← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
5.5x
Entry Leverage
0.0x
Exit Leverage
$-905M
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 | $-16.9M | $-58.8M | 0.0x |
| Year 2 | $17.5M | $-17.5M | $0.0M | 0.0x |
| Year 3 | $35.4M | $-18.0M | $1.1M | 0.0x |
| Year 4 | $53.9M | $-18.5M | $2.3M | 0.0x |
| Year 5 | $73.0M | $-19.1M | $3.5M | 0.0x |
| Year 6 | $92.7M | $-19.6M | $4.7M | 0.0x |
| Year 7 | $112.9M | $-20.2M | $6.0M | 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.