Debt Model — KFH - ROSEVILLE
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
$919M
Total Debt at Entry
Debt Schedule
Annual debt balance, mandatory repayment, interest expense, and leverage trajectory.
| Year | Balance | Principal | Interest | Leverage |
|---|---|---|---|---|
| Year 1 | $902.1M | $17.2M | $59.8M | 5.2x |
| Year 2 | $884.4M | $17.7M | $58.6M | 5.0x |
| Year 3 | $866.1M | $18.3M | $57.5M | 4.7x |
| Year 4 | $847.3M | $18.8M | $56.3M | 4.5x |
| Year 5 | $827.9M | $19.4M | $55.1M | 4.3x |
| Year 6 | $808.0M | $20.0M | $53.8M | 4.0x |
| Year 7 | $787.4M | $20.6M | $52.5M | 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.