Debt Model — NORTH SHORE MEDICAL CENTER
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
$-358M
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 | $-6.7M | $-23.3M | 0.0x |
| Year 2 | $6.9M | $-6.9M | $0.0M | 0.0x |
| Year 3 | $14.0M | $-7.1M | $0.4M | 0.0x |
| Year 4 | $21.3M | $-7.3M | $0.9M | 0.0x |
| Year 5 | $28.9M | $-7.5M | $1.4M | 0.0x |
| Year 6 | $36.7M | $-7.8M | $1.9M | 0.0x |
| Year 7 | $44.7M | $-8.0M | $2.4M | 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.