Debt Model — JOHN MUIR MEDICAL CENTER - WC
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
$260M
Total Debt at Entry
Debt Schedule
Annual debt balance, mandatory repayment, interest expense, and leverage trajectory.
| Year | Balance | Principal | Interest | Leverage |
|---|---|---|---|---|
| Year 1 | $255.2M | $4.9M | $16.9M | 5.2x |
| Year 2 | $250.2M | $5.0M | $16.6M | 5.0x |
| Year 3 | $245.0M | $5.2M | $16.3M | 4.7x |
| Year 4 | $239.7M | $5.3M | $15.9M | 4.5x |
| Year 5 | $234.2M | $5.5M | $15.6M | 4.3x |
| Year 6 | $228.5M | $5.6M | $15.2M | 4.0x |
| Year 7 | $222.7M | $5.8M | $14.9M | 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.