Exhibit C to Master Lease Agreement No. 2: Allocation Schedule for Transferred Properties
This document is an allocation schedule attached to Master Lease Agreement No. 2, listing various healthcare and rehabilitation facilities covered by the lease. It details each facility's base rent and its percentage share of the total master lease, effective July 19, 2006. The schedule is used to allocate rent and responsibilities among the properties included in the agreement. The total base rent for all facilities is $55,847,730, representing 100% of the master lease.
Exhibit 10.2
Exhibit C
Allocation Schedule Applicable Transferred Property Percentages
Facility ID | Facility Name | Base Rent Commencing July 19, 2006 | Percentage of Master Lease Commencing July 19, 2006 | |||||||
1 | 111 | Rolling Hills Health Care Center | $ | 330,644.00 | 0 ###-###-#### | % | ||||
2 | 136 | LaSalle Healthcare Center | 64,052.00 | 0.1146904 | % | |||||
3 | 168 | Lakewood Healthcare Center | 972,070.00 | 1 ###-###-#### | % | |||||
4 | 216 | Hillcrest Rehab Care Center | 436,262.00 | 0 ###-###-#### | % | |||||
5 | 222 | Nampa Care Center | 403,119.00 | 0 ###-###-#### | % | |||||
6 | 223 | Weiser Rehab & Care Center | 639,342.00 | 1.1447950 | % | |||||
7 | 278 | Oakview Nursing & Rehab Center | 338,161.00 | 0 ###-###-#### | % | |||||
8 | 282 | Maple Manor Healthcare Center | 662,965.00 | 1.1870939 | % | |||||
9 | 289 | San Luis Medical & Rehab Center | 1,016,552.00 | 1 ###-###-#### | % | |||||
10 | 294 | Windsor Estates Health & Rehab Center | 522,303.00 | 0 ###-###-#### | % | |||||
11 | 320 | Magnolia Gardens Care Center | 196,927.00 | 0 ###-###-#### | % | |||||
12 | 407 | Parkwood Health Care Center | 391,583.00 | 0 ###-###-#### | % | |||||
13 | 420 | Maywood Acres Healthcare Center | 66,566.00 | 0.1191920 | % | |||||
14 | 508 | Crawford Skilled Nursing & Rehab Center | 816,907.00 | 1 ###-###-#### | % | |||||
15 | 513 | Hallmark Nursing & Rehab Center | 1,127,319.00 | 2.0185583 | % | |||||
16 | 532 | Hillcrest Nursing Center | 1,059,409.00 | 1 ###-###-#### | % | |||||
17 | 534 | Country Gardens Skilled. Nursing & Rehab | 782,791.00 | 1 ###-###-#### | % | |||||
18 | 545 | Eastside Rehab & Living Center | 209,459.00 | 0 ###-###-#### | % | |||||
19 | 549 | Kennebunk Nursing Center | 706,077.00 | 1 ###-###-#### | % | |||||
20 | 578 | West Lafayette Rehab & Nursing Center | 77,687.00 | 0.1391050 | % | |||||
21 | 584 | Franklin Skilled Nursing & Rehab Center | 672,063.00 | 1 ###-###-#### | % | |||||
22 | 592 | Greenbriar Terrace Healthcare | 2,289,545.00 | 4.0996205 | % | |||||
23 | 634 | Cambridge Health & Rehab Center | 1,365,657.00 | 2 ###-###-#### | % | |||||
24 | 641 | Torrey Pines Care Center | 434,869.00 | 0 ###-###-#### | % | |||||
25 | 690 | Wasatch Valley Rehabilitation | 613,250.00 | 1.0980751 | % | |||||
26 | 706 | Guardian Care of Henderson | 635,186.00 | 1.1373533 | % | |||||
27 | 711 | Kinston Rehab and Healthcare Center | 655,418.00 | 1.1735804 | % | |||||
28 | 726 | Guardian Care of Elizabeth City | 962,599.00 | 1 ###-###-#### | % | |||||
29 | 743 | Desert Life Rehab & Care Center | 1,164,212.00 | 2.0846183 | % | |||||
30 | 744 | Cherry Hills Health Care Center | 463,961.00 | 0 ###-###-#### | % | |||||
31 | 766 | Colonial Manor Medical & Rehab Center | 1,584,841.00 | 2 ###-###-#### | % | |||||
32 | 780 | Columbus Health & Rehab Center | 364,947.00 | 0 ###-###-#### | % | |||||
33 | 804 | Rehab & Health Center of Birmingham | 137,134.00 | 0 ###-###-#### | % | |||||
34 | 822 | Primacy Healthcare & Rehab Center | 2,197,074.00 | 3 ###-###-#### | % | |||||
35 | 826 | Harbour Point Med. & Rehab Center | 1,784,253.00 | 3.1948532 | % | |||||
36 | 842 | Bay Pointe Medical & Rehab Center | 283,945.00 | 0 ###-###-#### | % |
Facility ID | Facility Name | Base Rent Commencing July 19, 2006 | Percentage of Master Lease Commencing July 19, 2006 | |||||||
37 | 1224 | Health Havens Nursing & Rehab Center | 299,933.00 | 0 ###-###-#### | % | |||||
38 | 1228 | Lafayette Nursing & Rehab Center | 2,088,479.00 | 3 ###-###-#### | % | |||||
39 | 4611 | Kindred Hospital Bay Area St. Petersburg Campus | 3,314,459.00 | 5 ###-###-#### | % | |||||
40 | 4612 | Kindred Hospital Kansas City | 3,725,599.00 | 6 ###-###-#### | % | |||||
41 | 4615 | Kindred Hospital Sycamore | 3,295,806.00 | 5 ###-###-#### | % | |||||
42 | 4653 | Kindred Hospital Tarrant County Ft Worth SW Campus | 2,295,535.00 | 4.1103461 | % | |||||
43 | 4654 | Kindred Hospital Houston NW Campus | 2,758,205.00 | 4 ###-###-#### | % | |||||
44 | 4668 | Kindred Hospital Ft. Worth | 1,958,869.00 | 3 ###-###-#### | % | |||||
45 | 4674 | Kindred Hospital Central Tampa | 4,171,896.00 | 7 ###-###-#### | % | |||||
46 | 4807 | Kindred Hospital Ontario | 5,509,800.00 | 9 ###-###-#### | % | |||||
Total Master Lease # 2 | $ | 55,847,730.00 | 100.00000 | % | ||||||