Debt Model — KFH - PANORAMA CITY
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
$207M
Total Debt at Entry
Debt Schedule
Annual debt balance, mandatory repayment, interest expense, and leverage trajectory.
| Year | Balance | Principal | Interest | Leverage |
|---|---|---|---|---|
| Year 1 | $203.1M | $3.9M | $13.5M | 5.2x |
| Year 2 | $199.1M | $4.0M | $13.2M | 5.0x |
| Year 3 | $195.0M | $4.1M | $12.9M | 4.7x |
| Year 4 | $190.8M | $4.2M | $12.7M | 4.5x |
| Year 5 | $186.4M | $4.4M | $12.4M | 4.3x |
| Year 6 | $181.9M | $4.5M | $12.1M | 4.0x |
| Year 7 | $177.3M | $4.6M | $11.8M | 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.