ll end the year with leverage of 5.7x and coverage of 2.8x. Factoring consolidated cash of $88 million, we estimate net leverage at 5.3x. E hibit Mohegan Tribal Gaming (S Millions) 2016(A) 2017(N) 2018(E) 2019(E) 2020(E) Adjusted Ell/TDA $343 $349 $375 $290 3235 Less:Capital Expenditures $54 $100 $194 $105 $45