Debt Model — ABRAZO ARROWHEAD CAMPUS
Leverage: 5.5x entry → 3.8x exit
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
5.5x
Entry Leverage
3.8x
Exit Leverage
$262M
Total Debt at Entry
Debt Schedule
Annual debt balance, mandatory repayment, interest expense, and leverage trajectory.
| Year | Balance | Principal | Interest | Leverage |
|---|---|---|---|---|
| Year 1 | $256.8M | $4.9M | $17.0M | 5.2x |
| Year 2 | $251.8M | $5.0M | $16.7M | 5.0x |
| Year 3 | $246.6M | $5.2M | $16.4M | 4.7x |
| Year 4 | $241.2M | $5.4M | $16.0M | 4.5x |
| Year 5 | $235.7M | $5.5M | $15.7M | 4.3x |
| Year 6 | $230.0M | $5.7M | $15.3M | 4.0x |
| Year 7 | $224.2M | $5.9M | $15.0M | 3.8x |
What This Means
Entry leverage of 5.5x deleverages to 3.8x over the hold period — a 1.7x reduction. Moderate deleveraging.
Check the returns & covenant page to see how leverage affects covenant headroom.