Debt Model — LOS ANGELES GENERAL 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
$1094M
Total Debt at Entry
Debt Schedule
Annual debt balance, mandatory repayment, interest expense, and leverage trajectory.
| Year | Balance | Principal | Interest | Leverage |
|---|---|---|---|---|
| Year 1 | $1073.8M | $20.5M | $71.1M | 5.2x |
| Year 2 | $1052.7M | $21.1M | $69.8M | 5.0x |
| Year 3 | $1031.0M | $21.7M | $68.4M | 4.7x |
| Year 4 | $1008.6M | $22.4M | $67.0M | 4.5x |
| Year 5 | $985.5M | $23.1M | $65.6M | 4.3x |
| Year 6 | $961.8M | $23.8M | $64.1M | 4.0x |
| Year 7 | $937.3M | $24.5M | $62.5M | 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.