| Schedule of Debt Instruments |
The following table summarizes KREF's secured financing arrangements in place as of June 30, 2026 and December 31, 2025:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | June 30, 2026 | | December 31, 2025 | | | Facility | | Collateral | | Facility | | | Current Maturity | | Final Stated Maturity(A) | | Maximum Facility Size | | Outstanding Principal | | Carrying Value(B) | | Weighted Average Funding Cost(C) | | Outstanding Principal | | Carrying Value | | Carrying Value(B) | | Master Repurchase Agreements | | Wells Fargo | | Sep 2027 | | Sep 2029 | | $ | 600,000 | | | $ | 401,931 | | | $ | 401,244 | | | 5.5 | % | | $ | 595,573 | | | $ | 592,493 | | | $ | 578,569 | | | Morgan Stanley | | Jul 2027 | | Jul 2027 | | 500,000 | | | 277,528 | | | 277,523 | | | 5.8 | | | 495,699 | | | 454,656 | | | 308,388 | | Morgan Stanley - GBP/EUR | | Nov 2031 | | Nov 2032 | | 397,875 | | | 159,582 | | | 158,605 | | | 4.8 | | | 212,776 | | | 209,032 | | | 160,725 | | | Goldman Sachs | | Dec 2028 | | Dec 2030 | | 150,000 | | | 78,433 | | | 77,939 | | | 6.1 | | | 179,996 | | | 169,772 | | | 169,451 | | | Term Loan Facility | KREF Lending VII(D) | | Match-term | | Match-term | | 1,000,000 | | | 510,689 | | | 510,448 | | | 5.7 | | | 664,818 | | | 621,302 | | | 512,897 | | | Term Lending Agreements | | KREF Lending IX | | Match-term | | Match-term | | 267,998 | | | 262,735 | | | 262,659 | | | 5.7 | | | 368,274 | | | 367,867 | | | 271,455 | | | KREF Lending XV | | Match-term | | Match-term | | 300,000 | | | 175,360 | | | 174,619 | | | 5.3 | | | 219,200 | | | 216,130 | | | 237,422 | | | KREF Lending XVI | | Match-term | | Match-term | | 129,000 | | | 129,000 | | | 127,949 | | | 5.5 | | | 161,250 | | | 158,656 | | | 99,083 | | | KREF Lending XIX - GBP | | Match-term | | Match-term | | 130,643 | | | 126,196 | | | 125,836 | | | 5.2 | | | 174,064 | | | 170,727 | | | — | | | KREF Lending XVII | | Match-term | | Match-term | | 250,000 | | | 94,407 | | | 93,382 | | | 5.3 | | | 122,151 | | | 119,560 | | | 89,178 | | | BMO Facility | | Match-term | | Match-term | | 300,000 | | | 71,126 | | | 71,086 | | | 5.4 | | | 90,795 | | | 90,047 | | | 71,063 | | | KREF Lending XII | | Match-term | | Match-term | | 150,000 | | | — | | | — | | | — | | | — | | | — | | | — | | | Warehouse Facility | | HSBC Facility | | Mar 2028 | | Mar 2028 | | 250,000 | | | — | | | — | | | — | | | — | | | — | | | — | | | Asset Specific Financing | | KREF Lending XIII | | Aug 2026 | | Aug 2027 | | 265,625 | | | 195,198 | | | 195,107 | | | 7.0 | | | 229,644 | | | 183,066 | | | 194,678 | | | KREF Lending XX - EUR | | May 2029 | | May 2031 | | 131,282 | | | 114,486 | | | 113,864 | | | 4.4 | | | 134,690 | | | 131,765 | | | — | | | KREF Lending XIV | | Oct 2026 | | Oct 2027 | | 125,000 | | | 83,955 | | | 83,835 | | | 6.8 | | | 110,544 | | | 109,629 | | | 79,780 | | | KREF Lending XI | | n.a. | | n.a. | | — | | | — | | | — | | | — | | | — | | | — | | | 90,000 | | | Revolving Credit Agreement | Revolver(E) | | Mar 2030 | | Mar 2030 | | 700,000 | | | 350,000 | | | 350,000 | | | 5.9 | | | n.a. | | n.a. | | — | | | Total / Weighted Average | | | | $ | 5,647,423 | | | $ | 3,030,626 | | | $ | 3,024,096 | | | 5.7 | % | | | | | | $ | 2,862,689 | |
(A) Final Stated Maturity is determined based on the maximum maturity of the underlying financing agreements or corresponding loans, assuming all extension options in KREF's discretion are exercised. The weighted average life of the match-term facilities was 1.2 and 1.9 years, based on the current and final stated maturities, respectively, of the average weighted outstanding principal of collateral loans as of June 30, 2026. (B) Net of $6.5 million and $8.4 million unamortized deferred financing costs as of June 30, 2026 and December 31, 2025, respectively. (C) Including deferred financing costs and the applicable benchmarks of Term SOFR, SONIA or EURIBOR in effect as of June 30, 2026. Average weighted by the outstanding principal of the facility. (D) The term loan facility provides asset-based financing on a non-mark-to-market basis with match-term up to five years, with an additional two-year extension available to KREF. (E) As of June 30, 2026, the revolver carrying value excluded $5.3 million unamortized debt issuance costs presented within "Other assets" on KREF's Condensed Consolidated Balance Sheets. For the six months ended June 30, 2026, the activity related to the carrying value of KREF’s secured financing agreements were as follows: | | | | | | | | | | | Secured Financing Agreements, Net | | | | | | | | | | | | | | | | | | | | Balance as of December 31, 2025 | | $ | 2,862,689 | | | Principal borrowings | | 851,097 | | | Principal repayments | | (682,787) | | | Deferred debt issuance costs | | (2,507) | | | Amortization of deferred debt issuance costs | | 4,305 | | | Loss (gain) on foreign currency translation | | (8,701) | | Balance as of June 30, 2026 | | $ | 3,024,096 | |
|
| Schedule of Repurchase Agreements |
The following table summarizes certain characteristics of KREF's repurchase agreements where the amount at risk with any individual counterparty, or group of related counterparties, exceeded 10.0% of KREF’s stockholders' equity as of June 30, 2026 and December 31, 2025:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | Outstanding Principal | | Net Counterparty Exposure | | Percent of Stockholders' Equity | | Weighted Average Life (Years)(A) | | June 30, 2026 | | | | | | | | | | Morgan Stanley | | $ | 699,845 | | | $ | 336,627 | | | 36.2 | % | | 1.5 | | Wells Fargo | | 401,931 | | | 197,525 | | | 21.2 | | | 1.9 | | Goldman Sachs | | 192,919 | | | 110,428 | | | 11.9 | | | 3.1 | | Total / Weighted Average | | $ | 1,294,695 | | | $ | 644,580 | | | 69.3 | % | | 1.9 | | December 31, 2025 | | | | | | | | | | Morgan Stanley | | $ | 742,301 | | | $ | 367,560 | | | 31.3 | % | | 2.1 | | Wells Fargo | | 579,974 | | | 249,598 | | | 21.3 | | | 1.8 | | Goldman Sachs | | 170,200 | | | 133,543 | | | 11.4 | | | 0.6 | | Total / Weighted Average | | $ | 1,492,475 | | | $ | 750,701 | | | 64.0 | % | | 1.8 |
(A) Average weighted by the outstanding principal of borrowings under the secured financing agreement.
|
| Schedule of Maturities of Debt Obligations |
KREF’s secured financing arrangements in place as of June 30, 2026 had contractual maturities as follows: | | | | | | | | | | | | | | | | | | | | | | Year | | Nonrecourse(A) | | Recourse(A)(B) | | Total | | 2026 | | $ | 319,197 | | | $ | 46,931 | | | $ | 366,128 | | | 2027 | | 851,219 | | | 160,417 | | | 1,011,636 | | | 2028 | | 185,366 | | | 27,271 | | | 212,637 | | | 2029 | | 114,956 | | | 38,319 | | | 153,275 | | | 2030 | | 493,551 | | | 468,544 | | | 962,095 | | | 2031 | | 291,192 | | | 33,663 | | | 324,855 | | | | $ | 2,255,481 | | | $ | 775,145 | | | $ | 3,030,626 | |
(A) Based on the type of facility, represents the earlier of (i) the maximum maturity of the underlying loans pledged as collateral or (ii) the maximum maturity of the respective financing agreements. (B) Except for the Revolver, which is full recourse, amounts borrowed are subject to a maximum 25.0% recourse limit. The Revolver matures in March 2030.
|