Debt Model — BAPTIST HOSPITAL
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
$1016M
Total Debt at Entry
Debt Schedule
Annual debt balance, mandatory repayment, interest expense, and leverage trajectory.
| Year | Balance | Principal | Interest | Leverage |
|---|---|---|---|---|
| Year 1 | $997.4M | $19.0M | $66.1M | 5.2x |
| Year 2 | $977.8M | $19.6M | $64.8M | 5.0x |
| Year 3 | $957.6M | $20.2M | $63.6M | 4.7x |
| Year 4 | $936.8M | $20.8M | $62.2M | 4.5x |
| Year 5 | $915.4M | $21.4M | $60.9M | 4.3x |
| Year 6 | $893.3M | $22.1M | $59.5M | 4.0x |
| Year 7 | $870.6M | $22.7M | $58.1M | 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.