XML 47 R28.htm IDEA: XBRL DOCUMENT v3.3.1.900
SCHEDULE III REAL ESTATE ASSETS AND ACCUMULATED DEPRECIATION
12 Months Ended
Dec. 31, 2015
SEC Schedule III, Real Estate and Accumulated Depreciation Disclosure [Abstract]  
SCHEDULE III REAL ESTATE ASSETS AND ACCUMULATED DEPRECIATION
SCHEDULE III
REAL ESTATE ASSETS AND ACCUMULATED DEPRECIATION
December 31, 2015
(dollars in thousands)
 
 
 
 
 
 
Initial Cost to Company
 
Cost Capitalized Subsequent to Acquisition
 
Gross Amount at which Carried at Close of Period
 
 
 
 
Life on Which Depreciation in Latest Income Statement is Computed
Description 
 Location 
Ownership Percentage
Encum- brances
 
Land 
Building and Improve- ments(1) 
Total 
 
 
Land 
Building and Improve- ments(1)(3) 
Total 
 
Accumulated Depreciation and Amortization
Original Date of Construction/ Renovation 
Date Acquired
Skilled Nursing/Transitional Care Facilities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
New Martinsville
New Martinsville, WV
100%
 

 
$
475

$
10,543

$
11,018

 

 
$
475

$
10,363

$
10,838

 
$
(3,783
)
1982
11/15/10
39
Glenville
Glenville, WV
100%
 

 
484

2,839

3,323

 

 
484

2,744

3,228

 
(683
)
1982/2006
11/15/10
40
Renaissance Terrace
Harriman, TN
100%
 

 
76

4,459

4,535

 

 
76

4,000

4,076

 
(1,795
)
1985/1989,
2008
11/15/10
38
Greenwood
Warwick, RI
100%
 

 
2,066

10,178

12,244

 

 
2,066

9,824

11,890

 
(3,771
)
1964/2009
11/15/10
24
Pawtuxet Village
Warwick, RI
100%
 

 
1,275

6,602

7,877

 

 
1,275

6,142

7,417

 
(2,417
)
1968
11/15/10
24
Forest Hills (SNF)
Broken Arrow, OK
100%
(2)
 
1,653

11,259

12,912

 

 
1,653

10,960

12,613

 
(3,636
)
1994/2008, 2009/2010, 2015
11/15/10
40
Seminole Estates
Seminole, OK
100%
 

 
655

3,527

4,182

 

 
655

3,262

3,917

 
(777
)
1987
11/15/10
32
Bryan Care
Bryan, OH
100%
 

 
1,278

6,477

7,755

 

 
1,278

6,092

7,370

 
(1,892
)
1976
11/15/10
30
Sylvania
Sylvania, OH
100%
 

 
942

5,627

6,569

 

 
942

5,192

6,134

 
(2,081
)
1967/1974, 1986, 1995, 2008, 2009
11/15/10
24
Point Place
Toledo, OH
100%
 

 
1,089

5,364

6,453

 

 
1,089

5,119

6,208

 
(1,317
)
1995/2011
11/15/10
36
Perrysburg
Perrysburg, OH
100%
 

 
987

5,358

6,345

 

 
987

5,001

5,988

 
(1,535
)
1984
11/15/10
32
Forest View
Dayton, OH
100%
 

 
819

4,214

5,033

 

 
819

3,951

4,770

 
(1,509
)
1968
11/15/10
24
New Lebanon
New Lebanon, OH
100%
 

 
784

4,243

5,027

 

 
784

3,807

4,591

 
(1,278
)
1979
11/15/10
28
New Lexington
New Lexington, OH
100%
 

 
63

3,487

3,550

 

 
63

3,240

3,303

 
(2,038
)
1981
11/15/10
20
Twin Rivers
Defiance, OH
100%
 

 
280

3,004

3,284

 

 
280

2,772

3,052

 
(906
)
1980
11/15/10
30
San Juan
Farmington, NM
100%
9,906

 
799

4,163

4,962

 
3

 
799

3,992

4,791

 
(1,463
)
1963/1993
11/15/10
24
McKinley Care
Gallup, NM
100%
5,679

 
409

1,865

2,274

 
4

 
409

1,794

2,203

 
(629
)
1968
11/15/10
24
Bedford Hills
Bedford, NH
100%
6,485

 
1,911

12,245

14,156

 

 
1,911

11,411

13,322

 
(3,259
)
1992/2010
11/15/10
36
Exeter on Hampton
Exeter, NH
100%
 

 
2,365

2,350

4,715

 

 
2,365

2,127

4,492

 
(1,624
)
1976/2011
11/15/10
40
Pheasant Wood
Petersborough, NH
100%
 

 
625

3,986

4,611

 

 
625

3,500

4,125

 
(1,309
)
1975
11/15/10
28
Westwood
Keene, NH
100%
 

 
699

3,823

4,522

 

 
699

3,349

4,048

 
(1,442
)
1965/2010
11/15/10
24
Colonial Hill
Rochester, NH
100%
 

 
412

3,960

4,372

 

 
412

3,663

4,075

 
(1,399
)
1986/2010
11/15/10
44
Crestwood Care
Milford, NH
100%
 

 
557

3,441

3,998

 

 
557

3,050

3,607

 
(1,192
)
1972
11/15/10
28
Applewood
Winchester, NH
100%
 

 
348

3,075

3,423

 

 
348

2,695

3,043

 
(880
)
1987
11/15/10
32
The Elms Care
Milford, NH
100%
 

 
312

1,679

1,991

 

 
312

1,490

1,802

 
(728
)
1890/2005
11/15/10
20
Woodland Hill
Asheboro, NC
100%
 

 
1,706

8,053

9,759

 

 
1,706

7,783

9,489

 
(2,262
)
1987/2009
11/15/10
32
Missouri River
Great Falls, MT
100%
11,278

 
2,023

16,967

18,990

 

 
2,023

16,576

18,599

 
(6,112
)
1960/1990, 2010
11/15/10
30
Butte Care
Butte, MT
100%
 

 
1,092

12,654

13,746

 

 
1,092

12,496

13,588

 
(3,914
)
1974/2012
11/15/10
35
Whitefish Care
Whitefish, MT
100%
 

 
651

6,339

6,990

 

 
651

6,219

6,870

 
(2,028
)
1973/2012
11/15/10
35
Deer Lodge
Deer Lodge, MT
100%
4,303

 
190

3,032

3,222

 
2

 
190

2,977

3,167

 
(1,172
)
1973
11/15/10
30
 
 
 
 
 
Initial Cost to Company
 
Cost Capitalized Subsequent to Acquisition
 
Gross Amount at which Carried at Close of Period
 
 
 
 
Life on Which Depreciation in Latest Income Statement is Computed
Description 
 Location 
Ownership Percentage
Encum- brances
 
Land 
Building and Improve- ments(1) 
Total 
 
 
Land 
Building and Improve- ments(1)(3) 
Total 
 
Accumulated Depreciation and Amortization
Original Date of Construction/ Renovation 
Date Acquired
Twin Oaks
Danvers, MA
100%

 
885

5,100

5,985

 

 
885

4,409

5,294

 
(1,604
)
1969
11/15/10
24
Maplewood
Amesbury, MA
100%

 
771

4,550

5,321

 

 
771

3,710

4,481

 
(1,331
)
1968/2010
11/15/10
24
Saugus
Saugus, MA
100%

 
285

1,643

1,928

 

 
285

1,040

1,325

 
(437
)
1967
11/15/10
24
Kensington Manor
Elizabethtown, KY
100%

 
1,864

7,523

9,387

 

 
1,864

7,045

8,909

 
(2,039
)
2001/2010
11/15/10
37
Regency Care
Louisville, KY
100%

 
1,169

5,989

7,158

 
1,587

 
1,169

7,093

8,262

 
(2,320
)
1960/2014
11/15/10
25
Countryside Care
Bardwell, KY
100%

 
239

4,790

5,029

 

 
239

4,418

4,657

 
(1,167
)
1993/2010
11/15/10
35
Bradford Square
South Frankfort, KY
100%

 
774

3,848

4,622

 

 
774

3,467

4,241

 
(1,293
)
1960/1990
11/15/10
25
Hillside Villa
Madisonville, KY
100%

 
277

4,272

4,549

 

 
277

3,810

4,087

 
(1,453
)
1962/1978, 1997
11/15/10
25
Klondike Care
Louisville, KY
100%

 
764

3,576

4,340

 

 
764

3,248

4,012

 
(1,111
)
1974/1980, 1994, 1995, 2008
11/15/10
28
Colonial Manor
Bowling Green, KY
100%

 
792

3,050

3,842

 

 
792

2,766

3,558

 
(1,010
)
1963
11/15/10
25
Barkley Center
Paducah, KY
100%

 
325

4,019

4,344

 

 
325

3,397

3,722

 
(890
)
1999/2014
11/15/10
35
Hopkins Care
Woodburn, KY
100%

 
592

2,277

2,869

 

 
592

2,021

2,613

 
(745
)
1960
11/15/10
25
Bridge Point
Florence, KY
100%

 

2,278

2,278

 

 

1,528

1,528

 
(789
)
1969/2008, 2009, 2010
11/15/10
20
Magnolia Village
Bowling Green, KY
100%

 
14

629

643

 

 
14

287

301

 
(184
)
1991
11/15/10
29
Decatur Township
Indianapolis, IN
100%

 
673

3,730

4,403

 

 
673

3,468

4,141

 
(1,087
)
1985
11/15/10
32
Gooding/Bennett Hills
Gooding, ID
100%

 

1,731

1,731

 

 

1,719

1,719

 
(854
)
1968/2009
11/15/10
40
Fountain City
Columbus, GA
100%

 
253

2,797

3,050

 

 
253

1,977

2,230

 
(1,240
)
1970/2012
11/15/10
40
Etowah Landing
Rome, GA
100%

 
43

842

885

 

 
43

676

719

 
(459
)
1973/1977, 1987
11/15/10
40
Oakhurst
Ocala, FL
100%

 
1,474

8,212

9,686

 

 
1,474

7,527

9,001

 
(2,300
)
1984/2010
11/15/10
32
Orchard Ridge
New Port Richey, FL
100%

 
536

5,685

6,221

 

 
536

5,286

5,822

 
(1,629
)
1983/1995, 2012
11/15/10
32
Bay Tree
Palm Harbor, FL
100%

 
786

4,870

5,656

 

 
786

4,350

5,136

 
(1,498
)
1981
11/15/10
32
West Bay
Oldsmar, FL
100%

 
775

4,660

5,435

 

 
775

4,133

4,908

 
(1,340
)
1982/2010
11/15/10
32
Sunset Point
Clearwater, FL
100%

 
706

4,370

5,076

 

 
706

3,936

4,642

 
(1,357
)
1983
11/15/10
32
Arden House
Hamden, CT
100%
19,622

 
2,250

23,816

26,066

 

 
2,250

22,844

25,094

 
(7,163
)
1973/2008, 2010
11/15/10
28
Pope John Paul
Danbury, CT
100%

 

13,702

13,702

 

 

12,671

12,671

 
(3,623
)
1983/2009
11/15/10
32
St. Camillus
Stamford, CT
100%

 

12,528

12,528

 

 

11,562

11,562

 
(3,496
)
1987/2008
11/15/10
32
Madison House
Madison, CT
100%

 
4,337

8,164

12,501

 

 
4,337

7,721

12,058

 
(2,061
)
1994/2009, 2010
11/15/10
36
Willows (CT)
Woodbridge, CT
100%

 
1,838

9,961

11,799

 

 
1,838

9,142

10,980

 
(2,750
)
1989/2011
11/15/10
32
The Reservoir
West Hartford, CT
100%

 
1,204

9,457

10,661

 

 
1,204

9,093

10,297

 
(2,482
)
1995/2009, 2011
11/15/10
36
Glen Hill
Danbury, CT
100%

 
918

7,017

7,935

 

 
918

6,483

7,401

 
(2,593
)
1963/2009
11/15/10
24
 
 
 
 
 
Initial Cost to Company
 
Cost Capitalized Subsequent to Acquisition
 
Gross Amount at which Carried at Close of Period
 
 
 
 
Life on Which Depreciation in Latest Income Statement is Computed
Description 
 Location 
Ownership Percentage
Encum- brances
 
Land 
Building and Improve- ments(1) 
Total 
 
 
Land 
Building and Improve- ments(1)(3) 
Total 
 
Accumulated Depreciation and Amortization
Original Date of Construction/ Renovation 
Date Acquired
Governor's House
Simsbury, CT
100%

 

5,750

5,750

 

 

5,209

5,209

 
(2,308
)
1895/2008, 2010
11/15/10
20
Elms Haven
Thornton, CO
100%
15,043

 
3,717

18,473

22,190

 
7

 
3,717

18,005

21,722

 
(5,415
)
1987/1989, 1997, 2007, 2008
11/15/10
40
Sable
Aurora, CO
100%

 
1,272

5,591

6,863

 

 
1,272

5,446

6,718

 
(1,824
)
1973
11/15/10
35
Carmichael
Carmichael, CA
100%

 

1,741

1,741

 

 

1,311

1,311

 
(759
)
1960/1976, 2010
11/15/10
40
Willows (CA)
Willows, CA
100%

 
137

1,426

1,563

 

 
137

1,250

1,387

 
(669
)
1969/2010, 2015
11/15/10
40
Washington Care
San Leandro, CA
100%
9,645

 

1,331

1,331

 
7

 

1,153

1,153

 
(502
)
1969/2010
11/15/10
40
Lake Drive
Henryetta, OK
100%

 
160

549

709

 

 
160

110

270

 
(77
)
1968
11/15/10
10
Langdon Place of Dover
Dover, NH
100%
4,414

 
801

10,036

10,837

 

 
801

9,215

10,016

 
(2,677
)
1987/2009
11/15/10
42
Clipper Harbor
Portsmouth, NH
100%

 
846

7,632

8,478

 

 
846

7,050

7,896

 
(2,646
)
1986/2009
11/15/10
43
Mineral Springs
North Conway, NH
100%
12,600

 
417

5,352

5,769

 

 
417

5,062

5,479

 
(1,693
)
1988/2009
11/15/10
43
Wolfeboro
Wolfeboro, NH
100%
10,614

 
454

4,531

4,985

 

 
454

4,282

4,736

 
(1,335
)
1984/1986, 1987, 2009
11/15/10
41
Langdon Place of Keene
Keene, NH
100%
4,930

 
304

3,992

4,296

 

 
304

3,682

3,986

 
(1,371
)
1995
11/15/10
46
Edmondson Care
Brownsville, KY
100%

 
446

5,087

5,533

 

 
446

4,563

5,009

 
(1,326
)
1994/2009
11/15/10
35
Heartland Villa
Lewisport, KY
100%

 
532

4,025

4,557

 

 
532

3,660

4,192

 
(1,019
)
1994/2009
11/15/10
35
Meridian Care
Meridian, ID
100%

 
840

8,342

9,182

 

 
840

8,096

8,936

 
(3,158
)
1997/2009
11/15/10
39
St. Joseph's
Trumbull, CT
100%

 

21,878

21,878

 

 

20,801

20,801

 
(7,708
)
1959
11/15/10
24
Oak Brook Health Care
Whitehouse, TX
100%

 
1,433

9,643

11,076

 

 
1,433

9,644

11,077

 
(1,430
)
1987
06/30/11
40
Broadmeadow Healthcare
Middletown, DE
100%

 
1,650

21,730

23,380

 

 
1,650

21,730

23,380

 
(2,756
)
2005
08/01/11
40
Capitol Healthcare
Dover, DE
100%

 
4,940

15,500

20,440

 

 
4,940

15,500

20,440

 
(2,056
)
1996
08/01/11
40
Pike Creek Healthcare
Wilmington, DE
100%

 
2,460

25,240

27,700

 

 
2,460

25,240

27,700

 
(3,236
)
2009
08/01/11
40
Renaissance Healthcare
Millsboro, DE
100%

 
1,640

22,620

24,260

 

 
1,640

22,620

24,260

 
(2,957
)
2008
08/01/11
40
Manokin Manor Nursing & Rehabilitation Center
Princess Anne, MD
100%

 
1,953

7,811

9,764

 

 
1,953

7,811

9,764

 
(1,181
)
1985/1987, 2013
09/30/11
40
Clara Burke
Plymouth Meeting, PA
100%

 
2,527

12,453

14,980

 

 
2,527

12,453

14,980

 
(1,463
)
1927/1990, 2007
03/30/12
40
Warrington
Warrington, PA
100%

 
2,617

11,662

14,279

 

 
2,617

11,662

14,279

 
(1,254
)
1958/2009
03/30/12
40
Ridgecrest
Duffield, VA
100%

 
509

5,018

5,527

 
579

 
509

5,597

6,106

 
(703
)
1981/2013
05/10/12
40
Derry
Derry, NH
100%

 
768

3,222

3,990

 

 
768

3,222

3,990

 
(377
)
1976/1994, 2000
06/01/12
40
Camden Care Center
Minneapolis, MN
100%

 
1,235

5,777

7,012

 

 
1,235

5,777

7,012

 
(537
)
1990
11/30/12
40
Arbrook Plaza
Arlington, TX
100%

 
3,783

14,219

18,002

 

 
3,783

14,219

18,002

 
(1,260
)
2002/2012
11/30/12
40
Northgate Plaza
Irving, TX
100%

 
4,901

10,299

15,200

 

 
4,901

10,299

15,200

 
(940
)
2003/2012, 2015
11/30/12
40
 
 
 
 
 
Initial Cost to Company
 
Cost Capitalized Subsequent to Acquisition
 
Gross Amount at which Carried at Close of Period
 
 
 
 
Life on Which Depreciation in Latest Income Statement is Computed
Description 
 Location 
Ownership Percentage
Encum- brances
 
Land 
Building and Improve- ments(1) 
Total 
 
 
Land 
Building and Improve- ments(1)(3)
Total 
 
Accumulated Depreciation and Amortization
Original Date of Construction/ Renovation 
Date Acquired
Gulf Pointe Plaza
Rockport, TX
100%

 
1,005

6,628

7,633

 

 
1,005

6,628

7,633

 
(636
)
2002/2012
11/30/12
40
Gateway Senior Living
Lincoln, NE
100%

 
6,368

29,919

36,287

 

 
6,368

29,919

36,287

 
(1,614
)
1962/1996/2013
02/14/14
40
Legacy
Fremont, NE
100%

 
615

16,176

16,791

 

 
615

16,176

16,791

 
(957
)
2008
02/14/14
40
Pointe
Fremont, NE
100%

 
615

2,943

3,558

 

 
615

2,943

3,558

 
(207
)
1970/1979/1983/1994
02/14/14
40
Regency
South Sioux City, NE
100%

 
246

6,206

6,452

 

 
246

6,206

6,452

 
(447
)
1954/1968/1975/2000/2004
02/14/14
40
Parkmoor Village
Colorado Springs, CO
100%

 
430

13,703

14,133

 

 
430

13,703

14,133

 
(829
)
1985
03/05/14
40
Onion Creek
Austin, TX
100%

 
871

12,843

13,714

 

 
871

12,843

13,714

 
(495
)
2011
10/21/14
40
Adams PARC
Barlesville, OK
100%

 
1,332

6,904

8,236

 

 
1,332

6,904

8,236

 
(253
)
1989
10/29/14
40
PARCway
Oklahoma City, OK
100%

 
2,189

23,567

25,756

 

 
2,189

23,567

25,756

 
(769
)
1963/1984
10/29/14
40
Brookhaven Extensive Care
Norman, OK
100%

 
869

5,236

6,105

 

 
869

5,236

6,105

 
(215
)
2001/2013
10/29/14
40
St. Thomas More Medical Complex
Hyattsville, MD
100%

 
6,343

65,573

71,916

 

 
6,343

65,573

71,916

 
(987
)
1950/1976, 2008
06/30/15
40
Bay Ridge Healthcare Center
Annapolis, MD
100%

 
1,548

40,773

42,321

 

 
1,548

40,773

42,321

 
(569
)
1964/1993, 2012
06/30/15
40
NMS Healthcare of Silver Spring
Wheaton, MD
100%

 
676

56,897

57,573

 

 
676

56,897

57,573

 
(783
)
1966/1991, 2012
06/30/15
40
NMS Healthcare of Hagerstown
Hagerstown, MD
100%
10,766

 
1,475

56,241

57,716

 

 
1,475

56,241

57,716

 
(128
)
1953/1975, 2014
11/25/15
40
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
125,285

 
116,493

964,438

1,080,931

 
2,189

 
116,493

934,696

1,051,189


(174,662
)
 
 
 
Senior Housing
 
 
 
 
 

 

 

 
 
 
 

 

 

 
 

 
 
 
Monroe House
Moses Lake, WA
100%

 

182

182

 

 

48

48

 
(33
)
1997
11/15/10
15
Forest Hills (ALF)
Broken Arrow, OK
100%
(2)
 
1,803

3,927

5,730

 

 
1,803

3,792

5,595

 
(1,483
)
2000
11/15/10
30
Langdon Place of Exeter
Exeter, NH
100%
3,554

 
571

7,183

7,754

 

 
571

6,540

7,111

 
(2,093
)
1987
11/15/10
43
Langdon Place of Nashua
Nashua, NH
100%
5,433

 

5,654

5,654

 

 

5,199

5,199

 
(1,551
)
1989
11/15/10
40
Heritage Place
Owensboro, KY
100%

 
668

5,492

6,160

 

 
668

5,158

5,826

 
(1,267
)
2001
11/15/10
38
Glen Crest
Danbury, CT
100%

 
1,356

6,666

8,022

 

 
1,356

6,590

7,946

 
(1,980
)
1986
11/15/10
32
Village at Northrise
Las Cruces, NM
100%

 
1,432

6,003

7,435

 

 
1,432

5,358

6,790

 
(2,437
)
1998/1999, 2010
11/15/10
29
Age-Well Senior Living
Green Bay, WI
100%

 
256

2,262

2,518

 
1,031

 
256

3,294

3,550

 
(766
)
2004/2011
11/22/11
40
New Dawn Memory Care
Aurora, CO
100%

 
2,874

12,829

15,703

 

 
2,874

12,829

15,703

 
(1,130
)
2009
09/20/12
40
Independence Village at Frankenmuth
Frankenmuth, MI
100%

 
5,027

20,929

25,956

 

 
5,027

20,929

25,956

 
(1,991
)
1982/2008
09/21/12
40
Gulf Pointe Village
Rockport, TX
100%

 
789

607

1,396

 

 
789

607

1,396

 
(91
)
1996
11/30/12
40
 Aspen Ridge Retirement Village
Gaylord, MI
100%

 
2,024

5,467

7,491

 

 
2,024

5,467

7,491

 
(599
)
2002
12/14/12
40
 
 
 
 
 
Initial Cost to Company
 
Cost Capitalized Subsequent to Acquisition
 
Gross Amount at which Carried at Close of Period
 
 
 
 
Life on Which Depreciation in Latest Income Statement is Computed
Description 
 Location 
Ownership Percentage
Encum- brances
 
Land 
Building and Improve- ments(1) 
Total 
 
 
Land 
Building and Improve- ments(1)(3) 
Total 
 
Accumulated Depreciation and Amortization
Original Date of Construction/ Renovation 
Date Acquired
 Green Acres of Cadillac
Cadillac, MI
100%

 
217

3,000

3,217

 

 
217

3,000

3,217

 
(278
)
2001/2006
12/14/12
40
 Green Acres of Greenville
Greenville, MI
100%

 
684

5,832

6,516

 

 
684

5,832

6,516

 
(538
)
1999/2001, 2012, 2013
12/14/12
40
 Green Acres of Manistee
Manistee, MI
100%

 
952

2,578

3,530

 

 
952

2,578

3,530

 
(262
)
2002
12/14/12
40
 Green Acres of Mason
Mason, MI
100%

 
198

4,131

4,329

 

 
198

4,131

4,329

 
(399
)
2009/2012
12/14/12
40
 Nottingham Place
Midland, MI
100%

 
744

1,745

2,489

 

 
744

1,745

2,489

 
(160
)
1995/2015
12/14/12
40
 Royal View
Mecosta, MI
100%

 
307

2,477

2,784

 

 
307

2,477

2,784

 
(262
)
2001
12/14/12
40
 Tawas Village
East Tawas, MI
100%

 
258

3,713

3,971

 
45

 
258

3,758

4,016

 
(464
)
2005
12/14/12
40
 Turning Brook
Alpena, MI
100%

 
546

13,139

13,685

 

 
546

13,139

13,685

 
(1,090
)
2006/2008, 2010
12/14/12
40
 Stoney River Marshfield
Marshfield, WI
100%

 
574

8,733

9,307

 

 
574

8,733

9,307

 
(752
)
2010
12/18/12
40
Greenfield of Woodstock
Woodstock, VA
100%

 
597

5,465

6,062

 

 
597

5,465

6,062

 
(398
)
1996/2015
06/28/13
40
Square
Fremont, NE
100%

 
504

17,670

18,174

 

 
504

17,670

18,174

 
(970
)
1989/2002
02/14/14
40
The Meadows
Norfolk, NE
100%

 
217

9,906

10,123

 

 
217

9,906

10,123

 
(567
)
 1989/1991, 1994
02/14/14
40
Park Place
Fort Wayne, IN
100%
13,855

 
2,300

21,115

23,415

 
2,369

 
2,300

23,484

25,784

 
(1,062
)
2011
04/30/14
40
Parkview In Allen
Allen, TX
100%

 
2,190

45,767

47,957

 

 
2,190

45,767

47,957

 
(1,618
)
2004/2010
09/25/14
40
The Atrium At Gainesville
Gainesville, FL
100%

 
2,139

44,789

46,928

 

 
2,139

44,789

46,928

 
(1,666
)
1986/2013, 2015
09/25/14
40
The Chateau
Mckinney, TX
100%

 
2,760

44,397

47,157

 

 
2,760

44,397

47,157

 
(1,591
)
2006/2010
09/25/14
40
Gardens At Wakefield Plantation
Raleigh, NC
100%

 
2,344

37,506

39,850

 

 
2,344

37,506

39,850

 
(1,303
)
2002/2014
09/25/14
40
Las Brisas
San Luis Obispo, CA
100%

 
4,992

30,909

35,901

 

 
4,992

30,909

35,901

 
(1,116
)
1987/2006, 2015
09/25/14
40
Creekside Terrace
Winston-Salem, NC
100%

 
2,995

24,428

27,423

 

 
2,995

24,428

27,423

 
(899
)
2001
09/25/14
40
Colonial Village
Longview, TX
100%

 
805

26,498

27,303

 

 
805

26,498

27,303

 
(962
)
1985/2010
09/25/14
40
Garden Village
Kansas City, MO
100%

 
1,325

20,510

21,835

 

 
1,325

20,510

21,835

 
(784
)
1983
09/25/14
40
Desert Rose
Yuma, AZ
100%

 
530

21,775

22,305

 

 
530

21,775

22,305

 
(799
)
1996/2014
09/25/14
40
Windland South
Nashville, TN
100%

 
1,996

19,368

21,364

 

 
1,996

19,368

21,364

 
(759
)
1986/2000
09/25/14
40
Cedar Woods
Branford, CT
100%

 
2,403

18,821

21,224

 

 
2,403

18,821

21,224

 
(690
)
1987
09/25/14
40
Virginian
Richmond, VA
100%

 
1,080

19,545

20,625

 

 
1,080

19,545

20,625

 
(727
)
1989/2007
09/25/14
40
Monarch Estates
Auburn, AL
100%

 
3,209

17,326

20,535

 

 
3,209

17,326

20,535

 
(662
)
2001
09/25/14
40
Village At The Falls
Menomonee Falls, WI
100%

 
1,477

18,778

20,255

 

 
1,477

18,778

20,255

 
(716
)
 2005/2006, 2007/2011
09/25/14
40
Holiday At The Atrium
Glenville, NY
100%

 
978

18,257

19,235

 

 
978

18,257

19,235

 
(679
)
2001/2014
09/25/14
40
Lake Ridge Village
Eustis, FL
100%

 
1,152

17,523

18,675

 

 
1,152

17,523

18,675

 
(665
)
 1984/1988, 2013
09/25/14
40
Heritage Village
Mcallen, TX
100%

 
4,092

13,823

17,915

 

 
4,092

13,823

17,915

 
(544
)
1988
09/25/14
40
Madison Meadows
Phoenix, AZ
100%

 
2,567

12,029

14,596

 

 
2,567

12,029

14,596

 
(485
)
1986
09/25/14
40
South Wind Heights
Jonesboro, AR
100%

 
1,782

11,244

13,026

 

 
1,782

11,244

13,026

 
(444
)
1999
09/25/14
40
 
 
 
 
 
Initial Cost to Company
 
Cost Capitalized Subsequent to Acquisition
 
Gross Amount at which Carried at Close of Period
 
 
 
 
Life on Which Depreciation in Latest Income Statement is Computed
Description 
 Location 
Ownership Percentage
Encum- brances
 
Land 
Building and Improve- ments(1) 
Total 
 
 
Land 
Building and Improve- ments(1)(3) 
Total 
 
Accumulated Depreciation and Amortization
Original Date of Construction/ Renovation 
Date Acquired
Harrison Regent
Ogden, UT
100%

 
794

10,873

11,667

 

 
794

10,873

11,667

 
(416
)
1985
09/25/14
40
Avalon MC - Boat Club
Fort Worth, TX
100%

 
359

8,126

8,485

 

 
359

8,126

8,485

 
(291
)
1996/2015
09/29/14
40
Avalon MC - 7200
Arlington, TX
100%

 
123

4,914

5,037

 

 
123

4,914

5,037

 
(177
)
1988/2014
09/29/14
40
Avalon MC - 7204
Arlington, TX
100%

 
215

4,821

5,036

 

 
215

4,821

5,036

 
(174
)
1988/2014
09/29/14
40
Avalon MC - 7140
Arlington, TX
100%

 
143

6,653

6,796

 

 
143

6,653

6,796

 
(233
)
2011
09/29/14
40
Delaney Creek Lodge
Brandon, FL
100%

 
1,283

8,424

9,707

 
35

 
1,283

8,459

9,742

 
(326
)
1999
10/01/14
40
Nature Coast Lodge
Lecanto, FL
100%

 
1,031

5,577

6,608

 
46

 
1,031

5,623

6,654

 
(246
)
1997
10/01/14
40
West Winds
Zephyrhills, FL
100%

 
1,688

9,098

10,786

 
55

 
1,688

9,153

10,841

 
(386
)
2008
10/01/14
40
Capital Place
Olympia, WA
100%

 
2,477

23,767

26,244

 

 
2,477

23,767

26,244

 
(864
)
1986
10/07/14
40
Tudor Heights
Baltimore, MD
100%

 
561

4,865

5,426

 
1,139

 
561

6,004

6,565

 
(212
)
 1920/1997, 2015
10/14/14
40
New Haven AL
Schertz, TX
100%

 
1,174

6,298

7,472

 

 
1,174

6,298

7,472

 
(146
)
2012
04/10/15
40
Cherry Park
Penticton, BC
100%
5,016

 
740

6,562

7,302

 

 
740

6,562

7,302

 
(115
)
1990/1991, 2014
06/11/15
40
Orchard Valley
Vernon, BC
100%
6,966

 
817

10,393

11,210

 

 
817

10,393

11,210

 
(171
)
1990/2008
06/11/15
40
The Shores
Kamloops, BC
100%
5,232

 
658

7,776

8,434

 

 
658

7,776

8,434

 
(136
)
1992/2014
06/11/15
40
Kensington Court
Windsor, ON
100%

 
1,318

16,334

17,652

 

 
1,318

16,334

17,652

 
(275
)
1998
06/11/15
40
Masonville Manor
London, ON
100%

 
930

18,467

19,397

 

 
930

18,467

19,397

 
(305
)
1998/2015
06/11/15
40
Okanagan Chateau
Kelowna, BC
100%

 
2,249

8,051

10,300

 

 
2,249

8,051

10,300

 
(148
)
1990
06/11/15
40
Court at Laurelwood
Waterloo, ON
100%

 
1,766

21,451

23,217

 

 
1,766

21,451

23,217

 
(352
)
2005/2015
06/11/15
40
Fairwoods Lodge
Sarnia, ON
100%

 
1,150

19,717

20,867

 

 
1,150

19,717

20,867

 
(324
)
2000
06/11/15
40
Birmingham Lodge
Mount Forest, ON
100%

 
141

2,324

2,465

 

 
141

2,324

2,465

 
(58
)
1974/1976/1980
06/11/15
40
Life's Journey of Mattoon
Mattoon, IL
100%

 
812

6,796

7,608

 

 
812

6,796

7,608

 
(76
)
2006/2008
09/01/15
40
Life's Journey of Pana
Pana, IL
100%

 
154

2,098

2,252

 

 
154

2,098

2,252

 
(26
)
1998/2012
09/01/15
40
Life's Journey of Taylorville
Taylorville, IL
100%

 
267

5,201

5,468

 

 
267

5,201

5,468

 
(58
)
2012/2014
09/01/15
40
Life's Journey Estates
Mattoon, IL
100%

 
134

659

793

 

 
134

659

793

 
(9
)
1997
09/01/15
40
Life's Journey of Paris
Paris, IL
100%

 
132

3,090

3,222

 

 
132

3,090

3,222

 
(31
)
1998/2013
09/01/15
40
Ashley Pointe
Lake Stevens, WA
100%

 
1,559

9,059

10,618

 

 
1,559

9,059

10,618

 
(70
)
1998/2012
09/17/15
40
Farmington Square Eugene
Eugene, OR
100%

 
1,428

16,138

17,566

 

 
1,428

16,138

17,566

 
(110
)
1996/1997, 2011
09/17/15
40
Farmington Square Tualatin
Tualatin, OR
100%

 
527

14,659

15,186

 

 
527

14,659

15,186

 
(100
)
1995/1997
09/17/15
40
Farmington Square of Salem
Salem, OR
100%

 
1,074

19,421

20,495

 

 
1,074

19,421

20,495

 
(137
)
1989/1995
09/17/15
40
Maison Senior Living
Calgary, AB
100%

 
3,787

20,348

24,135

 

 
3,787

20,348

24,135

 
(96
)
2013
09/17/15
40
Colorado Springs
Colorado Springs, CO
100%

 
1,210

9,490

10,700

 

 
1,210

9,490

10,700

 

2013
11/16/15
40
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
40,056

 
96,415

951,448

1,047,863

 
4,720

 
96,415

953,747

1,050,162

 
(45,800
)
 
 
 
 
 
 
 
 
Initial Cost to Company
 
Cost Capitalized Subsequent to Acquisition
 
Gross Amount at which Carried at Close of Period
 
 
 
 
Life on Which Depreciation in Latest Income Statement is Computed
Description 
 Location 
Ownership Percentage
Encum- brances
 
Land 
Building and Improve- ments(1) 
Total 
 
 
Land 
Building and Improve- ments(1)(3) 
Total 
 
Accumulated Depreciation and Amortization
Original Date of Construction/ Renovation 
Date Acquired
Acute Care Hospital
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Texas Regional Medical Center
Sunnyvale, TX
100%

 
4,020

57,620

61,640

 

 
4,020

57,620

61,640

 
(8,540
)
2009
05/03/11
40
Forest Park - Frisco
Frisco, TX
100%

 
4,966

109,201

114,167

 

 
4,966

109,201

114,167

 
(8,587
)
2012
10/22/13
40
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

 
8,986

166,821

175,807

 

 
8,986

166,821

175,807

 
(17,127
)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Multi-property Indebtedness
 
 
12,509

 



 

 



 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
177,850

 
221,894

2,082,707

2,304,601

 
6,909

 
221,894

2,055,264

2,277,158

 
(237,589
)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Corporate Assets
 
 

 

136

136

 
163

 

299

299

 
(252
)
 
 
 
 
 
 
 
 
 

 

 

 
 
 
 

 

 

 
 

 
 
 
 
 
 
$
177,850

 
$
221,894

$
2,082,843

$
2,304,737

 
$
7,072

 
$
221,894

$
2,055,563

$
2,277,457

 
$
(237,841
)
 
 
 
 
 
 
 
 
 

 

 

 
 
 
 

 

 

 
 

 
 
 


(1) 
Building and building improvements include land improvements and furniture and equipment.
(2) 
Property serves as collateral for a mortgage loan totaling $12.5 million as of December 31, 2015.
(3) 
The aggregate cost of real estate for federal income tax purposes was $2.3 billion.





SABRA HEALTH CARE REIT, INC.
SCHEDULE III
REAL ESTATE ASSETS AND ACCUMULATED DEPRECIATION
(dollars in thousands)


 
 
 
 
 
Year Ended December 31,
 
2015
 
2014
 
2013
Real estate:
 
 
 
 
 
Balance at the beginning of the period
$
1,831,799

 
$
1,066,496

 
$
956,614

Acquisitions
482,125

 
792,510

 
120,229

Addition due to consolidation of variable interest entity
10,700

 

 

Improvements
3,689

 
1,471

 
764

Sale of real estate
(29,395
)
 
(23,265
)
 

Foreign currency translation
(16,944
)
 

 

Write-off of fully depreciated assets
(4,517
)
 
(5,413
)
 
(11,111
)
 
 
 
 
 
 

Balance at the end of the year
$
2,277,457

 
$
1,831,799

 
$
1,066,496

 
 
 
 
 
 

Accumulated depreciation:
 
 
 
 
 

Balance at the beginning of the period
$
(185,994
)
 
$
(151,078
)
 
$
(129,479
)
Depreciation expense
(59,864
)
 
(42,021
)
 
(32,710
)
Sale of real estate
3,384

 
1,692

 

Foreign currency translation
116

 

 

Write-off of fully depreciated assets
4,517

 
5,413

 
11,111

 
 
 
 
 
 

Balance at the end of the year
$
(237,841
)
 
$
(185,994
)
 
$
(151,078
)