Master Lease Agreement No. 3 Allocation Schedule between Lessor and Lessee for Healthcare Facilities
This document is an allocation schedule attached to Master Lease Agreement No. 3, listing 43 healthcare and rehabilitation facilities covered by the lease. It details the base rent and the percentage of the total master lease allocated to each facility, effective July 19, 2006. The agreement outlines the financial obligations of the lessee to pay specified base rents for each property as part of the overall lease arrangement with the lessor.
Exhibit 10.3
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 | 116 | Pettigrew Rehab & Healthcare Center | $ | 546,592.00 | 1 ###-###-#### | % | ||||
| 2 | 143 | Raleigh Rehab & Healthcare Center | 698,141.00 | 1 ###-###-#### | % | |||||
| 3 | 155 | Savannah Rehab & Nursing Center | 550,059.00 | 1 ###-###-#### | % | |||||
| 4 | 182 | Cordova Rehab & Nursing Center | 1,149,418.00 | 2 ###-###-#### | % | |||||
| 5 | 210 | The Californian Care Center | 1,318,304.00 | 3.1447010 | % | |||||
| 6 | 219 | Emmett Rehab & Healthcare | 425,709.00 | 1.0154923 | % | |||||
| 7 | 230 | Crosslands Rehab & Health Care Center | 1,701,724.00 | 4.0593165 | % | |||||
| 8 | 269 | Meadowvale Health & Rehab Center | 479,249.00 | 1.1432073 | % | |||||
| 9 | 279 | Cedars of Lebanon Nursing Center | 485,598.00 | 1.1583523 | % | |||||
| 10 | 281 | Riverside Manor Health Care | 537,902.00 | 1 ###-###-#### | % | |||||
| 11 | 307 | Lincoln Nursing Center | 876,426.00 | 2.0906390 | % | |||||
| 12 | 411 | Alta Vista Healthcare Center | 616,451.00 | 1 ###-###-#### | % | |||||
| 13 | 453 | Medford Rehab & Healthcare Center | 1,914,742.00 | 4 ###-###-#### | % | |||||
| 14 | 461 | Edmonds Rehab & Healthcare Center | 424,416.00 | 1.0124079 | % | |||||
| 15 | 506 | Presentation Nursing & Rehab Center | 602,690.00 | 1 ###-###-#### | % | |||||
| 16 | 514 | Sachem Nursing & Rehab Center | 1,077,944.00 | 2 ###-###-#### | % | |||||
| 17 | 539 | Newton & Wellesley Alzheimer Center | 1,549,574.00 | 3 ###-###-#### | % | |||||
| 18 | 544 | Augusta Rehabilitation Center | 737,153.00 | 1 ###-###-#### | % | |||||
| 19 | 547 | Brewer Rehab & Living Center | 1,217,601.00 | 2 ###-###-#### | % | |||||
| 20 | 554 | Westgate Manor | 775,077.00 | 1 ###-###-#### | % | |||||
| 21 | 563 | Camelot Nursing & Rehab Center | 564,419.00 | 1 ###-###-#### | % | |||||
| 22 | 568 | Parkway Pavilion Healthcare | 1,253,842.00 | 2 ###-###-#### | % | |||||
| 23 | 587 | River Terrace Healthcare | 776,560.00 | 1 ###-###-#### | % | |||||
| 24 | 645 | Specialty Care of Marietta | 659,844.00 | 1 ###-###-#### | % | |||||
| 25 | 694 | Wedgewood Healthcare Center | 611,940.00 | 1 ###-###-#### | % | |||||
| 26 | 713 | Guardian Care of Zebulon | 562,607.00 | 1 ###-###-#### | % | |||||
| 27 | 770 | Vallhaven Care Center | 936,131.00 | 2 ###-###-#### | % | |||||
| 28 | 773 | Mt. Carmel Med. & Rehab Center | 1,013,012.00 | 2 ###-###-#### | % | |||||
| 29 | 774 | Mt. Carmel Health & Rehab Center | 2,067,547.00 | 4 ###-###-#### | % | |||||
| 30 | 782 | Danville Center for Health & Rehab | 502,137.00 | 1.1978047 | % | |||||
| 31 | 824 | Kindred Healthcare Center of Mobile | 874,486.00 | 2.0860113 | % | |||||
| 32 | 851 | Villa Campana Health Center | 810,415.00 | 1 ###-###-#### | % | |||||
| 33 | 873 | Brighton Care Center | 859,384.00 | 2.0499867 | % | |||||
| 34 | 1237 | Wyomissing Nursing & Rehab Center | 747,176.00 | 1 ###-###-#### | % | |||||
| 35 | 4635 | Kindred Hospital San Antonio | 1,695,003.00 | 4.0432841 | % | |||||
| 36 | 4644 | Kindred Hospital Brea | 2,172,038.00 | 5.1812101 | % | |||||
| Facility ID | Facility Name | Base Rent Commencing July 19, 2006 | Percentage of Master Lease Commencing July 19, 2006 | |||||||
| 37 | 4647 | Kindred Hospital Las Vegas Sahara | 1,110,794.00 | 2 ###-###-#### | % | |||||
| 38 | 4660 | Kindred Hospital Mansfield | 838,910.00 | 2.0011478 | % | |||||
| 39 | 4662 | Kindred Hospital Greensboro | 1,976,581.00 | 4 ###-###-#### | % | |||||
| 40 | 4673 | Kindred Hospital Boston North Shore | 836,318.00 | 1 ###-###-#### | % | |||||
| 41 | 4675 | Kindred Hospital Detroit | 995,003.00 | 2 ###-###-#### | % | |||||
| 42 | 4688 | Kindred Hospital Boston | 606,514.00 | 1 ###-###-#### | % | |||||
| 43 | 4876 | Kindred Hospital So. Florida Hollywood Campus | 1,766,011.00 | 4 ###-###-#### | % | |||||
| Total Master Lease # 3 | $ | 41,921,442.00 | 100.00000 | % | ||||||
