Debt Model — SANFORD MEDICAL CENTER - FARGO
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
$-1118M
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 | $-20.9M | $-72.6M | 0.0x |
| Year 2 | $21.6M | $-21.6M | $0.0M | 0.0x |
| Year 3 | $43.8M | $-22.2M | $1.4M | 0.0x |
| Year 4 | $66.6M | $-22.9M | $2.8M | 0.0x |
| Year 5 | $90.2M | $-23.6M | $4.3M | 0.0x |
| Year 6 | $114.4M | $-24.3M | $5.9M | 0.0x |
| Year 7 | $139.4M | $-25.0M | $7.4M | 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.