Debt Model — MOUNT SINAI 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
$-2130M
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 | $-39.9M | $-138.4M | 0.0x |
| Year 2 | $41.1M | $-41.1M | $0.0M | 0.0x |
| Year 3 | $83.4M | $-42.3M | $2.7M | 0.0x |
| Year 4 | $127.0M | $-43.6M | $5.4M | 0.0x |
| Year 5 | $171.9M | $-44.9M | $8.3M | 0.0x |
| Year 6 | $218.1M | $-46.2M | $11.2M | 0.0x |
| Year 7 | $265.8M | $-47.6M | $14.2M | 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.