Exhibit 99.2

Capital Senior Living Corporation
Supplemental Information

	Communities						Resident Capacity
	Q1 05			Q1 04			Q1 05			Q1 04
Portfolio Data
I. Property Ownership / Management
Consolidated properties		29			31			4,831			4,831
Joint Venture properties (equity method)		10			10			1,867			1,867
Third party property managed		15			1			1,970			156
Total		54			42			8,668			6,854
Independent living								7,313			5,925
Assisted living								1,185			759
Skilled nursing								170			170
Total								8,668			6,854
II. Percentage of Operating Portfolio
Consolidated properties		53.7	%		73.8	%		55.7	%		70.5	%
Joint venture properties (equity method)		18.5	%		23.8	%		21.5	%		27.2	%
Third party property managed		27.8	%		2.4	%		22.7	%		2.3	%
Total		100.0	%		100.0	%		100.0	%		100.0	%
Independent living								84.4	%		86.4	%
Assisted living								13.7	%		11.1	%
Skilled nursing								2.0	%		2.5	%
Total								100.0	%		100.0	%
Selected Operating Results
I. Consolidated properties
Number of properties		29			31
Resident capacity		4,831			4,831
Number of units		4,321			4,321
Financial occupancy (1)		86.2	%		83.9	%
Revenue (in millions)		23.3			22.1
Operating expenses (in millions)		14.0			14.1
Operating margin		40	%		36	%
Average monthly rent		2,122			2,033
II. Waterford / Wellington properties
Number of properties (2)		17			17
Resident capacity / Units		2,426			2,426
Number of units		2,132			2,132
Financial occupancy (1)		87.3	%		83.2	%
Revenue (in millions)		9.9			9.1
Operating expenses (in millions)		5.9			6.0
Operating margin		40	%		34	%
Average monthly rent		1,777			1,712
III. Total Portfolio
Number of properties		54			42
Resident capacity / Units		8,668			6,854
Number of units		7,587			6,050
Financial occupancy (1)		84.0	%		82.0	%
Revenue (in millions)		40.4			31.8
Operating expenses (in millions)		23.1			19.6
Operating margin		43	%		38	%
Average monthly rent		2,138			2,139

MORE

Capital Senior Living Corporation
Supplemental Information

	Communities						Resident Capacity
	Q1 05			Q1 04			Q1 05	Q1 04
IV. General and Administrative Expenses (in thousands)
Corporate		2,293			2,000
Percentage of revenues under management		5.7	%		6.3	%
Property		1,882			2,036
V. Consolidated Debt Information (in thousands, except for interest rates) Excludes insurance premium financing
Fixed rate debt		42,537			68,851
Variable rate debt, with a floor		—			51,173
Variable rate debt, with a cap		184,336			35,384
Variable rate debt, no cap or floor		27,548			105,474
Total debt		254,421			260,882
Fixed rate debt — weighted average rate		8.0	%		7.8	%
Variable rate debt — weighted average rate		5.7	%		4.3	%
Total debt — weighted average rate		6.1	%		5.3	%

(1)	Financial occupancy represents actual days occupied divided by total number of available days during the quarter.
(2)	Excludes Canton and Towne Centre expansions which were each consolidated with their main campus in December 2004.

####