Debt Model — GOOD SAMARITAN HOSPITAL
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
$-137M
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 | $-2.6M | $-8.9M | 0.0x |
| Year 2 | $2.6M | $-2.6M | $0.0M | 0.0x |
| Year 3 | $5.4M | $-2.7M | $0.2M | 0.0x |
| Year 4 | $8.2M | $-2.8M | $0.3M | 0.0x |
| Year 5 | $11.1M | $-2.9M | $0.5M | 0.0x |
| Year 6 | $14.0M | $-3.0M | $0.7M | 0.0x |
| Year 7 | $17.1M | $-3.1M | $0.9M | 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.