Debt Model — RADY CHILDRENS HOSPITAL - SAN DIEGO
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
$1484M
Total Debt at Entry
Debt Schedule
Annual debt balance, mandatory repayment, interest expense, and leverage trajectory.
| Year | Balance | Principal | Interest | Leverage |
|---|---|---|---|---|
| Year 1 | $1456.5M | $27.8M | $96.5M | 5.2x |
| Year 2 | $1427.8M | $28.6M | $94.7M | 5.0x |
| Year 3 | $1398.3M | $29.5M | $92.8M | 4.7x |
| Year 4 | $1368.0M | $30.4M | $90.9M | 4.5x |
| Year 5 | $1336.7M | $31.3M | $88.9M | 4.3x |
| Year 6 | $1304.5M | $32.2M | $86.9M | 4.0x |
| Year 7 | $1271.3M | $33.2M | $84.8M | 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.