REAL ESTATE AND ACCUMULATED DEPRECIATION | SCHEDULE III REAL ESTATE AND ACCUMULATED DEPRECIATION OMEGA HEALTHCARE INVESTORS, INC. December 31, 2016 (3) Gross Amount at Initial Cost to Cost Capitalized Which Carried at Life on Which Company Subsequent to Close of Period Depreciation Acquisition (4) in Latest Buildings and Carrying (6) Buildings and Accumulated Date of Date Income Statements Description (1) Encumbrances Land Improvements Improvements Cost Other Land Improvements Total Depreciation Construction Acquired is Computed Signature Holdings II: Florida (SNF) $ 14,926,960 $ 184,977,257 $ 10,162,810 $ 20,238 $ - $ 14,926,960 $ 195,160,305 $ 210,087,265 $ 47,922,023 1940-1997 1996-2016 3 years to 39 years Georgia (SNF) 3,832,748 10,846,566 3,950,028 - - 3,832,748 14,796,594 18,629,342 8,654,672 1970-1964 2007 20 years Kentucky (SNF) 13,335,341 87,790,543 4,174,496 - - 13,335,341 91,965,039 105,300,380 19,646,496 1964-1980 1999-2016 20 years to 33 years Maryland (SNF) 1,480,000 19,662,571 1,183,051 - - 1,480,000 20,845,622 22,325,622 6,981,961 1977-1959 2010 29 years to 30 years Tennessee (AL, SNF) 10,813,664 187,388,817 3,440,595 - - 10,813,664 190,829,412 201,643,076 2,696,466 1966-2016 2014-2016 25 years to 30 years Total Signature 44,388,713 490,665,754 22,910,980 20,238 - 44,388,713 513,596,972 557,985,685 85,901,618 Maplewood Real Estate Holdings: Connecticut (AL) 19,531,583 216,537,730 2,241,593 - - 19,531,583 218,779,323 238,310,906 12,740,033 1968-2015 2015 33 years Massachusetts (AL, SNF) 19,041,468 69,409,856 39,267,802 342,695 (680,345 ) 19,041,468 108,340,008 127,381,476 5,826,713 1988-2016 2015 30 years to 33 years New York (AL) 118,604,252 - 6,655,755 7,092,469 - 118,604,252 13,748,224 132,352,476 - - 2015 - Ohio (AL) 3,683,238 8,180,400 19,496,317 - - 3,683,238 27,676,717 31,359,955 1,096,131 1999-2016 2015 30 years to 33 years Total Maplewood 160,860,541 294,127,986 67,661,467 7,435,164 (680,345 ) 160,860,541 368,544,272 529,404,813 19,662,877 Saber Health Group: Florida (SNF) 422,935 4,422,325 - - - 422,935 4,422,325 4,845,260 337,550 2009 2015 33 years North Carolina (SNF) 10,780,000 106,694,700 2,312,955 47,891 - 10,780,000 109,055,546 119,835,546 4,660,696 1965-2013 2016 20 years to 30 years Ohio (SNF, AL) 5,269,177 109,002,482 2,438,309 - (268,000 ) 5,269,177 111,172,791 116,441,968 6,862,544 1968-2000 2015-2016 30 years to 33 years Pennsylvania (SNF) 7,134,354 124,475,985 1,825,909 - - 7,134,354 126,301,894 133,436,248 8,140,340 1873-2002 2015 33 years Virginia (SNF) 8,500,000 85,982,265 - - - 8,500,000 85,982,265 94,482,265 3,320,131 1964-2013 2016 30 years Total Saber Health Group 32,106,466 430,577,757 6,577,173 47,891 (268,000 ) 32,106,466 436,934,821 469,041,287 23,321,261 Ciena Healthcare: Indiana (SNF) 321,066 7,703,262 - - - 321,066 7,703,262 8,024,328 574,610 1973 2015 33 years Michigan (SNF, AL) 4,086,842 115,546,920 - - - 4,086,842 115,546,920 119,633,762 7,812,153 1964-1997 2015 33 years North Carolina (ILF, SNF) 4,330,580 65,027,000 - - - 4,330,580 65,027,000 69,357,580 4,446,154 1927-1997 2015 33 years Ohio (SNF, AL) 10,342,621 159,846,959 - - - 10,342,621 159,846,959 170,189,580 10,349,693 1960-2007 2010-2016 20 years to 33 years Virginia (SNF) 6,300,000 87,771,876 - - - 6,300,000 87,771,876 94,071,876 3,220,463 1979-2007 2016 30 years Total Ciena HealthCare 25,381,109 435,896,017 - - - 25,381,109 435,896,017 461,277,126 26,403,073 Other: Alabama (SNF) 1,817,320 33,356,170 12,915,787 - - 1,817,320 46,271,957 48,089,277 30,926,414 1960-1982 1992-1997 31.5 years to 33 years Arizona (TBI, SNF, AL) 10,995,190 86,868,402 - - - 10,995,190 86,868,402 97,863,592 10,017,581 1949-1999 2012-2015 33 years to 40 years Arkansas (SNF, AL) (2) 9,057,536 161,016,248 13,045,870 - (36,350 ) 9,057,536 174,025,768 183,083,304 55,208,651 1960-2009 1992-2015 20 years to 38 years California (SNF, TBI) 78,596,505 423,131,800 2,823,085 63,156 - 78,596,505 426,018,041 504,614,546 55,083,670 1927-2013 1997-2015 5 years to 35 years Colorado (SNF, ILF) 11,279,262 88,830,136 7,790,478 - - 11,279,262 96,620,614 107,899,876 29,232,095 1925-1975 1998-2016 20 years to 39 years Connecticut (land only) 878,937 4,445,263 980,393 - (5,425,656 ) 878,937 - 878,937 - N/A 1999 N/A Florida (SNF, AL) 61,806,778 481,225,245 36,333,087 948,913 (9,736,615 ) 61,806,778 508,770,630 570,577,408 150,266,763 1933-2007 1992-2016 2 years to 40 years Georgia (SNF, AL) 3,730,000 47,387,507 - - - 3,730,000 47,387,507 51,117,507 5,230,371 1967-1998 1998-2016 30 years to 40 years Idaho (SNF, AL) 6,705,560 62,572,804 1,321,587 - - 6,705,560 63,894,391 70,599,951 12,106,038 1911-2008 1997-2015 25 years to 39 years Illinois (SNF) 5,809,737 111,441,468 510,576 - - 5,809,737 111,952,044 117,761,781 15,117,035 1926-1990 1996-2015 30 years to 33 years Indiana (SNF, ILF, AL, MOB, SH,) 28,245,140 366,055,214 2,332,364 - (1,828,124 ) 28,237,640 366,566,954 394,804,594 77,812,713 1923-2008 1992-2015 20 years to 40 years Iowa (SNF, AL) 2,923,947 68,736,698 2,084,807 - - 2,923,947 70,821,505 73,745,452 13,120,583 1961-1998 1997-2015 23 years to 33 years Kansas (SNF) 4,799,714 47,680,306 9,250,851 - - 4,799,714 56,931,157 61,730,871 6,164,491 1957-1985 2010-2015 20 years to 33 years Kentucky (SNF, AL) 6,279,163 123,327,734 8,677,102 - - 6,279,163 132,004,836 138,283,999 20,157,352 1917-2002 1994-2015 33 years Louisiana (SNF) 2,177,542 52,869,373 1,749,991 - - 2,177,542 54,619,364 56,796,906 17,883,426 1957-1983 1997-2006 33 years to 39 years Maryland (SNF) 7,190,000 74,028,613 2,518,228 - - 7,190,000 76,546,841 83,736,841 14,350,237 1921-1985 2010-2011 25 years to 30 years Massachusetts (SNF) 5,898,952 41,120,152 2,160,034 - - 5,898,952 43,280,186 49,179,138 20,605,218 1964-1993 1997-2010 20 years to 39 years Michigan (SNF) 829,621 30,921,159 - - - 829,621 30,921,159 31,750,780 4,655,127 1964-1975 2011-2015 25 years to 33 years Minnesota (SNF, AL, ILF) 10,571,691 52,399,655 653,399 - - 10,571,691 53,053,054 63,624,745 3,949,866 1958-1983 2015 33 years Mississippi (SNF) 2,910,000 49,506,905 826,654 - - 2,910,000 50,333,559 53,243,559 14,274,382 1962-1988 2009-2010 20 years to 40 years Missouri (SNF) 7,333,114 121,480,904 692,135 - (152,575 ) 7,333,114 122,020,464 129,353,578 14,794,489 1955-1994 1999-2016 30 years to 33 years Montana (SNF) 1,319,454 11,698,411 - - - 1,319,454 11,698,411 13,017,865 811,679 1963-1971 2015 33 years Nebraska (SNF) 1,599,631 23,142,177 - - - 1,599,631 23,142,177 24,741,808 2,256,512 1963-1969 2015 20 years to 33 years Nevada (SNF, SH, TBI) 5,501,308 50,472,213 8,350,000 - - 5,501,308 58,822,213 64,323,521 10,013,989 1972-2004 2009-2015 26 years to 33 years New Hampshire (SNF, AL) 1,782,067 19,837,436 1,462,797 - - 1,782,067 21,300,233 23,082,300 8,439,787 1963-1999 1998-2006 33 years to 39 years New Mexico (SNF) 9,002,270 68,658,130 130,323 - - 9,002,270 68,788,453 77,790,723 7,348,628 1960-1989 2008-2015 20 years to 33 years North Carolina (SNF) 3,069,856 52,675,612 3,550,986 - - 3,069,856 56,226,598 59,296,454 26,436,775 1964-1987 1994-2010 25 years to 36 years Ohio (SNF, SH, AL) 35,367,198 439,998,943 30,731,141 - (1,166,009 ) 35,367,198 469,564,075 504,931,273 133,969,181 1920-2008 1994-2015 20 years to 39 years Oklahoma (SNF, AL) 4,650,087 36,246,616 - - - 4,650,087 36,246,616 40,896,703 7,883,686 1965-2013 2010-2015 20 years to 33 years Oregon (AL, SNF) 3,640,572 45,217,827 2,610,185 - - 3,640,572 47,828,012 51,468,584 3,179,897 1959-2004 2014-2015 25 years to 33 years Pennsylvania (SNF, AL, ILF) 11,733,450 206,264,434 11,281,116 - - 11,733,450 217,545,550 229,279,000 66,127,725 1942-2012 1998-2015 16 years to 39 years Rhode Island (SNF) 3,658,261 35,082,551 4,792,882 - - 3,658,261 39,875,433 43,533,694 16,190,347 1965-1981 2006 39 years South Carolina (SNF) 7,800,000 59,782,493 - - - 7,800,000 59,782,493 67,582,493 5,718,501 1959-2007 2014-2016 20 years to 30 years Tennessee (SNF) 5,932,773 99,743,478 4,897,458 - (527,491 ) 5,827,316 104,218,902 110,046,218 46,714,574 1958-1985 1992-2015 20 years to 31 years Texas (AL, SNF) 67,370,202 667,695,852 24,223,887 203,265 (1,000 ) 67,370,202 692,122,004 759,492,206 97,331,606 1952-2015 1997-2016 2 years to 40 years United Kingdom (AL) 47,432,242 256,409,736 1,646,761 - (52,350,758 ) 39,822,262 213,315,719 253,137,981 10,141,108 1750-2011 2015-2016 30 years Utah (SNF) 633,938 2,986,062 - - - 633,938 2,986,062 3,620,000 247,001 1977 2015 24 years Vermont (SNF) 317,500 6,005,388 602,296 - - 317,500 6,607,684 6,925,184 2,416,363 1971 2004 39 years Virginia (SNF) 2,566,363 30,009,385 - - - 2,566,363 30,009,385 32,575,748 1,582,827 1989-1995 2015 33 years to 40 years Washington (SNF, AL) 11,719,119 138,054,574 2,626,926 - (1,500 ) 11,717,619 140,681,500 152,399,119 22,271,862 1930-2004 1995-2015 20 years to 33 years West Virginia (SNF) 1,972,682 66,945,947 7,000,345 - - 1,972,682 73,946,292 75,918,974 32,588,074 1961-1996 1994-2011 25 years to 39 years Wisconsin (SNF, AL) 7,377,429 53,224,076 5,252,877 - (1,500 ) 7,377,429 58,475,453 65,852,882 12,420,492 1930-1994 2009-2015 20 years to 33 years Total Other 504,282,111 4,898,553,097 215,826,408 1,215,334 (71,227,578 ) 496,557,674 5,052,091,698 5,548,649,372 1,085,047,116 Total $ 767,018,940 $ 6,549,820,611 $ 312,976,028 $ 8,718,627 $ (72,175,923 ) $ 759,294,503 $ 6,807,063,780 $ 7,566,358,283 $ 1,240,335,945 (1) The real estate included in this schedule is being used in either the operation of skilled nursing facilities (SNF), assisted living facilities (AL), independent living facilities (ILF), tramatic brain injury (TBI), medical office building (MOB) or specialty hospitals (SH) located in the states or country indicated. (2) Certain of the real estate indicated are security for the HUD loan borrowings totaling $54,954,695 at December 31, 2016. Year Ended December 31, (3) 2014 2015 2016 Balance at beginning of period $ 3,099,547,182 $ 3,223,785,295 $ 6,743,957,698 Acquisitions through foreclosure - - 25,000,000 Acquisitions 131,689,483 3,371,233,860 1,017,760,963 Impairment (3,660,381 ) (12,916,233 ) (53,716,724 ) Improvements 17,916,855 220,272,401 95,806,618 Disposals/other (21,707,844 ) (58,417,625 ) (262,450,272 ) Balance at close of period $ 3,223,785,295 $ 6,743,957,698 $ 7,566,358,283 Year Ended December 31, (4) 2014 2015 2016 Balance at beginning of period $ 707,409,888 $ 821,711,991 $ 1,019,149,678 Provisions for depreciation 123,141,880 210,554,569 266,904,418 Dispositions/other (8,839,777 ) (13,116,882 ) (45,718,151 ) Balance at close of period $ 821,711,991 $ 1,019,149,678 $ 1,240,335,945 (5) The reported amount of our real estate at December 31, 2016 is greater than the tax basis of the real estate by approximately $1.1 billion. (6) Reflects bed sales, land easements and impacts from foreign currency exchange rates. |