Spreadsheet: 89307d1289071011-copying-specific-data-from-one-file-into-another-file-generic_2q10
Sheet: Location C

Location C
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 12 Months Combined
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | CALCULATE
 |  | 3 Months |  | 6 Months |  | 3 Months |  |  | 9 Months |  | 3 Months |  |  | 12 Months |  | 3 Months |  |  | 3 Months |  |  | 6 Months |  | 3 Months |  |  | 9 Months |  | 3 Months |  |  | 12 Months |  | 3 Months |  |  | 3 Months |  |  | 6 Months |  | 3 Months |  |  | TTM
 |  | 2008-03-31 00:00:00 |  | 2008-06-30 00:00:00 |  | 2008-06-30 00:00:00 | PPD |  | 2008-09-30 00:00:00 |  | 2008-09-30 00:00:00 | PPD |  | 2008-12-31 00:00:00 |  | 2008-12-31 00:00:00 | PPD |  | 2009-03-31 00:00:00 | PPD |  | 2009-06-30 00:00:00 |  | 2009-06-30 00:00:00 | PPD |  | 2009-09-30 00:00:00 |  | 2009-09-30 00:00:00 | PPD |  | 2009-12-31 00:00:00 |  | 2009-12-31 00:00:00 | PPD |  | 2010-03-31 00:00:00 | PPD |  | 2010-06-30 00:00:00 |  | 2010-06-30 00:00:00 | PPD |  | 2010-06-30 00:00:00 | PPD
OPERATING STATEMENT
Census & Occupancy
[NAME] |  | 65 |  | 65 |  | 65 |  |  | 65 |  | 65 |  |  | 65 |  | 65 |  |  | 65 |  |  | 65 |  | 65 |  |  | 65 |  | 65 |  |  | 65 |  | 65 |  |  | 65 |  |  | 65 |  | 65 |  |  | 65
Operating Beds |  | 58 |  | 58 |  | 58 |  |  | 58 |  | 58 |  |  | 58 |  | 58 |  |  | 58 |  |  | 58 |  | 40 |  |  | 58 |  | 40 |  |  | 40 |  | 40 |  |  | 40 |  |  | 40 |  | 62 |  |  | 62
Days in Period |  | 91 |  | 182 |  | 91 |  |  | 274 |  | 92 |  |  | 366 |  | 92 |  |  | 90 |  |  | 181 |  | 91 |  |  | 273 |  | 92 |  |  | 365 |  | 92 |  |  | 90 |  |  | 181 |  | 91 |  |  | 365
Patient Days - Capacity |  | 5278 |  | 10556 |  | 5278 |  |  | 15892 |  | 5336 |  |  | 21228 |  | 5336 |  |  | 5220 |  |  | 10498 |  | 3640 |  |  | 15834 |  | 3680 |  |  | 14600 |  | 3680 |  |  | 3600 |  |  | 7240 |  | 5642 |  |  | 16602
Payor Mix - Days & Percent
Residential Care (RC)
Private |  | 0 |  | 0 |  | 0 | #N/A |  | 0 |  | 0 | #N/A |  | 0 |  | 0 | #N/A |  | 0 | #N/A |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 0 |  | 0 | #N/A |  | 0 | #N/A
Other (1) |  | 0 |  | 0 |  | 0 | #N/A |  | 0 |  | 0 | #N/A |  | 0 |  | 0 | #N/A |  | 0 | #N/A |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 0 |  | 0 | #N/A |  | 0 | #N/A
Total Residential Days |  | 0 |  | 0 |  | 0 | #N/A |  | 0 |  | 0 | #N/A |  | 0 |  | 0 | #N/A |  | 0 | #N/A |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 0 |  | 0 | #N/A |  | 0 | #N/A
Skilled Nursing Care (SNF)
Private |  | 317 |  | 708 |  | 391 | 0.1226474278544542 |  | 1078 |  | 370 | 0.1102174560619601 |  | 1516 |  | 438 | 0.119281045751634 |  | 513 | 0.1481374530753682 |  | 950 |  | 437 | 0.1345029239766082 |  | 1401 |  | 451 | 0.1489924017178725 |  | 1653 |  | 252 | 0.08110717734148697 |  | 76 | 0.02856069146937242 |  | 281 |  | 205 | 0.05193818089688371 |  | 984 | 0.07722492544341547
Medicare |  | 331 |  | 564 |  | 233 | 0.07308657465495609 |  | 953 |  | 389 | 0.1158772713732499 |  | 1422 |  | 469 | 0.127723311546841 |  | 341 | 0.09846953508518626 |  | 873 |  | 532 | 0.1637426900584795 |  | 1181 |  | 308 | 0.1017509084902544 |  | 1722 |  | 541 | 0.1741229481815256 |  | 307 | 0.115370161593386 |  | 854 |  | 547 | 0.1385862680516848 |  | 1703 | 0.1336524878355046
Medicaid |  | 2846 |  | 5410 |  | 2564 | 0.8042659974905897 |  | 8008 |  | 2598 | 0.77390527256479 |  | 10773 |  | 2765 | 0.7529956427015251 |  | 2609 | 0.7533930118394455 |  | 4889 |  | 2280 | 0.7017543859649122 |  | 7157 |  | 2268 | 0.7492566897918731 |  | 9471 |  | 2314 | 0.7447698744769874 |  | 2278 | 0.8560691469372417 |  | 5473 |  | 3195 | 0.8094755510514314 |  | 10055 | 0.7891225867210799
Other |  | 0 |  | 0 |  | 0 | 0 |  | 0 |  | 0 | 0 |  | 0 |  | 0 | 0 |  | 0 | 0 |  | 0 |  | 0 | 0 |  | 0 |  | 0 | 0 |  | 0 |  | 0 | 0 |  | 0 | 0 |  | 0 |  | 0 | 0 |  | 0 | 0
Total SNF Days |  | 3494 |  | 6682 |  | 3188 |  |  | 10039 |  | 3357 |  |  | 13711 |  | 3672 |  |  | 3463 | 1 |  | 6712 |  | 3249 | 1 |  | 9739 |  | 3027 | 1 |  | 12846 |  | 3107 | 1 |  | 2661 | 1 |  | 6608 |  | 3947 | 1 |  | 12742 | 1
Patient Days - Actual |  | 3494 |  | 6682 |  | 3188 |  |  | 10039 |  | 3357 |  |  | 13711 |  | 3672 |  |  | 3463 |  |  | 6712 |  | 3249 |  |  | 9739 |  | 3027 |  |  | 12846 |  | 3107 |  |  | 2661 |  |  | 6608 |  | 3947 |  |  | 12742
Premium Mix |  | 0.1854607899255867 |  | 0.1903621670158635 |  | 0.1957340025094103 |  |  | 0.2023109871501146 |  | 0.22609472743521 |  |  | 0.2142805047042521 |  | 0.2470043572984749 |  |  | 0.2466069881605544 |  |  | 0.2716030989272944 |  | 0.2982456140350877 |  |  | 0.2651196221377965 |  | 0.2507433102081268 |  |  | 0.2627276973376927 |  | 0.2552301255230126 |  |  | 0.1439308530627584 |  |  | 0.1717615012106538 |  | 0.1905244489485685 |  |  | 0.2108774132789201
Occupancy % |  | 0.6619931792345586 |  | 0.6330049261083743 |  | 0.6040166729821902 |  |  | 0.6317014850239114 |  | 0.6291229385307346 |  |  | 0.6458922178255134 |  | 0.6881559220389805 |  |  | 0.6634099616858238 |  |  | 0.6393598780720137 |  | 0.8925824175824176 |  |  | 0.6150688392067702 |  | 0.8225543478260869 |  |  | 0.8798630136986302 |  | 0.8442934782608695 |  |  | 0.7391666666666666 |  |  | 0.912707182320442 |  | 0.6995746189294576 |  |  | 0.7674978918202626
Revenue
RC Private |  | 0 |  | 0 |  | 0 | #N/A |  | 0 |  | 0 | #N/A |  | 0 |  | 0 | #N/A |  | 0 | #N/A |  | 0 |  | 0 | #N/A |  | 0 |  | 0 | #N/A |  | 0 |  | 0 | #N/A |  | 0 | #N/A |  | 0 |  | 0 | #N/A |  | 0 | #N/A
RC Other |  | 0 |  | 0 |  | 0 | #N/A |  | 0 |  | 0 | #N/A |  | 0 |  | 0 | #N/A |  | 0 | #N/A |  | 0 |  | 0 | #N/A |  | 0 |  | 0 | #N/A |  | 0 |  | 0 | #N/A |  | 0 | #N/A |  | 0 |  | 0 | #N/A |  | 0 | #N/A
Private |  | 36203 |  | 77428 |  | 41225 | 105.4347826086957 |  | 118212 |  | 40784 | 110.227027027027 |  | 166841 |  | 48629 | 111.0251141552511 |  | 73506 | 143.2865497076023 |  | 123044.79 |  | 49538.78999999999 | 113.3610755148741 |  | 183733 |  | 60688.21000000001 | 134.5636585365854 |  | 231119 |  | 47386 | 188.0396825396825 |  | 16164.3 | 212.6881578947368 |  | 35466.77 |  | 19302.47 | 94.15839024390243 |  | 143540.98 | 145.8749796747967
Medicare |  | 185470 |  | 335552 |  | 150082 | 644.1287553648069 |  | 524457 |  | 188905 | 485.6169665809769 |  | 747857 |  | 223400 | 476.3326226012793 |  | 195040 | 571.9648093841643 |  | 419521.62 |  | 224481.62 | 421.9579323308271 |  | 555447 |  | 135925.38 | 441.3161688311689 |  | 757443.69 |  | 201996.6899999999 | 373.3765064695008 |  | 144029.6 | 469.1517915309446 |  | 366536.86 |  | 222507.26 | 406.7774405850092 |  | 704458.9299999999 | 413.657621843805
Medicaid |  | 315871 |  | 612342 |  | 296471 | 115.6283151326053 |  | 893110 |  | 280768 | 108.0708237105466 |  | 1218104 |  | 324994 | 117.5385171790235 |  | 308423 | 118.2150249137601 |  | 573990.59 |  | 265567.59 | 116.4770131578947 |  | 849152 |  | 275161.41 | 121.323373015873 |  | 1133750.42 |  | 284598.4199999999 | 122.9898098530683 |  | 285433.83 | 125.300188762072 |  | 679247.99 |  | 393814.16 | 123.2595179968701 |  | 1239007.82 | 123.2230551964197
Ancillary |  | 1536 |  | 1349 |  | -187 | -0.05865746549560853 |  | 1282 |  | -67 | -0.01995829609770628 |  | 5871 |  | 4589 | 1.249727668845316 |  | -197 | -0.05688709211666185 |  | 943.93 |  | 1140.93 | 0.351163434903047 |  | 9563 |  | 8619.07 | 2.847396762471093 |  | 19950.92 |  | 10387.92 | 3.343392339877695 |  | -7510.95 | -2.82260428410372 |  | -12454.65 |  | -4943.7 | -1.252520901950849 |  | 6552.339999999997 | 0.51423167477633
Other |  | 521 |  | 985 |  | 464 | 0 |  | 1085 |  | 100 | 0 |  | 1391 |  | 306 | 0 |  | 484 | 0 |  | 924.61 |  | 440.61 |  |  | 1385 |  | 460.39 | 0 |  | 1241.34 |  | -143.6600000000001 | 0 |  | 200 | 0 |  | 472.25 |  | 272.25 | 0 |  | 788.9799999999999 | 0
Contractual Adjustments |  | 0 |  | 0 |  | 0 | 0 |  | 0 |  | 0 | 0 |  | 0 |  | 0 | 0 |  | 0 | 0 |  | 0 |  | 0 | 0 |  | 0 |  | 0 | 0 |  | 0 |  | 0 | 0 |  | 0 | 0 |  | 0 |  | 0 | 0 |  | 0 | 0
Prior Period Adjustments |  | 0 |  | 0 |  | 0 | 0 |  | 0 |  | 0 | 0 |  | 0 |  | 0 | 0 |  | 0 | 0 |  | 0 |  | 0 | 0 |  | 0 |  | 0 | 0 |  | 0 |  | 0 | 0 |  | 0 | 0 |  | 0 |  | 0 | 0 |  | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 0 |  | 0 |  |  | 0 |  |  | 0 |  | 0
Total Revenue |  | 539601 |  | 1027656 |  | 488055 | 153.0912797992472 |  | 1538146 |  | 510490 | 152.0673220137027 |  | 2140064 |  | 601918 | 163.9210239651416 |  | 577256 | 166.692463182212 |  | 1118425.54 |  | 541169.54 | 166.5649553708834 |  | 1599280 |  | 480854.4600000001 | 158.8551238850347 |  | 2143505.37 |  | 544225.3699999999 | 175.1610460251046 |  | 438316.78 | 164.718819992484 |  | 1069269.22 |  | 630952.4400000001 | 159.8562047124398 |  | 2094349.05 | 164.3658020718882
Operating Expenses
Nursing |  | #N/A |  | 0 |  | #N/A | #N/A |  | 0 |  | 0 | 0 |  | 0 |  | 0 | 0 |  | 0 | 0 |  | 0 |  | 0 | 0 |  | 0 |  | 0 | 0 |  | 0 |  | 0 | 0 |  | 0 | 0 |  | 0 |  | 0 | 0 |  | #N/A | #N/A
Administrative & General |  | #N/A |  | 0 |  | #N/A | #N/A |  | 0 |  | 0 | 0 |  | 0 |  | 0 | 0 |  | 0 | 0 |  | 0 |  | 0 | 0 |  | 0 |  | 0 | 0 |  | 0 |  | 0 | 0 |  | 0 | 0 |  | 0 |  | 0 | 0 |  | #N/A | #N/A
Activities, Soc Svs & Marketing |  | #N/A |  | 0 |  | #N/A | #N/A |  | 0 |  | 0 | 0 |  | 0 |  | 0 | 0 |  | 0 | 0 |  | 0 |  | 0 | 0 |  | 0 |  | 0 | 0 |  | 0 |  | 0 | 0 |  | 0 | 0 |  | 0 |  | 0 | 0 |  | #N/A | #N/A
Dietary |  | #N/A |  | 0 |  | #N/A | #N/A |  | 0 |  | 0 | 0 |  | 0 |  | 0 | 0 |  | 0 | 0 |  | 0 |  | 0 | 0 |  | 0 |  | 0 | 0 |  | 0 |  | 0 | 0 |  | 0 | 0 |  | 0 |  | 0 | 0 |  | #N/A | #N/A
Housekeeping |  | #N/A |  | 0 |  | #N/A | #N/A |  | 0 |  | 0 | 0 |  | 0 |  | 0 | 0 |  | 0 | 0 |  | 0 |  | 0 | 0 |  | 0 |  | 0 | 0 |  | 0 |  | 0 | 0 |  | 0 | 0 |  | 0 |  | 0 | 0 |  | #N/A | #N/A
Laundry |  | #N/A |  | 0 |  | #N/A | #N/A |  | 0 |  | 0 | 0 |  | 0 |  | 0 | 0 |  | 0 | 0 |  | 0 |  | 0 | 0 |  | 0 |  | 0 | 0 |  | 0 |  | 0 | 0 |  | 0 | 0 |  | 0 |  | 0 | 0 |  | #N/A | #N/A
Plant Operation & Maint |  | #N/A |  | 0 |  | #N/A | #N/A |  | 0 |  | 0 | 0 |  | 0 |  | 0 | 0 |  | 0 | 0 |  | 0 |  | 0 | 0 |  | 0 |  | 0 | 0 |  | 0 |  | 0 | 0 |  | 0 | 0 |  | 0 |  | 0 | 0 |  | #N/A | #N/A
Residential Care |  | #N/A |  | 0 |  | #N/A | #N/A |  | 0 |  | 0 | 0 |  | 0 |  | 0 | 0 |  | 0 | 0 |  | 0 |  | 0 | 0 |  | 0 |  | 0 | 0 |  | 0 |  | 0 | 0 |  | 0 | 0 |  | 0 |  | 0 | 0 |  | #N/A | #N/A
Ancillary & Pharmacy |  | #N/A |  | 0 |  | #N/A | #N/A |  | 0 |  | 0 | 0 |  | 0 |  | 0 | 0 |  | 0 | 0 |  | 0 |  | 0 | 0 |  | 0 |  | 0 | 0 |  | 0 |  | 0 | 0 |  | 0 | 0 |  | 0 |  | 0 | 0 |  | #N/A | #N/A
Other Expenses |  | #N/A |  | 0 |  | #N/A | #N/A |  | 0 |  | 0 | 0 |  | 0 |  | 0 | 0 |  | 0 | 0 |  | 0 |  | 0 | 0 |  | 0 |  | 0 | 0 |  | 0 |  | 0 | 0 |  | 0 | 0 |  | 0 |  | 0 | 0 |  | #N/A | #N/A
Prior Period Adjustments |  | #N/A |  | 0 |  | #N/A | #N/A |  | 0 |  | 0 | 0 |  | 0 |  | 0 | 0 |  | 0 | 0 |  | 0 |  | 0 | 0 |  | 0 |  | 0 | 0 |  | 0 |  | 0 | 0 |  | 0 | 0 |  | 0 |  | 0 | 0 |  | #N/A | #N/A
Total Operating Expenses |  | 428198 |  | 801980 |  | 373782 | 117.2465495608532 |  | 1214043 |  | 412063 | 122.7473935061066 |  | 1602954 |  | 388911 | 105.9125816993464 |  | 412355 | 119.0745018769853 |  | 803796.15 |  | 391441.15 | 120.4805016928286 |  | 1182498 |  | 378701.85 | 125.1079781962339 |  | 1600727.6 |  | 418229.6000000001 | 134.6088187962665 |  | 343718.5699999999 | 129.1689477639985 |  | 810689.1300000001 |  | 466970.5600000002 | 118.3102508234102 |  | 1607620.58 | 126.1670522680898
EBITDARM |  | 111403 |  | 225676 |  | 114273 | 35.84473023839398 |  | 324103 |  | 98427 | 29.31992850759607 |  | 537110 |  | 213007 | 58.00844226579521 |  | 164901 | 47.61796130522668 |  | 314629.39 |  | 149728.39 | 46.08445367805479 |  | 416782 |  | 102152.6100000001 | 33.74714568880083 |  | 542777.7699999996 |  | 125995.7699999998 | 40.55222722883804 |  | 94598.21000000002 | 35.54987222848554 |  | 258580.0900000001 |  | 163981.8799999999 | 41.54595388902961 |  | 486728.4699999997 | 38.19874980379844
 |  | 0.2064543987131232 |  | 0.2196026685972738 |  | 0.2341395949227034 |  |  | 0.210710166655181 |  | 0.1928088699093028 |  |  | 0.2509784754100812 |  | 0.3538804288956303 |  |  | 0.2856635530856327 |  |  | 0.2813145611821418 |  | 0.2766755682516795 |  |  | 0.2606060227102196 |  | 0.2124397681577084 |  |  | 0.2532196921904608 |  | 0.2315139590056226 |  |  | 0.2158215571851938 |  |  | 0.2418287978026713 |  | 0.259895785488998 |  |  | 0.232400835954255
Less: Management Fee |  | 26798 |  | 51198 |  | 24400 | 0.04999436538914671 |  | 76515 |  | 25317 | 0.04959352778702815 |  | 106934 |  | 30419 | 0.05053678408022355 |  | 28839 | 0.04995877045886054 |  | 55875.01 |  | 27036.01 | 0.0499584843596334 |  | 79895 |  | 24019.99 | 0.0499527237409839 |  | 107113.18 |  | 27218.17999999999 | 0.05001269970196354 |  | 21905.82 | 0.04997714210256792 |  | 53439.82 |  | 31534 | 0.04997841041711479 |  | 104677.99 | 0.04998115762986118
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 0 |  |  |  |  | 0 |  |  |  |  |  |  |  | 0
EBITDAR |  | 84605 |  | 174478 |  | 89873 | 28.19102885821832 |  | 247588 |  | 73110 | 21.77837354781055 |  | 430176 |  | 182588 | 49.72440087145969 |  | 136062 | 39.29021079988449 |  | 258754.38 |  | 122692.38 | 37.76312096029547 |  | 336887 |  | 78132.62000000011 | 25.81189957053192 |  | 435664.5899999996 |  | 98777.5899999998 | 31.79195043450267 |  | 72692.39000000001 | 27.31769635475386 |  | 205140.2700000001 |  | 132447.8799999999 | 33.55659488218897 |  | 382050.4799999997 | 29.98355674148483
Less: Rent |  | 28614 |  | 57449 |  | 28835 | 9.044855708908406 |  | 86726 |  | 29277 | 8.72117962466488 |  | 116004 |  | 29278 | 7.973311546840959 |  | 28604 | 8.259890268553278 |  | 57435.26 |  | 28831.26 | 8.873887349953833 |  | 86840 |  | 29404.74 | 9.714152626362734 |  | 116484.95 |  | 29644.95 | 9.541342130672673 |  | 28955.34 | 10.88137542277339 |  | 58142.98 |  | 29187.64 | 7.394892323283507 |  | 117192.67 | 9.197352848846334
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | .
EBITDA |  | 55991 |  | 117029 |  | 61038 | 19.14617314930991 |  | 160862 |  | 43833 | 13.05719392314567 |  | 314172 |  | 153310 | 41.75108932461874 |  | 107458 | 31.03032053133122 |  | 201319.12 |  | 93861.12 | 28.88923361034164 |  | 250047 |  | 48727.88000000011 | 16.09774694416918 |  | 319179.6399999995 |  | 69132.6399999998 | 22.25060830383 |  | 43737.05000000002 | 16.43632093198046 |  | 146997.2900000001 |  | 103260.2399999999 | 26.16170255890547 |  | 264857.8099999998 | 20.7862038926385
Less: Deprec & Amortization |  | 191 |  | 382 |  | 191 | 0.05991217063989963 |  | 573 |  | 191 | 0.05689603812928209 |  | 764 |  | 191 | 0.05201525054466231 |  | 191 | 0.05515449032630667 |  | 669.26 |  | 478.26 | 0.147202216066482 |  | 1594 |  | 924.74 | 0.3054971919392138 |  | 3604.91 |  | 2010.91 | 0.647219182491149 |  | 1460.1 | 0.5487034949267192 |  | 2920.09 |  | 1459.99 | 0.3698986572080061 |  | 5855.74 | 0.4595620781666928
Less: Income Tax |  | 0 |  | 0 |  | 0 | 0 |  | 0 |  | 0 | 0 |  | 0 |  | 0 | 0 |  | 0 | 0 |  | 0 |  | 0 | 0 |  | 0 |  | 0 | 0 |  | 0 |  | 0 | 0 |  | 0 | 0 |  | 0 |  | 0 | 0 |  | 0 | 0
Less: Interest |  | 0 |  | 0 |  | 0 | 0 |  | 0 |  | 0 | 0 |  | 0 |  | 0 | 0 |  | 12978 | 3.747617672538262 |  | 25384.25 |  | 12406.25 | 3.818482610033857 |  | 38719 |  | 13334.75 | 4.405269243475388 |  | 51960.97 |  | 13241.97 | 4.261979401351787 |  | 11973.26 | 4.499534009770763 |  | 26254.62 |  | 14281.36 | 3.618282239675703 |  | 52831.34 | 4.146236069690787
Net Income |  | 55800 |  | 116647 |  | 60847 | 19.08626097867001 |  | 160289 |  | 43642 | 13.00029788501638 |  | 313408 |  | 153119 | 41.69907407407408 |  | 94289 | 27.22754836846665 |  | 175265.61 |  | 80976.61 | 24.92354878424131 |  | 209734 |  | 34468.39000000012 | 11.38698050875458 |  | 263613.7599999995 |  | 53879.75999999979 | 17.34140971998706 |  | 30303.69000000002 | 11.38808342728298 |  | 117822.5800000001 |  | 87518.88999999988 | 22.17352166202176 |  | 206170.7299999998 | 16.18040574478102
EBITDAR Rent Coverage |  | 2.956769413573775 |  | 3.037093770126547 |  | 3.116802496965493 |  |  | 2.854830154740216 |  | 2.497182088328722 |  |  | 3.708285921175132 |  | 6.236354942277478 |  |  | 4.756747308068801 |  |  | 4.505148579461467 |  | 4.255533056827901 |  |  | 3.879398894518655 |  | 2.657143712204227 |  |  | 3.740093376869712 |  | 3.332020799495354 |  |  | 2.51050030840598 |  |  | 3.528203576768856 |  | 4.53780709916937 |  |  | 3.260020272598958
Adjustments |  | 0 |  | 0 |  | 0 |  |  | 0 |  | 0 |  |  | 0 |  | 0 |  |  | 0 |  |  | 0 |  | 0 |  |  | 0 |  | 0 |  |  | 0 |  | 0 |  |  | 0 |  |  | 0 |  | 0 |  |  | 0
Adjusted EBITDAR |  | 84605 |  | 174478 |  | 89873 |  |  | 247588 |  | 73110 |  |  | 430176 |  | 182588 |  |  | 136062 |  |  | 258754.38 |  | 122692.38 |  |  | 336887 |  | 78132.62000000011 |  |  | 435664.5899999996 |  | 98777.5899999998 |  |  | 72692.39000000001 |  |  | 205140.2700000001 |  | 132447.8799999999 |  |  | 382050.4799999997