
||
Equity method investments in unconsolidated subsidiaries, at fair value
|
|
8,328
|
|
|
—
|
|
||
Accrued interest receivable
|
|
6,930
|
|
|
2,974
|
|
||
Other assets
|
|
2,894
|
|
|
2,728
|
|
||
Commercial mortgage loans held in variable interest entities, at fair value
|
|
5,429,874
|
|
|
5,426,084
|
|
||
Total Assets
|
|
$
|
7,164,003
|
|
|
$
|
6,265,403
|
|
|
|
|
|
|
||||
Liabilities and Equity
|
|
|
|
|
||||
Liabilities
|
|
|
|
|
||||
Secured financing agreements, net
|
|
$
|
755,987
|
|
|
$
|
439,144
|
|
Accounts payable, accrued expenses and other liabilities
|
|
3,014
|
|
|
2,297
|
|
||
Dividends payable
|
|
19,992
|
|
|
—
|
|
||
Accrued interest payable
|
|
1,108
|
|
|
593
|
|
||
Due to affiliates
|
|
4,036
|
|
|
1,728
|
|
||
Variable interest entity liabilities, at fair value
|
|
5,313,914
|
|
|
5,313,574
|
|
||
Total Liabilities
|
|
6,098,051
|
|
|
5,757,336
|
|
||
|
|
|
|
|
||||
Commitments and Contingencies
|
|
|
|
|
||||
|
|
|
|
|
||||
Temporary Equity
|
|
|
|
|
||||
Redeemable noncontrolling interests in equity of consolidated joint venture
|
|
3,053
|
|
|
3,030
|
|
||
Redeemable preferred stock
|
|
949
|
|
|
—
|
|
||
|
|
|
|
|
||||
Permanent Equity
|
|
|
|
|
||||
Preferred stock, 50,000,000 authorized (1 share with par value of $0.01 issued and outstanding as of September 30, 2017 and December 31, 2016, respectively, and 125 shares with stated value of $1,000.00 issued and outstanding as of December 31, 2016)
|
|
—
|
|
|
125
|
|
||
Common stock, 300,000,000 authorized (53,685,440 and 24,158,392 shares with par value of $0.01 issued and outstanding as of September 30, 2017 and December 31, 2016, respectively)
|
|
537
|
|
|
242
|
|
||
Additional paid-in capital
|
|
1,052,826
|
|
|
479,417
|
|
||
Retained earnings
|
|
9,110
|
|
|
17,914
|
|
||
Treasury stock: 26,398 shares held at cost as of September 30, 2017
|
|
(523
|
)
|
|
—
|
|
||
Total KKR Real Estate Finance Trust Inc. stockholders’ equity
|
|
1,061,950
|
|
|
497,698
|
|
||
Noncontrolling interests in equity of consolidated joint venture
|
|
—
|
|
|
7,339
|
|
||
Total Permanent Equity
|
|
1,061,950
|
|
|
505,037
|
|
||
Total Liabilities and Equity
|
|
$
|
7,164,003
|
|
|
$
|
6,265,403
|
|
|
|
For the Three Months Ended September 30,
|
|
For the Nine Months Ended September 30,
|
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
Net Interest Income
|
|
|
|
|
|
|
|
|
||||||||
Interest income
|
|
$
|
24,408
|
|
|
$
|
7,896
|
|
|
$
|
54,760
|
|
|
$
|
20,884
|
|
Interest expense
|
|
5,414
|
|
|
1,627
|
|
|
12,592
|
|
|
3,976
|
|
||||
Total net interest income
|
|
18,994
|
|
|
6,269
|
|
|
42,168
|
|
|
16,908
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Other Income
|
|
|
|
|
|
|
|
|
||||||||
Change in net assets related to consolidated variable interest entities
|
|
4,025
|
|
|
6,220
|
|
|
12,810
|
|
|
9,960
|
|
||||
Income from equity method investments in unconsolidated subsidiaries
|
|
115
|
|
|
—
|
|
|
461
|
|
|
—
|
|
||||
Other income
|
|
177
|
|
|
64
|
|
|
616
|
|
|
143
|
|
||||
Total other income (loss)
|
|
4,317
|
|
|
6,284
|
|
|
13,887
|
|
|
10,103
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Operating Expenses
|
|
|
|
|
|
|
|
|
||||||||
General and administrative
|
|
1,339
|
|
|
548
|
|
|
3,254
|
|
|
1,748
|
|
||||
Management fees to affiliate
|
|
3,989
|
|
|
1,621
|
|
|
9,513
|
|
|
4,088
|
|
||||
Incentive compensation to affiliate
|
|
—
|
|
|
—
|
|
|
—
|
|
|
365
|
|
||||
Total operating expenses
|
|
5,328
|
|
|
2,169
|
|
|
12,767
|
|
|
6,201
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Income (Loss) Before Income Taxes, Noncontrolling Interests and Preferred Dividends
|
|
17,983
|
|
|
10,384
|
|
|
43,288
|
|
|
20,810
|
|
||||
Income tax expense
|
|
120
|
|
|
71
|
|
|
388
|
|
|
214
|
|
||||
Net Income (Loss)
|
|
17,863
|
|
|
10,313
|
|
|
42,900
|
|
|
20,596
|
|
||||
Redeemable Noncontrolling Interests in Income (Loss) of Consolidated Joint Venture
|
|
54
|
|
|
87
|
|
|
134
|
|
|
248
|
|
||||
Noncontrolling Interests in Income (Loss) of Consolidated Joint Venture
|
|
377
|
|
|
210
|
|
|
801
|
|
|
601
|
|
||||
Net Income (Loss) Attributable to KKR Real Estate Finance Trust Inc. and Subsidiaries
|
|
17,432
|
|
|
10,016
|
|
|
41,965
|
|
|
19,747
|
|
||||
Preferred Stock Dividends
|
|
93
|
|
|
4
|
|
|
181
|
|
|
12
|
|
||||
Net Income (Loss) Attributable to Common Stockholders
|
|
$
|
17,339
|
|
|
$
|
10,012
|
|
|
$
|
41,784
|
|
|
$
|
19,735
|
|
|
|
|
|
|
|
|
|
|
||||||||
Net Income (Loss) Per Share of Common Stock
|
|
|
|
|
|
|
|
|
||||||||
Basic
|
|
$
|
0.32
|
|
|
$
|
0.48
|
|
|
$
|
0.98
|
|
|
$
|
1.12
|
|
Diluted
|
|
$
|
0.32
|
|
|
$
|
0.48
|
|
|
$
|
0.98
|
|
|
$
|
1.12
|
|
Weighted Average Number of Shares of Common Stock Outstanding
|
|
|
|
|
|
|
|
|
||||||||
Basic
|
|
53,696,967
|
|
20,810,322
|
|
42,501,356
|
|
|
17,668,177
|
|
||||||
Diluted
|
|
53,697,041
|
|
20,810,322
|
|
42,501,530
|
|
|
17,668,177
|
|
||||||
|
|
|
|
|
|
|
|
|
||||||||
Dividends Declared per Share of Common Stock
|
|
$
|
0.37
|
|
|
$
|
0.26
|
|
|
$
|
1.25
|
|
|
$
|
0.95
|
|
|
|
Permanent Equity
|
|
Temporary Equity
|
||||||||||||||||||||||||||||||||||||||||||
|
|
KKR Real Estate Finance Trust Inc.
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||||
|
|
Preferred Stock
|
|
Common Stock
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||
|
|
Shares
|
|
Stated Value
|
|
Shares
|
|
Par Value
|
|
Additional Paid-In Capital
|
|
Retained Earnings
|
|
Treasury Stock
|
|
Total KKR Real Estate Finance Trust Inc. Stockholders' Equity
|
|
Noncontrolling Interests in Equity of Consolidated Joint Venture
|
|
Total Permanent Equity
|
|
Redeemable Noncontrolling Interests in Equity of Consolidated Joint Venture
|
|
Redeemable Preferred Stock
|
||||||||||||||||||||||
Balance at December 31, 2015
|
|
125
|
|
|
$
|
125
|
|
|
13,636,416
|
|
|
$
|
136
|
|
|
$
|
272,518
|
|
|
$
|
8,681
|
|
|
$
|
—
|
|
|
$
|
281,460
|
|
|
$
|
4,914
|
|
|
$
|
286,374
|
|
|
$
|
4,643
|
|
|
$
|
—
|
|
Issuance of stock
|
|
—
|
|
|
—
|
|
|
10,521,976
|
|
|
106
|
|
|
209,898
|
|
|
—
|
|
|
—
|
|
|
210,004
|
|
|
—
|
|
|
210,004
|
|
|
—
|
|
|
—
|
|
||||||||||
Offering costs
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,999
|
)
|
|
—
|
|
|
—
|
|
|
(2,999
|
)
|
|
—
|
|
|
(2,999
|
)
|
|
—
|
|
|
—
|
|
||||||||||
Preferred dividends declared
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(12
|
)
|
|
—
|
|
|
(12
|
)
|
|
—
|
|
|
(12
|
)
|
|
—
|
|
|
—
|
|
||||||||||
Common dividends declared
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(16,352
|
)
|
|
—
|
|
|
(16,352
|
)
|
|
—
|
|
|
(16,352
|
)
|
|
—
|
|
|
—
|
|
||||||||||
Capital contributions
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,048
|
|
|
2,048
|
|
|
—
|
|
|
—
|
|
||||||||||
Capital distributions
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(291
|
)
|
|
(291
|
)
|
|
(254
|
)
|
|
—
|
|
||||||||||
Net income (loss)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
19,747
|
|
|
—
|
|
|
19,747
|
|
|
601
|
|
|
20,348
|
|
|
248
|
|
|
—
|
|
||||||||||
Balance at September 30, 2016
|
|
125
|
|
|
$
|
125
|
|
|
24,158,392
|
|
|
$
|
242
|
|
|
$
|
479,417
|
|
|
$
|
12,064
|
|
|
$
|
—
|
|
|
$
|
491,848
|
|
|
$
|
7,272
|
|
|
$
|
499,120
|
|
|
$
|
4,637
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||
Balance at December 31, 2016
|
|
126
|
|
|
$
|
125
|
|
|
24,158,392
|
|
|
$
|
242
|
|
|
$
|
479,417
|
|
|
$
|
17,914
|
|
|
$
|
—
|
|
|
$
|
497,698
|
|
|
$
|
7,339
|
|
|
$
|
505,037
|
|
|
$
|
3,030
|
|
|
$
|
—
|
|
Issuance of stock
|
|
—
|
|
|
—
|
|
|
29,553,446
|
|
|
295
|
|
|
580,011
|
|
|
—
|
|
|
—
|
|
|
580,306
|
|
|
—
|
|
|
580,306
|
|
|
—
|
|
|
949
|
|
||||||||||
Acquisition of treasury stock
|
|
—
|
|
|
—
|
|
|
(26,398
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(523
|
)
|
|
(523
|
)
|
|
—
|
|
|
(523
|
)
|
|
—
|
|
|
—
|
|
||||||||||
Redemption of preferred stock
|
|
(125
|
)
|
|
(125
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(125
|
)
|
|
—
|
|
|
(125
|
)
|
|
—
|
|
|
—
|
|
||||||||||
Offering costs
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(6,642
|
)
|
|
—
|
|
|
—
|
|
|
(6,642
|
)
|
|
—
|
|
|
(6,642
|
)
|
|
—
|
|
|
—
|
|
||||||||||
Preferred dividends declared
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(6
|
)
|
|
—
|
|
|
(6
|
)
|
|
—
|
|
|
(6
|
)
|
|
—
|
|
|
(175
|
)
|
||||||||||
Common dividends declared
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(50,588
|
)
|
|
—
|
|
|
(50,588
|
)
|
|
—
|
|
|
(50,588
|
)
|
|
—
|
|
|
—
|
|
||||||||||
Capital distributions
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(8,140
|
)
|
|
(8,140
|
)
|
|
(111
|
)
|
|
—
|
|
||||||||||
Equity compensation
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
40
|
|
|
—
|
|
|
—
|
|
|
40
|
|
|
—
|
|
|
40
|
|
|
—
|
|
|
—
|
|
||||||||||
Net income (loss)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
41,790
|
|
|
—
|
|
|
41,790
|
|
|
801
|
|
|
42,591
|
|
|
134
|
|
|
175
|
|
||||||||||
Balance at September 30, 2017
|
|
1
|
|
|
$
|
—
|
|
|
53,685,440
|
|
|
$
|
537
|
|
|
$
|
1,052,826
|
|
|
$
|
9,110
|
|
|
$
|
(523
|
)
|
|
$
|
1,061,950
|
|
|
$
|
—
|
|
|
$
|
1,061,950
|
|
|
$
|
3,053
|
|
|
$
|
949
|
|
|
|
For the Nine Months Ended September 30,
|
||||||
|
|
2017
|
|
2016
|
||||
Cash Flows From Operating Activities
|
|
|
|
|
||||
Net income (loss)
|
|
$
|
42,900
|
|
|
$
|
20,596
|
|
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:
|
|
|
|
|
||||
Amortization of deferred debt issuance costs
|
|
1,731
|
|
|
1,009
|
|
||
Accretion of net deferred loan fees and discounts
|
|
(2,301
|
)
|
|
(495
|
)
|
||
Interest paid-in-kind
|
|
(864
|
)
|
|
(1,476
|
)
|
||
Change in noncash net assets of consolidated variable interest entities
|
|
(3,453
|
)
|
|
(974
|
)
|
||
(Income) from equity investment in unconsolidated subsidiary
|
|
(461
|
)
|
|
—
|
|
||
Equity compensation
|
|
40
|
|
|
—
|
|
||
Origination and purchase of commercial loans, held-for-sale
|
|
(91,475
|
)
|
|
—
|
|
||
Proceeds from sale of commercial loans, held-for-sale
|
|
10,000
|
|
|
—
|
|
||
Changes in operating assets and liabilities:
|
|
|
|
|
||||
Accrued interest receivable, net
|
|
(3,956
|
)
|
|
(462
|
)
|
||
Other assets
|
|
2,421
|
|
|
4,615
|
|
||
Due to affiliates
|
|
2,308
|
|
|
(708
|
)
|
||
Accounts payable, accrued expenses and other liabilities
|
|
(1,330
|
)
|
|
(3,813
|
)
|
||
Accrued interest payable
|
|
515
|
|
|
252
|
|
||
Net cash (used in) provided by operating activities
|
|
(43,925
|
)
|
|
18,544
|
|
||
|
|
|
|
|
||||
Cash Flows From Investing Activities
|
|
|
|
|
||||
Proceeds from principal repayments of commercial mortgage loans, held-for-investment
|
|
18,568
|
|
|
5,207
|
|
||
Proceeds from principal repayments of preferred interest in joint venture, held-to-maturity
|
|
37,310
|
|
|
—
|
|
||
Proceeds from sale of commercial mortgage loans
|
|
60,991
|
|
|
—
|
|
||
Origination and purchase of commercial mortgage loans, held-for-investment
|
|
(920,358
|
)
|
|
(381,348
|
)
|
||
Investment in commercial mortgage-backed securities, equity method investee
|
|
(27,588
|
)
|
|
—
|
|
||
Proceeds from commercial mortgage-backed securities, equity method investee
|
|
19,588
|
|
|
—
|
|
||
Purchases of commercial mortgage-backed securities
|
|
—
|
|
|
(36,351
|
)
|
||
Investment in preferred interest in joint venture
|
|
—
|
|
|
(10,240
|
)
|
||
Purchases of other capitalized assets
|
|
—
|
|
|
(455
|
)
|
||
Net cash used in investing activities
|
|
(811,489
|
)
|
|
(423,187
|
)
|
|
|
For the Nine Months Ended September 30,
|
||||||
|
|
2017
|
|
2016
|
||||
Cash Flows From Financing Activities
|
|
|
|
|
||||
Proceeds from borrowings under secured financing agreements
|
|
776,447
|
|
|
273,705
|
|
||
Proceeds from issuances of common stock
|
|
581,255
|
|
|
210,004
|
|
||
Redemption of preferred stock
|
|
(125
|
)
|
|
—
|
|
||
Proceeds from noncontrolling interest contributions
|
|
—
|
|
|
2,048
|
|
||
Payments of common stock dividends
|
|
(30,715
|
)
|
|
(16,352
|
)
|
||
Payments of preferred stock dividends
|
|
(63
|
)
|
|
(8
|
)
|
||
Principal repayments on borrowings under secured financing agreements
|
|
(460,432
|
)
|
|
(21,771
|
)
|
||
Payments of debt issuance costs
|
|
(3,051
|
)
|
|
(1,796
|
)
|
||
Payments of stock issuance costs
|
|
(4,898
|
)
|
|
(2,920
|
)
|
||
Payments of redeemable noncontrolling interest distributions
|
|
(111
|
)
|
|
(254
|
)
|
||
Payments of noncontrolling interest distributions
|
|
(8,140
|
)
|
|
(291
|
)
|
||
Payments to acquire treasury stock
|
|
(523
|
)
|
|
—
|
|
||
Net cash provided by financing activities
|
|
849,644
|
|
|
442,365
|
|
||
|
|
|
|
|
||||
Net Increase (Decrease) in Cash, Cash Equivalents, and Restricted Cash
|
|
(5,770
|
)
|
|
37,722
|
|
||
Cash, Cash Equivalents, and Restricted Cash at Beginning of Period
|
|
96,346
|
|
|
26,786
|
|
||
Cash, Cash Equivalents, and Restricted Cash at End of Period
|
|
$
|
90,576
|
|
|
$
|
64,508
|
|
|
|
|
|
|
||||
Supplemental Disclosure of Cash Flow Information
|
|
|
|
|
||||
Cash paid during the period for interest expense
|
|
$
|
10,116
|
|
|
$
|
2,715
|
|
Cash paid during the period for income tax expense
|
|
252
|
|
|
460
|
|
||
|
|
|
|
|
||||
Supplemental Schedule of Non-Cash Investing and Financing Activities
|
|
|
|
|
||||
Consolidation of variable interest entities (incremental assets and liabilities)
|
|
$
|
—
|
|
|
$
|
940,806
|
|
Dividend declared, not yet paid
|
|
19,992
|
|
|
—
|
|
Level 1
|
- Inputs are unadjusted, quoted prices in active markets for identical assets or liabilities at the measurement date.
|
Level 2
|
- Inputs are other than quoted prices that are observable for the asset or liability, either directly or indirectly. Level 2 inputs include quoted prices for similar instruments in active markets, and inputs other than quoted prices that are observable for the asset or liability.
|
Level 3
|
- Inputs are unobservable for the asset or liability, and include situations where there is little, if any, market activity for the asset or liability.
|
|
September 30, 2017
|
|
December 31, 2016
|
||||
Cash and cash equivalents
|
$
|
89,976
|
|
|
$
|
96,189
|
|
Restricted cash and cash equivalents
|
600
|
|
|
157
|
|
||
Total cash, cash equivalents and restricted cash and cash equivalents shown in the Condensed Consolidated Statements of Cash Flows
|
$
|
90,576
|
|
|
$
|
96,346
|
|
|
|
Other Assets
|
|
|
|
Accounts Payable, Accrued Expenses And Other Liabilities
|
||||||||||||
|
|
September 30,
|
|
December 31,
|
|
|
|
September 30,
|
|
December 31,
|
||||||||
|
|
2017
|
|
2016
|
|
|
|
2017
|
|
2016
|
||||||||
Deferred debt issuance costs, net(A)
|
|
$
|
1,822
|
|
|
$
|
448
|
|
|
Accrued expenses
|
|
$
|
2,147
|
|
|
$
|
558
|
|
Refundable loan costs
|
|
504
|
|
|
—
|
|
|
Accounts payable
|
|
652
|
|
|
1,538
|
|
||||
Prepaid expenses, net
|
|
430
|
|
|
22
|
|
|
Income taxes payable
|
|
215
|
|
|
141
|
|
||||
Other assets
|
|
138
|
|
|
30
|
|
|
Accrued stock issuance costs
|
|
—
|
|
|
60
|
|
||||
Due from affiliates
|
|
—
|
|
|
360
|
|
|
|
|
$
|
3,014
|
|
|
$
|
2,297
|
|
||
Deferred stock issuance costs, net
|
|
—
|
|
|
1,326
|
|
|
|
|
|
|
|
||||||
Accounts receivable
|
|
—
|
|
|
542
|
|
|
|
|
|
|
|
||||||
|
|
$
|
2,894
|
|
|
$
|
2,728
|
|
|
|
|
|
|
|
(A)
|
Deferred debt issuance costs related to undrawn repurchase facilities are presented net of accumulated amortization of $0.2 million and $0.0 million as of September 30, 2017 and December 31, 2016, respectively.
|
|
1 – Very Low Risk
|
|
2 – Low Risk
|
|
3 – Average Risk
|
|
4 – High Risk/Potential for Loss: A loan that has a risk of realizing a principal loss.
|
|
5 – Impaired/Loss Likely: A loan that has a very high risk of realizing a principal loss or has otherwise incurred a principal loss.
|
|
|
|
|
|
|
|
|
Weighted Average
|
|||||||||||
Loan Type
|
|
Outstanding Face Amount
|
|
Carrying Value
|
|
Loan Count
|
|
Floating Rate Loan %(A)
|
|
Coupon(A)
|
|
Life (Years)(B)
|
|||||||
September 30, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Loans held-for-investment
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Senior loans
|
|
$
|
1,448,260
|
|
|
$
|
1,437,421
|
|
|
15
|
|
|
100.0
|
%
|
|
5.6
|
%
|
|
3.7
|
Mezzanine loans(C)
|
|
106,730
|
|
|
106,430
|
|
|
10
|
|
|
75.4
|
|
|
11.1
|
|
|
3.9
|
||
|
|
1,554,990
|
|
|
1,543,851
|
|
|
25
|
|
|
98.3
|
|
|
6.0
|
|
|
3.7
|
||
Loans held-for-sale
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Senior loans
|
|
82,000
|
|
|
81,550
|
|
|
1
|
|
|
100.0
|
|
|
3.0
|
|
|
4.8
|
||
|
|
82,000
|
|
|
81,550
|
|
|
1
|
|
|
100.0
|
|
|
3.0
|
|
|
4.8
|
||
|
|
$
|
1,636,990
|
|
|
$
|
1,625,401
|
|
|
26
|
|
|
98.4
|
%
|
|
5.8
|
%
|
|
3.8
|
December 31, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Loans held-for-investment
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Senior loans
|
|
$
|
625,638
|
|
|
$
|
618,779
|
|
|
7
|
|
|
100.0
|
%
|
|
4.4
|
%
|
|
4.0
|
Mezzanine loans
|
|
55,932
|
|
|
55,817
|
|
|
3
|
|
|
100.0
|
|
|
9.5
|
|
|
2.9
|
||
|
|
681,570
|
|
|
674,596
|
|
|
10
|
|
|
100.0
|
|
|
4.8
|
|
|
3.9
|
||
Loans held-for-sale
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Mezzanine loans
|
|
26,230
|
|
|
26,230
|
|
|
6
|
|
|
—
|
|
|
10.6
|
|
|
6.5
|
||
|
|
26,230
|
|
|
26,230
|
|
|
6
|
|
|
—
|
|
|
10.6
|
|
|
6.5
|
||
|
|
$
|
707,800
|
|
|
$
|
700,826
|
|
|
16
|
|
|
96.3
|
%
|
|
5.0
|
%
|
|
4.0
|
(A)
|
Average weighted by outstanding face amount of loan. Weighted average coupon assumes applicable floating benchmark rates as of September 30, 2017.
|
(B)
|
The weighted average life of each loan is based on the expected timing of the receipt of contractual cash flows.
|
(C)
|
A joint venture consolidated as a VIE in which a third-party owns a 5.0% redeemable noncontrolling interest (Note 6) holds (i) seven commercial mezzanine loans, held-for-investment, with a $61.2 million outstanding face amount and carrying value as of September 30, 2017.
|
|
|
September 30, 2017
|
|
December 31, 2016
|
|
|
|
September 30, 2017
|
|
December 31, 2016
|
||||
Geography
|
|
|
|
Collateral Property Type
|
|
|
||||||||
New York
|
|
36.8
|
%
|
|
25.9
|
%
|
|
Office
|
|
36.4
|
%
|
|
39.2
|
%
|
California
|
|
18.1
|
|
|
20.3
|
|
|
Multifamily
|
|
21.3
|
|
|
8.8
|
|
Georgia
|
|
8.0
|
|
|
9.8
|
|
|
Retail
|
|
16.8
|
|
|
37.2
|
|
Oregon
|
|
7.7
|
|
|
17.6
|
|
|
Condo (Residential)
|
|
14.5
|
|
|
—
|
|
Hawaii
|
|
6.4
|
|
|
—
|
|
|
Industrial
|
|
8.3
|
|
|
9.8
|
|
Colorado
|
|
6.2
|
|
|
—
|
|
|
Hospitality
|
|
2.7
|
|
|
5.0
|
|
Washington D.C.
|
|
5.0
|
|
|
10.6
|
|
|
Total
|
|
100.0
|
%
|
|
100.0
|
%
|
Texas
|
|
4.0
|
|
|
—
|
|
|
|
|
|
|
|
||
Tennessee
|
|
3.4
|
|
|
7.9
|
|
|
|
|
|
|
|
||
Florida
|
|
2.7
|
|
|
5.1
|
|
|
|
|
|
|
|
||
Illinois
|
|
1.2
|
|
|
2.4
|
|
|
|
|
|
|
|
||
South Carolina
|
|
—
|
|
|
0.2
|
|
|
|
|
|
|
|
||
Alabama
|
|
—
|
|
|
0.2
|
|
|
|
|
|
|
|
||
Other U.S.
|
|
0.5
|
|
|
—
|
|
|
|
|
|
|
|
||
Total
|
|
100.0
|
%
|
|
100.0
|
%
|
|
|
|
|
|
|
|
|
September 30, 2017
|
|
December 31, 2016
|
|
|
|
September 30, 2017
|
|
December 31, 2016
|
||||
Geography
|
|
|
|
Collateral Property Type
|
|
|
||||||||
Georgia
|
|
100.0
|
%
|
|
—
|
%
|
|
Office
|
|
100.0
|
%
|
|
16.3
|
%
|
Florida
|
|
—
|
|
|
30.5
|
|
|
Multifamily
|
|
—
|
|
|
32.2
|
|
California
|
|
—
|
|
|
21.2
|
|
|
Hospitality
|
|
—
|
|
|
30.5
|
|
Michigan
|
|
—
|
|
|
16.3
|
|
|
Retail
|
|
—
|
|
|
21.0
|
|
Texas
|
|
—
|
|
|
11.1
|
|
|
Total
|
|
100.0
|
%
|
|
100.0
|
%
|
Iowa
|
|
—
|
|
|
8.9
|
|
|
|
|
|
|
|
||
Illinois
|
|
—
|
|
|
5.9
|
|
|
|
|
|
|
|
||
Oklahoma
|
|
—
|
|
|
3.9
|
|
|
|
|
|
|
|
||
Missouri
|
|
—
|
|
|
2.2
|
|
|
|
|
|
|
|
||
Total
|
|
100.0
|
%
|
|
100.0
|
%
|
|
|
|
|
|
|
|
|
Held-for-Investment
|
|
Held-for-Sale
|
|
Total
|
||||||
Balance at December 31, 2016
|
|
$
|
674,596
|
|
|
$
|
26,230
|
|
|
$
|
700,826
|
|
Purchases and originations, net(A)
|
|
920,358
|
|
|
91,475
|
|
|
1,011,833
|
|
|||
Transfer to held-for-investment(B)
|
|
26,230
|
|
|
(26,230
|
)
|
|
—
|
|
|||
Proceeds from principal repayments
|
|
(18,568
|
)
|
|
—
|
|
|
(18,568
|
)
|
|||
Proceeds from principal repaid upon loan sale
|
|
(60,991
|
)
|
|
(10,000
|
)
|
|
(70,991
|
)
|
|||
Accretion of loan discount and other amortization, net(C)
|
|
2,226
|
|
|
75
|
|
|
2,301
|
|
|||
Balance at September 30, 2017
|
|
$
|
1,543,851
|
|
|
$
|
81,550
|
|
|
$
|
1,625,401
|
|
(A)
|
Net of applicable premiums, discounts and deferred loan origination costs.
|
(B)
|
Non-cash transfer of commercial mortgage loans, as management no longer intends to sell, and has the ability to hold-to-maturity, the loans originally placed for sale.
|
(C)
|
Includes amortization and accretion of applicable premiums, discounts and deferred loan origination costs.
|
(A)
|
Net of $5.6 million and $6.4 million unamortized debt issuance costs as of September 30, 2017 and December 31, 2016, respectively.
|
(B)
|
Average weighted by the outstanding face amount of borrowings.
|
(C)
|
Average based on the fully extended loan maturity, weighted by the outstanding face amount of the collateral.
|
(D)
|
Borrowings under these repurchase agreements are collateralized by senior loans, held-for-investment, and bear interest equal to the sum of (i) a floating rate index, subject to a floor of no less than zero, equal to one-month LIBOR, or an index approximating LIBOR, and (ii) a margin, based on the collateral. As of September 30, 2017 and December 31, 2016, the percentage of the outstanding face amount of the collateral sold and not borrowed under these repurchase agreements, or average "haircut" weighted by outstanding face amount of collateral, was 47.4% and 28.8%, respectively (or 28.1% and 25.9%, respectively, if KREF had borrowed the maximum amount approved by its repurchase agreement counterparties as of such dates).
|
(E)
|
In April 2017, KREF and Wells Fargo Bank, National Association ("Wells Fargo") amended and restated the master repurchase agreement to extend the facility maturity date and to increase the maximum facility size from $500.0 million to $750.0 million. In September 2017, KREF and Wells Fargo amended the amended and restated repurchase agreement to make certain operational changes.The current stated maturity of the facility is April 2020, which does not reflect two, twelve-month facility term extensions available to KREF, which is contingent upon certain covenants and thresholds. As of September 30, 2017, the collateral-based margin was between 1.80% and 2.15%.
|
(F)
|
In December 2016, KREF entered into a $500.0 million repurchase facility with Morgan Stanley Bank, N.A. ("Morgan Stanley"). The current stated maturity of the facility is December 2019, which does not reflect one, twelve-month facility term extension available to KREF, which is contingent upon certain covenants and thresholds and, even if such covenants and thresholds are satisfied, is at the sole discretion of Morgan Stanley. As of September 30, 2017, the collateral-based margin was between 2.00% and 2.45%.
|
(G)
|
The current stated maturity of the facility is October 2018, which does not reflect facility term extensions available to KREF at the discretion of JPMorgan Chase Bank, National Association ("JP Morgan"). In December 2016, KREF used the $500.0 million repurchase facility with Morgan Stanley to repurchase all of the senior loans financed by the master repurchase facility with JP Morgan. The negative carrying value reflects unamortized debt issuance costs presented in KREF's Condensed Consolidated Balance Sheets as a direct deduction from the carrying amount of the recognized debt liability in accordance with ASU 2015-03, Interest—Imputation of Interest (Subtopic 835-30): Simplifying the Presentation of Debt Issuance Costs.
|
(H)
|
In September 2016, KREF entered into a $250.0 million repurchase facility with Goldman Sachs Bank USA ("Goldman Sachs"). The facility has a revolving period of one year, and a three-year term on a per-asset basis as those assets are pledged to the facility. As of September 30, 2017, the carrying value excluded $0.5 million unamortized debt issuance costs presented as " — Other assets" in KREF's Condensed Consolidated Balance Sheets. As of September 30, 2017, the collateral-based margin was 2.50%. See Note 12 for activities subsequent to September 30, 2017.
|
(I)
|
In May 2017, KREF entered into a $75.0 million corporate secured revolving credit facility administered by Barclays Bank PLC ("Barclays "). The current stated maturity of the facility is May 2019, which does not reflect one, twelve-month facility term extension available to KREF at the discretion of Barclays. Borrowings under the facility bear interest at a per annum rate equal to the sum of (i) a floating rate index and (ii) a fixed margin. Amounts borrowed under this facility are 100% recourse to KREF. As of September 30, 2017, the carrying value excluded $1.3 million unamortized debt issuance costs presented as " — Other assets" in KREF's Condensed Consolidated Balance Sheets.
|
(J)
|
Facility amounts represent CMBS issued by five trusts that KREF consolidates, but that are not beneficially owned by KREF's stockholders. The facility and collateral carrying amounts included $18.7 million accrued interest payable and $19.8 million accrued interest receivable as of September 30, 2017. As of December 31, 2016, the facility and collateral carrying amounts included $18.8 million accrued interest payable and $19.9 million accrued interest receivable. The final stated maturity date represents the rated final distribution date of CMBS issued by trusts that KREF consolidates, but that are not beneficially owned by KREF's stockholders.
|
|
|
Outstanding Face Amount
|
|
Net Counterparty Exposure
|
|
Percent of Stockholders' Equity
|
|
Weighted Average Life (Years)(A)
|
|||||
September 30, 2017
|
|
|
|
|
|
|
|
|
|||||
Wells Fargo Bank, National Association
|
|
$
|
485,250
|
|
|
$
|
191,618
|
|
|
18.0
|
%
|
|
1.8
|
Morgan Stanley Bank, N.A.
|
|
266,347
|
|
|
417,376
|
|
|
39.3
|
|
|
2.2
|
||
Total / Weighted Average
|
|
$
|
751,597
|
|
|
$
|
608,994
|
|
|
57.3
|
%
|
|
1.9
|
December 31, 2016
|
|
|
|
|
|
|
|
|
|||||
Wells Fargo, National Association
|
|
$
|
265,650
|
|
|
$
|
107,664
|
|
|
21.6
|
%
|
|
2.0
|
Morgan Stanley Bank, N.A.
|
|
179,932
|
|
|
65,533
|
|
|
13.2
|
|
|
3.0
|
||
Total / Weighted Average
|
|
$
|
445,582
|
|
|
$
|
173,197
|
|
|
34.8
|
%
|
|
2.4
|
(A)
|
Average weighted by the outstanding face amount of borrowings under the secured financing agreement.
|
|
|
Secured Financing Agreements, Net
|
|
Variable Interest Entity Liabilities, at Fair Value
|
|
Total
|
||||||
Balance at December 31, 2016
|
|
$
|
439,144
|
|
|
$
|
5,313,574
|
|
|
$
|
5,752,718
|
|
Principal borrowings
|
|
776,447
|
|
|
—
|
|
|
776,447
|
|
|||
Principal repayments
|
|
(460,432
|
)
|
|
(34,957
|
)
|
|
(495,389
|
)
|
|||
Deferred debt issuance costs
|
|
(1,329
|
)
|
|
—
|
|
|
(1,329
|
)
|
|||
Amortization of deferred debt issuance costs
|
|
1,346
|
|
|
—
|
|
|
1,346
|
|
|||
Fair value adjustment
|
|
—
|
|
|
35,400
|
|
|
35,400
|
|
|||
Other(A)
|
|
811
|
|
|
(103
|
)
|
|
708
|
|
|||
Balance at September 30, 2017
|
|
$
|
755,987
|
|
|
$
|
5,313,914
|
|
|
$
|
6,069,901
|
|
Year
|
|
Nonrecourse(A)
|
|
Recourse(B)
|
|
Total
|
||||||
2017
|
|
$
|
3,315
|
|
|
$
|
75,000
|
|
|
$
|
78,315
|
|
2018
|
|
49,610
|
|
|
87,900
|
|
|
137,510
|
|
|||
2019
|
|
61,593
|
|
|
296,347
|
|
|
357,940
|
|
|||
2020
|
|
455,101
|
|
|
302,350
|
|
|
757,451
|
|
|||
2021
|
|
75,545
|
|
|
—
|
|
|
75,545
|
|
|||
Thereafter
|
|
4,362,258
|
|
|
—
|
|
|
4,362,258
|
|
|||
|
|
$
|
5,007,422
|
|
|
$
|
761,597
|
|
|
$
|
5,769,019
|
|
(A)
|
Amounts related to consolidated CMBS VIE liabilities that represent securities not beneficially owned by KREF's stockholders.
|
(B)
|
Amounts borrowed subject to a maximum 25.0% recourse limit.
|
|
|
September 30, 2017
|
|
December 31, 2016
|
|
|
|
September 30, 2017
|
|
December 31, 2016
|
||||
Geography
|
|
|
|
Collateral Property Type
|
|
|
||||||||
California
|
|
23.2
|
%
|
|
23.0
|
%
|
|
Office
|
|
26.4
|
%
|
|
26.3
|
%
|
Texas
|
|
12.7
|
|
|
12.7
|
|
|
Retail
|
|
25.2
|
|
|
25.2
|
|
New York
|
|
9.2
|
|
|
9.2
|
|
|
Hospitality
|
|
15.0
|
|
|
15.1
|
|
Illinois
|
|
7.1
|
|
|
7.1
|
|
|
Multifamily
|
|
10.6
|
|
|
10.6
|
|
Florida
|
|
5.5
|
|
|
5.5
|
|
|
Industrial
|
|
9.6
|
|
|
9.6
|
|
Missouri
|
|
4.6
|
|
|
4.6
|
|
|
Mixed Use
|
|
7.0
|
|
|
7.0
|
|
Pennsylvania
|
|
4.5
|
|
|
4.5
|
|
|
Self Storage
|
|
3.0
|
|
|
3.1
|
|
Georgia
|
|
2.9
|
|
|
3.0
|
|
|
Mobile Home
|
|
2.7
|
|
|
2.7
|
|
Michigan
|
|
2.7
|
|
|
2.7
|
|
|
Other
|
|
0.5
|
|
|
0.4
|
|
Ohio
|
|
2.5
|
|
|
2.5
|
|
|
Total
|
|
100.0
|
%
|
|
100.0
|
%
|
Other U.S.
|
|
25.1
|
|
|
25.2
|
|
|
|
|
|
|
|
||
Total
|
|
100.0
|
%
|
|
100.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
Amount
|
||||||
Declaration Date
|
|
Record Date
|
|
Payment Date
|
|
Per Share
|
|
Total
|
||||
February 3, 2017
|
|
February 3, 2017
|
|
February 3, 2017
|
|
$
|
0.35
|
|
|
$
|
8,455
|
|
April 18, 2017
|
|
April 18, 2017
|
|
April 18, 2017
|
|
0.28
|
|
|
8,832
|
|
||
June 14, 2017
|
|
June 30, 2017
|
|
July 14, 2017
|
|
0.25
|
|
|
13,428
|
|
||
September 14, 2017
|
|
September 30, 2017
|
|
October 12, 2017
|
|
0.37
|
|
|
19,873
|
|
||
|
|
|
|
|
|
|
|
$
|
50,588
|
|
|
|
September 30,
|
|
December 31,
|
||||
|
|
2017
|
|
2016
|
||||
Management fees
|
|
$
|
3,753
|
|
|
$
|
1,616
|
|
Expense reimbursements and other
|
|
283
|
|
|
112
|
|
||
|
|
$
|
4,036
|
|
|
$
|
1,728
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
Management fees
|
|
$
|
3,989
|
|
|
$
|
1,621
|
|
|
$
|
9,513
|
|
|
$
|
4,088
|
|
Incentive compensation
|
|
—
|
|
|
—
|
|
|
—
|
|
|
365
|
|
||||
Expense reimbursements and other(A)
|
|
366
|
|
|
111
|
|
|
931
|
|
|
375
|
|
||||
|
|
$
|
4,355
|
|
|
$
|
1,732
|
|
|
$
|
10,444
|
|
|
$
|
4,828
|
|
(A)
|
KREF presents these amounts in "Operating Expenses — General and administrative" in its Condensed Consolidated Statements of Operations. Affiliate expense reimbursements presented in the table above exclude the out-of-pocket costs paid by the Manager to parties unaffiliated with the Manager on behalf of KREF, and for which KREF reimburses the Manager in cash. For the three and nine months ended September 30, 2017, these cash reimbursements were $0.9 million and $1.1 million, respectively. For the three and nine months ended September 30, 2016 these cash reimbursements were $0.4 million and $2.4 million, respectively.
|
|
|
|
|
|
|
Fair Value
|
||||||||||||||||||
|
|
Principal Balance(A)
|
|
Carrying Value(B)
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||||||
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Cash and cash equivalents
|
|
$
|
89,976
|
|
|
$
|
89,976
|
|
|
$
|
89,976
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
89,976
|
|
Restricted cash and cash equivalents
|
|
600
|
|
|
600
|
|
|
600
|
|
|
—
|
|
|
—
|
|
|
600
|
|
||||||
Commercial mortgage loans, held-for-investment, net
|
|
1,554,590
|
|
|
1,543,851
|
|
|
—
|
|
|
—
|
|
|
1,550,943
|
|
|
1,550,943
|
|
||||||
Commercial mortgage loans, held-for-sale, net
|
|
82,000
|
|
|
81,550
|
|
|
—
|
|
|
—
|
|
|
81,550
|
|
|
81,550
|
|
||||||
Equity method investments in unconsolidated subsidiaries, at fair value
|
|
8,328
|
|
|
8,328
|
|
|
—
|
|
|
—
|
|
|
8,328
|
|
|
8,328
|
|
||||||
Commercial mortgage loans held in variable interest entities, at fair value
|
|
5,316,581
|
|
|
5,429,874
|
|
|
—
|
|
|
—
|
|
|
5,429,874
|
|
|
5,429,874
|
|
||||||
|
|
$
|
7,052,075
|
|
|
$
|
7,154,179
|
|
|
$
|
90,576
|
|
|
$
|
—
|
|
|
$
|
7,070,695
|
|
|
$
|
7,161,271
|
|
Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Secured financing agreements, net
|
|
$
|
761,597
|
|
|
$
|
755,987
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
761,597
|
|
|
$
|
761,597
|
|
Variable interest entity liabilities, at fair value
|
|
5,007,422
|
|
|
5,313,914
|
|
|
—
|
|
|
—
|
|
|
5,313,914
|
|
|
5,313,914
|
|
||||||
|
|
$
|
5,769,019
|
|
|
$
|
6,069,901
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
6,075,511
|
|
|
$
|
6,075,511
|
|
(A)
|
The principal balance of commercial mortgage loans excludes premiums and unamortized discounts.
|
(B)
|
The carrying value of commercial mortgage loans is presented net of $11.2 million unamortized origination discounts and deferred nonrefundable fees. The carrying value of secured financing agreements is presented net of $5.6 million unamortized debt issuance costs.
|
|
|
|
|
|
|
Fair Value
|
||||||||||||||||||
|
|
Principal Balance(A)
|
|
Carrying Value(B)
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||||||
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Cash and cash equivalents
|
|
$
|
96,189
|
|
|
$
|
96,189
|
|
|
$
|
96,189
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
96,189
|
|
Restricted cash and cash equivalents
|
|
157
|
|
|
157
|
|
|
157
|
|
|
—
|
|
|
—
|
|
|
157
|
|
||||||
Commercial mortgage loans, held-for-investment, net
|
|
681,570
|
|
|
674,596
|
|
|
—
|
|
|
—
|
|
|
676,169
|
|
|
676,169
|
|
||||||
Commercial mortgage loans, held-for-sale, net
|
|
26,230
|
|
|
26,230
|
|
|
—
|
|
|
—
|
|
|
26,495
|
|
|
26,495
|
|
||||||
Preferred interest in joint venture, held-to-maturity
|
|
36,445
|
|
|
36,445
|
|
|
—
|
|
|
—
|
|
|
36,482
|
|
|
36,482
|
|
||||||
Commercial mortgage loans held in variable interest entities, at fair value
|
|
5,351,539
|
|
|
5,426,084
|
|
|
—
|
|
|
—
|
|
|
5,426,084
|
|
|
5,426,084
|
|
||||||
|
|
$
|
6,192,130
|
|
|
$
|
6,259,701
|
|
|
$
|
96,346
|
|
|
$
|
—
|
|
|
$
|
6,165,230
|
|
|
$
|
6,261,576
|
|
Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Secured financing agreements, net
|
|
$
|
445,600
|
|
|
$
|
439,144
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
445,600
|
|
|
$
|
445,600
|
|
Variable interest entity liabilities, at fair value
|
|
5,042,380
|
|
|
5,313,574
|
|
|
—
|
|
|
—
|
|
|
5,313,574
|
|
|
5,313,574
|
|
||||||
|
|
$
|
5,487,980
|
|
|
$
|
5,752,718
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
5,759,174
|
|
|
$
|
5,759,174
|
|
(A)
|
The principal balance of commercial mortgage loans excludes premiums and discounts.
|
(B)
|
The carrying value of commercial mortgage loans is presented net of $9.2 million origination discounts and deferred nonrefundable fees. The carrying value of secured financing agreements is presented net of $6.4 million unamortized debt issuance costs.
|
|
|
Assets
|
|
Liabilities
|
|
|
||||||
|
|
Commercial Mortgage Loans Held in Variable Interest Entities, at Fair Value
|
|
Variable Interest Entity Liabilities, at Fair Value
|
|
Net
|
||||||
Balance at December 31, 2016
|
|
$
|
5,426,084
|
|
|
$
|
5,313,574
|
|
|
$
|
112,510
|
|
Gains (losses) included in net income
|
|
|
|
|
|
|
||||||
Included in change in net assets related to consolidated variable interest entities
|
|
38,853
|
|
|
35,400
|
|
|
3,453
|
|
|||
Purchases and repayments
|
|
|
|
|
|
|
||||||
Purchases
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Repayments
|
|
(34,957
|
)
|
|
(34,957
|
)
|
|
—
|
|
|||
Other(A)
|
|
(106
|
)
|
|
(103
|
)
|
|
(3
|
)
|
|||
Balance at September 30, 2017
|
|
$
|
5,429,874
|
|
|
$
|
5,313,914
|
|
|
$
|
115,960
|
|
|
|
Fair Value
|
|
Valuation Methodologies
|
|
Unobservable Inputs(A)
|
|
Weighted Average(B)
|
|
Range
|
||
Assets
|
|
|
|
|
|
|
|
|
|
|
||
Commercial mortgage loans, held-for-investment, net
|
|
$
|
1,550,943
|
|
|
Discounted cash flow
|
|
Loan-to-value ratio
|
|
64.1%
|
|
53.3% - 85.7%
|
|
|
|
|
|
|
Discount rate
|
|
6.6%
|
|
3.8% - 14.8%
|
||
Commercial mortgage loans, held-for-sale, net
|
|
81,550
|
|
|
Discounted cash flow
|
|
Loan-to-value ratio
|
|
56.0%
|
|
56.0% - 56.0%
|
|
|
|
|
|
|
|
Discount rate
|
|
3.6%
|
|
2.6% - 4.6%
|
||
Commercial mortgage loans held in variable interest entities, at fair value(C)
|
|
5,429,874
|
|
|
Discounted cash flow
|
|
Yield
|
|
7.5%
|
|
1.9% - 31.7%
|
|
|
|
$
|
7,062,367
|
|
|
|
|
|
|
|
|
|
Liabilities
|
|
|
|
|
|
|
|
|
|
|
||
Secured financing agreements, net
|
|
$
|
761,597
|
|
|
Market comparable
|
|
Credit spread
|
|
2.1%
|
|
1.8% - 2.5%
|
Variable interest entity liabilities, at fair value
|
|
5,313,914
|
|
|
Discounted cash flow
|
|
Yield
|
|
5.5%
|
|
1.9% - 27.9%
|
|
|
|
$
|
6,075,511
|
|
|
|
|
|
|
|
|
|
(A)
|
An increase (decrease) in the valuation input results in a decrease (increase) in value.
|
(B)
|
Represents the average of the input value, weighted by the unpaid principal balance of the financial instrument.
|
(C)
|
Management measures the fair value of "Commercial mortgage loans held in variable interest entities, at fair value" using the fair value of the CMBS trust liabilities. The Level 3 inputs presented in the table above reflect the inputs used to value the CMBS trust liabilities, including the CMBS beneficially owned by KREF stockholders eliminated in consolidation of the CMBS trusts.
|
Description/ Location
|
Property Type
|
Month Originated
|
Maximum Face Amount
|
Initial Face Amount Funded
|
Interest Rate(A)
|
Maturity Date(B)
|
LTV
|
||||
Senior Loan, North Bergen, NJ
|
Multifamily
|
October 2017
|
$
|
150,000
|
|
$
|
133,500
|
|
L + 4.3%
|
November 2022
|
57%
|
(A)
|
Floating rate based on one-month USD LIBOR.
|
(B)
|
Maturity date assumes all extension options are exercised, if applicable.
|
|
|
Three Months Ended
|
||||||
|
|
September 30, 2017
|
|
June 30, 2017
|
||||
Net income(A)
|
|
$
|
17,339
|
|
|
$
|
14,081
|
|
Weighted-average shares outstanding, basic
|
|
53,696,967
|
|
|
46,632,975
|
|
||
Weighted-average shares outstanding, diluted
|
|
53,697,041
|
|
|
46,633,248
|
|
||
Net income per share, basic
|
|
$
|
0.32
|
|
|
$
|
0.30
|
|
Net income per share, diluted
|
|
$
|
0.32
|
|
|
$
|
0.30
|
|
Dividends declared per share(B)
|
|
$
|
0.37
|
|
|
$
|
0.53
|
|
(B)
|
During the three months ended September 30, 2017, we declared a dividend of $0.37 per share of common stock paid on October 12, 2017 to shareholders of record on September 30, 2017 related to income generated during the three months ended September 30, 2017. During the three months ended June 30, 2017, we declared two dividends of: (i) $0.28 per share of common stock paid on April 18, 2017 to shareholders of record on that date related to income generated during the three months ended March 31, 2017 and (ii) $0.25 per share of common stock paid on July 14, 2017 to shareholders of record on June 30, 2017 related to income generated during the three months ended June 30, 2017.
|
|
|
Three Months Ended
|
||||||
|
|
September 30, 2017
|
|
June 30, 2017
|
||||
Net Income (Loss) Attributable to Common Stockholders
|
|
$
|
17,339
|
|
|
$
|
14,081
|
|
Adjustments
|
|
|
|
|
||||
Non-cash equity compensation expense
|
|
25
|
|
|
15
|
|
||
Incentive compensation to affiliate
|
|
—
|
|
|
—
|
|
||
Depreciation and amortization
|
|
—
|
|
|
—
|
|
||
Unrealized (gains) or losses
|
|
(887
|
)
|
|
(1,068
|
)
|
||
Core Earnings(A)
|
|
16,477
|
|
|
13,028
|
|
||
Incentive compensation to affiliate
|
|
—
|
|
|
—
|
|
||
Net Core Earnings(A)
|
|
$
|
16,477
|
|
|
$
|
13,028
|
|
Weighted average number of shares of common stock outstanding
|
|
|
|
|
||||
Diluted
|
|
53,697,041
|
|
|
46,633,248
|
|
||
Core Earnings per Diluted Weighted Average Share
|
|
$
|
0.31
|
|
|
$
|
0.28
|
|
Net Core Earnings per Diluted Weighted Average Share
|
|
$
|
0.31
|
|
|
$
|
0.28
|
|
(A)
|
Excludes $1.3 million and $1.3 million, or $0.02 and $0.03 per diluted weighted average share outstanding, of original issue discount on CMBS B-Pieces accreted as a component of taxable income during the three months ended September 30, 2017 and June 30, 2017, respectively.
|
|
|
September 30, 2017
|
|
June 30, 2017
|
||||
KKR Real Estate Finance Trust Inc. stockholders' equity
|
|
$
|
1,061,950
|
|
|
$
|
1,065,226
|
|
Shares of common stock issued and outstanding at period end
|
|
53,685,440
|
|
|
53,711,838
|
|
||
Book value per share of common stock
|
|
$
|
19.78
|
|
|
$
|
19.83
|
|
•
|
Vintage: 2015 (65.8%), 2016 (34.2%).
|
•
|
Geography: California (23.2%), Texas (12.7%), New York (9.2%), Illinois (7.1%), Florida (5.5%), Other (42.3%). As of September 30, 2017, no other individual geography comprised more than 5% of our total CMBS B‑Piece portfolio.
|
•
|
Property Type: Office (26.4%), Retail (25.2%), Hospitality (15.0%), Multifamily (10.6%), Other (22.8%). As of September 30, 2017, no other individual property type comprised more than 10% of our total CMBS B‑Piece portfolio.
|
|
|
Three Months Ended
|
||||||
|
|
September 30, 2017
|
|
June 30, 2017
|
||||
Loan originations(A)
|
|
$
|
629,300
|
|
|
$
|
224,000
|
|
Loan fundings
|
|
$
|
589,273
|
|
|
$
|
181,912
|
|
Loan repayments(B)
|
|
(46,732
|
)
|
|
(1,685
|
)
|
||
Net fundings
|
|
542,541
|
|
|
180,227
|
|
||
Non-consolidated senior interest
|
|
—
|
|
|
(60,991
|
)
|
||
Total activity
|
|
$
|
542,541
|
|
|
$
|
119,236
|
|
(A)
|
Includes new loan originations and additional commitments made under existing loans.
|
(B)
|
Includes our share of the redemption payment from our preferred equity investment.
|
|
|
|
|
Total Loan Exposure(A)
|
|||||||||||
|
|
Balance Sheet Portfolio
|
|
Total Loan
Portfolio |
|
Floating Rate
Loans |
|
Fixed Rate
Loans |
|||||||
Number of loans
|
|
26
|
|
|
26
|
|
|
20
|
|
|
6
|
|
|||
Principal balance
|
|
$
|
1,636,990
|
|
|
1,698,949
|
|
|
$
|
1,672,719
|
|
|
$
|
26,230
|
|
Carrying value
|
|
$
|
1,625,401
|
|
|
1,687,371
|
|
|
$
|
1,661,141
|
|
|
$
|
26,230
|
|
Unfunded loan commitments(B)
|
|
$
|
286,723
|
|
|
286,723
|
|
|
$
|
286,723
|
|
|
$
|
—
|
|
Weighted-average cash coupon(C)
|
|
5.8
|
%
|
|
5.8
|
%
|
|
L + 4.4
|
%
|
|
10.6
|
%
|
|||
All-in yield(C)
|
|
6.3
|
%
|
|
6.2
|
%
|
|
L + 4.8
|
%
|
|
11.3
|
%
|
|||
Weighted-average maximum maturity (years)(D)
|
|
3.8
|
|
|
3.8
|
|
|
3.7
|
|
|
6
|
|
|||
Loan to value ratio ("LTV")(E)
|
|
67
|
%
|
|
67
|
%
|
|
67
|
%
|
|
77
|
%
|
(A)
|
In certain instances, we finance our loans through the non-recourse sale of a senior interest that is not included in our consolidated financial statements. Total loan exposure includes the entire loan we originated and financed, including $62.0 million of such non-consolidated interests that are not included within our balance sheet portfolio.
|
(B)
|
Unfunded commitments will primarily be funded to finance property improvements or lease-related expenditures by the borrowers. These future commitments will be funded over the term of each loan, subject in certain cases to an expiration date.
|
(C)
|
As of September 30, 2017, 100.0% of floating rate loans by principal balance are indexed to one-month USD LIBOR. In addition to cash coupon, all-in yield includes the amortization of deferred origination fees, loan origination costs and purchase discounts. Cash coupon and all-in yield for the total portfolio assume applicable floating benchmark rates as of September 30, 2017.
|
(D)
|
Maximum maturity assumes all extension options are exercised by the borrower, however, our loans may be repaid prior to such date. As of September 30, 2017, based on total loan exposure, 100.0% of our loans were subject to yield maintenance or other prepayment restrictions and 6.0% were open to repayment by the borrower without penalty.
|
(E)
|
Based on LTV as of the dates loans were originated or acquired by us.
|
|
Investment(A)
|
|
Investment Date
|
|
Committed Principal Amount
|
|
Current Principal Amount
|
|
Net Equity(B)
|
|
Location
|
|
Property Type
|
|
Coupon(C)(D)
|
|
Max Remaining Term (Years)(C)(E)
|
|
LTV(C)(F)
|
||||||||
|
Senior Loans(G)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
1
|
Senior Loan
|
|
8/4/2017
|
|
$
|
239.2
|
|
|
$
|
225.1
|
|
|
$
|
223.7
|
|
|
New York, NY
|
|
Condo (Residential)
|
|
L + 4.8%
|
|
2.8
|
|
|
69
|
%
|
2
|
Senior Loan
|
|
10/26/2015
|
|
177.0
|
|
|
119.8
|
|
|
43.7
|
|
|
Portland, OR
|
|
Retail
|
|
L + 5.5
|
|
3.1
|
|
|
61
|
|
|||
3
|
Senior Loan
|
|
9/9/2016
|
|
168.0
|
|
|
144.4
|
|
|
40.6
|
|
|
San Diego, CA
|
|
Office
|
|
L + 4.2
|
|
4.0
|
|
|
71
|
|
|||
4
|
Senior Loan
|
|
4/11/2017
|
|
162.1
|
|
|
130.0
|
|
|
32.3
|
|
|
Irvine, CA
|
|
Office
|
|
L + 3.9
|
|
4.6
|
|
|
62
|
|
|||
5
|
Senior Loan
|
|
9/27/2016
|
|
138.6
|
|
|
119.6
|
|
|
37.5
|
|
|
Brooklyn, NY
|
|
Retail
|
|
L + 5.0
|
|
4.0
|
|
|
59
|
|
|||
6
|
Senior Loan
|
|
3/30/2017
|
|
132.3
|
|
|
98.8
|
|
|
24.8
|
|
|
Brooklyn, NY
|
|
Office
|
|
L + 4.4
|
|
4.5
|
|
|
68
|
|
|||
7
|
Senior Loan
|
|
8/15/2017
|
|
119.0
|
|
|
95.3
|
|
|
94.7
|
|
|
Atlanta, GA
|
|
Office
|
|
L + 3.0
|
|
4.9
|
|
|
66
|
|
|||
8
|
Senior Loan
|
|
8/23/2017
|
|
105.0
|
|
|
100.0
|
|
|
89.2
|
|
|
Honolulu, HI
|
|
Multifamily
|
|
L + 4.0
|
|
4.9
|
|
|
66
|
|
|||
9
|
Senior Loan
|
|
9/14/2016
|
|
103.5
|
|
|
78.1
|
|
|
23.6
|
|
|
Crystal City, VA
|
|
Office
|
|
L + 4.5
|
|
4.0
|
|
|
59
|
|
|||
10
|
Senior Loan
|
|
2/28/2017
|
|
85.9
|
|
|
77.8
|
|
|
15.6
|
|
|
Denver, CO
|
|
Multifamily
|
|
L + 3.8
|
|
4.4
|
|
|
75
|
|
|||
11
|
Senior Loan
|
|
8/4/2017
|
|
81.0
|
|
|
81.0
|
|
|
70.4
|
|
|
Denver, CO
|
|
Multifamily
|
|
L + 4.0
|
|
4.8
|
|
|
73
|
|
|||
12
|
Senior Loan
|
|
2/15/2017
|
|
79.2
|
|
|
59.9
|
|
|
15.0
|
|
|
Austin, TX
|
|
Multifamily
|
|
L + 4.2
|
|
4.4
|
|
|
71
|
|
|||
13
|
Senior Loan
|
|
7/21/2017
|
|
75.1
|
|
|
61.3
|
|
|
14.8
|
|
|
Queens, NY
|
|
Industrial
|
|
L + 3.7
|
|
4.8
|
|
|
72
|
|
|||
14
|
Senior Loan
|
|
10/7/2016
|
|
74.5
|
|
|
66.2
|
|
|
17.0
|
|
|
New York, NY
|
|
Multifamily
|
|
L + 4.4
|
|
4.1
|
|
|
68
|
|
|||
15
|
Senior Loan
|
|
12/17/2015
|
|
73.0
|
|
|
67.5
|
|
|
18.1
|
|
|
Atlanta, GA
|
|
Industrial
|
|
L + 4.0
|
|
3.3
|
|
|
73
|
|
|||
16
|
Senior Loan
|
|
5/12/2017
|
|
61.9
|
|
|
43.8
|
|
|
11.7
|
|
|
Atlanta, GA
|
|
Office
|
|
L + 4.0
|
|
4.7
|
|
|
71
|
|
|||
17
|
Senior Loan
|
|
5/19/2016
|
|
55.0
|
|
|
52.8
|
|
|
13.3
|
|
|
Nashville, TN
|
|
Office
|
|
L + 4.3
|
|
3.7
|
|
|
70
|
|
|||
|
Total/Weighted Average Senior Loans Unlevered
|
|
|
|
$
|
1,930.3
|
|
|
$
|
1,621.4
|
|
|
$
|
786.0
|
|
|
|
|
|
|
L + 4.3%
|
|
4.1
|
|
|
67
|
%
|
|
Mezzanine Loans
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
1
|
Mezzanine Loan
|
|
1/22/2015
|
|
$
|
35.0
|
|
|
$
|
35.0
|
|
|
$
|
33.3
|
|
|
Clearwater, FL
|
|
Hospitality
|
|
L + 9.8%
|
|
2.4
|
|
|
73
|
%
|
2
|
Mezzanine Loan
|
|
6/23/2015
|
|
16.5
|
|
|
16.5
|
|
|
16.4
|
|
|
Chicago, IL
|
|
Retail
|
|
L + 9.2
|
|
2.8
|
|
|
82
|
|
|||
3-8
|
Other Mezzanine Loans
|
|
Various
|
|
26.2
|
|
|
26.2
|
|
|
24.9
|
|
|
Various
|
|
Various
|
|
10.6
|
|
7.6
|
|
|
77
|
|
|||
|
Total/Weighted Average Mezzanine Loans Unlevered
|
|
|
|
$
|
77.7
|
|
|
$
|
77.7
|
|
|
$
|
74.6
|
|
|
|
|
|
|
10.8%
|
|
4.2
|
|
|
76
|
%
|
|
CMBS B-Pieces
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
1
|
CMBS B-Piece
|
|
2/10/2016
|
|
$
|
86.0
|
|
|
$
|
86.0
|
|
|
$
|
36.4
|
|
|
Various
|
|
Various
|
|
4.6%
|
|
8.3
|
|
|
64
|
%
|
2
|
CMBS B-Piece
|
|
10/23/2015
|
|
46.2
|
|
|
46.2
|
|
|
20.9
|
|
|
Various
|
|
Various
|
|
4.7
|
|
8.0
|
|
|
64
|
|
|||
3
|
CMBS B-Piece
|
|
8/15/2015
|
|
52.7
|
|
|
52.7
|
|
|
17.6
|
|
|
Various
|
|
Various
|
|
4.6
|
|
7.9
|
|
|
69
|
|
|||
4
|
CMBS B-Piece
|
|
6/24/2015
|
|
66.1
|
|
|
66.1
|
|
|
16.7
|
|
|
Various
|
|
Various
|
|
3.3
|
|
8.3
|
|
|
66
|
|
|||
5
|
CMBS B-Piece
|
|
5/21/2015
|
|
58.2
|
|
|
58.2
|
|
|
12.9
|
|
|
Various
|
|
Various
|
|
3.0
|
|
7.6
|
|
|
65
|
|
|||
6
|
RECOP(H)
|
|
2/13/2017
|
|
40.0
|
|
|
8.0
|
|
|
8.0
|
|
|
Various
|
|
Various
|
|
4.5
|
|
9.8
|
|
|
59
|
|
|||
|
Total/Weighted Average CMBS B-Pieces Unlevered
|
|
|
|
$
|
349.2
|
|
|
$
|
317.2
|
|
|
$
|
112.5
|
|
|
|
|
|
|
4.2%
|
|
8.2
|
|
|
65
|
%
|
(A)
|
Our total portfolio represents the current principal amount on senior and mezzanine loans and the net equity of our CMBS B-Piece investments.
|
(B)
|
Net equity reflects (i) the amortized cost basis of our loans, net of borrowings and a 5% noncontrolling interest in the entity that holds certain of our mezzanine loans; (ii) the cost basis of our CMBS B-Pieces, net of VIE liabilities; and (iii) the cost basis of our investment in RECOP.
|
(C)
|
Weighted average is weighted by current principal amount for our senior and mezzanine loans and by net equity for our CMBS B-Pieces. Weighted average coupon calculation includes one-month USD LIBOR for floating-rate mezzanine loans.
|
(D)
|
L = one-month USD LIBOR rate; spot rate of 1.23% included in mezzanine loan and portfolio-wide averages represented as fixed rates.
|
(E)
|
Max remaining term (years) assumes all extension options are exercised, if applicable.
|
(F)
|
For our senior and mezzanine loans, the LTV is based on the initial loan amount divided by the as-is appraised value as of the date the loan was originated. For Senior Loan 1, LTV is based on the total loan amount of $239.2 million divided by the appraised net sell-out value of $345.4 million. For Mezzanine Loan 1, LTV is based on the total loan amount divided by the as-is appraised value at March 17, 2017. For our CMBS B-Pieces, LTV is based on the weighted average LTV of the underlying loan pool at issuance.
|
(G)
|
Senior loans include senior mortgages and similar credit quality investments, including junior participations in our originated senior loans for which we have syndicated the senior participations and retained the junior participations for our portfolio.
|
(H)
|
Represents our investment in an aggregator vehicle alongside RECOP that invests in CMBS. Committed principal represents our total commitment to the aggregator vehicle whereas current principal represents the current funded amount.
|
|
|
September 30, 2017
|
|||||||||
Risk Rating
|
|
Number of Loans
|
|
Net Book Value
|
|
Total Loan Exposure(A)
|
|||||
1
|
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
2
|
|
3
|
|
|
75,002
|
|
|
75,473
|
|
||
3
|
|
22
|
|
|
1,533,989
|
|
|
1,606,976
|
|
||
4
|
|
1
|
|
|
16,410
|
|
|
16,500
|
|
||
5
|
|
—
|
|
|
—
|
|
|
—
|
|
(A)
|
In certain instances, we finance our loans through the non-recourse sale of a senior interest that is not included in our consolidated financial statements. Total loan exposure includes the entire loan we originated and financed, including $62.0 million of such non-consolidated interests as of September 30, 2017.
|
|
|
September 30, 2017
|
||||||||||||||||||
|
|
Maximum
|
|
Collateral
|
|
Secured Financing Borrowings
|
||||||||||||||
Lender
|
|
Facility Size(A)
|
|
Assets(B)
|
|
Potential(C)
|
|
Outstanding
|
|
Available
|
||||||||||
Wells Fargo
|
|
$
|
750,000
|
|
|
$
|
679,553
|
|
|
$
|
638,475
|
|
|
$
|
485,250
|
|
|
$
|
153,225
|
|
Morgan Stanley
|
|
500,000
|
|
|
687,707
|
|
|
500,000
|
|
|
266,347
|
|
|
233,653
|
|
|||||
JP Morgan
|
|
250,000
|
|
|
n.a.
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Goldman Sachs
|
|
250,000
|
|
|
81,000
|
|
|
60,750
|
|
|
10,000
|
|
|
50,750
|
|
|||||
Barclays
|
|
75,000
|
|
|
n.a.
|
|
|
75,000
|
|
|
—
|
|
|
75,000
|
|
|||||
|
|
$
|
1,825,000
|
|
|
$
|
1,448,260
|
|
|
$
|
1,274,225
|
|
|
$
|
761,597
|
|
|
$
|
512,628
|
|
(A)
|
Maximum facility size represents the largest amount of borrowings available under a given facility once sufficient collateral assets have been approved by the lender and pledged by us.
|
(B)
|
Represents the principal balance of the collateral assets.
|
(C)
|
Potential borrowings represents the total amount we could draw under each facility based on collateral already approved and pledged. When undrawn, these amounts are available to us under the terms of each credit facility.
|
|
|
September 30, 2017
|
|||||||||||||
Non-Consolidated Senior Interests
|
|
Count
|
|
Principal Balance
|
|
Carrying Value
|
|
Wtd. Avg. Yield/Cost(A)
|
|
Guarantee
|
|
Wtd. Avg. Term
|
|||
Total loan
|
|
1
|
|
|
$
|
77,709
|
|
|
n.a
|
|
L + 3.8%
|
|
n.a
|
|
March 2022
|
Senior participation
|
|
1
|
|
|
61,959
|
|
|
n.a
|
|
L + 2.0%
|
|
n.a.
|
|
March 2022
|
(A)
|
Our floating rate loans and related liabilities were indexed to one-month LIBOR. Our net interest rate exposure is in direct proportion to our net assets.
|
|
|
For the Three Months Ended September 30,
|
|
|
|
For the Nine Months Ended September 30,
|
|
|
||||||||||||||||
|
|
2017
|
|
2016
|
|
Increase (Decrease)
|
|
2017
|
|
2016
|
|
Increase (Decrease)
|
||||||||||||
Net Interest Income
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Interest income
|
|
$
|
24,408
|
|
|
$
|
7,896
|
|
|
$
|
16,512
|
|
|
$
|
54,760
|
|
|
$
|
20,884
|
|
|
$
|
33,876
|
|
Interest expense
|
|
5,414
|
|
|
1,627
|
|
|
3,787
|
|
|
12,592
|
|
|
3,976
|
|
|
8,616
|
|
||||||
Total net interest income
|
|
18,994
|
|
|
6,269
|
|
|
12,725
|
|
|
42,168
|
|
|
16,908
|
|
|
25,260
|
|
||||||
Other Income
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Change in net assets related to consolidated variable interest entities
|
|
4,025
|
|
|
6,220
|
|
|
(2,195
|
)
|
|
12,810
|
|
|
9,960
|
|
|
2,850
|
|
||||||
Income from equity method investments in unconsolidated subsidiaries
|
|
115
|
|
|
—
|
|
|
115
|
|
|
461
|
|
|
—
|
|
|
461
|
|
||||||
Other income
|
|
177
|
|
|
64
|
|
|
113
|
|
|
616
|
|
|
143
|
|
|
473
|
|
||||||
Total other income (loss)
|
|
4,317
|
|
|
6,284
|
|
|
(1,967
|
)
|
|
13,887
|
|
|
10,103
|
|
|
3,784
|
|
||||||
Operating Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
General and administrative
|
|
1,339
|
|
|
548
|
|
|
791
|
|
|
3,254
|
|
|
1,748
|
|
|
1,506
|
|
||||||
Management fees to affiliate
|
|
3,989
|
|
|
1,621
|
|
|
2,368
|
|
|
9,513
|
|
|
4,088
|
|
|
5,425
|
|
||||||
Incentive compensation to affiliate
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
365
|
|
|
(365
|
)
|
||||||
Total operating expenses
|
|
5,328
|
|
|
2,169
|
|
|
3,159
|
|
|
12,767
|
|
|
6,201
|
|
|
6,566
|
|
||||||
Income (Loss) Before Income Taxes, Noncontrolling Interests and Preferred Dividends
|
|
17,983
|
|
|
10,384
|
|
|
7,599
|
|
|
43,288
|
|
|
20,810
|
|
|
22,478
|
|
||||||
Income tax expense
|
|
120
|
|
|
71
|
|
|
49
|
|
|
388
|
|
|
214
|
|
|
174
|
|
||||||
Net Income (Loss)
|
|
17,863
|
|
|
10,313
|
|
|
7,550
|
|
|
42,900
|
|
|
20,596
|
|
|
22,304
|
|
||||||
Redeemable Noncontrolling Interests in Income (Loss) of Consolidated Joint Venture
|
|
54
|
|
|
87
|
|
|
(33
|
)
|
|
134
|
|
|
248
|
|
|
(114
|
)
|
||||||
Noncontrolling Interests in Income (Loss) of Consolidated Joint Venture
|
|
377
|
|
|
210
|
|
|
167
|
|
|
801
|
|
|
601
|
|
|
200
|
|
||||||
Net Income (Loss) Attributable to KKR Real Estate Finance Trust Inc. and Subsidiaries
|
|
17,432
|
|
|
10,016
|
|
|
7,416
|
|
|
41,965
|
|
|
19,747
|
|
|
22,218
|
|
||||||
Preferred Stock Dividends
|
|
93
|
|
|
4
|
|
|
89
|
|
|
181
|
|
|
12
|
|
|
169
|
|
||||||
Net Income (Loss) Attributable to Common Stockholders
|
|
$
|
17,339
|
|
|
$
|
10,012
|
|
|
$
|
7,327
|
|
|
$
|
41,784
|
|
|
$
|
19,735
|
|
|
$
|
22,049
|
|
|
|
September 30, 2017
|
|
December 31, 2016
|
Debt-to-equity ratio(A)
|
|
0.6x
|
|
0.7x
|
Total leverage ratio(B)
|
|
0.7x
|
|
0.7x
|
(A)
|
Represents (i) total outstanding secured debt agreements less cash to (ii) total stockholders’ equity, in each case, at period end.
|
(B)
|
Represents (i) total outstanding secured debt agreements and non-consolidated senior interests, less cash to (ii) total stockholders’ equity, in each case, at period end.
|
|
|
September 30, 2017
|
|
December 31, 2016
|
||||
Cash and cash equivalents
|
|
$
|
89,976
|
|
|
$
|
96,189
|
|
Available borrowings under secured debt arrangements
|
|
437,628
|
|
|
139,818
|
|
||
Available borrowings under revolving credit agreements
|
|
75,000
|
|
|
—
|
|
(A)
|
Net of $5.6 million and $6.4 million unamortized debt issuance costs as of September 30, 2017 and December 31, 2016, respectively.
|
(B)
|
Average weighted by the outstanding face amount of borrowings.
|
(C)
|
Average based on the fully extended loan maturity, weighted by the outstanding face amount of the collateral.
|
(D)
|
Borrowings under these repurchase agreements are collateralized by senior mortgage loans, held-for-investment, and bear interest equal to the sum of (i) a floating rate index, subject to a floor of no less than zero, equal to one-month LIBOR, or an index approximating LIBOR, and (ii) a margin, based on the collateral. As of September 30, 2017 and December 31, 2016, the percentage of the outstanding face amount of the collateral sold and not borrowed under these repurchase agreements, or average "haircut" weighted by outstanding face amount of collateral, was 47.4% and 28.8%, respectively (or 28.1% and 25.9%, respectively, if we had borrowed the maximum amount approved by its repurchase agreement counterparties as of such dates).
|
(E)
|
In April 2017, we and Wells Fargo Bank, National Association ("Wells Fargo") amended and restated the master repurchase agreement to extend the facility maturity date and to increase the maximum facility size from $500.0 million to $750.0 million. In September 2017, we and Wells Fargo amended the amended and restated master repurchase agreement to make certain operational changes. The current stated maturity of the facility is April 2020, which does not reflect two, twelve-month facility term extensions available to us, which is contingent upon certain covenants and thresholds. As of September 30, 2017, the collateral-based margin was between 1.80% and 2.15%.
|
(F)
|
In December 2016, we entered into a $500.0 million repurchase facility with Morgan Stanley Bank, N.A. ("Morgan Stanley"). The current stated maturity of the facility is December 2019, which does not reflect one, twelve-month facility term extension available to us, which is contingent upon certain covenants and thresholds and, even if such covenants and thresholds are satisfied, is at the sole discretion of Morgan Stanley. As of September 30, 2017, the collateral-based margin was between 2.00% and 2.45%.
|
(G)
|
The current stated maturity of the facility is October 2018, which does not reflect facility term extensions available to us at the discretion of JPMorgan Chase Bank, National Association ("JP Morgan"). In December 2016, we used the $500.0 million repurchase facility with Morgan Stanley to repurchase all of the senior loans financed by the master repurchase facility with JP Morgan. The negative carrying value reflects unamortized debt issuance costs presented in our Condensed Consolidated Balance Sheets as a direct deduction from the carrying amount of the recognized debt liability in accordance with ASU 2015-03, Interest—Imputation of Interest (Subtopic 835-30): Simplifying the Presentation of Debt Issuance Costs.
|
(H)
|
In September 2016, we entered into a $250.0 million repurchase facility with Goldman Sachs Bank USA ("Goldman Sachs"). The facility has a revolving period of one year, and a three-year term on a per-asset basis as those assets are pledged to the facility. As of September 30, 2017, the carrying value excluded $0.5 million unamortized debt issuance costs presented as " — Other assets" in our Condensed Consolidated Balance Sheets. As of September 30, 2017, the collateral-based margin was 2.50%. See "—Subsequent Events" for activities subsequent to September 30, 2017.
|
(I)
|
In May 2017, we entered into a $75.0 million corporate secured revolving credit facility administered by Barclays Bank PLC ("Barclays "). The current stated maturity of the facility is May 2019, which does not reflect one, twelve-month facility term extension available to us at the discretion of Barclays. Borrowings under the facility bears interest at a per annum rate equal to the sum of (i) a floating rate index and (ii) a fixed margin. Amounts borrowed under this facility are 100% recourse to us. As of September 30, 2017, the carrying value excluded $1.3 million unamortized debt issuance costs presented as " — Other assets" in our Condensed Consolidated Balance Sheets.
|
(J)
|
Facility amounts represent CMBS issued by five trusts that we consolidate, but that are not beneficially owned by our stockholders. The facility and collateral carrying amounts included $18.7 million accrued interest payable and $19.8 million accrued interest receivable as of September 30, 2017. As of December 31, 2016, the facility and collateral carrying amounts included $18.8 million accrued interest payable and $19.9 million accrued interest receivable. The final stated maturity date represents the rated final distribution date of CMBS issued by trusts that we consolidate, but that are not beneficially owned by our stockholders.
|
|
|
|
|
Nine Months Ended
|
|||||||||||
|
|
|
|
September 30, 2017
|
|||||||||||
|
|
Outstanding Face Amount at September 30, 2017
|
|
Average Daily Amount Outstanding(A)
|
|
Maximum Amount Outstanding
|
|
Weighted Average Daily Interest Rate
|
|||||||
Wells Fargo
|
|
$
|
485,250
|
|
|
$
|
308,646
|
|
|
$
|
485,250
|
|
|
3.0
|
%
|
Morgan Stanley
|
|
266,347
|
|
|
143,993
|
|
|
266,347
|
|
|
3.3
|
|
|||
JPMorgan
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Goldman Sachs
|
|
10,000
|
|
|
29,000
|
|
|
30,000
|
|
|
3.4
|
|
|||
Barclays
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Total/Weighted Average
|
|
$
|
761,597
|
|
|
|
|
|
|
3.1
|
%
|
|
|
Average Daily Amount Outstanding(A)
|
||||||||||
|
|
Three Months Ended
|
||||||||||
|
|
September 30, 2017
|
|
June 30, 2017
|
|
March 31, 2017
|
||||||
Wells Fargo
|
|
$
|
388,620
|
|
|
$
|
248,436
|
|
|
$
|
287,775
|
|
Morgan Stanley
|
|
163,883
|
|
|
86,743
|
|
|
181,548
|
|
|||
JPMorgan
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Goldman Sachs
|
|
10,000
|
|
|
30,000
|
|
|
30,000
|
|
|||
Barclays
|
|
—
|
|
|
—
|
|
|
n.a.
|
|
•
|
an interest income to interest expense ratio covenant (1.5 to 1.0);
|
•
|
a minimum consolidated tangible net worth covenant (75.0% of the aggregate net cash proceeds of any equity issuances made and any capital contributions received by us and our Operating Partnership);
|
•
|
a cash liquidity covenant (the greater of $10.0 million or 5.0% of our recourse indebtedness, dependent upon the facility);
|
•
|
a total indebtedness covenant (75.0% of our total assets, net of VIE liabilities);
|
•
|
a maximum debt-to-equity ratio covenant (3.5 to 1.0); and
|
•
|
a minimum fixed charge coverage ratio covenant (1.5 to 1.0).
|
|
For the Nine Months Ended September 30,
|
|
|
||||||||
|
2017
|
|
2016
|
|
Increase (Decrease)
|
||||||
Cash Flows (Used In) From Operating Activities
|
$
|
(43,925
|
)
|
|
$
|
18,544
|
|
|
$
|
(62,469
|
)
|
Cash Flows Used In Investing Activities
|
(811,489
|
)
|
|
(423,187
|
)
|
|
(388,302
|
)
|
|||
Cash Flows From Financing Activities
|
849,644
|
|
|
442,365
|
|
|
407,279
|
|
|||
Net Increase (Decrease) in Cash, Cash Equivalents, and Restricted Cash
|
$
|
(5,770
|
)
|
|
$
|
37,722
|
|
|
$
|
(43,492
|
)
|
|
For the Nine Months Ended September 30,
|
||||||
|
2017
|
|
2016
|
||||
Interest Received:
|
|
|
|
||||
Senior and mezzanine loans
|
$
|
44,324
|
|
|
$
|
14,412
|
|
CMBS B-Pieces
|
9,356
|
|
|
6,311
|
|
||
Preferred equity interest(A)
|
1,986
|
|
|
1,453
|
|
||
|
55,666
|
|
|
22,176
|
|
||
Interest Paid:
|
|
|
|
||||
Borrowings secured by senior loans
|
10,116
|
|
|
2,715
|
|
||
Net interest collections
|
$
|
45,550
|
|
|
$
|
19,461
|
|
(A)
|
Excludes an early termination fee of $1.1 million reflected as interest income in KREF's Condensed Consolidated Statement of Operations for the three months ended September 30, 2017.
|
|
For the Nine Months Ended September 30,
|
|
|
||||||||
|
2017
|
|
2016
|
|
Increase (Decrease)
|
||||||
Management Fees to Affiliate
|
$
|
7,332
|
|
|
$
|
3,468
|
|
|
$
|
3,864
|
|
Incentive Compensation to Affiliate
|
—
|
|
|
496
|
|
|
(496
|
)
|
|||
Net Decrease in Cash and Cash Equivalents
|
$
|
7,332
|
|
|
$
|
3,964
|
|
|
$
|
3,368
|
|
|
Total
|
|
Less than 1 year
|
|
1 to 3 years
|
|
3 to 5 years
|
|
Thereafter
|
||||||||||
Recourse Obligations:
|
|
|
|
|
|
|
|
|
|
||||||||||
Master Repurchase Facilities(A):
|
|
|
|
|
|
|
|
|
|
||||||||||
Wells Fargo
|
$
|
531,162
|
|
|
$
|
15,290
|
|
|
$
|
515,872
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Morgan Stanley
|
294,371
|
|
|
9,333
|
|
|
285,038
|
|
|
—
|
|
|
—
|
|
|||||
JPMorgan
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Goldman Sachs
|
11,121
|
|
|
373
|
|
|
748
|
|
|
10,000
|
|
|
—
|
|
|||||
Revolving Credit Agreement(B):
|
|
|
|
|
|
|
|
|
|
||||||||||
Barclays
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Total secured financing agreements
|
836,654
|
|
|
24,996
|
|
|
801,658
|
|
|
10,000
|
|
|
—
|
|
|||||
Future funding obligations(C)
|
286,720
|
|
|
138,733
|
|
|
147,987
|
|
|
—
|
|
|
—
|
|
|||||
RECOP commitment(D)
|
32,000
|
|
|
16,000
|
|
|
16,000
|
|
|
—
|
|
|
—
|
|
|||||
Total recourse obligations
|
1,155,374
|
|
|
179,729
|
|
|
965,645
|
|
|
10,000
|
|
|
—
|
|
|||||
Non-Recourse Obligations(E):
|
|
|
|
|
|
|
|
|
|
||||||||||
CMBS
|
6,615,678
|
|
|
265,252
|
|
|
844,534
|
|
|
662,840
|
|
|
4,843,052
|
|
|||||
Total
|
$
|
7,771,052
|
|
|
$
|
444,981
|
|
|
$
|
1,810,179
|
|
|
$
|
672,840
|
|
|
$
|
4,843,052
|
|
(A)
|
The allocation of repurchase facilities is based on the current maturity date of each individual borrowing under the facilities. The amounts include the related future interest payment obligations, which are estimated by assuming the amounts outstanding under our repurchase facilities and the interest rates in effect as of September 30, 2017 will remain constant into the future. This is only an estimate, as actual amounts borrowed and rates may vary over time. Amounts borrowed are subject to a maximum 25.0% recourse limit.
|
(B)
|
The allocation of the revolving credit agreement is based on the current maturity date of the individual borrowing under the agreement. The amounts include the related future interest payment obligations, which are estimated by assuming the amounts outstanding under our revolving credit agreement and the interest rates in effect as of September 30, 2017 will remain constant into the future. This is only an estimate, as actual amounts borrowed and rates may vary over time. Amounts borrowed are 100.0% recourse to us.
|
(C)
|
We have future funding obligations related to our investments in senior loans. These future funding obligations primarily relate to construction projects, capital improvements, tenant improvements and leasing commissions. Generally, funding obligations are subject to certain conditions that must be met, such as customary construction draw certifications, minimum debt service coverage ratios, minimal debt yield tests, or executions of new leases before advances are made to the borrower. As such, the allocation of our future funding obligations is based on the earlier of the expected funding or commitment expiration date.
|
(D)
|
Amounts committed to invest in an aggregator vehicle alongside RECOP, which has a two year investment period ending February 2019.
|
(E)
|
Amounts relate to VIE liabilities that represent securities not beneficially owned by our stockholders.
|
Description/ Location
|
Property Type
|
Month Originated
|
Maximum Face Amount
|
Initial Face Amount Funded
|
Interest Rate(A)
|
Maturity Date(B)
|
LTV
|
||||
Senior Loan, North Bergen, NJ
|
Multifamily
|
October 2017
|
$
|
150,000
|
|
$
|
133,500
|
|
L + 4.3%
|
November 2022
|
57%
|
(A)
|
Floating rate based on one-month USD LIBOR.
|
(B)
|
Maturity date assumes all extension options are exercised, if applicable.
|
Period Beginning
|
|
Period Ending
|
|
Total number of shares purchased
|
|
Average price paid per share
|
|
Total number of shares repurchased as part of publicly announced program
|
|
Approximate dollar value of shares that may yet be purchased under the program
|
||||||
July 1, 2017
|
|
July 31, 2017
|
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
$
|
100,000,000
|
|
August 1, 2017
|
|
August 31, 2017
|
|
26,398
|
|
|
19.80
|
|
|
26,398
|
|
|
99,477,000
|
|
||
September 1, 2017
|
|
September 30, 2017
|
|
—
|
|
|
—
|
|
|
—
|
|
|
99,477,000
|
|
Exhibit
Number
|
|
Exhibit Description
|
|
|
|
|
|
|
10.1
|
|
|
|
|
|
|
|
10.2
|
|
|
|
|
|
|
|
10.3
|
|
|
|
|
|
|
|
31.1
|
|
|
|
|
|
|
|
31.2
|
|
|
|
|
|
|
|
31.3
|
|
|
|
|
|
|
|
32.1
|
|
|
|
|
|
|
|
32.2
|
|
|
|
|
|
|
|
32.3
|
|
|
|
|
|
|
|
101.INS
|
|
XBRL Instance Document - the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document.
|
|
|
|
|
|
101.SCH
|
|
XBRL Taxonomy Extension Schema Document.
|
|
|
|
|
|
101.CAL
|
|
XBRL Taxonomy Extension Calculation Linkbase Document.
|
|
|
|
|
|
101.DEF
|
|
XBRL Taxonomy Extension Definition Linkbase Document.
|
|
|
|
|
|
101.LAB
|
|
XBRL Taxonomy Extension Label Linkbase Document.
|
|
|
|
|
|
101.PRE
|
|
XBRL Taxonomy Extension Presentation Linkbase Document.
|
|
|
|
|
|
|
KKR REAL ESTATE FINANCE TRUST INC.
|
|
|
|
|
|
Date:
|
November 7, 2017
|
By:
|
/s/ Christen E.J. Lee
|
|
|
|
Name: Christen E.J. Lee
|
|
|
|
Title: Co-Chief Executive Officer and Co-President
|
|
|
|
(Co-Principal Executive Officer)
|
|
|
|
|
Date:
|
November 7, 2017
|
By:
|
/s/ Matthew A. Salem
|
|
|
|
Name: Matthew A. Salem
|
|
|
|
Title: Co-Chief Executive Officer and Co-President
|
|
|
|
(Co-Principal Executive Officer)
|
|
|
|
|
Date:
|
November 7, 2017
|
By:
|
/s/ William B. Miller
|
|
|
|
Name: William B. Miller
|
|
|
|
Title: Chief Financial Officer and Treasurer
|
|
|
|
(Principal Financial and Accounting Officer)
|
Page
|
||
1.
|
APPLICABILITY
|
1
|
2.
|
DEFINITIONS
|
1
|
3.
|
INITIATION; CONFIRMATION; TERMINATION; REPURCHASE & PAYMENTS; OTHER EVENTS
|
24
|
4.
|
MARGIN MAINTENANCE
|
34
|
5.
|
INCOME PAYMENTS AND PRINCIPAL PAYMENTS
|
36
|
6.
|
SECURITY INTEREST
|
38
|
7.
|
PAYMENT, TRANSFER AND CUSTODY
|
39
|
8.
|
SALE, TRANSFER, HYPOTHECATION OR PLEDGE OF PURCHASED LOANS
|
42
|
9.
|
INTENTIONALLY OMITTED
|
43
|
10.
|
REPRESENTATIONS
|
43
|
11.
|
NEGATIVE COVENANTS OF SELLERS
|
46
|
12.
|
AFFIRMATIVE COVENANTS OF SELLERS
|
47
|
13.
|
SINGLE-PURPOSE ENTITY
|
51
|
14.
|
EVENTS OF DEFAULT; REMEDIES
|
53
|
15.
|
SINGLE AGREEMENT
|
57
|
16.
|
RECORDING OF COMMUNICATIONS
|
58
|
17.
|
NOTICES AND OTHER COMMUNICATIONS
|
58
|
18.
|
ENTIRE AGREEMENT; SEVERABILITY
|
58
|
19.
|
NON-ASSIGNABILITY
|
58
|
20.
|
GOVERNING LAW
|
59
|
21.
|
NO WAIVERS, ETC.
|
60
|
22.
|
USE OF EMPLOYEE PLAN ASSETS
|
60
|
23.
|
INTENT
|
60
|
24.
|
DISCLOSURE RELATING TO CERTAIN FEDERAL PROTECTIONS
|
62
|
25.
|
CONSENT TO JURISDICTION; WAIVER OF JURY TRIAL
|
62
|
26.
|
NO RELIANCE
|
63
|
27.
|
INDEMNITY
|
64
|
28.
|
DUE DILIGENCE
|
64
|
29.
|
SERVICING
|
65
|
30.
|
MISCELLANEOUS
|
66
|
31.
|
TAXES
|
67
|
32.
|
CONFIDENTIALITY
|
69
|
33.
|
JOINT AND SEVERAL OBLIGATIONS
|
70
|
1. |
APPLICABILITY
|
2. |
DEFINITIONS
|
LIBOR
|
1 – Reserve Requirement
|
3. |
INITIATION; CONFIRMATION; TERMINATION; REPURCHASE & PAYMENTS; OTHER EVENTS
|
4.
|
MARGIN MAINTENANCE
|
5. |
INCOME PAYMENTS AND PRINCIPAL PAYMENTS
|
6. |
SECURITY INTEREST
|
7. |
PAYMENT, TRANSFER AND CUSTODY
|
8. |
SALE, TRANSFER, HYPOTHECATION OR PLEDGE OF PURCHASED LOANS
|
9. |
INTENTIONALLY OMITTED
|
10. |
REPRESENTATIONS
|
11. |
NEGATIVE COVENANTS OF SELLERS
|
12. |
AFFIRMATIVE COVENANTS OF SELLERS
|
(A) |
a listing of any changes in Purchased Loan related hedging transactions with hedge counterparties or hedging transactions with hedge counterparties in respect of the facility established pursuant to the Transaction Documents, setting forth the names of the hedge counterparties and the material terms of each such hedging transaction, delivered within ten (10) days after Buyer’s request;
|
(B) |
copies of QRS Seller’s, TRS Seller’s and Guarantor’s Federal Income Tax returns, if any, delivered within thirty (30) days after the earlier of (x) filing, or (y) the last filing extension period; and
|
(C) |
such other information regarding the financial condition, operations or business of QRS Seller, TRS Seller, Guarantor, Pledgor, REIT, or any Mortgagor in respect of any Purchased Loan as Buyer may reasonably request;
|
13. |
SINGLE-PURPOSE ENTITY
|
14. |
EVENTS OF DEFAULT; REMEDIES
|
15. |
SINGLE AGREEMENT
|
16. |
RECORDING OF COMMUNICATIONS
|
17. |
NOTICES AND OTHER COMMUNICATIONS
|
18. |
ENTIRE AGREEMENT; SEVERABILITY
|
19. |
NON-ASSIGNABILITY
|
20.
|
GOVERNING LAW
|
21.
|
NO WAIVERS, ETC.
|
22.
|
USE OF EMPLOYEE PLAN ASSETS
|
23.
|
INTENT
|
24.
|
DISCLOSURE RELATING TO CERTAIN FEDERAL PROTECTIONS
|
25.
|
CONSENT TO JURISDICTION; WAIVER OF JURY TRIAL
|
26.
|
NO RELIANCE
|
27.
|
INDEMNITY
|
28.
|
DUE DILIGENCE
|
29.
|
SERVICING
|
30.
|
MISCELLANEOUS
|
31.
|
TAXES
|
32.
|
CONFIDENTIALITY
|
33.
|
JOINT AND SEVERAL OBLIGATIONS
|
BUYER:
|
||||
GOLDMAN SACHS BANK USA
|
||||
By:
|
/S/ Jeffrey Dawkins
|
|||
Name:
|
Jeffrey Dawkins
|
|||
Title:
|
Authorized Person
|
SELLERS:
|
||||
KREF LENDING III LLC,
|
||||
a Delaware limited liability company
|
||||
By:
|
/S/ Patrick Mattson
|
|||
Name:
|
Patrick Mattson
|
|||
Title:
|
Authorized Signatory
|
KREF LENDING III TRS LLC,
|
||||
a Delaware limited liability company
|
||||
By:
|
/S/ Patrick Mattson
|
|||
Name:
|
Patrick Mattson
|
|||
Title:
|
Authorized Signatory
|
ANNEX I
|
Names and Addresses for Communications between Parties
|
EXHIBIT I-A
|
Form of Swingline Transaction Confirmation
|
EXHIBIT I-B
|
Form of Term Transaction Confirmation
|
EXHIBIT II
|
Authorized Representatives of Sellers
|
EXHIBIT III
|
Form of Custodial Delivery
|
EXHIBIT IV
|
Eligible Loan Due Diligence Checklist
|
EXHIBIT V
|
Form of Power of Attorney
|
EXHIBIT VI
|
Representations and Warranties Regarding Each Individual Purchased Loan
|
EXHIBIT VII
|
Loan Asset Summary Report
|
EXHIBIT VIII
|
Form of Transaction Request
|
EXHIBIT IX
|
Form of Future Funding Request
|
EXHIBIT X
|
Form of Remainder Interest Transfer Notice
|
GOLDMAN SACHS BANK USA
|
|
200 West Street, 7th Floor
|
|
New York, New York 10282
|
|
Attention: Jeffrey Dawkins
|
|
Tel: (212) 902-6852
|
|
Email: jeffrey.dawkins@gs.com
|
|
With additional email notifications to:
|
|
Email: gs-refgwarehouse@gs.com
|
|
Email: gs-warehouselending@gs.com
|
|
And, with respect to deliverables under Section 12(h)(i), 12(h)(ii), 12(h)(iii), additional email notifications to:
|
|
Email: gs-warehousecovenants@gs.com
|
|
With copies to:
|
|
Arnold & Porter Kaye Scholer LLP
|
|
250 West 55th Street
|
|
New York, New York 10019-9710
|
|
Attention: Jonathan Arkins
|
|
Tel: (212) 836-7403
|
|
Email: Jonathan.Arkins@apks.com
|
KREF LENDING III LLC
|
|
9 West 57th Street, Suite 4200
|
|
New York, New York 10019
|
|
Attention: Patrick Mattson
|
|
Tel: (212) 519-1656
|
|
Email: Patrick.mattson@kkr.com
|
With copies to:
|
|
Paul Hastings LLP
|
|
200 Park Avenue
|
|
New York, New York 10166
|
|
Attention: John A. Cahill, Esq
|
|
Tel: (212) 318-6260
|
|
Email: johncahill@paulhastings.com
|
KREF LENDING III TRS LLC
|
|
9 West 57th Street, Suite 4200
|
|
New York, New York 10019
|
|
Attention: Patrick Mattson
|
|
Tel: (212) 519-1656
|
|
Email: Patrick.mattson@kkr.com
|
|
With copies to:
|
|
Paul Hastings LLP
|
|
200 Park Avenue
|
|
New York, New York 10166
|
|
Attention: John A. Cahill, Esq
|
|
Tel: (212) 318-6260
|
|
Email: johncahill@paulhastings.com
|
Maximum Purchase
Price Rate:
|
Period
|
Maximum
Purchase
Price Rate
|
|
From [Purchase Date] through to and including [6 MNTH]:
|
[__]%
|
||
From but excluding [6 MNTH] through to and including [12 MNTH]:
|
[__]%
|
||
From but excluding [12 MNTH] through to and including [18 MNTH]:
|
[__]%
|
||
From but excluding [18 MNTH] through to and including [36 MNTH]:
|
[__]%
|
||
After [36 MNTH]:
|
0%
|
Applicable Spread:
|
Period
|
Applicable
Spread
|
|
From [Purchase Date] through to and including [3 MNTH]:
|
[__]%
|
From but excluding [3 MNTH] through to and including [6 MNTH]:
|
[__]%
|
||
From but excluding [6 MNTH] through to and including [12 MNTH]:
|
[__]%
|
||
From but excluding [12 MNTH] through to and including [18 MNTH]:
|
[__]%
|
||
From but excluding [18 MNTH] through to and including [24 MNTH]:
|
[__]%
|
||
After [24 MNTH]:
|
[__]%
|
||
Origination Date LTV:
|
[__]%
|
||
Buyer LTV as of the
Purchase Date:
|
[__]%
|
||
Buyer LTV Target:
|
Period
|
Buyer LTV
Target
|
|
From [Purchase Date] through to and including [6 MNTH]:
|
[__]%
|
||
From but excluding [6 MNTH] through to and including [12 MNTH]:
|
[__]%
|
||
From but excluding [12 MNTH] through to and including [18 MNTH]:
|
[__]%
|
||
After [18 MNTH]:
|
[__]%
|
||
Buyer LTV Maximum:
|
Period
|
Buyer LTV
Maximum
|
|
From [Purchase Date] through to and including [6 MNTH]:
|
[__]%
|
||
From but excluding [6 MNTH] through to and including [12 MNTH]:
|
[__]%
|
||
From but excluding [12 MNTH] through to and including [18 MNTH]:
|
[__]%
|
||
After [18 MNTH]:
|
[__]%
|
||
Governing Agreements:
|
As identified on attached Schedule 1
|
||
Future Funding Eligible Loan:
|
[YES][NO]
|
||
Extension Fee Payment
|
Extension Fee Payment Date
|
Extension
|
Date Schedule:
|
Fee Rate
|
||
[6 MNTH]
|
[__]%
|
||
[12 MNTH]
|
[__]%
|
||
[24 MNTH]
|
[__]%
|
GOLDMAN SACHS BANK USA
|
||||
By:
|
||||
Name:
|
||||
Title:
|
AGREED AND ACKNOWLEDGED:
|
|||
[KREF LENDING III LLC][KREF LENDING III TRS LLC],
|
|||
a Delaware limited liability company
|
|||
By:
|
|||
Name:
|
|||
Title:
|
Seller:
|
|
Purchased Loan:
|
|
Governing Agreements:
|
1
|
80% Maximum Purchase Price Rate applicable only to multifamily property.
|
2
|
Equals the Applicable Spread (prior to the Term Availability Period End Date) plus 25bps.
|
GOLDMAN SACHS BANK USA
|
||||
By:
|
||||
Name:
|
||||
Title:
|
AGREED AND ACKNOWLEDGED:
|
|||
[KREF LENDING III LLC][KREF LENDING III TRS LLC],
|
|||
a Delaware limited liability company
|
|||
By:
|
|||
Name:
|
|||
Title:
|
Seller:
|
|
Purchased Loan:
|
|
Governing Agreements:
|
Name
|
Specimen Signature
|
|
Christen (Chris) Lee
|
/s/ Christen (Chris) Lee
|
|
Matthew Salem
|
/s/ Matthew Salem
|
|
Patrick Mattson
|
/s/ Patrick Mattson
|
|
William Miller
|
/s/ William Miller
|
GOLDMAN SACHS BANK USA
|
||
200 West Street, 7th Floor
|
||
New York, New York 10282
|
||
Attention: Jeffrey Dawkins
|
||
Tel: (212) 902-6852
|
||
Email: jeffrey.dawkins@gs.com
|
||
With additional email notifications to:
|
||
Email: gs-refgwarehouse@gs.com
|
||
Email: gs-warehouselending@gs.com
|
[KREF LENDING III LLC][KREF LENDING III TRS LLC],
|
||||
a Delaware limited liability company
|
||||
By:
|
||||
Name:
|
||||
Title:
|
[KREF LENDING III LLC] [KREF LENDING III TRS LLC],
|
||||
a Delaware limited liability company
|
||||
By:
|
||||
Name:
|
||||
Title:
|
(1) |
Whole Loan; Ownership of Purchased Loans. Each Purchased Loan is an Eligible Loan. At the time of the sale, transfer and assignment to Buyer, no Mortgage Note or Mortgage was subject to any assignment (other than assignments to Seller), participation or pledge, and Seller had good title to, and was the sole owner of, each Purchased Loan free and clear of any and all liens, charges, pledges, encumbrances, participations, any other ownership interests on, in or to such Purchased Loan. Seller has full right and authority to sell, assign and transfer each Purchased Loan, and the assignment to Buyer constitutes a legal, valid and binding assignment of such Purchased Loan free and clear of any and all liens, pledges, charges or security interests of any nature encumbering such Purchased Loan.
|
(2) |
Loan Document Status. Each related Mortgage Note, Mortgage, Assignment of Leases (if a separate instrument), guaranty and other agreement executed by or on behalf of the related Mortgagor, guarantor or other obligor in connection with such Purchased Loan is the legal, valid and binding obligation of the related Mortgagor, guarantor or other obligor (subject to any non-recourse provisions contained in any of the foregoing agreements and any applicable state anti-deficiency, one-action or market value limit deficiency legislation), as applicable, and is enforceable in accordance with its terms, except (a) as such enforcement may be limited by (i) bankruptcy, insolvency, fraudulent transfer, reorganization, moratorium or other similar laws affecting the enforcement of creditors’ rights generally and (ii) general principles of equity (regardless of whether such enforcement is considered in a proceeding in equity or at law) and (b) that certain provisions in such Purchased Loan Documents (including, without limitation, provisions requiring the payment of default interest, late fees or prepayment/yield maintenance or prepayment fees, charges and/or premiums) are, or may be, further limited or rendered unenforceable by or under applicable law, but (subject to the limitations set forth in clause (a) above) such limitations or unenforceability will not render such Purchased Loan Documents invalid as a whole or materially interfere with the Mortgagee’s realization of the principal benefits and/or security provided thereby (clauses (a) and (b) collectively, the “Standard Qualifications”). Except as set forth in the immediately preceding sentences, there is no valid offset, defense, counterclaim or right of rescission available to the related Mortgagor with respect to any of the related Mortgage Notes, Mortgages or other Purchased Loan Documents, including, without limitation, any such valid offset, defense, counterclaim or right based on intentional fraud by Seller in connection with the origination of the Purchased Loan, that would deny the Mortgagee the principal benefits intended to be provided by the Mortgage Note, Mortgage or other Purchased Loan Documents.
|
(3) |
Mortgage Provisions. The Purchased Loan Documents for each Purchased Loan contain provisions that render the rights and remedies of the holder thereof adequate for the practical realization against the Mortgaged Property of the principal benefits of the security intended to be provided thereby, including realization by judicial or, if applicable, non-judicial foreclosure subject to the limitations set forth in the Standard Qualifications.
|
(4) |
Hospitality Provisions. The Purchased Loan Documents for each Purchased Loan that is secured by a hospitality property operated pursuant to a franchise agreement includes an executed comfort letter or similar agreement signed by the Mortgagor and franchisor of such property enforceable against such franchisor, either directly or as an assignee of the originator. The Mortgage or related security agreement for each Purchased Loan secured by a hospitality property creates a security interest in the revenues of such property for which a UCC financing statement has been filed in the appropriate filing office.
|
(5) |
Mortgage Status; Waivers and Modifications. Since origination and except by written instruments set forth in the related Purchased Loan File or as otherwise provided in the related Purchased Loan Documents (a) the material terms of such Mortgage, Mortgage Note, guaranty and related Purchased Loan Documents have not been waived, impaired, modified, altered, satisfied, canceled, subordinated or rescinded in any respect that could have a material adverse effect on Purchased Loan; (b) no related Mortgaged Property or any portion thereof has been released from the lien of the related Mortgage in any manner which materially interferes with the security intended to be provided by such Mortgage or the use or operation of the remaining portion of such Mortgaged Property; and (c) neither the Mortgagor nor the related guarantor nor the related participating Person has been released from its material obligations under the Purchased Loan Documents. With respect to each Purchased Loan, except as contained in a written document included in the Purchased Loan File, there have been no modifications, amendments or waivers, that could be reasonably expected to have a material adverse effect on such Purchased Loan consented to by Seller.
|
(6) |
Lien; Valid Assignment. Subject to the Standard Qualifications, each Assignment of Mortgage and assignment of Assignment of Leases to Buyer constitutes a legal, valid and binding assignment to Buyer. Each related Mortgage and Assignment of Leases is freely assignable without the consent of the related Mortgagor. Each related Mortgage is a legal, valid and enforceable first lien on the related Mortgagor’s fee or leasehold interest in the Mortgaged Property in the principal amount of such Purchased Loan or allocated loan amount (subject only to Permitted Encumbrances), except as the enforcement thereof may be limited by the Standard Qualifications. Such Mortgaged Property (subject to and excepting Permitted Encumbrances) is free and clear of any recorded mechanics’ liens, recorded materialmen’s liens and other recorded encumbrances, and no rights exist which under law could give rise to any such lien or encumbrance that would be prior to or equal with the lien of the related Mortgage, except those which are bonded over, escrowed for or insured against by a Title Policy (as defined below). Any security agreement, chattel mortgage or equivalent document related to and delivered in connection with the Purchased Loan establishes and creates a valid and enforceable lien on property described therein, except as such enforcement may be limited by Standard Qualifications subject to the limitations described in Paragraph (9) below. Notwithstanding anything herein to the contrary, no representation is made as to the perfection of any security interest in rents or other personal property to the extent that possession or control of such items or actions other than the filing of UCC financing statements is required in order to effect such perfection.
|
(7) |
Permitted Liens; Title Insurance. Each Mortgaged Property securing a Purchased Loan is covered by an American Land Title Association loan title insurance policy or a comparable form of loan title insurance policy approved for use in the applicable jurisdiction (or, if such policy is yet to be issued, by a pro forma policy, a preliminary title policy with escrow instructions or a “marked up” commitment, in each case binding on the title insurer) (the “Title Policy”) in the original principal amount of such Purchased Loan (or with respect to a Purchased Loan secured by multiple properties, an amount equal to at least the allocated loan amount with respect to the Title Policy for each such property) after all advances of principal (including any advances held in escrow or reserves), that insures for the benefit of the owner of the indebtedness secured by the Mortgage, the first priority lien of the Mortgage, which lien is subject only to (a) the lien of current real property taxes, water charges, sewer rents and assessments due and payable but not yet delinquent; (b) covenants, conditions and restrictions, rights of way, easements and other matters of public record; (c) the exceptions (general and specific) and exclusions set forth in such Title Policy; (d) other matters to which like properties are commonly subject; and (e) the rights of tenants (as tenants only) under leases (including subleases) pertaining to the related Mortgaged Property and condominium declarations; provided that none of which items (a) through (e), individually or in the aggregate, materially and adversely interferes with the value or current use of the Mortgaged Property or the security intended to be provided by such Mortgage or the Mortgagor’s ability to pay its obligations when they become due (collectively, the “Permitted Encumbrances”). None of the Permitted Encumbrances are mortgage liens that are senior to or coordinate and co-equal with the lien of the related Mortgage. Such Title Policy (or, if it has yet to be issued, the coverage to be provided thereby) is in full force and effect, all premiums thereon have been paid and no claims have been made by Seller thereunder and no claims have been paid thereunder. Neither Seller, nor to Seller’s knowledge, any other holder of the Purchased Loan, has done, by act or omission, anything that would materially impair the coverage under such Title Policy. Each Title Policy contains no exclusion for, or affirmatively insures (except for any Mortgaged Property located in a jurisdiction where such affirmative insurance is not available in which case such exclusion may exist), (a) that the area shown on the survey is the same as the property legally described in the Mortgage and (b) to the extent that the Mortgaged Property consists of two or more adjoining parcels, such parcels are contiguous.
|
(8) |
Junior Liens. There are no subordinate mortgages or junior liens securing the payment of money encumbering the related Mortgaged Property (other than Permitted Encumbrances). Seller has no knowledge of any mezzanine debt secured directly by interests in the related Mortgagor.
|
(9) |
Assignment of Leases. There exists as part of the related Purchased Loan File an Assignment of Leases (either as a separate instrument or incorporated into the related Mortgage). Subject to the Permitted Encumbrances, each related Assignment of Leases creates a valid first-priority collateral assignment of, or a valid first-priority lien or security interest in, rents and certain rights under the related lease or leases, subject only to a license granted to the related Mortgagor to exercise certain rights and to perform certain obligations of the lessor under such lease or leases, including the right to operate the related leased property, except as the enforcement thereof may be limited by the Standard Qualifications. No Person other than the related Mortgagor owns any interest in any payments due under such lease or leases that is superior to or of equal priority with the Mortgagee’s interest therein. The related Mortgage or related Assignment of Leases, subject to applicable law, provides that, upon an event of default under the Purchased Loan, a receiver is permitted to be appointed for the collection of rents or for the related Mortgagee to enter into possession to collect the rents or for rents to be paid directly to the Mortgagee.
|
(10) |
UCC Filings. Seller has filed and/or recorded or caused to be filed and/or recorded (or, if not filed and/or recorded, have been submitted in proper form for filing and/or recording), UCC-1 financing statements in the appropriate public filing and/or recording offices necessary at the time of the origination of the Purchased Loan to perfect a valid security interest in all items of physical personal property reasonably necessary to operate such Mortgaged Property owned by such Mortgagor and located on the related Mortgaged Property (other than any non-material personal property, any personal property subject to a purchase money security interest, a sale and leaseback financing arrangement as permitted under the terms of the related Purchased Loan Documents or any other personal property leases applicable to such personal property), to the extent perfection may be effected pursuant to applicable law by recording or filing, as the case may be. Subject to the Standard Qualifications, each related Mortgage (or equivalent document) creates a valid and enforceable lien and security interest on the items of personalty described above. No representation is made as to the perfection of any security interest in rents or other personal property to the extent that possession or control of such items or actions other than the filing of UCC-1 financing statements are required in order to effect such perfection. Each UCC-1 financing statement, if any, filed with respect to personal property constituting a part of the related Mortgaged Property and each UCC-2 or UCC-3 assignment, if any, of such financing statement to Seller was in suitable form for filing in the filing office in which such financing statement was filed.
|
(11) |
Condition of Property. Seller or the originator of the Purchased Loan inspected or caused to be inspected each related Mortgaged Property within six months of origination of the Purchased Loan and within twelve months of the Purchase Date. An engineering report or property condition assessment was prepared in connection with the origination of each Purchased Loan no more than twelve months prior to the Purchase Date. To Seller’s knowledge, based solely upon due diligence customarily performed in connection with the origination of comparable mortgage loans, each related Mortgaged Property was (a) free and clear of any material damage, (b) in good repair and condition and (c) is free of structural defects, except in each case (i) for any damage or deficiencies that would not materially and adversely affect the use, operation or value of such Mortgaged Property as security for the Purchased Loan, (ii) if such repairs have been completed or (iii) if escrows in an aggregate amount consistent with the standards utilized by Seller with respect to similar loans its holds for its own account have been established, which escrows will in all events be in an aggregate amount not less than the estimated cost of such repairs. Seller has no knowledge of any material issues with the physical condition of the Mortgaged Property that Seller believes would have a material adverse effect on the use, operation or value of the Mortgaged Property other than those disclosed in the engineering report and those addressed in clauses (i), (ii) and (iii) above.
|
(12) |
Taxes and Assessments. All real estate taxes, governmental assessments and other similar outstanding governmental charges (including, without limitation, water and sewage charges), or installments thereof, that could be a lien on the related Mortgaged Property that would be of equal or superior priority to the lien of the Mortgage and that prior to the Purchase Date have become delinquent in respect of each related Mortgaged Property have been paid, or, if the appropriate amount of such taxes or charges is being appealed or is otherwise in dispute, an escrow of funds has been established in an amount sufficient to cover such payments and reasonably estimated interest and penalties, if any, thereon. For purposes of this Paragraph (12), real estate taxes and governmental assessments and other outstanding governmental charges and installments thereof shall not be considered delinquent until the earlier of (a) the date on which interest and/or penalties would first be payable thereon and (b) the date on which enforcement action is entitled to be taken by the related taxing authority.
|
(13) |
Condemnation. As of the date of origination and to Seller’s knowledge as of the Purchase Date, there is no proceeding pending, and, to Seller’s knowledge as of the date of origination and as of the Purchase Date, there is no proceeding threatened, for the total or partial condemnation of such Mortgaged Property that would have a material adverse effect on the value, use or operation of the Mortgaged Property.
|
(14) |
Actions Concerning Purchased Loan. As of the date of origination and to Seller’s knowledge as of the Purchase Date, there was no pending, filed or threatened action, suit or proceeding, arbitration or governmental investigation involving any Mortgagor, guarantor, or the Mortgaged Property, an adverse outcome of which would reasonably be expected to materially and adversely affect (a) such Mortgagor’s title to the Mortgaged Property, (b) the validity or enforceability of the Mortgage, (c) such Mortgagor’s ability to perform under the related Purchased Loan Documents, (d) such guarantor’s ability to perform under the related guaranty, (e) the use, operation or value of the Mortgaged Property, (f) the principal benefit of the security intended to be provided by the Purchased Loan Documents, (g) the current ability of the Mortgaged Property to generate net cash flow sufficient to service such Purchased Loan or (h) the current principal use of the Mortgaged Property.
|
(15) |
Escrow Deposits. All escrow deposits and payments required to be escrowed with Mortgagee pursuant to the Purchased Loan Documents are in the possession, or under the control, of Seller or its servicer, and there are no deficiencies (subject to any applicable grace or cure periods) in connection therewith, and all such escrows and deposits (or the right thereto) that are required to be escrowed with Mortgagee under the related Purchased Loan Documents are being conveyed by Seller to Buyer or its servicer. Any and all requirements under the Purchased Loan Documents as to completion of any material improvements and as to disbursements of any funds escrowed for such purpose, which requirements were to have been complied with on or before the Purchase Date, have been complied with in all material respects or the funds so escrowed have not been released. No other escrow amounts have been released except in accordance with the terms and conditions of the Purchased Loan Documents.
|
(16) |
No Holdbacks. The principal balance of the Purchased Loan set forth on the Purchased Loan Schedule has been fully disbursed as of the Purchase Date and there is no requirement for future advances thereunder (except in those cases where the full amount of the Purchased Loan has been disbursed but a portion thereof is being held in escrow or reserve accounts pending the satisfaction of certain conditions relating to leasing, repairs or other matters with respect to the related Mortgaged Property, the Mortgagor or other considerations determined by Seller to merit such holdback), and any requirements or conditions to disbursements of any loan proceeds held in escrow have been satisfied with respect to any disbursements of any such escrow fund made on or prior to the Purchase Date.
|
(17) |
Insurance. Each related Mortgaged Property is, and is required pursuant to the related Mortgage to be, insured by a property insurance policy providing coverage for loss in accordance with coverage found under a “special cause of loss form” or “all risk form” that includes replacement cost valuation issued by an insurer meeting the requirements of the related Purchased Loan Documents and having a claims-paying or financial strength rating of any one of the following: (i) at least “A-:VII” from A.M. Best Company, Inc., (ii) at least “A3” (or the equivalent) from Moody’s Investors Service, Inc. or (iii) at least “A-” from Standard & Poor’s Ratings Service (collectively, the “Insurance Rating Requirements”), in an amount (subject to a customary deductible) not less than the lesser of (1) the original principal balance of the Purchased Loan and (2) the full insurable value on a replacement cost basis of the improvements, furniture, furnishings, fixtures and equipment owned by the Mortgagor and included in the Mortgaged Property (with no deduction for physical depreciation), but, in any event, not less than the amount necessary or containing such endorsements as are necessary to avoid the operation of any coinsurance provisions with respect to the related Mortgaged Property.
|
(18) |
Access; Utilities; Separate Tax Lots. Each Mortgaged Property (a) is located on or adjacent to a public road and has direct legal access to such road, or has access via an irrevocable easement or irrevocable right of way permitting ingress and egress to/from a public road, (b) is served by or has uninhibited access rights to public or private water and sewer (or well and septic) and all required utilities, all of which are appropriate for the current use of the Mortgaged Property, and (c) constitutes one or more separate tax parcels which do not include any property which is not part of the Mortgaged Property or is subject to an endorsement under the related Title Policy insuring the Mortgaged Property, or in certain cases, an application has been, or will be, made to the applicable governing authority for creation of separate tax lots, in which case the Purchased Loan Documents require the Mortgagor to escrow an amount sufficient to pay taxes for the existing tax parcel of which the Mortgaged Property is a part until the separate tax lots are created or the non-recourse carveout guarantor under the Purchased Loan Documents has indemnified the Mortgagee for any loss suffered in connection therewith.
|
(19) |
No Encroachments. To Seller’s knowledge based solely on surveys obtained in connection with origination (which may have been a previously existing “as built” survey) and the Title Policy for each Purchased Loan, all material improvements that were included for the purpose of determining the appraised value of the related Mortgaged Property at the time of the origination of such Purchased Loan are within the boundaries of the related Mortgaged Property, except encroachments that do not materially and adversely affect the value or current use of such Mortgaged Property or for which insurance or endorsements were obtained under the Title Policy. No improvements on adjoining parcels encroach onto the related Mortgaged Property except for encroachments that do not materially and adversely affect the value or current use of such Mortgaged Property or for which insurance or endorsements were obtained under the Title Policy. No material improvements encroach upon any easements except for encroachments the removal of which would not materially and adversely affect the value or current use of such Mortgaged Property or for which insurance or endorsements have been obtained under the Title Policy.
|
(20) |
No Contingent Interest or Equity Participation. No Purchased Loan has a shared appreciation feature, any other contingent interest feature or a negative amortization feature (except that an anticipated repayment date loan may provide for the accrual of the portion of interest in excess of the rate in effect prior to the anticipated repayment date) or an equity participation by Seller.
|
(21) |
REMIC. The Purchased Loan is a “qualified mortgage” within the meaning of Section 860G(a)(3) of the Code (but determined without regard to the rule in Treasury Regulations Section 1.860G-2(f)(2) that treats certain defective mortgage loans as qualified mortgages), and, accordingly, (a) the issue price of the Purchased Loan to the related Mortgagor at origination did not exceed the non-contingent principal amount of the Purchased Loan and (b) either: (i) such Purchased Loan is secured by an interest in real property (including buildings and structural components thereof, but excluding personal property) having a fair market value (A) at the date the Purchased Loan was originated at least equal to 80% of the adjusted issue price of the Purchased Loan on such date or (B) at the Purchase Date at least equal to 80% of the adjusted issue price of the Purchased Loan on such date, provided that, for purposes hereof, the fair market value of the real property interest must first be reduced by (1) the amount of any lien on the real property interest that is senior to the Purchased Loan and (2) a proportionate amount of any lien that is in parity with the Purchased Loan; or (ii) substantially all of the proceeds of such Purchased Loan were used to acquire, improve or protect the real property which served as the only security for such Purchased Loan (other than a recourse feature or other third-party credit enhancement within the meaning of Treasury Regulations Section 1.860G-2(a)(1)(ii)). If the Purchased Loan was “significantly modified” prior to the Purchase Date so as to result in a taxable exchange under Section 1001 of the Code, it either (i) was modified as a result of the default or reasonably foreseeable default of such Purchased Loan or (ii) satisfies the provisions of either clause (b)(i)(A) above (substituting the date of the last such modification for the date the Purchased Loan was originated) or clause (b)(i)(B), including the proviso thereto. Any prepayment premium and yield maintenance charges applicable to the Purchased Loan constitute “customary prepayment penalties” within the meaning of Treasury Regulations Section 1.860G-(b)(2). All terms used in this Paragraph (21) shall have the same meanings as set forth in the related Treasury Regulations.
|
(22) |
Compliance with Usury Laws. The interest rate (exclusive of any default interest, late charges, yield maintenance charges, exit fees, or prepayment premiums) of such Purchased Loan complied as of the date of origination with, or was exempt from, applicable state or federal laws, regulations and other requirements pertaining to usury.
|
(23) |
Authorized to do Business. To the extent required under applicable law, as of the Purchase Date and as of each date that such entity held the Mortgage Note, each holder of the Mortgage Note was authorized to transact and do business in the jurisdiction in which each related Mortgaged Property is located, or the failure to be so authorized does not materially and adversely affect the enforceability of such Purchased Loan by Buyer.
|
(24) |
Trustee under Deed of Trust. With respect to each Mortgage which is a deed of trust, a trustee, duly qualified under applicable law to serve as such, currently so serves and is named in the deed of trust or has been substituted in accordance with the Mortgage and applicable law or may be substituted in accordance with the Mortgage and applicable law by the related Mortgagee, and except in connection with a trustee’s sale after a default by the related Mortgagor or in connection with any full or partial release of the related Mortgaged Property or related security for such Purchased Loan, and except in connection with a trustee’s sale after a default by the related Mortgagor, no fees are payable to such trustee except for de minimis fees paid.
|
(25) |
Local Law Compliance. To Seller’s knowledge, based upon any of a letter from any governmental authorities, a legal opinion, an architect’s letter, a zoning consultant’s report, an endorsement to the related Title Policy, or other affirmative investigation of local law compliance consistent with the investigation conducted by Seller for similar commercial, multifamily and manufactured housing community mortgage loans intended for securitization, with respect to the improvements located on or forming part of each Mortgaged Property securing a Purchased Loan, there are no material violations of applicable laws, zoning ordinances, rules, covenants, building codes, restrictions and land laws (collectively, “Zoning Regulations”) other than those which (i) constitute a legal non-conforming use or structure, as to which the Mortgaged Property may be restored or repaired to the full extent necessary to maintain the use of the structure immediately prior to a casualty or the inability to restore or repair to the full extent necessary to maintain the use or structure immediately prior to the casualty would not materially and adversely affect the use or operation of the Mortgaged Property, (ii) are insured by the Title Policy or other insurance policy, (iii) are insured by law and ordinance insurance coverage in amounts customarily required by prudent commercial mortgage lenders for loans originated for securitization that provides coverage for additional costs to rebuild and/or repair the property to current Zoning Regulations or (iv) would not have a material adverse effect on the Purchased Loan. The terms of the Purchased Loan Documents require the Mortgagor to comply in all material respects with all applicable governmental regulations, zoning and building laws.
|
(26) |
Licenses and Permits. Each Mortgagor covenants in the Purchased Loan Documents that it shall keep all material licenses, permits, franchises, certificates of occupancy, consents and applicable governmental authorizations necessary for its operation of the Mortgaged Property in full force and effect, and to Seller’s knowledge based upon a letter from any government authorities or other affirmative investigation of local law compliance consistent with the investigation conducted by Seller for similar commercial, multifamily and manufactured housing community mortgage loans intended for securitization, all such material licenses, permits and applicable governmental authorizations are in effect. The Purchased Loan Documents require the related Mortgagor to be qualified to do business in the jurisdiction in which the related Mortgaged Property is located and for the Mortgagor and the Mortgaged Property to be in compliance in all material respects with all regulations, zoning and building laws.
|
(27) |
Recourse Obligations. The Purchased Loan Documents for each Purchased Loan provide that such Purchased Loan is non-recourse to the related parties thereto except that: (a) the related Mortgagor and a guarantor (which is a natural person or persons, or an entity distinct from the Mortgagor (but may be affiliated with Mortgagor) that has assets other than equity in the related Mortgaged Property that are not de minimis) shall be fully liable for losses, liabilities, costs and damages arising from certain acts of the related Mortgagor and/or its principals specified in the related Purchased Loan Documents, which acts generally include the following: (i) acts of fraud or intentional material misrepresentation, (ii) misappropriation of rents (following an event of default), insurance proceeds or condemnation awards, (iii) intentional material physical waste of the Mortgaged Property, (iv) intentional misconduct and (v) any breach of the environmental covenants contained in the related Purchased Loan Documents, and (b) the Purchased Loan shall become full recourse to the related Mortgagor and a guarantor (which is a natural person or persons, or an entity distinct from the Mortgagor (but may be affiliated with Mortgagor) that has assets other than equity in the related Mortgaged Property that are not de minimis), upon any of the following events: (i) if any petition for bankruptcy, insolvency, dissolution or liquidation pursuant to federal bankruptcy law, or any similar federal or state law, shall be filed, consented to, or acquiesced in by the Mortgagor, (ii) Mortgagor and/or its principals shall have colluded with other creditors to cause an involuntary bankruptcy filing with respect to the Mortgagor or (iii) upon the transfer of either the Mortgaged Property or equity interests in Mortgagor made in violation of the Purchased Loan Documents.
|
(28) |
Mortgage Releases. The terms of the related Mortgage or related Purchased Loan Documents do not provide for release of any material portion of the Mortgaged Property from the lien of the Mortgage except (a) a partial release, accompanied by principal repayment of not less than a specified percentage at least equal to the lesser of (i) 115% of the related allocated loan amount of such portion of the Mortgaged Property and (ii) the outstanding principal balance of the Purchased Loan, (b) upon payment in full of such Purchased Loan, (c) releases of out-parcels that are unimproved or other portions of the Mortgaged Property which will not have a material adverse effect on the underwritten value of the Mortgaged Property and which were not afforded any material value in the appraisal obtained at the origination of the Purchased Loan and are not necessary for physical access to the Mortgaged Property or compliance with zoning requirements, or (d) as required pursuant to an order of condemnation. With respect to any partial release under the preceding clause (a) or (d), either: (i) such release of collateral (A) would not constitute a “significant modification” of the subject Purchased Loan within the meaning of Treasury Regulations Section 1.860G-2(b)(2) and (B) would not cause the subject Purchased Loan to fail to be a “qualified mortgage” within the meaning of Section 860G(a)(3)(A) of the Code; or (ii) the Mortgagee or servicer can, in accordance with the related Purchased Loan Documents, condition such release of collateral on the related Mortgagor’s delivery of an opinion of tax counsel to the effect specified in the immediately preceding clause (i). For purposes of the preceding clause (i), if the fair market value of the real property constituting such Mortgaged Property after the release is not equal to at least 80% of the principal balance of the Purchased Loan outstanding after the release, the Mortgagor is required to make a payment of principal in an amount not less than the amount required by the provisions governing a REMIC, as defined in Section 860D of the Code (the “REMIC Provisions”).
|
(29) |
Financial Reporting and Rent Rolls. The Purchased Loan Documents for each Purchased Loan require the Mortgagor to provide Mortgagee with quarterly (other than for single-tenant properties) and annual operating statements, and quarterly (other than for single-tenant properties) rent rolls for properties that have leases contributing more than 5% of the in-place base rent and annual financial statements, which annual financial statements with respect to each Purchased Loan with more than one Mortgagor are in the form of an annual combined balance sheet of the Mortgagor entities (and no other entities), together with the related combined statements of operations, members’ capital and cash flows, including a combining balance sheet and statement of income for the Mortgaged Properties on a combined basis.
|
(30) |
Acts of Terrorism Exclusion. With respect to each Purchased Loan over $20 million, the related special-form all-risk insurance policy and business interruption policy (issued by an insurer meeting the Insurance Rating Requirements) do not specifically exclude Acts of Terrorism, as defined in the Terrorism Risk Insurance Act of 2002, as amended by the Terrorism Risk Insurance Program Reauthorization Act of 2007 and the Terrorism Risk Insurance Program Reauthorization Act of 2015 (collectively, the “TRIA”), from coverage, or if such coverage is excluded, it is covered by a separate terrorism insurance policy. With respect to each other Purchased Loan, the related special-form all-risk insurance policy and business interruption policy (issued by an insurer meeting the Insurance Rating Requirements) does not specifically exclude Acts of Terrorism, as defined in TRIA, from coverage, or if such coverage is excluded, it is covered by a separate terrorism insurance policy. With respect to each Purchased Loan, the related Purchased Loan Documents do not expressly waive or prohibit the Mortgagee from requiring coverage for Acts of Terrorism, as defined in the TRIA, or damages related thereto except to the extent that any right to require such coverage may be limited by commercial availability on commercially reasonable terms; provided, however, that if the TRIA or a similar or subsequent statute is not in effect, then, provided that terrorism insurance is commercially available, the Mortgagor under each Purchased Loan is required to carry terrorism insurance, but in such event the Mortgagor shall not be required to spend on terrorism insurance coverage more than two times the amount of the insurance premium that is payable in respect of the property and business interruption/rental loss insurance required under the related Purchased Loan Documents (without giving effect to the cost of terrorism and earthquake components of such casualty and business interruption/rental loss insurance) at the time of the origination of the Purchased Loan, and if the cost of terrorism insurance exceeds such amount, the Mortgagor is required to purchase the maximum amount of terrorism insurance available with funds equal to such amount.
|
(31) |
Due on Sale or Encumbrance. Subject to specific exceptions set forth below, each Purchased Loan contains a “due on sale” or other such provision for the acceleration of the payment of the unpaid principal balance of such Purchased Loan if, without the consent of the holder of the Mortgage (which consent, in some cases, may not be unreasonably withheld) and/or complying with the requirements of the related Purchased Loan Documents (which provide for transfers without the consent of the Mortgagee which are customarily acceptable to prudent commercial and multifamily mortgage lending institutions on the security of property comparable to the related Mortgaged Property, including, without limitation, transfers of worn-out or obsolete furnishings, fixtures, or equipment promptly replaced with property of equivalent value and functionality and transfers by leases entered into in accordance with the Purchased Loan Documents), (a) the related Mortgaged Property, or any equity interest of greater than 50% in the related Mortgagor, is directly or indirectly pledged, transferred or sold, other than as related to (i) family and estate planning transfers or transfers upon death or legal incapacity, (ii) transfers to certain affiliates as defined in the related Purchased Loan Documents, (iii) transfers that do not result in a change of Control of the related Mortgagor or transfers of passive interests so long as the guarantor retains Control, (iv) transfers to another holder of direct or indirect equity in the Mortgagor, a specific Person designated in the related Purchased Loan Documents or a Person satisfying specific criteria identified in the related Purchased Loan Documents, such as a qualified equityholder, (v) transfers of stock or similar equity units in publicly traded companies or (vi) a substitution or release of collateral within the parameters of Paragraph (28) herein, or (vii) to the extent set forth in any Transaction Request delivered by Seller to Buyer prior to the issuance of a Confirmation with respect thereto, by reason of any mezzanine debt that existed at the origination of the related Purchased Loan, or future permitted mezzanine debt in each case as set forth in any Transaction Request delivered by Seller to Buyer prior to the issuance of a Confirmation with respect thereto or (b) the related Mortgaged Property is encumbered with a subordinate lien or security interest against the related Mortgaged Property, other than any Permitted Encumbrances. The Mortgage or other Purchased Loan Documents provide that to the extent any rating agency fees are incurred in connection with the review of and consent to any transfer or encumbrance, the Mortgagor is responsible for such payment along with all other reasonable fees and expenses incurred by the Mortgagee relative to such transfer or encumbrance. For purposes of the foregoing representation, “Control” means the power to direct the management and policies of an entity, directly or indirectly, whether through the ownership of voting securities or other beneficial interests, by contract or otherwise.
|
(32) |
Single-Purpose Entity. Each Purchased Loan requires the Mortgagor to be a Single-Purpose Entity for at least as long as the Purchased Loan is outstanding. Both the Purchased Loan Documents and the organizational documents of the Mortgagor with respect to each Purchased Loan with a principal amount on the Purchase Date of $5 million or more provide that the Mortgagor is a Single-Purpose Entity, and each Purchased Loan with a principal amount on the Purchase Date of $20 million or more has a counsel’s opinion regarding non-consolidation of the Mortgagor. For purposes of this Paragraph (32), a “Single-Purpose Entity” shall mean an entity, other than an individual, whose organizational documents provide substantially to the effect that it was formed or organized solely for the purpose of owning and operating one or more of the Mortgaged Properties securing the Purchased Loans and prohibit it from engaging in any business unrelated to such Mortgaged Property or Properties, and whose organizational documents further provide, or which entity represented in the related Purchased Loan Documents, substantially to the effect that it does not have any assets other than those related to its interest in and operation of such Mortgaged Property or Properties, or any indebtedness other than as permitted by the related Mortgage(s) or the other related Purchased Loan Documents, that it has its own books and records and accounts separate and apart from those of any other person, and that it holds itself out as a legal entity, separate and apart from any other person or entity.
|
(33) |
Defeasance. With respect to any fixed rate Purchased Loan that, pursuant to the Purchased Loan Documents, can be defeased, (i) the Purchased Loan Documents provide for defeasance as a unilateral right of the Mortgagor, subject to satisfaction of conditions specified in the Purchased Loan Documents; (ii) the Purchased Loan cannot be defeased within two years after the closing date of a securitization of such Purchased Loan; (iii) the Mortgagor is permitted to pledge only United States “government securities” within the meaning of Treasury Regulations Section 1.860G-2(a)(8)(ii), the revenues from which will be sufficient to make all scheduled payments under the Purchased Loan when due, including the entire remaining principal balance on the maturity date (or on or after the first date on which payment may be made without payment of a yield maintenance charge or prepayment penalty) and if the Purchased Loan permits partial releases of real property in connection with partial defeasance, the revenues from the collateral will be sufficient to pay all such scheduled payments calculated on a principal amount equal to a specified percentage at least equal to 115% of the allocated loan amount for the real property to be released; (iv) the defeasance collateral is not permitted to be subject to prepayment, call, or early redemption; (v) the Mortgagor is required to provide a certification from an independent certified public accountant that the collateral is sufficient to make all scheduled payments under the Mortgage Note as set forth in (iii) above; (vi) if the Mortgagor would continue to own assets in addition to the defeasance collateral, the portion of the Purchased Loan secured by defeasance collateral is required to be assumed by a Single-Purpose Entity; (vii) the Mortgagor is required to provide an opinion of counsel that the Mortgagee has a perfected security interest in such collateral prior to any other claim or interest; and (viii) the Mortgagor is required to pay all rating agency fees associated with defeasance (if rating confirmation is a specific condition precedent thereto) and all other reasonable expenses associated with defeasance, including, but not limited to, accountant’s fees and opinions of counsel.
|
(34) |
Ground Leases. For purposes of this Exhibit VI, a “Ground Lease” shall mean a lease creating a leasehold estate in real property where the fee owner as the ground lessor conveys for a term or terms of years its entire interest in the land and buildings and other improvements, if any, comprising the premises demised under such lease to the ground lessee (who may, in certain circumstances, own the building and improvements on the land), subject to the reversionary interest of the ground lessor as fee owner and does not include industrial development agency (IDA) or similar leases for purposes of conferring a tax abatement or other benefit.
|
(a) |
(i) the Ground Lease or a memorandum regarding such Ground Lease has been duly recorded or submitted for recordation in a form that is acceptable for recording in the applicable jurisdiction; (ii) the Ground Lease or an estoppel or other agreement received from the ground lessor permits the interest of the lessee to be encumbered by the related Mortgage and does not restrict the use of the related Mortgaged Property by such lessee, its successors or assigns in a manner that would materially adversely affect the security provided by the related Mortgage and (iii) no material change in the terms of the Ground Lease had occurred since its recordation, except by any written instrument which are included in the related Purchased Loan File;
|
(b) |
the lessor under such Ground Lease has agreed in a writing included in the related Purchased Loan File (or in such Ground Lease) that the Ground Lease may not be amended or modified, or canceled or terminated, without the prior written consent of the Mortgagee (except termination or cancellation if (i) notice of a default under the Ground Lease is provided to Mortgagee and (ii) such default is curable by Mortgagee as provided in the Ground Lease but remains uncured beyond the applicable cure period), and no such consent has been granted by Seller since the origination of the Purchased Loan except as reflected in any written instruments which are included in the related Purchased Loan File;
|
(c) |
the Ground Lease has an original term (or an original term plus one or more optional renewal terms, which, under all circumstances, may be exercised, and will be enforceable, by either Mortgagor or the Mortgagee) that extends not less than 20 years beyond the stated maturity of the related Purchased Loan, or 10 years past the stated maturity if such Purchased Loan fully amortizes by the stated maturity (or with respect to a Purchased Loan that accrues on an actual 360 basis, substantially amortizes);
|
(d) |
the Ground Lease either (i) is not subject to any liens or encumbrances superior to, or of equal priority with, the Mortgage, except for the related fee interest of the ground lessor and the Permitted Encumbrances, or (ii) is subject to a subordination, non‑disturbance and attornment agreement to which the mortgagee on the lessor’s fee interest in the Mortgaged Property is subject;
|
(e) |
the Ground Lease does not place commercially unreasonable restrictions on the identity of the Mortgagee and the Ground Lease is assignable to the holder of the Purchased Loan and its successors and assigns without the consent of the lessor thereunder, and in the event it is so assigned, it is further assignable by the holder of the Purchased Loan and its successors and assigns without the consent of the lessor;
|
(f) |
Seller has not received any written notice of material default under or notice of termination of such Ground Lease and, to Seller’s knowledge, there is no material default under such Ground Lease and no condition that, but for the passage of time or giving of notice, would result in a material default under the terms of such Ground Lease and to Seller’s knowledge, such Ground Lease is in full force and effect;
|
(g) |
the Ground Lease or ancillary agreement between the lessor and the lessee requires the lessor to give to the Mortgagee written notice of any default, and provides that no notice of default or termination is effective against the Mortgagee unless such notice is given to the Mortgagee;
|
(h) |
a Mortgagee is permitted a reasonable opportunity (including, where necessary, sufficient time to gain possession of the interest of the lessee under the Ground Lease through legal proceedings) to cure any default under the Ground Lease which is curable after the Mortgagee’s receipt of notice of any default before the lessor may terminate the Ground Lease;
|
(i) |
the Ground Lease does not impose any restrictions on subletting that would be viewed as commercially unreasonable by a prudent commercial mortgage lender;
|
(j) |
under the terms of the Ground Lease, an estoppel or other agreement received from the ground lessor and the related Mortgage (taken together), any related insurance proceeds or the portion of the condemnation award allocable to the ground lessee’s interest (other than (i) de minimis amounts for minor casualties or (ii) in respect of a total or substantially total loss or taking as addressed in Paragraph (34)(k) below) will be applied either to the repair or to restoration of all or part of the related Mortgaged Property with (so long as such proceeds are in excess of the threshold amount specified in the related Purchased Loan Documents) the Mortgagee or a trustee appointed by it having the right to hold and disburse such proceeds as repair or restoration progresses, or to the payment of the outstanding principal balance of the Purchased Loan, together with any accrued interest;
|
(k) |
in the case of a total or substantially total taking or loss, under the terms of the Ground Lease, an estoppel or other agreement and the related Mortgage (taken together), any related insurance proceeds, or portion of the condemnation award allocable to ground lessee’s interest in respect of a total or substantially total loss or taking of the related Mortgaged Property to the extent not applied to restoration, will be applied first to the payment of the outstanding principal balance of the Purchased Loan, together with any accrued interest; and
|
(l) |
provided that the Mortgagee cures any defaults which are susceptible to being cured, the ground lessor has agreed to enter into a new lease with the Mortgagee upon termination of the Ground Lease for any reason, including rejection of the Ground Lease in a bankruptcy proceeding.
|
(35) |
Servicing. The servicing and collection practices used by Seller with respect to the Purchased Loan have been, in all material respects, legal and have met customary industry standards for servicing of similar commercial loans.
|
(36) |
Origination and Underwriting. The origination practices of Seller (or the related originator if Seller was not the originator) with respect to each Purchased Loan have been, in all material respects, legal and as of the date of its origination, such Purchased Loan and the origination thereof complied in all material respects with, or was exempt from, all requirements of federal, state or local laws and regulations relating to the origination of such Purchased Loan. At the time of origination of such Purchased Loan, the origination, due diligence and underwriting performed by or on behalf of Seller in connection with each Purchased Loan complied in all material respects with the terms, conditions and requirements of Seller’s origination, due diligence, underwriting procedures, guidelines and standards for similar commercial and multifamily loans.
|
(37) |
Rent Rolls; Operating Histories. Seller has obtained a rent roll (other than with respect to hospitality properties) certified by the related Mortgagor or the related guarantor(s) as accurate and complete in all material respects as of a date within 180 days of the date of origination of the related Purchased Loan. Seller has obtained operating histories (the “Certified Operating Histories”) with respect to each Mortgaged Property certified by the related Mortgagor or the related guarantor(s) as accurate and complete in all material respects as of a date within 180 days of the date of origination of the related Purchased Loan. The Certified Operating Histories collectively report on operations for a period equal to (a) at least a continuous three-year period or (b) in the event the Mortgaged Property was owned, operated or constructed by the Mortgagor or an affiliate for less than three years then for such shorter period of time.
|
(38) |
No Material Default; Payment Record. No Purchased Loan has been more than 30 days delinquent, without giving effect to any grace or cure period, in making required payments since origination, and as of the Purchase Date, no Purchased Loan is delinquent (beyond any applicable grace or cure period) in making required payments. To Seller’s knowledge, there is (a) no, and since origination there has been no, material default, breach, violation or event of acceleration existing under the related Purchased Loan Documents, or (b) no event (other than payments due but not yet delinquent) which, with the passage of time or with notice and the expiration of any grace or cure period, would constitute a material default, breach, violation or event of acceleration, which default, breach, violation or event of acceleration, in the case of either clause (a) or (b), materially and adversely affects the value of the Purchased Loan, or the value, use or operation of the related Mortgaged Property, provided, however, that this Paragraph (38) does not cover any default, breach, violation or event of acceleration that specifically pertains to or arises out of an exception scheduled to any other representation and warranty made by Seller in any exceptions hereto contained in Schedule 2 attached to the related Transaction Request delivered by Seller to Buyer prior to the issuance of a Confirmation with respect thereto. No person other than the holder of such Purchased Loan may declare any event of default under the Purchased Loan or accelerate any indebtedness under the Purchased Loan Documents.
|
(39) |
Bankruptcy. As of the date of origination of the related Purchased Loan and to Seller’s knowledge as of the Purchase Date, neither the Mortgaged Property nor any portion thereof is the subject of, and no Mortgagor, guarantor or tenant occupying a single-tenant property is a debtor in state or federal bankruptcy, insolvency or similar proceeding.
|
(40) |
Organization of Mortgagor. With respect to each Purchased Loan, in reliance on certified copies of the organizational documents of the Mortgagor delivered by the Mortgagor in connection with the origination of such Purchased Loan, the Mortgagor is an entity organized under the laws of a state of the United States of America, the District of Columbia or the Commonwealth of Puerto Rico. No Purchased Loan has a Mortgagor that is an Affiliate of another Mortgagor.
|
(41) |
Environmental Conditions. At origination, each Mortgagor represented and warranted that to its knowledge no hazardous materials or any other substances or materials which are included under or regulated by Environmental Laws are located on, or have been handled, manufactured, generated, stored, processed, or disposed of on or released or discharged from the Mortgaged Property, except for those substances commonly used in the operation and maintenance of properties of kind and nature similar to those of the Mortgaged Property in compliance with all Environmental Laws and in a manner that does not result in contamination of the Mortgaged Property or in a material adverse effect on the value, use or operations of the Mortgaged Property.
|
(42) |
Lease Estoppels. With respect to each Purchased Loan secured by retail, office or industrial properties, Seller requested the related Mortgagor to obtain estoppels from each commercial tenant with respect to the rent roll delivered as of the origination date. With respect to each Purchased Loan predominantly secured by a retail, office or industrial property leased to a single tenant, Seller reviewed such estoppel obtained from such tenant no earlier than 90 days prior to the origination date of the related Purchased Loan, and to Seller’s knowledge, (i) the related lease is in full force and effect and (ii) there exists no default under such lease, either by the lessee thereunder or by the lessor subject, in each case, to customary reservations of tenant’s rights, such as with respect to common area maintenance (“CAM”) and pass-through audits and verification of landlord’s compliance with co-tenancy provisions. With respect to each Purchased Loan predominantly secured by a retail, office or industrial property, Seller has received lease estoppels executed within 90 days of the origination date of the related Purchased Loan that collectively account for at least 65% of the in-place base rent for the Mortgaged Property that secure a Purchased Loan that is represented as of the origination date. To Seller’s knowledge, (i) each lease represented on the rent roll delivered as of the origination date is in full force and effect and (ii) there exists no material default under any such related lease that represents 20% or more of the in-place base rent for the Mortgaged Property either by the lessee thereunder or by the related Mortgagor, subject, in each case, to customary reservations of tenant’s rights, such as with respect to CAM and pass-through audits and verification of landlord’s compliance with co-tenancy provisions.
|
(43) |
Appraisal. The Purchased Loan File contains an appraisal of the related Mortgaged Property with an appraisal date within 6 months of the Purchased Loan origination date, and within 12 months of the Purchase Date. The appraisal is signed by an appraiser who is a Member of the Appraisal Institute. Each appraiser has represented in such appraisal or in a supplemental letter that the appraisal satisfies the requirements of the “Uniform Standards of Professional Appraisal Practice” as adopted by the Appraisal Standards Board of the Appraisal Foundation and has certified that such appraiser had no interest, direct or indirect, in the Mortgaged Property or the Mortgagor or in any loan made on the security thereof, and its compensation is not affected by the approval or disapproval of the Purchased Loan.
|
(44) |
Purchased Loan Schedule. The information pertaining to each Purchased Loan which is set forth in the Purchased Loan Schedule is true and correct in all material respects as of the Purchase Date and contains all information required by the Repurchase Agreement to be contained therein.
|
(45) |
Cross-Collateralization. No Purchased Loan is cross-collateralized or cross-defaulted with any other mortgage loan.
|
(46) |
Advance of Funds by Seller. After origination, no advance of funds has been made by Seller to the related Mortgagor other than in accordance with the Purchased Loan Documents, and, to Seller’s knowledge, no funds have been received from any person other than the related Mortgagor or an affiliate for, or on account of, payments due on the Purchased Loan (other than as contemplated by the Purchased Loan Documents, such as, by way of example and not in limitation of the foregoing, amounts paid by the tenant(s) into a Mortgagee-controlled lockbox if required or contemplated under the related lease or Purchased Loan Documents). Neither Seller nor any affiliate thereof has any obligation to make any capital contribution to any Mortgagor under a Purchased Loan, other than contributions made on or prior to the Purchase Date.
|
(47) |
Compliance with Anti-Money Laundering Laws. Seller has complied in all material respects with the Prescribed Laws. Seller has established an anti-money laundering compliance program as required by all applicable anti-money laundering laws and regulations, including without limitation, the USA PATRIOT ACT of 2001 (collectively, the “Prescribed Laws”), and has conducted the requisite due diligence in connection with the origination of the Purchased Loan for purposes of the Prescribed Laws, including with respect to the legitimacy of the applicable Mortgagor and the origin of the assets used by the said Mortgagor to purchase the property in question, and maintains, and will maintain, sufficient information to identify the applicable Mortgagor for purposes of the Prescribed Laws.
|
(48) |
OFAC. (a) No Purchased Loan is (i) subject to nullification pursuant to Executive Order 13224 or the regulations promulgated by the U.S. Department of Treasury, Office of Foreign Assets Control (the “OFAC Regulations”) or (ii) in violation of Executive Order 13224 or the OFAC Regulations, and (b) no Mortgagor is (i) subject to the provisions of Executive Order 13224 or the OFAC Regulations or (ii) listed as a “blocked person” for purposes of the OFAC Regulations.
|
(49) |
Floating Interest Rates. Each Purchased Loan bears interest at a floating rate of interest that is based on LIBOR plus a margin (which interest rate may be subject to a minimum or “floor” rate)
|
Loan ID
|
Alternate
Loan # (if
any)
|
Loan Name
|
ADDRESSES
|
Loan Amount
|
P & I Amount
|
Interest Rate
|
Closed
Date
|
1st
Payment
Date
|
Maturity Date
|
Borrowers' Names
|
Law Firm
|
Attorney's Name
|
TO:
|
GOLDMAN SACHS BANK USA
|
200 West Street, 7th Floor
|
|
New York, New York 10282
|
|
Attention: Jeffrey Dawkins
|
|
Tel: (212) 902-6852
|
|
Email: jeffrey.dawkins@gs.com
|
|
With additional email notifications to:
|
|
Email: gs-refgwarehouse@gs.com
|
|
Email: gs-warehouselending@gs.com
|
Proposed Transaction Type:
|
[Swingline Transaction][Term Transaction]
|
|
Description of proposed Eligible Loan:
|
[_________________]
|
|
Proposed Purchase Date:
|
[_________________]
|
|
Principal amount of proposed Eligible Loan:
|
[$________________]
|
|
Eligible Property Type collateralizing proposed Eligible Loan:
|
[Office][Industrial][Multifamily]
[Retail] [Hotel] [Mixed Use]
|
|
Term of proposed Eligible Loan:
|
[_________________]
|
|
Origination Date LTV of proposed Eligible Loan:
|
[_________________]
|
|
Requested Purchase Price:
|
[$________________]
|
|
Requested Purchase Price Rate applicable to proposed Eligible Loan:
|
[_________________]
|
|
Buyer LTV at purchase assuming payment of requested Purchase Price:
|
[_________________]
|
|
Aggregate outstanding Purchase Price of all [Swingline][Term] Transactions assuming
|
[$________________]
|
3 |
Note: This netting language is to be included unless the applicable Seller intends to pay Purchase Date Draw Fee and expenses separately prior to the proposed Purchase Date.
|
[KREF LENDING III LLC][KREF LENDING III TRS LLC]
|
|
9 West 57th Street, Suite 4200
|
|
New York, New York 10019
|
|
Attention: Patrick Mattson
|
|
Tel: (212) 519-1656
|
|
Email: patrick.mattson@kkr.com
|
SELLER:
|
||||
[KREF LENDING III LLC][KREF LENDING III TRS LLC],
|
||||
a Delaware limited liability company
|
||||
By:
|
||||
Name:
|
||||
Title:
|
Eligible Loan:
|
TO:
|
GOLDMAN SACHS BANK USA
|
200 West Street, 7th Floor
|
|
New York, New York 10282
|
|
Attention: Jeffrey Dawkins
|
|
Tel: (212) 902-6852
|
|
Email: jeffrey.dawkins@gs.com
|
|
With additional email notifications to:
|
|
Email: gs-refgwarehouse@gs.com
|
|
Email: gs-warehouselending@gs.com
|
Description of existing Transaction to which the proposed Future Funding Purchase Price relates:
|
[_________________]
|
|
Transaction Type:
|
[Swingline Transaction][Term Transaction]
|
|
Proposed Future Funding Date:
|
[_________________]
|
|
Advance of principal made by the undersigned Seller to the Mortgagor under the Future Funding Loan:
|
[$________________]
|
|
Aggregate outstanding principal amount of Transaction:
|
[$________________]
|
|
Requested Future Funding Purchase Amount:
|
[$________________]
|
|
Buyer LTV of Transaction (not giving effect to the requested Future Funding Purchase Amount):
|
[_________________]
|
|
Buyer LTV of Transaction (giving effect to the requested Future Funding Purchase Amount):
|
[_________________]
|
Current Buyer LTV Maximum applicable to Transaction:
|
[_________________]
|
|
Aggregate outstanding Purchase Price of all [Swingline][Term] Transactions assuming advance of the requested Future Funding Purchase Amount:
|
[$________________]
|
4 |
Note: This netting language is to be included unless the applicable Seller intends to pay Future Funding Draw Fee and expenses separately prior to the proposed Future Funding Date.
|
[KREF LENDING III LLC][KREF LENDING III TRS LLC]
|
|
9 West 57th Street, Suite 4200
|
|
New York, New York 10019
|
|
Attention: Patrick Mattson
|
|
Tel: (212) 519-1656
|
|
Email: patrick.mattson@kkr.com
|
SELLER:
|
||||
[KREF LENDING III LLC][KREF LENDING III TRS LLC],
|
||||
a Delaware limited liability company
|
||||
By:
|
||||
Name:
|
||||
Title:
|
TO:
|
GOLDMAN SACHS BANK USA
|
200 West Street, 7th Floor
|
|
New York, New York 10282
|
|
Attention: Jeffrey Dawkins
|
|
Tel: (212) 902-6852
|
|
Email: jeffrey.dawkins@gs.com
|
|
With additional email notifications to:
|
|
Email: gs-refgwarehouse@gs.com
|
|
Email: gs-warehouselending@gs.com
|
Purchased Loan:
|
[_________________]
|
|
Intended Remainder Interest Transfer Date:
|
[_________________]
|
KREF LENDING III LLC
|
|
9 West 57th Street, Suite 4200
|
|
New York, New York 10019
|
|
Attention: Patrick Mattson
|
|
Tel: (212) 519-1656
|
|
Email: patrick.mattson@kkr.com
|
SELLERS:
|
||||
KREF LENDING III LLC,
|
||||
a Delaware limited liability company
|
||||
By:
|
||||
Name:
|
||||
Title:
|
KREF LENDING III TRS LLC,
|
||||
a Delaware limited liability company
|
||||
By:
|
||||
Name:
|
||||
Title:
|
GUARANTOR:
|
||||
KKR REAL ESTATE FINANCE HOLDINGS L.P.
|
||||
a Delaware limited partnership
|
||||
By:
|
KKR REAL ESTATE FINANCE TRUST INC., its general partner
|
|||
By:
|
/s/ Patrick Mattson
|
|||
Name:
|
Patrick Mattson
|
|||
Title:
|
Authorized Signatory
|
By:
|
/s/ Patrick Mattson
Name: Patrick Mattson Title: Authorized Signatory |
By:
|
/s/ Allen Lewis
Name: Allen Lewis Title: Managing Director |
Re:
|
Amended and Restated Master Repurchase and Securities Contract, dated as of April 7, 2017, between KREF Lending I LLC (“Seller”) and Wells Fargo Bank, National Association (“Buyer”), as amended by that certain First Amendment to Amended and Restated Master Repurchase and Securities Contract, dated as of September 20, 2017, between Seller and Buyer (the “Agreement”)
|
By:
|
Name: Title: |
By:
|
Name: Title: |
(a) Transaction Name
|
|
(b) Seller Loan Number
|
|
(c) Class (Whole Loan, Senior Interest or Mezzanine Loan)
|
|
(d) Lien Type
|
|
(e) Property Type
|
|
(f) Property Street Address
|
|
(g) Property City, State, County, Zip Code
|
|
(h) Appraised Value
|
|
(i) Appraisal Firm
|
|
(j) Appraisal Date
|
|
(k) Original Balance
|
|
(l) Seller Origination Balance as of Closing Date
|
|
(m) Current Balance
|
|
(n) Amortization
|
|
(o) Balloon Amount
|
|
(p) [Current] Interest Rate
|
|
(q) Spread
|
|
(r) Index (Ex: 1 mo LIBOR; 0.99000%)
|
|
(s) Next Interest Change Date
|
|
(t) Next Payment Change Date
|
|
(u) Interest Rate Cap
|
|
(v) Current Principal and Interest
|
|
(w) Note Date
|
|
(x) First Payment Due Date to Seller
|
|
(y) Initial Maturity Date
|
|
(z) Extended Maturity Date
|
|
(aa) Current delinquency status
|
|
(bb) Payment Type
|
|
(cc) Payment Frequency
|
|
(dd) Rate Change Frequency
|
|
(ee) Original Principal and Interest
|
|
(ff) Sponsor Name (including first name, if any)
|
|
(gg) Borrowing Entity Name
|
|
(hh) Open to Prepayment?
|
|
(ii) Prepayment Penalty
|
|
(jj) Current Debt Yield
|
|
(kk) Current LTV
|
|
(ll) Book Value
|
|
(mm) Mortgaged Property Type
|
|
1.
|
I have reviewed this Quarterly Report on Form 10-Q for the quarterly period ended September 30, 2017 of KKR Real Estate Finance Trust Inc.;
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant’s other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) for the registrant and have:
|
a.
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
b.
|
[Intentionally omitted];
|
c.
|
Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
d.
|
Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
|
5.
|
The registrant’s other certifying officers and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):
|
a.
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
|
b.
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
|
By:
|
/s/ Christen E.J. Lee
|
|
Christen E.J. Lee
|
|
Co-President and Co-Chief Executive Officer
|
|
(Co-Principal Executive Officer)
|
|
November 7, 2017
|
1.
|
I have reviewed this Quarterly Report on Form 10-Q for the quarterly period ended September 30, 2017 of KKR Real Estate Finance Trust Inc.;
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant’s other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) for the registrant and have:
|
a.
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
b.
|
[Intentionally omitted];
|
c.
|
Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
d.
|
Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
|
5.
|
The registrant’s other certifying officers and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):
|
a.
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
|
b.
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
|
By:
|
/s/ Matthew A. Salem
|
|
Matthew A. Salem
|
|
Co-President and Co-Chief Executive Officer
|
|
(Co-Principal Executive Officer)
|
|
November 7, 2017
|
1.
|
I have reviewed this Quarterly Report on Form 10-Q for the quarterly period ended September 30, 2017 of KKR Real Estate Finance Trust Inc.;
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant’s other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) for the registrant and have:
|
a.
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
b.
|
[Intentionally omitted];
|
c.
|
Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
d.
|
Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
|
5.
|
The registrant’s other certifying officers and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):
|
a.
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
|
b.
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
|
By:
|
/s/ William B. Miller
|
|
William B. Miller
|
|
Chief Financial Officer
|
|
(Principal Financial Officer)
|
|
November 7, 2017
|
1.
|
The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and
|
2.
|
The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.
|
By:
|
/s/ Christen E.J. Lee
|
|
Christen E.J. Lee
|
|
Co-President and Co-Chief Executive Officer
|
|
(Co-Principal Executive Officer)
|
1.
|
The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and
|
2.
|
The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.
|
By:
|
/s/ Matthew A. Salem
|
|
Matthew A. Salem
|
|
Co-President and Co-Chief Executive Officer
|
|
(Co-Principal Executive Officer)
|
1.
|
The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and
|
2.
|
The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.
|
By:
|
/s/ William B. Miller
|
|
William B. Miller
|
|
Chief Financial Officer
|
|
(Principal Financial Officer)
|