Debt Model — MORRISTOWN MEDICAL CENTER
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
$960M
Total Debt at Entry
Debt Schedule
Annual debt balance, mandatory repayment, interest expense, and leverage trajectory.
| Year | Balance | Principal | Interest | Leverage |
|---|---|---|---|---|
| Year 1 | $941.8M | $18.0M | $62.4M | 5.2x |
| Year 2 | $923.3M | $18.5M | $61.2M | 5.0x |
| Year 3 | $904.2M | $19.1M | $60.0M | 4.7x |
| Year 4 | $884.6M | $19.6M | $58.8M | 4.5x |
| Year 5 | $864.3M | $20.2M | $57.5M | 4.3x |
| Year 6 | $843.5M | $20.8M | $56.2M | 4.0x |
| Year 7 | $822.0M | $21.5M | $54.8M | 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.