Debt Model — ST. JOSEPHS HOSPITAL & MEDICAL CTR
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
$-1279M
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 | $-24.0M | $-83.1M | 0.0x |
| Year 2 | $24.7M | $-24.7M | $0.0M | 0.0x |
| Year 3 | $50.1M | $-25.4M | $1.6M | 0.0x |
| Year 4 | $76.3M | $-26.2M | $3.3M | 0.0x |
| Year 5 | $103.2M | $-27.0M | $5.0M | 0.0x |
| Year 6 | $131.0M | $-27.8M | $6.7M | 0.0x |
| Year 7 | $159.6M | $-28.6M | $8.5M | 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.