Debt Model — BOARD OF TRUSTEES OF THE UNIVERSITY
Leverage: 5.5x entry → 0.0x exit
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
5.5x
Entry Leverage
0.0x
Exit Leverage
$-775M
Total Debt at Entry
Debt Schedule
Annual debt balance, mandatory repayment, interest expense, and leverage trajectory.
| Year | Balance | Principal | Interest | Leverage |
|---|---|---|---|---|
| Year 1 | $0.0M | $-14.5M | $-50.4M | 0.0x |
| Year 2 | $15.0M | $-15.0M | $0.0M | 0.0x |
| Year 3 | $30.3M | $-15.4M | $1.0M | 0.0x |
| Year 4 | $46.2M | $-15.9M | $2.0M | 0.0x |
| Year 5 | $62.5M | $-16.3M | $3.0M | 0.0x |
| Year 6 | $79.4M | $-16.8M | $4.1M | 0.0x |
| Year 7 | $96.7M | $-17.3M | $5.2M | 0.0x |
What This Means
Entry leverage of 5.5x deleverages to 0.0x over the hold period — a 5.5x reduction. Strong deleveraging — equity returns benefit from debt paydown.
Check the returns & covenant page to see how leverage affects covenant headroom.