Debt Model — UNIVERSITY OF ALABAMA HOSPITAL
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
$-1754M
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 | $-32.8M | $-114.0M | 0.0x |
| Year 2 | $33.8M | $-33.8M | $0.0M | 0.0x |
| Year 3 | $68.7M | $-34.8M | $2.2M | 0.0x |
| Year 4 | $104.6M | $-35.9M | $4.5M | 0.0x |
| Year 5 | $141.5M | $-37.0M | $6.8M | 0.0x |
| Year 6 | $179.6M | $-38.1M | $9.2M | 0.0x |
| Year 7 | $218.8M | $-39.2M | $11.7M | 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.