Debt Model — NORTH SHORE UNIVERSITY 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
$-625M
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 | $-11.7M | $-40.6M | 0.0x |
| Year 2 | $12.1M | $-12.1M | $0.0M | 0.0x |
| Year 3 | $24.5M | $-12.4M | $0.8M | 0.0x |
| Year 4 | $37.2M | $-12.8M | $1.6M | 0.0x |
| Year 5 | $50.4M | $-13.2M | $2.4M | 0.0x |
| Year 6 | $64.0M | $-13.6M | $3.3M | 0.0x |
| Year 7 | $77.9M | $-14.0M | $4.2M | 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.