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

Location A
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 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] |  | 98 |  | 98 |  | 98 |  |  | 98 |  | 98 |  |  | 98 |  | 98 |  |  | 98 |  |  | 98 |  | 98 |  |  | 98 |  | 98 |  |  | 98 |  | 98 |  |  | 98 |  |  | 98 |  | 98 |  |  | 98
Operating Beds |  | 76 |  | 76 |  | 76 |  |  | 76 |  | 76 |  |  | 76 |  | 76 |  |  | 76 |  |  | 76 |  | 78 |  |  | 76 |  | 78 |  |  | 78 |  | 78 |  |  | 78 |  |  | 78 |  | 78 |  |  | 78
Days in Period |  | 91 |  | 182 |  | 91 |  |  | 274 |  | 92 |  |  | 366 |  | 92 |  |  | 90 |  |  | 181 |  | 91 |  |  | 273 |  | 92 |  |  | 365 |  | 92 |  |  | 90 |  |  | 181 |  | 91 |  |  | 365
Patient Days - Capacity |  | 6916 |  | 13832 |  | 6916 |  |  | 20824 |  | 6992 |  |  | 27816 |  | 6992 |  |  | 6840 |  |  | 13756 |  | 7098 |  |  | 20748 |  | 7176 |  |  | 28470 |  | 7176 |  |  | 7020 |  |  | 14118 |  | 7098 |  |  | 28470
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 |  | 333 |  | 787 |  | 454 | 0.09908336970755129 |  | 1382 |  | 595 | 0.127545551982851 |  | 2062 |  | 680 | 0.1454856653829696 |  | 611 | 0.129039070749736 |  | 1296 |  | 685 | 0.1466181506849315 |  | 1944 |  | 648 | 0.1409921671018277 |  | 2711 |  | 767 | 0.1597916666666667 |  | 772 | 0.1643602299340004 |  | 1481 |  | 709 | 0.1472787702534275 |  | 2896 | 0.1531707833077696
Medicare |  | 419 |  | 1189 |  | 770 | 0.1680488869489306 |  | 1930 |  | 741 | 0.1588424437299035 |  | 2392 |  | 462 | 0.09884467265725289 |  | 437 | 0.09229144667370644 |  | 776 |  | 339 | 0.07255993150684932 |  | 1125 |  | 349 | 0.07593559617058311 |  | 1671 |  | 546 | 0.11375 |  | 560 | 0.1192250372578241 |  | 1196 |  | 636 | 0.1321146655587869 |  | 2091 | 0.1105939599090284
Medicaid |  | 3696 |  | 7054 |  | 3358 | 0.7328677433435181 |  | 10383 |  | 3329 | 0.7136120042872455 |  | 13915 |  | 3532 | 0.7556696619597775 |  | 3687 | 0.7786694825765575 |  | 7335 |  | 3648 | 0.7808219178082192 |  | 10934 |  | 3599 | 0.7830722367275892 |  | 14421 |  | 3487 | 0.7264583333333333 |  | 3365 | 0.7164147328081755 |  | 6834 |  | 3469 | 0.7206065641877856 |  | 13920 | 0.736235256783202
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 |  | 4448 |  | 9030 |  | 4582 |  |  | 13695 |  | 4665 |  |  | 18369 |  | 4674 |  |  | 4735 | 1 |  | 9407 |  | 4672 | 1 |  | 14003 |  | 4596 | 1 |  | 18803 |  | 4800 | 1 |  | 4697 | 1 |  | 9511 |  | 4814 | 1 |  | 18907 | 1
Patient Days - Actual |  | 4448 |  | 9030 |  | 4582 |  |  | 13695 |  | 4665 |  |  | 18369 |  | 4674 |  |  | 4735 |  |  | 9407 |  | 4672 |  |  | 14003 |  | 4596 |  |  | 18803 |  | 4800 |  |  | 4697 |  |  | 9511 |  | 4814 |  |  | 18907
Premium Mix |  | 0.1690647482014389 |  | 0.2188261351052049 |  | 0.2671322566564819 |  |  | 0.2418400876232202 |  | 0.2863879957127545 |  |  | 0.2424737329195928 |  | 0.2443303380402225 |  |  | 0.2213305174234425 |  |  | 0.2202615073881152 |  | 0.2191780821917808 |  |  | 0.2191673212882954 |  | 0.2169277632724108 |  |  | 0.2330479178854438 |  | 0.2735416666666667 |  |  | 0.2835852671918246 |  |  | 0.281463568499632 |  | 0.2793934358122144 |  |  | 0.263764743216798
Occupancy % |  | 0.6431463273568536 |  | 0.652834008097166 |  | 0.6625216888374783 |  |  | 0.6576546292739147 |  | 0.6671910755148741 |  |  | 0.6603753235547886 |  | 0.6684782608695652 |  |  | 0.6922514619883041 |  |  | 0.6838470485606281 |  | 0.6582135812905043 |  |  | 0.674908424908425 |  | 0.6404682274247492 |  |  | 0.6604495960660344 |  | 0.6688963210702341 |  |  | 0.6690883190883191 |  |  | 0.6736789913585494 |  | 0.6782192166807551 |  |  | 0.6641025641025641
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 |  | 26650 |  | 103501 |  | 76851 | 169.2753303964758 |  | 164521 |  | 61020 | 102.5546218487395 |  | 212208 |  | 47687 | 70.12794117647059 |  | 64958 | 106.3142389525368 |  | 130053.12 |  | 65095.12 | 95.02937226277372 |  | 192141 |  | 62087.88 | 95.81462962962964 |  | 264620 |  | 72479 | 94.496740547588 |  | 93628.6 | 121.2805699481865 |  | 173311.09 |  | 79682.48999999999 | 112.3871509167842 |  | 307877.97 | 106.3114537292818
Medicare |  | 160804 |  | 425356 |  | 264552 | 343.574025974026 |  | 664837 |  | 239481 | 323.1862348178138 |  | 883758 |  | 218921 | 473.8549783549784 |  | 236734 | 541.725400457666 |  | 464748.09 |  | 228014.09 | 672.6079351032449 |  | 646727 |  | 181978.91 | 521.4295415472778 |  | 894202.0599999999 |  | 247475.0599999999 | 453.2510256410255 |  | 223569.28 | 399.2308571428571 |  | 500966.59 |  | 277397.3100000001 | 436.1592924528303 |  | 930420.5599999999 | 444.9643998087039
Medicaid |  | 379007 |  | 706491 |  | 327484 | 97.52352590827874 |  | 1050151 |  | 343660 | 103.2322018624211 |  | 1435572 |  | 385421 | 109.1225934314836 |  | 398511 | 108.0854353132628 |  | 795785.82 |  | 397274.8199999999 | 108.9020888157895 |  | 1203381 |  | 407595.1800000001 | 113.2523423173104 |  | 1602401.31 |  | 399020.3100000001 | 114.4308316604531 |  | 380514.39 | 113.0800564635958 |  | 766899.92 |  | 386385.53 | 111.3823955030268 |  | 1573515.41 | 113.0399001436782
Ancillary |  | -10720 |  | 4302 |  | 15022 | 3.278481012658228 |  | -6069 |  | -10371 | -2.223151125401929 |  | -874 |  | 5195 | 1.111467693624305 |  | 8974 | 1.895248152059134 |  | 5501.26 |  | -3472.74 | -0.7433090753424657 |  | 8384 |  | 2882.74 | 0.6272280243690165 |  | 6674.89 |  | -1709.11 | -0.3560645833333332 |  | 10058.96 | 2.141571215669576 |  | 5875.22 |  | -4183.739999999999 | -0.8690776900706271 |  | 7048.850000000001 | 0.3728169461046174
Other |  | 274 |  | 588 |  | 314 | 0 |  | 1099 |  | 511 | 0 |  | 1452 |  | 353 | 0 |  | 564 | 0 |  | 1305.36 |  | 741.3599999999999 |  |  | 1906 |  | 600.6400000000001 | 0 |  | -9783.14 |  | -11689.14 | 0 |  | 328.06 | 0 |  | 617.07 |  | 289.01 | 0 |  | -10471.43 | 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 |  | 556015 |  | 1240238 |  | 684223 | 149.3284591881275 |  | 1874539 |  | 634301 | 135.9702036441586 |  | 2532116 |  | 657577 | 140.6882755669662 |  | 709741 | 149.8925026399155 |  | 1397393.65 |  | 687652.65 | 147.1859267979452 |  | 2052539 |  | 655145.35 | 142.5468559617058 |  | 2758115.12 |  | 705576.12 | 146.995025 |  | 708099.29 | 150.7556504151586 |  | 1447669.89 |  | 739570.6000000001 | 153.6291233901122 |  | 2808391.36 | 148.5371217009573
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 |  | 508023 |  | 1055919 |  | 547896 | 119.5757311217809 |  | 1620143 |  | 564224 | 120.9483386923901 |  | 2055513 |  | 435370 | 93.1471972614463 |  | 565468 | 119.423020063358 |  | 1129492.54 |  | 564024.54 | 120.7244306506849 |  | 1693566 |  | 564073.46 | 122.7313881636205 |  | 2384162.07 |  | 690596.0699999998 | 143.87418125 |  | 570666.01 | 121.4958505428997 |  | 1181437.32 |  | 610771.3099999998 | 126.8739738263398 |  | 2436106.85 | 128.8468212831226
EBITDARM |  | 47992 |  | 184319 |  | 136327 | 29.75272806634657 |  | 254396 |  | 70077 | 15.02186495176849 |  | 476603 |  | 222207 | 47.5410783055199 |  | 144273 | 30.46948257655755 |  | 267901.1099999999 |  | 123628.11 | 26.46149614726027 |  | 358973 |  | 91071.89000000001 | 19.81546779808529 |  | 373953.0500000003 |  | 14980.05000000016 | 3.120843750000034 |  | 137433.28 | 29.2597998722589 |  | 266232.5700000003 |  | 128799.2900000003 | 26.75514956377239 |  | 372284.5100000002 | 19.69030041783468
 |  | 0.0863142181415969 |  | 0.1486158301874318 |  | 0.1992435214834929 |  |  | 0.1357112335352852 |  | 0.1104790943101146 |  |  | 0.1882232093632361 |  | 0.3379178408003929 |  |  | 0.2032755610849592 |  |  | 0.1917148471370253 |  | 0.1797827871382448 |  |  | 0.1748921701365967 |  | 0.1390102059031633 |  |  | 0.1355828287544431 |  | 0.02123094812222409 |  |  | 0.1940875833952609 |  |  | 0.1839041979383852 |  | 0.1741541510709055 |  |  | 0.1325614781837245
Less: Management Fee |  | 27667 |  | 61895 |  | 34228 | 0.05002462647411736 |  | 93325 |  | 31430 | 0.04955060767679698 |  | 126533 |  | 33208 | 0.05050054974550509 |  | 35459 | 0.04996047854076346 |  | 69804.38 |  | 34345.38 | 0.04994582657392508 |  | 102532 |  | 32727.62 | 0.04995474668331233 |  | 138394.89 |  | 35862.89000000001 | 0.05082781146278025 |  | 35388.55 | 0.04997681892888214 |  | 72352.61 |  | 36964.06 | 0.04998043459272176 |  | 140943.12 | 0.0501864241599148
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 0 |  |  |  |  | 0 |  |  |  |  |  |  |  | 0
EBITDAR |  | 20325 |  | 122424 |  | 102099 | 22.28262767350502 |  | 161071 |  | 38647 | 8.284458735262593 |  | 350070 |  | 188999 | 40.436243046641 |  | 108814 | 22.98078141499472 |  | 198096.7299999999 |  | 89282.72999999998 | 19.11017337328767 |  | 256441 |  | 58344.27000000002 | 12.69457571801567 |  | 235558.1600000003 |  | -20882.83999999985 | -4.350591666666635 |  | 102044.73 | 21.72551202895466 |  | 193879.9600000003 |  | 91835.23000000027 | 19.0766992106357 |  | 231341.3900000002 | 12.23575342465755
Less: Rent |  | 34715 |  | 69698 |  | 34983 | 7.634875600174596 |  | 105217 |  | 35519 | 7.613933547695606 |  | 140737 |  | 35520 | 7.599486521181001 |  | 34703 | 7.329039070749736 |  | 69681.04 |  | 34978.03999999999 | 7.486738013698629 |  | 105627 |  | 35945.96000000001 | 7.821140121845084 |  | 142408.83 |  | 36781.82999999999 | 7.662881249999997 |  | 35944.95 | 7.652746433893975 |  | 72171.73 |  | 36226.78 | 7.525297050270045 |  | 144899.52 | 7.663802824350769
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | .
EBITDA |  | -14390 |  | 52726 |  | 67116 | 14.64775207333042 |  | 55854 |  | 3128 | 0.6705251875669882 |  | 209333 |  | 153479 | 32.83675652545999 |  | 74111 | 15.65174234424499 |  | 128415.6899999999 |  | 54304.68999999999 | 11.62343535958904 |  | 150814 |  | 22398.31000000001 | 4.873435596170586 |  | 93149.33000000028 |  | -57664.66999999984 | -12.01347291666663 |  | 66099.78000000003 | 14.07276559506068 |  | 121708.2300000003 |  | 55608.45000000027 | 11.55140216036566 |  | 86441.87000000026 | 4.571950600306779
Less: Deprec & Amortization |  | 1173 |  | 2361 |  | 1188 | 0.25927542557835 |  | 4155 |  | 1794 | 0.3845659163987138 |  | 6207 |  | 2052 | 0.4390243902439024 |  | 1801 | 0.3803590285110877 |  | 5013.94 |  | 3212.94 | 0.6877011986301369 |  | 8160 |  | 3146.06 | 0.6845213228894692 |  | 12821 |  | 4661 | 0.9710416666666667 |  | 4454.49 | 0.9483691718117947 |  | 9110.44 |  | 4655.950000000001 | 0.9671686746987953 |  | 16917.5 | 0.8947744221716825
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 |  | 19595 | 4.138331573389651 |  | 38347.8 |  | 18752.8 | 4.013869863013699 |  | 58453 |  | 20105.2 | 4.37449956483899 |  | 78417.3 |  | 19964.3 | 4.159229166666667 |  | 18099.5 | 3.85341707472855 |  | 39631.39 |  | 21531.89 | 4.472764852513502 |  | 79700.89 | 4.215417041307452
Net Income |  | -15563 |  | 50365 |  | 65928 | 14.38847664775207 |  | 51699 |  | 1334 | 0.2859592711682744 |  | 203126 |  | 151427 | 32.39773213521609 |  | 52715 | 11.13305174234424 |  | 85053.94999999987 |  | 32338.94999999998 | 6.921864297945202 |  | 84201 |  | -852.9499999999862 | -0.1855852915578734 |  | 1911.030000000275 |  | -82289.96999999984 | -17.14374374999997 |  | 43545.79000000003 | 9.270979348520338 |  | 72966.40000000031 |  | 29420.61000000028 | 6.11146863315336 |  | -10176.51999999974 | -0.5382408631723564
EBITDAR Rent Coverage |  | 0.5854817802102837 |  | 1.756492295331286 |  | 2.918531858331189 |  |  | 1.53084577587272 |  | 1.088065542385765 |  |  | 2.487405586306373 |  | 5.320917792792793 |  |  | 3.135579056565715 |  |  | 2.842907195414992 |  | 2.552536677298099 |  |  | 2.427797816846072 |  | 1.623110636077045 |  |  | 1.654097993783112 |  | -0.5677488042329557 |  |  | 2.83891701059537 |  |  | 2.686369857006342 |  | 2.535009459852636 |  |  | 1.596564226023663
Adjustments |  | 0 |  | 0 |  | 0 |  |  | 0 |  | 0 |  |  | 0 |  | 0 |  |  | 0 |  |  | 0 |  | 0 |  |  | 0 |  | 0 |  |  | 0 |  | 0 |  |  | 0 |  |  | 0 |  | 0 |  |  | 0
Adjusted EBITDAR |  | 20325 |  | 122424 |  | 102099 |  |  | 161071 |  | 38647 |  |  | 350070 |  | 188999 |  |  | 108814 |  |  | 198096.7299999999 |  | 89282.72999999998 |  |  | 256441 |  | 58344.27000000002 |  |  | 235558.1600000003 |  | -20882.83999999985 |  |  | 102044.73 |  |  | 193879.9600000003 |  | 91835.23000000027 |  |  | 231341.3900000002