Debt Model — JOHN H. STROGER JR. HOSP OF COOK CTY
Leverage: 5.5x entry → 0.0x exit
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
5.5x
Entry Leverage
0.0x
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 | $0.0M | $-4.9M | $-16.9M | 0.0x |
| Year 2 | $5.0M | $-5.0M | $0.0M | 0.0x |
| Year 3 | $10.2M | $-5.2M | $0.3M | 0.0x |
| Year 4 | $15.5M | $-5.3M | $0.7M | 0.0x |
| Year 5 | $21.0M | $-5.5M | $1.0M | 0.0x |
| Year 6 | $26.6M | $-5.6M | $1.4M | 0.0x |
| Year 7 | $32.4M | $-5.8M | $1.7M | 0.0x |
What This Means
Entry leverage of 5.5x deleverages to 0.0x over the hold period — a 5.5x reduction. Strong deleveraging — equity returns benefit from debt paydown.
Check the returns & covenant page to see how leverage affects covenant headroom.