Debt Model — BANNER THUNDERBIRD MEDICAL CENTER
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
$313M
Total Debt at Entry
Debt Schedule
Annual debt balance, mandatory repayment, interest expense, and leverage trajectory.
| Year | Balance | Principal | Interest | Leverage |
|---|---|---|---|---|
| Year 1 | $307.2M | $5.9M | $20.3M | 5.2x |
| Year 2 | $301.2M | $6.0M | $20.0M | 5.0x |
| Year 3 | $294.9M | $6.2M | $19.6M | 4.7x |
| Year 4 | $288.5M | $6.4M | $19.2M | 4.5x |
| Year 5 | $281.9M | $6.6M | $18.8M | 4.3x |
| Year 6 | $275.1M | $6.8M | $18.3M | 4.0x |
| Year 7 | $268.1M | $7.0M | $17.9M | 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.