Debt Model — DUKE 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
$-783M
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 | $-14.7M | $-50.9M | 0.0x |
| Year 2 | $15.1M | $-15.1M | $0.0M | 0.0x |
| Year 3 | $30.7M | $-15.6M | $1.0M | 0.0x |
| Year 4 | $46.7M | $-16.0M | $2.0M | 0.0x |
| Year 5 | $63.2M | $-16.5M | $3.0M | 0.0x |
| Year 6 | $80.2M | $-17.0M | $4.1M | 0.0x |
| Year 7 | $97.7M | $-17.5M | $5.2M | 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.