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

Location B
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 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] |  | 60 |  | 60 |  | 60 |  |  | 60 |  | 60 |  |  | 60 |  | 60 |  |  | 60 |  |  | 60 |  | 60 |  |  | 60 |  | 60 |  |  | 60 |  | 60 |  |  | 60 |  |  | 60 |  | 60 |  |  | 60
Operating Beds (1) |  | 46 |  | 46 |  | 46 |  |  | 46 |  | 46 |  |  | 46 |  | 55 |  |  | 55 |  |  | 55 |  | 55 |  |  | 55 |  | 55 |  |  | 55 |  | 55 |  |  | 55 |  |  | 55 |  | 55 |  |  | 55
Days in Period |  | 91 |  | 182 |  | 91 |  |  | 274 |  | 92 |  |  | 366 |  | 92 |  |  | 90 |  |  | 181 |  | 91 |  |  | 273 |  | 92 |  |  | 365 |  | 92 |  |  | 90 |  |  | 181 |  | 91 |  |  | 365
Patient Days - Capacity |  | 4186 |  | 8372 |  | 4186 |  |  | 12604 |  | 4232 |  |  | 16836 |  | 5060 |  |  | 4950 |  |  | 9955 |  | 5005 |  |  | 15015 |  | 5060 |  |  | 20075 |  | 5060 |  |  | 4950 |  |  | 9955 |  | 5005 |  |  | 20075
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 |  | 444 |  | 905 |  | 461 | 0.1163553760726906 |  | 1368 |  | 463 | 0.1142645607107601 |  | 1784 |  | 416 | 0.08521097910692339 |  | 453 | 0.09725203950193216 |  | 839 |  | 386 | 0.08711351839313924 |  | 1117 |  | 278 | 0.06325369738339022 |  | 1445 |  | 328 | 0.07803949559838211 |  | 311 | 0.07814070351758794 |  | 838 |  | 527 | 0.1235928705440901 |  | 1444 | 0.08573803586272415
Medicare |  | 152 |  | 470 |  | 318 | 0.08026249369005553 |  | 644 |  | 174 | 0.04294175715695953 |  | 919 |  | 275 | 0.05632937320770176 |  | 375 | 0.08050665521683126 |  | 534 |  | 159 | 0.03588354773188896 |  | 580 |  | 46 | 0.01046643913538112 |  | 642 |  | 62 | 0.01475136807042589 |  | 274 | 0.06884422110552764 |  | 651 |  | 377 | 0.08841463414634146 |  | 759 | 0.04506590666191664
Medicaid |  | 3367 |  | 6550 |  | 3183 | 0.8033821302372539 |  | 9965 |  | 3415 | 0.8427936821322803 |  | 14156 |  | 4191 | 0.8584596476853749 |  | 3830 | 0.8222413052812366 |  | 7716 |  | 3886 | 0.8770029338749717 |  | 11787 |  | 4071 | 0.9262798634812287 |  | 15600 |  | 3813 | 0.907209136331192 |  | 3395 | 0.8530150753768844 |  | 6755 |  | 3360 | 0.7879924953095685 |  | 14639 | 0.8691960574753592
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 |  | 3963 |  | 7925 |  | 3962 |  |  | 11977 |  | 4052 |  |  | 16859 |  | 4882 |  |  | 4658 | 1 |  | 9089 |  | 4431 | 1 |  | 13484 |  | 4395 | 1 |  | 17687 |  | 4203 | 1 |  | 3980 | 1 |  | 8244 |  | 4264 | 1 |  | 16842 | 1
Patient Days - Actual |  | 3963 |  | 7925 |  | 3962 |  |  | 11977 |  | 4052 |  |  | 16859 |  | 4882 |  |  | 4658 |  |  | 9089 |  | 4431 |  |  | 13484 |  | 4395 |  |  | 17687 |  | 4203 |  |  | 3980 |  |  | 8244 |  | 4264 |  |  | 16842
Premium Mix |  | 0.1503911178400202 |  | 0.1735015772870662 |  | 0.1966178697627461 |  |  | 0.1679886449027302 |  | 0.1572063178677197 |  |  | 0.160329794175218 |  | 0.1415403523146252 |  |  | 0.1777586947187634 |  |  | 0.151061722961822 |  | 0.1229970661250282 |  |  | 0.125852862652032 |  | 0.07372013651877134 |  |  | 0.1179962684457511 |  | 0.092790863668808 |  |  | 0.1469849246231156 |  |  | 0.180616205725376 |  | 0.2120075046904315 |  |  | 0.1308039425246408
Occupancy % |  | 0.9467271858576206 |  | 0.9466077400860009 |  | 0.9464882943143813 |  |  | 0.9502538876547127 |  | 0.9574669187145558 |  |  | 1.001366120218579 |  | 0.9648221343873518 |  |  | 0.941010101010101 |  |  | 0.9130085384229031 |  | 0.8853146853146853 |  |  | 0.898035298035298 |  | 0.8685770750988142 |  |  | 0.8810460772104608 |  | 0.8306324110671937 |  |  | 0.804040404040404 |  |  | 0.8281265695630337 |  | 0.8519480519480519 |  |  | 0.8389539227895392
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 |  | 55772 |  | 119912 |  | 64140 | 139.1323210412147 |  | 170877 |  | 50965 | 110.0755939524838 |  | 217659 |  | 46782 | 112.4567307692308 |  | 63701 | 140.6203090507726 |  | 110502.75 |  | 46801.75 | 121.2480569948187 |  | 156547 |  | 46044.25 | 165.6267985611511 |  | 194898 |  | 38351 | 116.9237804878049 |  | 41302.63 | 132.805884244373 |  | 108468.75 |  | 67166.12 | 127.4499430740038 |  | 192864 | 133.5623268698061
Medicare |  | 44024 |  | 127819 |  | 83795 | 263.5062893081761 |  | 186190 |  | 58371 | 335.4655172413793 |  | 269337 |  | 83147 | 302.3527272727273 |  | 138127 | 368.3386666666667 |  | 262636.59 |  | 124509.59 | 783.0791823899369 |  | 349640 |  | 87003.41000000003 | 1891.37847826087 |  | 453867.76 |  | 104227.76 | 1681.092903225807 |  | 125006.86 | 456.2294160583942 |  | 272366.46 |  | 147359.6 | 390.8742705570293 |  | 463597.6300000001 | 610.8005665349144
Medicaid |  | 325009 |  | 648411 |  | 323402 | 101.602890355011 |  | 1010949 |  | 362538 | 106.1604685212299 |  | 1442451 |  | 431502 | 102.9591982820329 |  | 394620 | 103.0339425587467 |  | 823584.16 |  | 428964.16 | 110.3870715388574 |  | 1293839 |  | 470254.84 | 115.5133480717268 |  | 1748124.48 |  | 454285.48 | 119.141222134802 |  | 411192.55 | 121.1170986745214 |  | 811245.39 |  | 400052.84 | 119.0633452380953 |  | 1735785.71 | 118.5726969055263
Ancillary |  | 4712 |  | 9922 |  | 5210 | 1.314992428066633 |  | 17101 |  | 7179 | 1.771717670286278 |  | 13600 |  | -3501 | -0.7171241294551414 |  | 4908 | 1.053671103477888 |  | 4994.32 |  | 86.31999999999971 | 0.0194809298126833 |  | 4994 |  | -0.319999999999709 | -7.281001137649805e-05 |  | 5683.57 |  | 689.5699999999997 | 0.1640661432310254 |  | -4034.97 | -1.013811557788945 |  | -3439.14 |  | 595.8299999999999 | 0.1397349906191369 |  | -2749.89 | -0.1632757392233701
Other |  | 92 |  | 770 |  | 678 | 0 |  | 0 |  | -770 | 0 |  | 0 |  | 0 | 0 |  | 348 | 0 |  | 739.95 |  | 391.95 |  |  | 1114 |  | 374.05 | 0 |  | 898.17 |  | -215.83 | 0 |  | 233.17 | 0 |  | 425.36 |  | 192.19 | 0 |  | 583.5799999999999 | 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 |  | 429609 |  | 906834 |  | 477225 | 120.4505300353357 |  | 1385117 |  | 478283 | 118.0362783810464 |  | 1943047 |  | 557930 | 114.2830807046293 |  | 601704 | 129.1764705882353 |  | 1202457.77 |  | 600753.7699999999 | 135.5797269239449 |  | 1806134 |  | 603676.2300000001 | 137.355228668942 |  | 2403471.98 |  | 597337.98 | 142.1218129907209 |  | 573700.2400000001 | 144.1457889447236 |  | 1189066.82 |  | 615366.58 | 144.3167401500938 |  | 2390081.03 | 141.9119481059257
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 |  | 384178 |  | 784732 |  | 400554 | 101.0989399293286 |  | 1205858 |  | 421126 | 103.9304047384008 |  | 1612679 |  | 406821 | 83.3308070462925 |  | 428504 | 91.99313009875483 |  | 894629.63 |  | 466125.63 | 105.1964861205146 |  | 1385951 |  | 491321.37 | 111.7909829351536 |  | 1886837.5 |  | 500886.5 | 119.173566500119 |  | 454264.49 | 114.1368065326633 |  | 937249.0599999998 |  | 482984.5699999998 | 113.270302532833 |  | 1929456.93 | 114.5622212326327
EBITDARM |  | 45431 |  | 122102 |  | 76671 | 19.35159010600707 |  | 179259 |  | 57157 | 14.10587364264561 |  | 330368 |  | 151109 | 30.95227365833675 |  | 173200 | 37.18334048948046 |  | 307828.14 |  | 134628.1399999999 | 30.38324080343035 |  | 420183 |  | 112354.8600000001 | 25.56424573378842 |  | 516634.48 |  | 96451.47999999998 | 22.94824649060195 |  | 119435.7500000001 | 30.00898241206033 |  | 251817.7600000005 |  | 132382.0100000001 | 31.04643761726082 |  | 460624.1000000001 | 27.34972687329296
 |  | 0.1057496467718321 |  | 0.1346464733347007 |  | 0.1606600660066007 |  |  | 0.1294179480866959 |  | 0.119504561107127 |  |  | 0.1700257379260512 |  | 0.2708386356711415 |  |  | 0.2878491750096393 |  |  | 0.2559991275202954 |  | 0.2240987018691533 |  |  | 0.2326422070566193 |  | 0.1861177472566712 |  |  | 0.2149534025356102 |  | 0.1614688555380322 |  |  | 0.2081849399261191 |  |  | 0.21177763584388 |  | 0.2151270710866361 |  |  | 0.1927232149112535
Less: Management Fee |  | 21463 |  | 45310 |  | 23847 | 0.04997013987112997 |  | 68974 |  | 23664 | 0.04947698329231857 |  | 97152 |  | 28178 | 0.05050454358073594 |  | 30068 | 0.04997141451610759 |  | 60085.86 |  | 30017.86 | 0.04996699396493177 |  | 90251 |  | 30165.14 | 0.0499690703409011 |  | 120128.69 |  | 29877.69 | 0.05001806514964945 |  | 28673.34 | 0.04997965488039537 |  | 59432.05 |  | 30758.71 | 0.04998436866688472 |  | 119474.88 | 0.04998779476526786
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 0 |  |  |  |  | 0 |  |  |  |  |  |  |  | 0
EBITDAR |  | 23968 |  | 76792 |  | 52824 | 13.3326602725896 |  | 110285 |  | 33493 | 8.265794669299112 |  | 233216 |  | 122931 | 25.18045882834904 |  | 143132 | 30.72820953198798 |  | 247742.28 |  | 104610.2799999999 | 23.6087294064545 |  | 329932 |  | 82189.7200000001 | 18.7007326507395 |  | 396505.79 |  | 66573.78999999998 | 15.83958838924577 |  | 90762.41000000012 | 22.80462562814073 |  | 192385.7100000005 |  | 101623.3000000001 | 23.83285647279553 |  | 341149.2200000001 | 20.25586153663461
Less: Rent |  | 44174 |  | 88349 |  | 44175 | 11.14967188288743 |  | 133118 |  | 44769 | 11.04861796643633 |  | 178185 |  | 45067 | 9.231257681278164 |  | 44167 | 9.48196650923143 |  | 88334.34 |  | 44167.34 | 9.96780410742496 |  | 133532 |  | 45197.66 | 10.28388168373151 |  | 179880.81 |  | 46348.81 | 11.02755412800381 |  | 45431.28 | 11.41489447236181 |  | 90862.56 |  | 45431.28 | 10.65461538461538 |  | 182409.03 | 10.83060384752405
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | .
EBITDA |  | -20206 |  | -11557 |  | 8649 | 2.18298838970217 |  | -22833 |  | -11276 | -2.782823297137216 |  | 55031 |  | 77864 | 15.94920114707087 |  | 98965 | 21.24624302275655 |  | 159407.94 |  | 60442.9399999999 | 13.64092529902954 |  | 196400 |  | 36992.0600000001 | 8.416850967007987 |  | 216624.98 |  | 20224.97999999998 | 4.812034261241966 |  | 45331.13000000012 | 11.38973115577893 |  | 101523.1500000005 |  | 56192.02000000012 | 13.17824108818014 |  | 158740.1900000001 | 9.425257689110563
Less: Deprec & Amortization |  | 5622 |  | 11244 |  | 5622 | 1.418980312973246 |  | 16405 |  | 5161 | 1.273692003948667 |  | 21227 |  | 4822 | 0.9877099549365015 |  | 4848 | 1.040790038643195 |  | 9774.64 |  | 4926.639999999999 | 1.111857368539833 |  | 14694 |  | 4919.360000000001 | 1.119308304891923 |  | 19614.99 |  | 4920.990000000002 | 1.170827980014276 |  | 4920.39 | 1.236278894472362 |  | 11054.81 |  | 6134.419999999999 | 1.438653846153846 |  | 20895.16 | 1.240657879111744
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 |  | 406 |  | 1913 |  | 1507 | 0.3803634528016153 |  | 3405 |  | 1492 | 0.368213228035538 |  | 4859 |  | 1454 | 0.2978287587054486 |  | 1288 | 0.2765135251180764 |  | 2667.01 |  | 1379.01 | 0.3112186865267434 |  | 4007 |  | 1339.99 | 0.3048896473265074 |  | 5298.66 |  | 1291.66 | 0.3073185819652628 |  | 1186.54 | 0.2981256281407035 |  | 2397.58 |  | 1211.04 | 0.284015009380863 |  | 5029.23 | 0.2986123975774848
Net Income |  | -26234 |  | -24714 |  | 1520 | 0.3836446239273094 |  | -42643 |  | -17929 | -4.424728529121421 |  | 28945 |  | 71588 | 14.66366243342892 |  | 92829 | 19.92893945899528 |  | 146966.29 |  | 54137.2899999999 | 12.21784924396296 |  | 177699 |  | 30732.7100000001 | 6.992653014789557 |  | 191711.33 |  | 14012.32999999998 | 3.333887699262427 |  | 39224.20000000012 | 9.855326633165859 |  | 88070.76000000049 |  | 48846.56000000012 | 11.45557223264543 |  | 132815.8000000001 | 7.885987412421332
EBITDAR Rent Coverage |  | 0.5425816090913207 |  | 0.8691892381351232 |  | 1.195789473684211 |  |  | 0.8284754879129794 |  | 0.7481292858897898 |  |  | 1.308841933945057 |  | 2.727738700157543 |  |  | 3.240700070188149 |  |  | 2.804597623076145 |  | 2.368498533078965 |  |  | 2.470808495341941 |  | 1.818450778204006 |  |  | 2.204269538257027 |  | 1.436364601378115 |  |  | 1.997795571685414 |  |  | 2.117326542417477 |  | 2.236857513149533 |  |  | 1.870243046629874
Adjustments |  | 0 |  | 0 |  | 0 |  |  | 0 |  | 0 |  |  | 0 |  | 0 |  |  | 0 |  |  | 0 |  | 0 |  |  | 0 |  | 0 |  |  | 0 |  | 0 |  |  | 0 |  |  | 0 |  | 0 |  |  | 0
Adjusted EBITDAR |  | 23968 |  | 76792 |  | 52824 |  |  | 110285 |  | 33493 |  |  | 233216 |  | 122931 |  |  | 143132 |  |  | 247742.28 |  | 104610.2799999999 |  |  | 329932 |  | 82189.7200000001 |  |  | 396505.79 |  | 66573.78999999998 |  |  | 90762.41000000012 |  |  | 192385.7100000005 |  | 101623.3000000001 |  |  | 341149.2200000001