OMEGA HEALTHCARE INVESTORS INC
10-K, 2000-01-25
REAL ESTATE INVESTMENT TRUSTS
Previous: DAVIS HAMILTON JACKSON & ASSOCIATES LP/DE, 13F-HR, 2000-01-25
Next: BLACKROCK FLORIDA INSURED MUNICIPAL 2008 TERM TRUST, N-2, 2000-01-25




                UNITED STATES SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-K

(Mark One)
[X]             ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF
            THE SECURITIES EXCHANGE ACT OF 1934 [NO FEE REQUIRED]

For the fiscal year ended December 31, 1999.

[ ]               TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF
            THE SECURITIES EXCHANGE ACT OF 1934 [NO FEE REQUIRED]

For the transition period from                     to

                         Commission file number 1-11316

                        OMEGA HEALTHCARE INVESTORS, INC.
             (Exact name of Registrant as specified in its charter)


               Maryland                             38-3041398
      (State or other jurisdiction      (I.R.S. Employer Identification No.)
         or organization)

     900 Victors Way, Suite 350                     48108
        Ann Arbor, Michigan                      (Zip Code)
  (Address of Principal Executive
           Offices)

        Registrant's telephone number, including area code: 734-887-0200

           Securities Registered Pursuant to Section 12(b) of the Act:

                                                       Name of Exchange on
          Title of Each Class                           Which Registered
          -------------------                           ----------------
     Common Stock, $.10 Par Value                   New York Stock Exchange
    8.5% Convertible Debentures, Due 2001           New York Stock Exchange
   9.25% Series A Preferred Stock, $1 Par Value     New York Stock Exchange
   8.625% Series B Preferred Stock, $1 Par Value    New York Stock Exchange

           Securities registered pursuant to Section 12(g) of the Act:

                                      None

    Indicate  by check mark  whether  the  registrant  (1) has filed all reports
required to be filed by Section 13 or 15(d) of the  Securities  and Exchange Act
of 1934  during the  preceding  12 months (or for such  shorter  period that the
registrant  was required to file such  reports) and (2) has been subject to such
filing requirements for the past 90 days. Yes [X] No [ ]

    Indicate by check mark if disclosure of delinquent filers pursuant to Item
405 of Regulation S-K is not contained herein, and will not be contained, to the
best of registrant's  knowledge,  in definitive proxy or information statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
Form 10-K. [X]

    The aggregate market value of the voting stock of the registrant held by
non-affiliates  was  $244,815,000  based on the $12.6875 closing price per share
for such stock on the New York Stock Exchange on December 31, 1999.

    As of December 31, 1999 there were 19,877,371 shares outstanding.

                       DOCUMENTS INCORPORATED BY REFERENCE

    The Registrant's  definitive  Proxy Statement,  which will be filed with the
Commission on or before  February 29, 2000, is incorporated by reference in Part
III of this Form 10-K.


<PAGE>


                                     PART I

Item 1 -- Business of the Company

    Omega  Healthcare  Investors,  Inc. (the "Company") was  incorporated in the
state of  Maryland  on March 31,  1992.  It is a  self-administered  real estate
investment   trust  ("REIT")  which  invests  in   income-producing   healthcare
facilities,  principally long-term care facilities located in the United States.
The Company  anticipates  providing  lease or mortgage  financing for healthcare
facilities to qualified operators and acquiring  additional  healthcare facility
types,  including assisted living and acute care facilities.  Financing for such
future  investments may be provided by borrowings under the Company's  revolving
line of credit,  private  placements or public offerings of debt or equity,  the
assumption of secured  indebtedness,  or a  combination  of these  methods.  The
Company also may finance  acquisitions through the exchange of properties or the
issuance of shares of its capital stock, if such transactions  otherwise satisfy
the Company's investment criteria.

    During 1995,  the Company became a primary  sponsor of Principal  Healthcare
Finance  Limited  ("Principal"),  an Isle of  Jersey  (United  Kingdom)  company
established   to  provide   sale/leaseback   and   mortgage   financing  to  the
private-sector healthcare industry in the United Kingdom.

    In November 1997, the Company formed Omega Worldwide, Inc. ("Worldwide"),  a
company  which  provides  asset  management  services  and  management  advisory
services,  as well as  equity  and  debt  capital  to the  healthcare  industry,
particularly  residential  healthcare  services to the elderly. On April 2, 1998
the Company  contributed  substantially all of its Principal assets to Worldwide
in exchange for  approximately  8.5 million shares of Worldwide common stock and
260,000 shares of Series B preferred stock. Of the 8,500,000 shares of Worldwide
received by the Company,  approximately  5,200,000 were  distributed on April 2,
1998 to the  shareholders of the Company on the basis of one Worldwide share for
every 3.77 common shares of the Company held by  shareholders  of the Company on
the record  date of  February  1, 1998.  Of the  remaining  3,300,000  shares of
Worldwide received by the Company,  2,300,000 shares were sold by the Company on
April 3, 1998 for net  proceeds  of  approximately  $16,250,000  in a  secondary
offering pursuant to a registration statement of Worldwide.  The market value of
the distribution to shareholders  approximated $39 million or $1.99 per share. A
non-recurring  gain of  $30.2  million  was  recorded  on the  distribution  and
secondary offerings of Worldwide common shares during 1998.  (See Note 10 to the
Consolidated Financial Statements).

    As of December 31,  1999,  the Company  holds an  $8,015,000  investment  in
Worldwide  represented by 1,163,000 shares of common stock and 260,000 shares of
Preferred stock. It also holds a $1,615,000  investment in Principal represented
by 990,000 ordinary shares of Principal.

    The Company and  Worldwide  have  entered into an  Opportunity  Agreement to
provide each other with rights to participate in certain  transactions  and make
certain  investments.  The Opportunity  Agreement  provides,  subject to certain
terms,  that,  regardless of whether the following kinds of investments  (each a
"REIT Opportunity") first come to the attention of the Company or Worldwide, the
Company will have the right to: make any investment within the United States (a)
in real estate, real estate mortgages,  real estate derivatives or entities that
invest  exclusively  in or have a substantial  portion of their assets in any of
the foregoing,  so long as the Company's REIT status would not be jeopardized by
the  investment;  and (b)  that,  if made by a REIT,  would  not  result  in the
termination of the REIT's status as a REIT under Sections 856 through 860 of the
Internal  Revenue  Code  ("Code").  However,  Worldwide  will  have  the  right,
regardless  of whether the  following  kinds of  investments  (each a "Worldwide
Opportunity")  first come to the attention of the Company or Worldwide,  to: (a)
provide  advisory  services  and/or   management   services  to  any  healthcare
investors,  wherever located; (b) acquire or make debt and/or equity investments
(through  a  joint  venture  or  otherwise)  in any  healthcare  investor  or in
healthcare  real  estate-related  assets  outside  the United  States;  (c) make
investments in any entity  conducting  healthcare  operations;  and (d) make any
other real estate,  finance or other investments not customarily undertaken by a
qualified REIT. If Worldwide declines to pursue a Worldwide Opportunity, it must
offer that  opportunity to the Company,  and if the Company declines to pursue a
REIT  Opportunity,  it must offer that  opportunity  to  Worldwide.  Each of the
Company  and  Worldwide  may  participate,   in  its  discretion,  in  any  REIT
Opportunity or Worldwide Opportunity that the other requests be pursued jointly.
The terms upon which each of the Company and Worldwide  elect to  participate in
such an  opportunity  will be  negotiated  in good  faith  and must be  mutually
acceptable to the  respective  boards of directors of the Company and Worldwide,

                                       1
<PAGE>

with  the  affirmative  votes  of the  independent  directors  of the  board  of
directors of the Company and  Worldwide.  Each of the Company and  Worldwide has
agreed  to  notify  the  other of and make  available  to the  other  investment
opportunities  developed by such party or of which such party  becomes aware but
is unable or unwilling to pursue.  The  Opportunity  Agreement has a term of ten
years and automatically renews for successive five-year terms unless terminated.
In response to an opportunity  offered to the Company by Worldwide,  the Company
acquired  the  equivalent  of up to  9.9%  of the  common  shares  of  Principal
Healthcare Finance Trust ("the Trust"),  an Australian Unit Trust, which owns 40
nursing home facilities and 475 assisted living units in New South Wales.

    As of December 31, 1999,  the  Company's  portfolio of domestic  investments
consisted of 211 long-term care  facilities,  3 medical  office  buildings and 2
rehabilitation  hospitals. The Company owns and leases 147 long-term facilities,
3  medical  office  buildings  and  2  rehabilitation  hospitals,  and  provides
mortgages, including participating and convertible participating mortgages on 64
long-term  healthcare  facilities.  The  facilities are located in 28 states and
operated  by  24  unaffiliated  operators.   The  Company's  gross  real  estate
investments at December 31, 1999 totaled $892 million.

    The Company  initiated  a plan during 1998 to dispose of certain  properties
judged to have limited incremental  potential and to re-deploy the proceeds from
sale. Following a review of the portfolio, assets identified for sale had a cost
of $95 million, a net carrying value of $83 million,  and annualized revenues of
approximately  $11.4 million.  After  consideration  of the results of sales and
other developments identified as part of the continuing evaluation of the assets
held for sale,  the Company  recorded a provision for impairment of $6.8 million
to adjust the  carrying  value of those  assets  judged to be  impaired to their
estimated fair value, less cost of disposal.  During 1998, the Company completed
sales of two groups of assets,  yielding  sales proceeds of  $42,036,000.  Gains
realized in the dispositions approximated $2.8 million.

    During  1999,  new  investments  approximated  $103  million  as a result of
entering into  sale/leaseback  transactions  and making mortgage loans and other
investments.  Also during 1999, the Company  completed  asset sales yielding net
proceeds of $18.2  million.  In 1999 a loss of $10.5  million was  recognized on
these  assets.  In the 1999  fourth  quarter,  management  initiated  a plan for
additional asset sales. The assets  identified as for sale in 1999 had a cost of
$33.8 million,  a net carrying amount of $28.6 million and annualized revenue of
approximately  $3.4 million.  As a result of this review, the Company recorded a
provision for impairment of $19.5 million to adjust the carrying value of assets
targeted for sale to their  estimated  fair value,  less cost of  disposal.  The
Company is committed to sell the remaining facilities as soon as practicable.

    At January  15,  1999 the  Company  employed  28  full-time  employees.  The
executive  offices of the Company are located at 900 Victors Way, Suite 350, Ann
Arbor, Michigan, 48108. Its telephone number is (734) 887-0200.

Investment Objectives

    The  investment  objectives of the Company are to pay regular cash dividends
to shareholders;  to provide the opportunity for increased dividends from annual
increases in rental and interest  income from  revenue  participations  and from
portfolio growth; to preserve and protect shareholders'  capital; and to provide
the opportunity to realize capital growth.

    Given  the  current  challenging  operating  environment  and the  Company's
limited  access to new equity  capital,  the  Company may invest  through  joint
ventures or partnerships with capital partners rather than directly.

Investment Strategies and Policies

    The Company maintains a diversified portfolio of income-producing healthcare
facilities  or  mortgages  thereon,  with a  primary  focus  on  long-term  care
facilities  located in the United  States.  In making  investments,  the Company
generally seeks and intends to focus on established, creditworthy, middle-market
healthcare  operators  which  meet  the  Company's  standards  for  quality  and
experience of  management.  Although the Company has  emphasized  long-term care
investments,  it intends to diversify  prudently  into other types of healthcare
facilities or other  properties.  The Company seeks to diversify its investments
in terms of geographic locations, operators and facility types.

    In evaluating potential investments,  the Company considers such factors as:
(i) the quality and  experience of management  and the credit  worthiness of the

                                       2
<PAGE>

operator of the facility; (ii) the facility's historical, current and forecasted
cash flow and its adequacy to meet operational needs,  capital  expenditures and
lease or debt  service  obligations,  while  providing a  competitive  return on
investment to the Company; (iii) the construction quality,  condition and design
of the facility;  (iv) the  geographic  area and type of facility;  (v) the tax,
growth,  regulatory and reimbursement  environment of the community in which the
facility  is  located;  (vi) the  occupancy  and demand for  similar  healthcare
facilities  in the same or  nearby  communities;  and  (vii)  the  payor  mix of
private, Medicare and Medicaid patients.

    A fundamental  investment  strategy of the Company is to obtain  contractual
rent  escalations  under  long-term,  non-cancelable,  "triple-net"  leases  and
revenue  participation  through  participating  mortgage  loans,  and to  obtain
substantial  liquidity  deposits.  Additional  security is typically provided by
covenants  regarding  minimum working  capital and net worth,  liens on accounts
receivable and other operating assets, and various provisions for cross-default,
cross-collateralization and corporate/personal guarantees, when appropriate.

    The Company  prefers to invest in equity  ownership  of  properties.  Due to
regulatory,   tax  or  other  considerations,   the  Company  sometimes  pursues
alternative  investment  structures,  including  convertible  participating  and
participating mortgages,  that achieve returns comparable to equity investments.
The  following  summarizes  the four primary  structures  currently  used by the
Company:

    Purchase/Leaseback.  The Company's  owned  properties  are generally  leased
under  provisions of leases for terms  ranging from 8 to 17 years,  plus renewal
options.  The leases  originated  by the Company  generally  provide for minimum
annual rentals which are subject to annual formula  increases (i.e.,  based upon
such factors as increases  in the Consumer  Price Index  ("CPI") or increases in
the  revenues of the  underlying  properties),  with certain  fixed  minimum and
maximum  levels.  Generally,  the operator  holds an option to repurchase at set
dates at prices based on specified  formulas.  The average annualized yield from
leases was 11.42% at January 1, 2000.

    Convertible Participating Mortgage.  Convertible Participating Mortgages are
secured by first  mortgage  liens on the  underlying  real  estate and  personal
property  of the  mortgagor.  Interest  rates  are  usually  subject  to  annual
increases  based upon  increases  in the CPI or  increases  in  revenues  of the
underlying long-term care facilities,  with certain maximum limits.  Convertible
Participating  Mortgages  afford the Company an option to convert  its  mortgage
into direct  ownership of the  property,  generally at a point six to nine years
from  inception;  they are then  subject to a leaseback  to the operator for the
balance of the original agreed term and for the original  agreed  participations
in revenues or CPI adjustments.  This allows the Company to capture a portion of
the  potential  appreciation  in value of the real estate.  The operator has the
right to buy out the Company's option at prices based on specified formulas. The
average annualized yield on these mortgages was approximately 13.08 % at January
1, 2000.

    Participating  Mortgage.   Participating  Mortgages  are  secured  by  first
mortgage  liens on the  underlying  real  estate and  personal  property  of the
mortgagor.  Interest rates are usually  subject to annual  increases  based upon
increases in the CPI or increases in revenues of the  underlying  long-term care
facilities,  with certain maximum limits.  The average annualized yield on these
investments was approximately 13.01% at January 1, 2000.

    Fixed-Rate  Mortgage.  These  Mortgages  have a fixed  interest rate for the
mortgage term and are secured by first  mortgage  liens on the  underlying  real
estate and personal property of the mortgagor.  The average  annualized yield on
these investments was 11.17% at January 1, 2000.


                                       3
<PAGE>


    The  following  table  summarizes  as of  December  31,  1999  the  years of
expiration of the Company's revenues based on the contractual  maturity dates of
the leases and mortgages:

                                           Mortgage
                                Rent       Interest         Total         %
                                ----       --------         -----        --
                                              (In thousands)
    2000 .................    $     -       $     -      $      -          0%
    2001 .................      3,180         1,846         5,026       4.82
    2002 .................      8,849         9,645        18,494      17.75
    2003 .................        518         3,920         4,438       4.26
    2004 .................      1,221           587         1,808       1.73
    Thereafter ...........     63,762        10,690        74,452      71.44
                               ------        ------        ------      -----
                              $77,530       $26,688      $104,218     100.00%
                              =======       =======      ========     ======
- ---------------

The  table  set  forth in Item 2 --  Properties,  herein,  contains  information
regarding the Company's real estate properties,  their locations,  and the types
of investment structures as of December 31, 1999.

Borrowing Policies

    The  Company  may incur  additional  indebtedness  and  anticipates  it will
generally maintain a long-term  debt-to-capitalization ratio in the range of 40%
to 45%. The Company  intends to review  periodically  its policy with respect to
its  debt-to-equity  ratio  and to adapt  such  policy as its  management  deems
prudent  in  light of  prevailing  market  conditions.  The  Company's  strategy
generally has been to match the maturity of its  indebtedness  with the maturity
of  its  assets,  and  to  employ  long-term,  fixed-rate  debt  to  the  extent
practicable.

    The Company will use the proceeds of any additional  indebtedness to provide
permanent  financing for investments in additional  healthcare  facilities.  The
Company  may obtain  either  secured  or  unsecured  indebtedness,  which may be
convertible  into capital stock or accompanied  by warrants to purchase  capital
stock.  Where debt financing is present on terms deemed  favorable,  the Company
generally  may  invest in  properties  subject  to  existing  loans,  secured by
mortgages, deeds of trust or similar liens on properties.

    The  Company has an  unsecured  acquisition  line of credit  (the  revolving
credit  facility) which permits  borrowings of up to $200,000,000  and a secured
acquisition line of credit which permits borrowings of up to $50,000,000.  These
credit  facilities  provide  temporary  funds for new  investments in healthcare
facilities.  The  Company  intends to  periodically  replace  funds drawn on the
acquisition  lines through  long-term,  fixed-rate  borrowings,  the issuance of
equity linked borrowings, or the issuance of additional shares of capital stock.

    The Company has  approximately $80 million of indebtedness that matures July
15,  2000  and the  term of its  unsecured  revolving  credit  facility  expires
September 30, 2000. The Company  intends to extend the maturity of its revolving
credit  facility  and to  refinance  the  term  indebtedness  and may  fix  debt
represented by the revolving  credit  facility and liquidate  assets to pay such
indebtedness  or implement a plan which includes a combination of the foregoing.
There can be no assurance  the Company will be able to  successfully  extend the
maturity of its unsecured line of credit or implement  other  alternatives,  and
any  failure  to do so could lead to an Event of  Default  under  certain of the
Company's  indebtedness.   Industry  turmoil  and  continuing  adverse  economic
conditions  could  cause the terms on which the  Company  can obtain  additional
borrowings to become unfavorable.  If the Company is in need of capital to repay
indebtedness as it matures, the Company may be required to liquidate investments
in properties at times which may not permit  realization of the maximum recovery
on such  investments.  This also could result in adverse tax consequences to the
Company.

    Item 7 --  Management's  Discussion and Analysis of Financial  Condition and
Results of Operations contains additional  information  concerning liquidity and
capital resources.

                                       4
<PAGE>


Government Healthcare Regulation and Reimbursements

    The healthcare industry is highly regulated by federal, state and local law,
and is  directly  affected  by state  and  local  licensure,  fines  and loss of
certification to participate in the Medicare and Medicaid  programs,  as well as
potential  criminal  penalties.  The  Balanced  Budget Act of 1997  (Budget Act)
enacted a number of anti-fraud and abuse  provisions and contains civil monetary
penalties for an operator's  violation of the anti-kickback laws. The Budget Act
also  imposes an  affirmative  duty on operators to ensure they do not employ or
contract with persons excluded from the Medicare or other governmental programs.
It also provides a minimum  ten-year period for exclusion for  participation  in
federal  healthcare  programs  for  operators  convicted  of a prior  healthcare
offense.

    Governmental   investigations   and  enforcement  of  healthcare  laws  have
increased dramatically and are expected to continue to increase. The increase in
governmental  investigations could have adverse effects on an operator's results
of  operations,  liquidity and financial  condition  which could also  adversely
affect an  operator's  ability to make timely  rent or interest  payments to the
Company.  Additionally,  the Budget Act, future healthcare  legislation or other
changes in administration or interpretation of governmental  healthcare programs
may have a material  adverse  effect on the  liquidity,  financial  condition or
results  of  operations  of the  Company's  operators,  which  could also have a
material  adverse effect on their ability to make rent and interest  payments to
the Company.

    Potential  Reduction  in Revenues  of  Lessees/Borrowers  Due to  Healthcare
Reform. All of the Company's properties are used as healthcare  facilities,  and
therefore,  the Company is directly  affected  by the risk  associated  with the
healthcare  industry.  The Company's lessees and mortgagors derive a substantial
portion of their net operating  revenues from third party payers,  including the
Medicare and Medicaid  programs.  Such programs are highly regulated and subject
to frequent and substantial changes.  Effective January 1, 1999, the majority of
skilled nursing facilities shifted from payments based on reimbursable cost to a
prospective   payment   system   (PPS)  for   services   provided   to  Medicare
beneficiaries. Implementation of PPS will affect each long-term care facility to
a different degree depending upon the amount of revenue it derives from Medicare
patients.  Long-term care facilities may need to restructure their operations to
operate profitably under the new Medicare PPS reimbursement.

     In  addition,   private  payers,   including   managed  care  payers,   are
increasingly   demanding   discounted  fee  structures  and  the  assumption  by
healthcare  providers of all or a portion of the  financial  risk of operating a
healthcare facility. Efforts to impose greater discounts and more stringent cost
controls are expected to continue.  Any changes in reimbursement  policies which
reduce  reimbursement  levels could  adversely  affect revenues of the Company's
lessees and borrowers and thereby adversely affect those lessees' and borrowers'
abilities to make their monthly lease or debt payments to the Company.

    The  possibility  that the healthcare  facilities  will not generate  income
sufficient  to meet  operating  expenses or will yield  returns lower than those
available through investments in comparable real estate or other investments are
additional  risks of investing in  healthcare  related real estate.  Income from
properties  and yields from  investments  in such  properties may be affected by
many  factors,  including  changes in  governmental  regulation  (such as zoning
laws),  general or local economic  conditions  (such as fluctuations in interest
rates and  employment  conditions),  the  available  local supply and demand for
improved real estate, a reduction in rental income as the result of an inability
to maintain occupancy levels, natural disasters (such as earthquakes and floods)
or similar factors.

    Real estate  investments  are relatively  illiquid and,  therefore,  tend to
limit the ability of the Company to vary its  portfolio  promptly in response to
changes in economic or other  conditions.  All of the Company's  properties  are
"special  purpose"  properties  that could not be readily  converted  to general
residential,  retail or office use.  Healthcare  facilities that  participate in
Medicare  and/or  Medicaid  programs must meet extensive  program  requirements,
including  physical plant and operational  requirements,  which are revised from
time to  time.  Such  requirements  may  include  a duty to admit  Medicare  and
Medicaid patients,  limiting the ability of the facility to increase its private
pay census beyond certain limits. Medicare and Medicaid facilities are regularly
inspected to determine  compliance  and may be excluded  from the programs -- in
some cases without a prior hearing -- for failure to meet program  requirements.
Transfers  of  nursing  homes and other  healthcare-related  facilities  between
operators  are subject to  regulatory  approvals  not required for  transfers of
other types of commercial  operations  and other types of real estate.  Thus, if
the operation of any of the Company's  properties  becomes  unprofitable  due to
competition,  age of  improvements  or other  factors  such  that the  lessee or
borrower  becomes unable to meet its  obligations on the lease or mortgage loan,

                                       5
<PAGE>

the liquidation  value of the property may be substantially  less,  particularly
relative to the amount  owing on any related  mortgage  loan,  than would be the
case if the property were readily adaptable to other uses.

    Other changes in the healthcare  industry include  continuing  trends toward
shorter  lengths  of  stay,  increased  use of  outpatient  services,  increased
federal,  state and third party  regulation and oversight of healthcare  company
operations and business practices and increased demand for capitated  healthcare
services  (delivery  of services at a fixed price per capita  basis to a defined
group of covered parties). The entrance of insurance companies into managed care
programs  is  also   accelerating  the  introduction  of  managed  care  in  new
localities,  and states and insurance  companies  continue to negotiate actively
the amounts they will pay for services.  Moreover,  the percentage of healthcare
services that are reimbursed under Medicare and Medicaid  programs  continues to
increase as the population  ages and as states expand their  Medicaid  programs.
Continued  eligibility  to  participate  in  these  programs  is  crucial  to  a
provider's   financial   strength.   Finally,   healthcare   regulation  through
Certificates  of Need ("CON") has tended to limit  construction of new long-term
care  facilities  in many  states.  Several  states  in which  the  Company  has
investments have repealed CON legislation,  including California and Texas. As a
result of the  foregoing,  the  revenues  and  margins of the  operators  of the
Company's  facilities  may  decrease,  resulting in a reduction of the Company's
rent/interest coverage from investments.

Potential Risks from Bankruptcies

    Generally,  the  Company's  lease  arrangements  with a single  operator who
operates  more than one of the  Company's  facilities  is  pursuant  to a single
master lease (a "Master Lease" or collectively,  the "Master Leases").  Although
each lease or Master Lease  provides  that the Company may  terminate the Master
Lease upon the bankruptcy or insolvency of the tenant, the Bankruptcy Reform Act
of  1978  ("Bankruptcy  Code")  provides  that  a  trustee  in a  bankruptcy  or
reorganization  proceeding under the Bankruptcy Code (or debtor-in-possession in
a  reorganization  under the  Bankruptcy  Code) has the power and the  option to
assume or reject the unexpired  lease  obligations  of a  debtor-lessee.  In the
event that the unexpired  lease is assumed on behalf of the  debtor-lessee,  all
the rental obligations thereunder generally would be entitled to a priority over
other unsecured claims.  However, the court also has the power to modify a lease
if  a  debtor-lessee  in a  reorganization  were  required  to  perform  certain
provisions of a lease that the court determined to be unduly  burdensome.  It is
not  possible to determine at this time whether or not any lease or Master Lease
contains any such provisions.  If a lease is rejected,  the lessor has a general
unsecured  claim  limited to any unpaid rent already due plus an amount equal to
the rent reserved under the lease, without acceleration,  for the greater of one
year or 15% of the remaining term of such lease,  not to exceed three years.  If
any  lease  is  rejected,   the  Company  may  also  lose  the  benefit  of  any
participation interest or conversion right.

    Generally,  with respect to the Company's  mortgage loans, the imposition of
an automatic stay under the Bankruptcy  Code precludes  lenders from  exercising
foreclosure  or other remedies  against the debtor.  A mortgagee also is treated
differently  from a landlord in three key respects.  First, the mortgage loan is
not subject to assumption or rejection  because it is not an executory  contract
or a lease.  Second, the mortgagee's loan may be divided into (1) a secured loan
for the  portion  of the  mortgage  debt that does not  exceed  the value of the
property and (2) a general  unsecured  loan for the portion of the mortgage debt
that exceeds the value of the property.  A secured  creditor such as the Company
is entitled to the recovery of interest and costs only if and to the extent that
the  value of the  collateral  exceeds  the  amount  owed.  If the  value of the
collateral is less than the debt, a lender such as the Company would not receive
or be entitled  to any  interest  for the time period  between the filing of the
case and  confirmation.  If the value of the  collateral  does  exceed the debt,
interest and allowed costs may not be paid during the bankruptcy proceeding, but
accrue until  confirmation of a plan or reorganization or some other time as the
court  orders.  Finally,  while a lease  generally  would  either be rejected or
assumed with all of its benefits  and burdens  intact,  the terms of a mortgage,
including the rate of interest and timing of principal payments, may be modified
if the debtor is able to effect a "cramdown" under the Bankruptcy Code.

    The receipt of liquidation  proceeds or the  replacement of an operator that
has  defaulted on its lease or loan could be delayed by the approval  process of
any federal, state or local agency necessary for the transfer of the property or
the  replacement of the operator  licensed to manage the facility.  In addition,
certain significant expenditures associated with real estate investment (such as
real  estate  taxes and  maintenance  costs)  are  generally  not  reduced  when
circumstances  cause a  reduction  in income  from the  investment.  In order to
protect its  investments,  the Company may take possession of a property or even
become licensed as an operator,  which might expose the Company to successorship
liability to government programs or require indemnity of subsequent operators to
whom it might  transfer the operating  rights and  licenses.  Should such events

                                       6
<PAGE>

occur,  the Company's  income and cash flows from operations  would be adversely
affected.  See Note 3 - Mortgage Notes  Receivable and Note 4 - Concentration of
Risk to the Company's  consolidated financial statements with respect to certain
of the Company's tenants and mortgagors.


Competition

    The Company  competes for additional  healthcare  facility  investments with
other healthcare  investors,  including other real estate investment trusts. The
operators of the  facilities  compete with other  regional or local nursing care
facilities for the support of the medical  community,  including  physicians and
acute  care  hospitals,   as  well  as  the  general  public.  Some  significant
competitive factors for the placing of patients in skilled and intermediate care
nursing facilities include quality of care,  reputation,  physical appearance of
the facilities,  services offered,  family  preferences,  physician services and
price.

Possible Change of Investment Strategies and Policies and Capital Structure

    The Board of Directors, without the approval of the shareholders,  may alter
the Company's investment strategies and policies if they determine in the future
that such a change is in the best interests of the Company and its shareholders.
The methods of implementing the Company's investment strategies and policies may
vary as new investments and financing techniques are developed.

Federal Income Tax Considerations

    At all  times,  the  Company  intends  to make and  manage  its  investments
(including  the sale or  disposition  of property or other  investments)  and to
operate  in such a  manner  as to be  consistent  with the  requirements  of the
Internal  Revenue  Code  of  1986,  as  amended  (the  "Code")  (or  regulations
thereunder) to qualify as a REIT, unless, because of changes in circumstances or
changes  in the  Code  (or  regulations  thereunder),  the  Board  of  Directors
determines  that it is no longer in the best interests of the Company to qualify
as a REIT.  As such,  it  generally  will not pay  federal  income  taxes on the
portion of its income which is distributed to shareholders.

Executive Officers of the Company

    At the date of this report, the executive officers of the Company are:

     Essel W. Bailey, Jr. (55) has been President and Chief Executive Officer of
the Company since March 1992, and Chairman of the Board of Directors  since July
1995.  Prior to that he was a Managing  Director of Omega Capital,  a healthcare
investment  partnership,  from 1986 to 1992.  He was  previously  a partner in a
major  Michigan  law firm.  Mr.  Bailey was  formerly a  director  of  Evergreen
Healthcare, Inc., which was a NYSE Company engaged in the operation of long-term
healthcare  facilities,  and of Vitalink  Pharmacy  Services Inc., a NYSE listed
company and the operator of institutional  pharmacies serving the long-term care
industry in the United States.  Mr. Bailey serves as President,  Chief Executive
Officer and a director of Omega  Worldwide Inc. and is the Managing  Director of
Principal Healthcare Finance Limited and Principal Healthcare Finance Trust.

    F. Scott    Kellman    (43)    joined   the   Company   as   Senior   Vice
President-Acquisitions   in  August  1993,  and  was  appointed  Executive  Vice
President in August 1994 and Chief Operating Officer in March 1998. From 1986 to
1989,  he was Vice  President  of Meritor  Savings  Bank,  the last two years as
director of the  healthcare  lending unit.  From 1989 to 1991, he served as Vice
President of Van Kampen  Merritt,  Inc.,  an  investment  banking  subsidiary of
Xerox.  From September  1991 to December  1992, he was employed by  Philadelphia
First  Group,  and from  January  1993  through  August of 1993 he was the Chief
Operating  Officer of Medical REIT. Since April 1998 Mr. Kellman also has been a
Vice President of Omega Worldwide Inc.

    David A.  Stover  (54)  joined  the  Company  as Vice  President  and  Chief
Financial Officer in September 1994. Mr. Stover is a Certified Public Accountant
and has 23 years' experience with the  international  accounting firm of Ernst &
Young LLP and its  predecessor  firms.  From 1981 through 1990, he was an audit,
tax  and  consulting  partner,   spending  the  last  of  those  years  as  area
partner-in-charge  of  services  for the  firm's  healthcare  clients in Western

                                       7
<PAGE>

Michigan. From 1992 to 1994, Mr. Stover was principal of his own consulting firm
and, from 1990 to 1992, he was Chief Financial Officer of International Research
and Development  Corporation.  From April 1998 through February 1999, Mr. Stover
was the Vice President and Chief Financial Officer of Omega Worldwide Inc.

    James P.  Flaherty  (52) joined the Company in 1996 and was  appointed  Vice
President-International  and Managing  Director of Omega U.K. Limited in January
1997.  Before he joined the  Company,  he was  Chairman  of Black  Rock  Capital
Corporation,  a leasing and merchant banking firm he founded in 1994. From April
1991  until  December  of 1993 Mr.  Flaherty  was  Managing  Partner  of  Pareto
Partners,  a London based  investment  management  firm.  Prior to 1991,  he was
employed  by  American  Express  Bank Ltd.  in London  and Geneva in a number of
senior  management  capacities and by State National Bank of Connecticut and its
successor, The Connecticut Bank & Trust Co.  Since April 1998 Mr. Flaherty also
has been Chief Operating Officer of Omega Worldwide Inc.

    Susan A. Kovach (40) joined the Company in December 1997 as Vice  President,
General Counsel and Secretary.  Before she joined the Company,  she was a lawyer
with Dykema Gossett PLLC in Detroit, Michigan for 12 years, the last three years
as a senior  member of the firm.  Since April 1998 Ms. Kovach has served as Vice
President, General Counsel and Secretary of Omega Worldwide Inc.

    Laurence  Rich (40) joined the Company in January 1998 after five years as a
lawyer with the firms of Dykema Gossett PLLC and Pepper,  Hamilton & Scheetz. He
was appointed Vice President of  Acquisitions in January 1999.  Previously,  Mr.
Rich was Director of Operations  for The Ivanhoe  Companies,  a residential  and
commercial land development and construction company located in West Bloomfield,
Michigan from 1988 to 1992,  and from 1983 to 1987 was Director of Marketing for
Acorn Building  Components,  Inc., a national  manufacturer  of residential  and
commercial building products located in Detroit, Michigan.


Other Key Personnel

    Carol  Albaugh (37),  Controller,  joined the Company in December 1996 after
completing her MBA at the University of Michigan.  Prior to joining the Company,
she  held  various   progressively   responsible   positions  at  Borders  Group
Incorporated,  most  recently  serving  as  Manager of  Financial  Planning  and
Analysis through March 1996.

    Mike Clark (45), Managing Director of Information Technology, joined the
Company in May 1998. Prior to joining the Company, he was the Vice President of
Information  Technology for Argonaut Relocation  Services.  Mr. Clark has over
20 years experience in all aspects of  information  technology, with particular
expertise in  information  modeling and  database  design.  He holds a B.S. in
chemical engineering from the University of Michigan.

    Thomas Peterson (40), Managing Director -- Acquisitions,  joined the Company
in May 1998  after  13  years  of  investment  banking  and  financial  advisory
experience.  Prior to  joining  the  Company,  he  served  as a  Principal  with
Cornerstone  Resources in New York,  a venture  capital and  financial  advisory
firm,  and from 1993 to 1996 as a Vice  President for First Albany  Corporation.
Prior to 1993, he managed  various  financial  advisory and  investment  banking
activities, ultimately serving as a partner in a senior services company. He has
an MBA in finance from the State University of New York at Albany.

    Stephen E. Kile (34),  Credit and Compliance  Manager,  joined the Company
in June, 1998. Prior to joining the Company,  he was the Controller  for Arbor
Intelligent  Systems and a Commercial  Lending  Officer and Credit Analyst with
Comerica Bank. Mr. Kile holds an MBA from the University of Michigan.

    Jonathan M. Veniar (50)  Managing  Director,  joined the Company in December
1999.  Prior to joining the Company,  he was Vice President of Acquisitions  for
the Arnold Palmer Golf  Management  Company in San  Francisco,  California.  Mr.
Veniar  received  his  MBA,  with  a  concentration  in  finance,  from  Rutgers
University in Newark, New Jersey.

                                       8
<PAGE>

Item 2 -- Properties

    At  December  31,  1999,  the  Company's  real  estate  investments  were in
long-term  care  facilities,   medical  office   buildings  and   rehabilitation
hospitals. The investments are either in the form of purchased facilities, which
are leased to operators,  or mortgages on  facilities  which are operated by the
mortgagors or their affiliates.  The facilities are located in 28 states and are
operated by 24 unaffiliated  operators.  Basic information regarding investments
as of December 31, 1999 is as follows:

<TABLE>
<CAPTION>
                                                                  No. Of       No. Of
             Investment Structure/Operator                         Beds      Facilities     Occupancy % (1)
             -----------------------------                         ----      ----------    ---------------
<S>                                                                 <C>          <C>              <C>
  Purchase/Leaseback
  Sun Healthcare Group, Inc ................................       5,410           50             91
  Advocat, Inc .............................................       2,976           28             80
  RainTree Healthcare Corporation ..........................       1,780           18             81
  Integrated Health Services, Inc ..........................       1,581           11             82
  TLC Healthcare, Inc ......................................       1,260            9             81
  Alden Management Services, Inc ...........................         868            4             81
  USA Healthcare, Inc ......................................         668            8             73
  Alterra Healthcare Corporation (f.k.a. Alternative
    Living Services) .......................................         361 *         10            N/A
  Hunter Management Group, Inc .............................         300            1             81
  HQM of Floyd County, Inc .................................         283            3             97
  Peak Medical of Idaho, Inc ...............................         224            2             78
  Eldorado Care Center, Inc. & Magnolia Manor, Inc .........         171            2             78
  Kansas & Missouri, Inc ...................................         120            1             88
  Liberty Assisted Living Centers, LP ......................         120            1             89
  Tutera Evergreen, LLC ....................................          57            1             85
  Tenet Healthcare Corp ....................................           0            3            N/A
                                                                  ------        -----          -----
                                                                  16,179          152             84
  Convertible Participating Mortgages
  Colony of North Carolina/Sun Healthcare Group, Inc .......         546            4             94
  Integrated Health Services, Inc ..........................         180            1             82
  Senior Care Properties, Inc ..............................         150            2             70
                                                                   -----        -----          -----
                                                                     876            7             87
  Participating Mortgages
  Mariner Post-Acute Network ...............................       2,310           16             85
  Integrated Health Services, Inc ..........................       1,144            9             91
  Advocat, Inc .............................................         317            3             67
  TLC Healthcare, Inc ......................................          75            1             95
                                                                   -----        -----          -----
                                                                   3,846           29             86
  Fixed Rate Mortgages
  Texas Health Enterprises/HEA Mgmt. Group, Inc ............         679            5             64
  Essex Healthcare Corporation .............................         633            6             82
  Advocat, Inc .............................................         423            4             74
  Emerald Healthcare, Inc ..................................         300            2             92
  Tiffany Care Centers, Inc ................................         319            5             79
  Integrated Health Services, Inc ..........................         160            2             92
  Covenant Care, Inc .......................................         150            1             69
  TLC Healthcare, Inc ......................................         100            1             84
  Rocky Mountain Health Care ...............................          86            1             76
  Senior Care Properties, Inc ..............................          76            1             83
                                                                   -----        -----          -----
                                                                   2,926           28             77
                                                                   -----        -----          -----
         Total .............................................      23,827          216             84
                                                                  ======        =====          =====
</TABLE>

(1) Generally represents data for the twelve month period ending September 30,
    1999.
*Represents Assisted Living Units.
N/A - Data not reported or not applicable.

                                       9
<PAGE>

<TABLE>
<CAPTION>

                                                                              Total
                                                 Number of      Total        Investment       Investment
Investment Structure/State                      Facilities     Beds (1)     (in $1,000)         Yield
- --------------------------                      ----------     --------     -----------         -----
<S>                                                  <C>           <C>          <C>              <C>
Purchase/Leaseback Properties:
Florida ........................................      9           1,469        $74,643          11.17 %
Illinois .......................................     12           1,736         66,067          10.57
California .....................................     18           1,454         65,913          10.22
Texas ..........................................     14           1,874         50,499          12.36
Pennsylvania ...................................      5             413         49,931          13.06
Ohio ...........................................      7             649         39,908          10.77
Arkansas .......................................     12           1,281         39,361          14.10
Alabama ........................................      9           1,152         35,932          12.70
West Virginia ..................................      7             734         30,579          10.82
Kentucky .......................................      9             757         26,963          12.80
Arizona ........................................      4             378         24,029           9.74
Indiana ........................................      8             523         23,026          11.99
North Carolina .................................      5             709         22,709          10.61
Washington .....................................      3             362         21,574          11.53
Tennessee ......................................      6             636         21,553          12.13
Colorado .......................................      5             314         17,504           9.60
Iowa ...........................................      8             668         17,213          10.61
Missouri .......................................      2             286         12,302          10.20
Idaho ..........................................      3             264         11,100          10.33
Massachusetts ..................................      1             135          8,300          11.47
Kansas.. .......................................      2             154          5,919           9.63
New Hampshire ..................................      1              68          5,800          10.61
Louisiana ......................................      1             131          4,603          11.97
Oklahoma .......................................      1              32          3,177          10.37
                                                    ---          ------        -------          -----
   Total Purchase/Leaseback ....................    152          16,179        678,605          11.42

Convertible Participating Mortgages:
Tennessee ......................................      4             546         21,560          14.20
Florida ........................................      3             330         10,796          10.86
                                                      -             ---         ------          -----
   Total Convertible Participating Mortgages ...      7             876         32,356          13.08

Participating Mortgages:
Michigan .......................................     13           1,863         46,240          15.47
Florida ........................................      8             917         35,899          10.97
North Carolina .................................      3             447         12,560          15.47
Georgia ........................................      2             304         12,000          10.08
Texas ..........................................      2             240          8,633          10.20
Indiana ........................................      1              75          4,438          10.40
                                                     --           -----        -------          -----
   Total Participating Mortgages ...............     29           3,846        119,770          13.01

Fixed Rate Mortgages:
Florida ........................................      6             723         25,860          11.62
Ohio ...........................................      6             633         16,656          11.01
Texas ..........................................      6             755          7,033           9.73
Missouri .......................................      5             319          5,122          11.45
Iowa ...........................................      2             250          3,589          12.00
Utah ...........................................      1              86          1,886          11.00
California .....................................      1              87          1,056           9.00
Nevada .........................................      1              73            289           9.00
                                                      -              --            ---           ----
   Total Fixed Rate Mortgages ..................     28           2,926         61,491          11.17
                                                     --           -----         ------          -----
   Total Real Estate Investments ...............    216          23,827       $892,222          11.68 %
                                                    ===          ======       ========          =====
</TABLE>

(1) Beds include a total of 361 assisted living units.

                                       10
<PAGE>

Item 3 -- Legal Proceedings

    There were no legal  proceedings  pending as of December 31, 1999,  or as of
the  date of this  report,  to which  the  Company  is a party  or to which  the
properties are subject,  which were likely to have a material  adverse effect on
the operations of the Company or on its financial condition.

Item 4 -- Submission of Matters to a Vote of Security Holders

    No matters were submitted to  shareholders  during the fourth quarter of the
year covered by this report.

                                     PART II

Item 5 -- Market for Registrants' Common Equity and Related Shareholder Matters

    The  Company's  shares of  common  stock  are  traded on the New York  Stock
Exchange under the symbol OHI. The following  table sets forth,  for the periods
shown,  the  high and low  closing  prices  as  reported  on the New York  Stock
Exchange Composite and cash dividends per share:
<TABLE>
<CAPTION>


                        1999                                                   1998
       -------------------------------------------        -------------------------------------------
                                         Dividends                                          Dividends
        Quarter      High        Low    Per Share          Quarter     High        Low     Per Share
       ---------    -------    -------  ----------       ----------   --------  --------   ---------
<S>     <C>           <C>         <C>       <C>              <C>         <C>       <C>         <C>

       First       $30.5000   $21.1875    $ 0.70         First      $ 39.9375  $ 37.9375    $  0.67
       Second       28.6875    21.3750      0.70         Second       39.7500    33.8125       0.67
       Third        25.8125    19.8125      0.70         Third        35.6250    27.4375       0.67
       Fourth       21.0000    12.5625      0.70         Fourth       32.6250    28.0625       0.67
                                          -------                                             -----
                                          $ 2.80                                            $  2.68

</TABLE>

    The  closing  price on  December  31,  1999 was  $12.6875  per share.  As of
December 31, 1999, there were 19,877,371 shares of common stock outstanding with
approximately  2,800  registered  holders and  approximately  26,000  beneficial
owners.


                                       11
<PAGE>
Item 6 -- Selected Financial Data

    The following  selected financial data with respect to the Company should be
read in conjunction with the Company's  Consolidated  Financial Statements which
are listed herein under Item 14 and are included on pages F-1 through F-20.

<TABLE>
<CAPTION>

                                                                              Year ended December 31,
                                                                              -----------------------
                                                                    1999       1998        1997       1996        1995
                                                                    ----       ----        ----       ----        ----
                                                                         (In thousands, except per share amounts)
               <S>                                                  <C>         <C>         <C>        <C>         <C>

               Operating Data
               Revenues ......................................... $122,375   $108,738    $ 90,820   $ 73,127   $ 61,430
               Net Earnings Available to Common (before
                 loss on assets sold and held for sale
                 in 1999, gain on asset dispositions
                 in 1998 and Extraordinary Charge in 1995) ......   40,047     41,777      41,305     34,590     29,490

               Net Earnings Available to Common .................   10,040     68,015      41,305     34,590     23,011
               Per Share Amounts:
               Net Earnings (before loss on assets sold
                 and held for sale in 1999, gain on asset
                 dispositions in 1998 and Extraordinary
                 Charge in 1995):
                    Basic .......................................    $2.01      $2.09       $2.16      $2.01      $1.83
                    Diluted .....................................     2.01       2.08        2.16       2.01       1.83
               Net Earnings Available to Common:
                 Basic ..........................................     0.51       3.39        2.16       2.01       1.43
                 Diluted ........................................     0.51       3.39        2.16       2.01       1.43
               Dividends, Common Stock (1) ......................     2.80       2.68        2.58       2.48       2.36
               Dividends, Series A Preferred (1) ................     2.31       2.31        1.16
               Dividends, Series B Preferred (1) ................     2.16       1.08
               Weighted Average Shares Outstanding, Basic .......   19,877     20,034      19,085     17,196     16,071
               Weighted Average Shares Outstanding, Diluted .....   19,877     20,041      19,137     17,240     16,081

</TABLE>

<TABLE>
<CAPTION>

                                                                                December 31,
                                                                                ------------
                                                              1999         1998       1997        1996       1995
                                                              ----         ----       ----        ----       ----
               <S>                                            <C>          <C>        <C>         <C>        <C>
               Balance Sheet Data
               Cost of Investments ....................    $953,927   $1,025,586   $839,927   $643,261    $547,923
               Other Real Estate ......................      65,847            -          -          -           -
               Assets Held for Sale ...................      36,406       35,289          -          -           -
               Total Assets ...........................   1,013,851    1,032,645    816,108    634,836     551,188
               Acquisition Line of Credit .............     166,600      123,000     58,300      6,000      74,690
               Long-Term Borrowings ...................     326,947      333,354    208,966    135,659     120,453
               Subordinated Convertible Debentures ....      48,405       48,405     62,485     94,810           -
               Shareholders' Equity ...................     457,081      505,762    468,221    383,007     347,129
</TABLE>

- ----------

(1) Dividends per share are those declared and paid during such period.



Item 7 -- Management's Discussion and Analysis of Financial Condition and
          Results of Operations

"Safe Harbor" Statement Under the United States Private Securities Litigation
Reform Act of 1995

    Statements  contained in this document that are not based on historical fact
are  "forward-looking  statements"  within the meaning of the Private Securities
Litigation Reform Act of 1995.  Forward-looking  statements  include  statements
regarding the Company's future development activities,  the future condition and
expansion of the Company's markets,  the Company's ability to meet its liquidity
requirements  and the Company's growth  strategies,  as well as other statements
which may be identified by the use of forward-looking terminology such as "may,"

                                       12
<PAGE>
"will,"  "expect,"  "estimate,"  "anticipate,"  or similar terms,  variations of
those terms or the negative of those terms.  Statements  that are not historical
facts  contained in  Management's  Discussion  and Analysis are  forward-looking
statements that involve risks and uncertainties  that could cause actual results
to differ from  projected  results.  Some of the factors that could cause actual
results to differ materially include: The financial strength of the operators of
the Company's  facilities as it affects their  continuing  ability to meet their
obligations to the Company under the terms of the Company's agreements with such
operators;  changes in the reimbursement  levels under the Medicare and Medicaid
programs;  operators'  continued  eligibility to participate in the Medicare and
Medicaid  programs;  changes  in  reimbursement  by other  third  party  payors;
occupancy  levels at the  Company's  facilities;  the  availability  and cost of
capital; the strength and financial resources of the Company's competitors;  the
Company's  ability to make  additional  real estate  investments  at  attractive
yields; and changes in tax laws and regulations affecting real estate investment
trusts.

    Following  is a  discussion  of  the  consolidated  results  of  operations,
financial  position and  liquidity and capital  resources of the Company,  which
should be read in conjunction  with the  consolidated  financial  statements and
accompanying notes.


Results of Operations

Year Ended December 31, 1999 compared to Year Ended December 31, 1998

    Revenues  for  the  year  ended  December  31,  1999  totaled  $122,375,000,
increasing  $13.6  million over 1998  revenues.  The 1999  revenue  growth stems
primarily from  additional  investments  during 1998 and 1999. A partial year of
revenues from 1999 investments  provided revenue increases of approximately $7.4
million, while a full year of revenues from 1998 investments added $13.5 million
to revenues.  Revenues for 1999 also include $1.1 million from assets classified
as Other Real Estate, $852,000 from prepayment penalties on mortgage payoffs and
approximately  $1.6 million of the revenue growth which stems from participating
incremental  revenues  which  became  effective  during  1999.  A $10.7  million
decrease in revenues resulted from the early payoff of mortgages, disposition of
real estate and the designation of assets as "held for sale."

    Real  estate  investments  of $892.2  million as of  December  31, 1999 will
provide 2000 annualized  revenues of $104.2 million,  which reflects no revenues
from assets  designated  as "other real estate" or as "held for sale."  Revenues
from the investment  portfolio will continue at this level until additional 2000
investments are made, if any, and additional  escalation  provisions commence in
2000.  Annualized  revenues for 2000 represent a $8.1 million  decrease from the
1999 annualized  revenues of $112.3 million based on real estate  investments of
$983.8 million as of January 1, 1999.

    Expenses  for  the  year  ended  December  31,  1999  totaled   $72,697,000,
increasing  approximately $13.9 million over expenses of $58.8 million for 1998.
The 1999  provision for  depreciation  and  amortization  of real estate totaled
$24,211,000,  increasing $2.7 million over 1998. This increase stems from a full
year  provision  for 1998  investments,  plus a partial year  provision for 1999
investments.

    Interest  expense for the year ended  December  31,  1999 was  approximately
$42,366,000,  compared  with $31.9  million  for 1998.  The  increase in 1999 is
primarily due to higher average  outstanding  borrowings  during the 1999 period
offset by lower average interest rates.

    General  and   administrative   expenses  for  1999  totaled  $6,120,000  or
approximately 5.0% of revenues as compared to 4.9% for 1998.

    No  provision  for  Federal  income  taxes has been made  since the  Company
intends to  continue  to qualify as a real  estate  investment  trust  under the
provisions of Sections 856 through 860 of the Internal  Revenue Code of 1986, as
amended. Accordingly, the Company will not be subject to Federal income taxes on
amounts distributed to shareholders, provided it distributes at least 95% of its
real estate investment trust taxable income and meets certain other conditions.

    Funds from  operations  (FFO) for the year ended  December  31, 1999 totaled
$67,482,000, an increase of $2.4 million over the $65.1 million for 1998. FFO is
net earnings  available to common  shareholders,  excluding  any gains or losses
from debt restructuring and the effects of asset dispositions, plus depreciation
and amortization associated with real estate investments and charges to earnings
for non-cash common stock based compensation.  The 1999 increase in cash flow is
primarily  due to new  additions  to  investments,  offset by early  payment  of
mortgages and disposition of real estate assets.


                                       13

<PAGE>


Year Ended December 31, 1998 compared to Year Ended December 31, 1997

    Revenues  for  the  year  ended  December  31,  1998  totaled  $108,738,000,
increasing  $17.9  million over 1997  revenues.  The 1998  revenue  growth stems
primarily from  additional  investments  during 1997 and 1998. A partial year of
revenues from 1998 investments  provided revenue increases of approximately $9.5
million, while a full year of revenues from 1997 investments added $11.3 million
to revenues.  Additionally,  approximately  $2.3  million of the revenue  growth
stems from  participating  incremental  revenues which became  effective  during
1998.

    Real  estate  investments  of $983.8  million as of  December  31, 1998 will
provide 1999 annualized revenues of $112.3 million, which reflects no additional
revenues for assets held for sale.  Revenues  will  continue at this level until
additional  1999  investments  are made  and  additional  escalation  provisions
commence in 1999.  Annualized revenues for 1999, excluding assets held for sale,
represent a $19.2 million  increase over the 1998  annualized  revenues of $93.1
million  based on real  estate  investments  of $779.4  million as of January 1,
1998.

    Expenses  for  the  year  ended  December  31,  1998  totaled   $58,767,000,
increasing  approximately $12.8 million over expenses of $45.9 million for 1997.
The 1998  provision for  depreciation  and  amortization  of real estate totaled
$21,542,000,  increasing $4.6 million over 1997. This increase stems from a full
year  provision  for 1997  investments,  plus a partial year  provision for 1998
investments.

    Interest  expense for the year ended  December  31,  1998 was  approximately
$31,860,000,  compared  with $24.4  million  for 1997.  The  increase in 1998 is
primarily due to higher average outstanding  borrowings during the 1998 periods,
offset  partially  by interest  rate savings from  conversions  of  subordinated
debentures and reduced spreads on line of credit borrowings.

    General  and   administrative   expenses  for  1998  totaled  $5,365,000  or
approximately 4.9% of revenues as compared to 5.1% for 1997. The 1998 percentage
decrease  stems  primarily from  economies of scale  resulting  from  additional
investments made in 1998.

    No  provision  for  Federal  income  taxes has been made  since the  Company
intends to  continue  to qualify as a real  estate  investment  trust  under the
provisions of Sections 856 through 860 of the Internal  Revenue Code of 1986, as
amended. Accordingly, the Company will not be subject to Federal income taxes on
amounts distributed to shareholders, provided it distributes at least 95% of its
real estate investment trust taxable income and meets certain other conditions.

    Funds from  operations  (FFO) for the year ended  December  31, 1998 totaled
$65,050,000, an increase of $6.3 million over the $58.8 million for 1997. FFO is
net earnings  available to common  shareholders,  excluding  any gains or losses
from debt restructuring and the effects of asset dispositions, plus depreciation
and amortization associated with real estate investments and charges to earnings
for non-cash  common stock based  compensation.  The 1998 growth in cash flow is
primarily due to net additions to investments in 1998 and 1997.


Liquidity and Capital Resources

    The  Company  expects to  continue  to seek new  investments  in  healthcare
properties,   primarily  long-term  care  facilities,   with  the  objective  of
profitable  growth and  further  diversification  of the  investment  portfolio.
Permanent  financing for future investments is expected to be provided through a
combination of private and public offerings of debt and equity securities.

    At  December  31,  1999,  the  Company  has total  assets of $1.01  billion,
shareholders'  equity of $457.1  million,  and long-term debt of $375.4 million,
representing approximately 37% of total capitalization.  Long-term debt excludes
funds borrowed under its  acquisition  credit  agreements.  The Company has $250
million available under its revolving credit facilities, of which $166.6 million
was drawn at  year-end.  Proceeds  from asset sales and  mortgage  payments  are
expected  to reduce  borrowings  on the credit  facility  by  approximately  $40
million during 2000.

    The Company has  approximately $80 million of indebtedness that matures July
15, 2000 and the term of its revolving  credit  facility  expires  September 30,
2000.  The  Company  intends  to extend the  maturity  of its  revolving  credit

                                       14
<PAGE>

facility and to refinance the term indebtedness, and may fix debt represented by
the revolving credit facility and liquidate  assets to pay such  indebtedness or
implement  a plan which  includes a  combination  of the  foregoing.  Management
believes the Company's  liquidity and various  sources of available  capital are
adequate to finance operations,  meet debt service  requirements and fund future
investments.

    On  January  14,  1999,  the  Company's  Form  S-3  registration   statement
permitting  the  issuance  of  up to  $300  million  related  to  common  stock,
unspecified  debt,  preferred  stock and  convertible  securities  was  declared
effective by the Securities and Exchange Commission.

    The  Company  distributes  a  large  portion  of  the  cash  available  from
operations.  The Company's  historical policy has been to make  distributions on
common stock of approximately  80% of FFO. Cash dividends paid totaled $2.80 per
share for 1999,  compared  with $2.68 per share for the year ended  December 31,
1998.  The dividend  payout  ratio,  that is the ratio of per share  amounts for
dividends  paid to the diluted per share amounts of funds from  operations,  was
approximately  84.3% for 1999 and 1998. The Company  believes that cash provided
from  quarterly  operating  activities  at current  levels  will  continue to be
sufficient  to  fund  normal  working  capital  requirements  and  common  stock
dividends.

    New  investments  generally are funded from temporary  borrowings  under the
Company's  acquisition  credit line  agreements.  Interest  cost incurred by the
Company on  borrowings  under the  revolving  credit line  facilities  will vary
depending  upon  fluctuations  in prime and/or LIBOR rates.  With respect to the
unsecured acquisition credit line, interest rates depend in part upon changes in
the  Company's  ratings  by  national  agencies.  The term of the  $200  million
unsecured facility expires on September 30, 2000.  Borrowings under the facility
bear  interest at LIBOR plus 1.125% or, at the  Company's  option,  at the prime
rate.  Borrowings  under the $50 million  facility  bear  interest at LIBOR plus
2.00% or, at the Company's  option,  at the prime rate.  The Company  expects to
periodically  replace funds drawn on the  revolving  credit  facilities  through
fixed-rate long-term borrowings, the placement of convertible debentures, or the
issuance of additional  shares of common and/or preferred  stock.  Historically,
the Company's  strategy has been to match the maturity of its indebtedness  with
the maturity of its assets and to employ fixed-rate long-term debt to the extent
practicable.


Market Risk

    The Company is exposed to various market risks, including the potential loss
arising from adverse changes in interest rates.  The Company does not enter into
derivatives or other financial  instruments for trading or speculative purposes.
The Company seeks to mitigate the effects of  fluctuations  in interest rates by
matching the term of new investments  with new long-term fixed rate borrowing to
the extent possible.

    The  market  value of the  Company's  long-term  fixed rate  borrowings  and
mortgages  are subject to interest  rate risk.  Generally,  the market  value of
fixed rate  financial  instruments  will  decrease  as  interest  rates rise and
increase as interest rates fall. The estimated fair value of the Company's total
long-term  borrowings  at December 31, 1999 was $330  million.  A 1% increase in
interest rates would result in a decrease in fair value of long-term  borrowings
by approximately  $9.0 million.  The estimated fair value of the Company's total
mortgages  portfolio  at December  31, 1999 was $231  million.  A 1% increase in
interest  rates  would  result  in a  decrease  in fair  value  of the  mortgage
portfolio by approximately $9.1 million.

    The Company is subject to risks  associated  with debt or  preferred  equity
financing,  including the risk that existing  indebtedness may not be refinanced
or that the terms of such  refinancing  may not be as  favorable as the terms of
current  indebtedness.  If the Company were unable to refinance its indebtedness
on  acceptable   terms,   it  might  be  forced  to  dispose  of  properties  on
disadvantageous  terms,  which  might  result in losses to the Company and might
adversely  affect  the cash  available  for  distribution  to  shareholders.  If
interest rates or other factors at the time of the refinancing  result in higher
interest rates upon refinancing,  the Company's interest expense would increase,
which might affect the Company's  ability to make common stock  distributions to
its shareholders.

    The  majority  of  the  Company's  borrowings  were  completed  pursuant  to
indentures  which  limit the  amount of  indebtedness  the  Company  may  incur.
Accordingly,  in the event that the Company is unable to raise additional equity
or borrow money because of these  limitations,  the Company's ability to acquire

                                       15
<PAGE>

additional  properties  may be  limited.  If the  Company  is unable to  acquire
additional properties, its ability to increase the distributions with respect to
common  shares,  as it has done in the past,  will be  limited  to  management's
ability to increase  funds from  operations,  and  thereby  cash  available  for
distribution, from the existing properties in the Company's portfolio.


Year 2000 Compliance

    The Company is not aware of any significant  adverse effects of Year 2000 on
its systems and operations.


Item 8 -- Financial Statements and Supplementary Data

    The consolidated financial statements and report of independent auditors are
filed as part of this report on pages F-1 through F-20.

    The summary of quarterly  results of operations for the years ended December
31, 1999 and 1998 is included in unaudited  Note 15 to the financial  statements
which is incorporated  herein by reference in response to Item 302 of Regulation
S-K.

Item 9 -- Changes in and Disagreements with Accountants on Accounting and
          Financial Disclosure

    Not applicable.

                                       16
<PAGE>



                                    PART III

Item 10 -- Directors and Executive Officers of the Registrant

    The  information  required  by this  item is  contained  in Item 1 herein or
incorporated herein by reference to the Company's definitive proxy statement for
the Annual  Meeting of  Shareholders  to be held on April 18, 2000 at 11:00 a.m.
EST, which will be filed on or before  February 29, 2000 with the Securities and
Exchange Commission pursuant to Regulation 14A.

Item 11 -- Executive Compensation

    The information required by this item is incorporated herein by reference to
the Company's  definitive proxy statement for the Annual Meeting of Shareholders
to be held on April 18, 2000, which will be filed on or before February 29, 2000
with the Securities and Exchange Commission pursuant to Regulation 14A.

Item 12 -- Security Ownership of Certain Beneficial Owners and Management

    The information required by this item is incorporated herein by reference to
the Company's  definitive proxy statement for the Annual Meeting of Shareholders
to be held on April 18, 2000, which will be filed on or before February 29, 2000
with the Securities and Exchange Commission pursuant to Regulation 14A.

Item 13 -- Certain Relationships and Related Transactions

    The information required by this item is incorporated herein by reference to
the Company's  definitive proxy statement for the Annual Meeting of Shareholders
to be held on April 18, 2000, which will be filed on or before February 29, 2000
with the Securities and Exchange Commission pursuant to Regulation 14A.

                                       17
<PAGE>



                                     PART IV

Item 14 -- Exhibits, Financial Statements, Financial Statement Schedules and
           Reports on Form 8-K

    (a)(1) Listing of Consolidated Financial Statements

                                                                           Page
      Title of Document                                                   Number
      -----------------                                                   ------
      Report of Independent Auditors ....................................  F-1
      Consolidated Balance Sheets as of December 31, 1999 and 1998 ......  F-2
      Consolidated Statements of Operations for the years ended
        December 31, 1999, 1998 and 1997 ................................  F-3
      Consolidated Statements of Shareholders' Equity for the
        years ended December 31, 1999, 1998 and 1997 ....................  F-4
      Consolidated Statements of Cash Flows for the years ended
        December 31, 1999, 1998 and 1997 ................................  F-5
      Notes to Consolidated Financial Statements ........................  F-6


    (a)(2) Listing of Financial Statement Schedules. The following consolidated
           financial statement schedules are included herein:

    Schedule III -- Real Estate and Accumulated Depreciation

    Schedule IV -- Mortgage Loans on Real Estate

    All other schedules for which provision is made in the applicable accounting
regulation of the Securities and Exchange  Commission are not required under the
related instructions or are inapplicable and therefore have been omitted.

    (a)(3) Listing of Exhibits -- See Index to Exhibits beginning on Page I-1 of
           this report.

    (b) Reports on Form 8-K.  There were no 8-K filings in the fourth quarter of
        1999.

    (c) Exhibits -- See Index to Exhibits beginning on Page I-1 of this report.

    (d) Financial  Statement Schedules -- The following  consolidated  financial
        statement schedules are included herein:

          Schedule III Real Estate and Accumulated Depreciation

          Schedule IV Mortgage Loans on Real Estate


                                       18
<PAGE>
REPORT OF INDEPENDENT AUDITORS

Board of Directors
Omega Healthcare Investors, Inc.

     We have  audited  the  accompanying  consolidated  balance  sheets of Omega
Healthcare Investors, Inc. and subsidiaries as of December 31, 1999 and 1998 and
the related consolidated statements of operations, shareholders' equity and cash
flows for each of the three years in the period ended  December  31,  1999.  Our
audits also included the financial  statement  schedules  listed in the Index at
Item 14(a).  These financial  statements and schedules are the responsibility of
the Company's  management.  Our responsibility is to express an opinion on these
financial statements and schedules based on our audits.

     We conducted our audits in accordance  with  auditing  standards  generally
accepted in the United States.  Those standards require that we plan and perform
the audit to obtain reasonable  assurance about whether the financial statements
are free of material misstatement. An audit includes examining, on a test basis,
evidence supporting the amounts and disclosures in the financial statements.  An
audit also includes  assessing the accounting  principles  used and  significant
estimates  made by  management,  as well as  evaluating  the  overall  financial
statement  presentation.  We believe that our audits provide a reasonable  basis
for our opinion.

     In our opinion,  the consolidated  financial  statements  referred to above
present fairly, in all material respects, the consolidated financial position of
Omega Healthcare Investors, Inc. and subsidiaries at December 31, 1999 and 1998,
and the  consolidated  results of their operations and their cash flows for each
of the three years in the period ended  December 31, 1999,  in  conformity  with
accounting  principles  generally  accepted in the United  States.  Also, in our
opinion, the related financial statement schedules,  when considered in relation
to the  basic  financial  statements  taken as a whole,  present  fairly  in all
material respects the information set forth therein.

                                                         /s/ Ernst & Young LLP

Detroit, Michigan
January 21, 2000

                                      F-1
<PAGE>

                         OMEGA HEALTHCARE INVESTORS, INC.

                           CONSOLIDATED BALANCE SHEETS


<TABLE>
<CAPTION>

                                                                                December 31,
                                                                             1999          1998
                                                                             ------------------
                                                                                (In Thousands)
<S>                                                                            <C>            <C>
                              ASSETS
Investments in real estate:
  Real estate properties - net .......................................    $  612,751     $  586,993
  Mortgage notes receivable ..........................................       213,617        340,455
                                                                             -------        -------
                                                                             826,368        927,448
Other real estate - net ..............................................        65,847              -
Other investments ....................................................        61,705         41,753
                                                                              ------         ------
                                                                             953,920        969,201
Assets held for sale .................................................        36,406         35,289
Cash and short-term investments ......................................         4,105          1,877
Non-compete agreements and goodwill - net ............................         3,013          4,422
Other assets .........................................................        16,407         21,856
                                                                              ------         ------
     Total assets ....................................................    $1,013,851     $1,032,645
                                                                          ==========     ==========

               LIABILITIES AND SHAREHOLDERS' EQUITY
Liabilities:
  Acquisition lines of credit ........................................    $  166,600     $  123,000
  Unsecured Notes due 2000 ...........................................        81,381         81,381
  6.95% Unsecured Notes due 2002 .....................................       125,000        125,000
  6.95% Unsecured Notes due 2007 .....................................       100,000        100,000
  Other long-term borrowings .........................................        20,566         26,973
  Subordinated convertible debentures due 2001 .......................        48,405         48,405
  Accrued expenses and other liabilities .............................        14,818         22,124
                                                                              ------         ------
     Total liabilities ...............................................       556,770        526,883

Shareholders' equity:
  Preferred Stock $1.00 par value:
     Authorized - 10,000 shares
     Issued and outstanding - 2,300 shares Class A
        with an aggregate liquidation preference of $57,500 .........         57,500         57,500
     Issued and outstanding - 2,000 shares Class B
        with an aggregate liquidation preference of $50,000 .........         50,000         50,000
  Common stock $.10 par value:
     Authorized - 100,000 shares in 1999 and 50,000 shares in 1998
     Issued and outstanding - 19,877 shares in 1999 and
        20,057 shares in 1998 .......................................          1,988          2,006
  Additional paid-in capital ........................................        447,304        452,439
  Cumulative net earnings ...........................................        232,105        212,434
  Cumulative dividends paid .........................................       (331,341)      (266,054)
  Stock option loans ................................................         (2,499)        (2,863)
  Unamortized restricted stock awards ...............................           (526)          (461)
  Accumulated other comprehensive income ............................          2,550            761
                                                                               -----            ---
     Total shareholders' equity ......................................       457,081        505,762
                                                                             -------        -------
     Total liabilities and shareholders' equity ......................    $1,013,851     $1,032,645
                                                                          ==========     ==========
</TABLE>


                      See accompanying notes.

                                      F-2
<PAGE>

                        OMEGA HEALTHCARE INVESTORS, INC.
                      CONSOLIDATED STATEMENTS OF OPERATIONS

<TABLE>
<CAPTION>

                                                                              Year Ended December 31,
                                                                         1999           1998          1997
                                                                         ----           ----          ----
                                                                     (In thousands, except per share amounts)
<S>                                                                       <C>            <C>           <C>

Revenue:
  Rental income ...................................................     $76,389        $72,072       $54,073
  Mortgage interest income ........................................      36,369         30,399        28,727
  Other investment income .........................................       6,770          5,652         6,888
  Other real estate income ........................................       1,151              -             -
  Miscellaneous ...................................................       1,696            615         1,132
                                                                          -----            ---         -----
                                                                        122,375        108,738        90,820

Expenses:
  Depreciation and amortization ...................................      24,211         21,542        16,910
  Interest ........................................................      42,366         31,860        24,423
  General and administrative ......................................       6,120          5,365         4,636
                                                                          -----          -----         -----
                                                                         72,697         58,767        45,969
                                                                         ------         ------        ------

Earnings before gain (loss) on asset dispositions .................      49,678         49,971        44,851
Gain (loss) on asset dispositions:
  Gain on distribution of Omega Worldwide, Inc. ...................          -          30,240            -
  Loss on assets sold and held for sale - net .....................     (30,007)        (4,002)           -
                                                                        -------         ------        ------
Net earnings ......................................................      19,671         76,209        44,851
Preferred stock dividends .........................................      (9,631)        (8,194)       (3,546)
                                                                         ------         ------        ------
Net earnings available to common ..................................    $ 10,040       $ 68,015      $ 41,305
                                                                       ========       ========      ========

Net Earnings Available to Common per share:
  Basic net earnings before gain (loss) on asset dispositions .....       $2.01          $2.09         $2.16
                                                                          =====          =====         =====
  Diluted net earnings before gain (loss) on asset dispositions ...       $2.01          $2.08         $2.16
                                                                          =====          =====         =====
  Basic net earnings ..............................................       $0.51          $3.39         $2.16
                                                                          =====          =====         =====
  Diluted net earnings ............................................       $0.51          $3.39         $2.16
                                                                          =====          =====         =====

Weighted Average Shares Outstanding:
  Basic ...........................................................      19,877         20,034        19,085
                                                                         ======         ======        ======
  Diluted .........................................................      19,877         20,041        19,137
                                                                         ======         ======        ======

Total comprehensive income ........................................    $ 21,460       $ 76,970      $ 44,851
                                                                       ========       ========      ========
</TABLE>

                   See accompanying notes.

                                      F-3
<PAGE>


                        OMEGA HEALTHCARE INVESTORS, INC.
                 CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
                    (In thousands, except per share amounts)


<TABLE>
<CAPTION>

                                                                            Common          Additional                  Cumulative
                                                                            Stock            Paid-in        Preferred       Net
                                                                           Par Value         Capital          Stock       Earnings
                                                                           ---------         -------          -----       --------
<S>                                                                           <C>            <C>              <C>           <C>

 Balance at December 31, 1996 (18,175 Shares) .......................      $   1,817        $ 404,311                     $ 91,374
  Issuance of common stock:
   Grant of restricted stock (39 shares at an average of
    $34.488 per share) net of provision charged to operations .......              4            1,310
   Dividend Reinvestment Plan (53 shares) ...........................              5            1,676
   Conversion of debentures, net of issue costs (1,129 shares) ......            113           31,535
   Stock options exercised (12 shares) ..............................              1              270
   Acquisition of real estate (67 shares) ...........................              7            2,423
  Issuance of preferred stock .......................................                          (2,311)      $ 57,500
  Net earnings for 1997 .............................................                                                       44,851
  Common dividends paid ($2.58 per share)
  Preferred dividends paid ($1.156 per share)
                                                                             ------------------------------------------------------
 Balance at December 31, 1997 (19,475 shares) ......................           1,947           439,214        57,500       136,225
  Issuance of common stock:
   Grant of restricted stock (3 shares at an average of $38.112
    per share) net of provision charged to operations ..............                                42
   Dividend Reinvestment Plan (58 shares) ..........................              6              1,826
   Conversion of debentures, net of issue costs (522 shares) .......             52             13,810
   Stock options exercised (151 shares) ............................             15              3,780
   Acquisition of real estate (8 shares) ...........................              1                282
   Stock option loans from directors, officers and employees
   Shares purchased and retired (156 shares) .......................            (15)            (4,515)
  Issuance of preferred stock ......................................                            (2,000)      50,000
  Net earnings for 1998 ............................................                                                        76,209
  Distribution of common shares of Omega Worldwide, Inc.
  Common dividends paid ($2.68 per share)
  Preferred dividends paid (Series A of $2.312 per share and
  Series B of $1.078 per share)
  Unrealized Gain on Omega Worldwide, Inc.
                                                                             ------------------------------------------------------
Balance at December 31, 1998 (20,057 shares) .......................          2,006            452,439      107,500        212,434
 Issuance of common stock:
  Grant of restricted stock (1 shares at an average of $29.709
   per share) net of provision charged to operations ................                               270
  Dividend Reinvestment Plan (113 shares) ...........................             11              2,370
  Acquisition of real estate (8 shares) .............................              1                301
  Payments on stock option loans from directors, officers and employees
  Shares purchased and retired (320 shares) ........................             (30)            (8,076)
 Net earnings for 1999 .............................................                                                        19,671
 Common dividends paid ($2.80 per share)
 Preferred dividends paid (Series A of $2.313 per share and
  Series B of $2.156 per share)
 Unrealized Gain on Omega Worldwide, Inc.
                                                                             ------------------------------------------------------
Balance at December 31, 1999 (19,877 shares) ......................         $ 1,988          $ 447,304    $ 107,500      $ 232,105
                                                                             ======================================================

                                      F-4
<PAGE>

                                                                                                                         Accumulated
                                                                                            Unamortized       Stock        Other
                                                                           Cumulative       Restricted       Option    Comprehensive
                                                                           Dividends       Stock Awards       Loans        Income
                                                                           ---------       ------------       -----        ------
 Balance at December 31, 1996 (18,175 Shares) .....................       $(114,393)           $  (102)
  Issuance of common stock:
   Grant of restricted stock (39 shares at an average of
    $34.488 per share) net of provision charged to operations .....                               (739)
   Dividend Reinvestment Plan (53 shares)
   Conversion of debentures, net of issue costs (1,129 shares)
   Stock options exercised (12 shares)
   Acquisition of real estate (67 shares)
  Issuance of preferred stock
  Net earnings for 1997
  Common dividends paid ($2.58 per share) .........................         (48,772)
  Preferred dividends paid ($1.156 per share) .....................          (2,659)
                                                                          ---------------------------------------------------------
 Balance at December 31, 1997 (19,475 shares) .....................        (165,824)              (841)
  Issuance of common stock:
   Grant of restricted stock (3 shares at an average of $38.112
    per share) net of provision charged to operations .............                                380
   Dividend Reinvestment Plan (58 shares)
   Conversion of debentures, net of issue costs (522 shares)
   Stock options exercised (151 shares)
   Acquisition of real estate (8 shares)
   Stock option loans from directors, officers and employees ......                                        $ (2,863)
   Shares purchased and retired (156 shares)
  Issuance of preferred stock
  Net earnings for 1998
  Distribution of common shares of Omega Worldwide, Inc. ...........         (39,062)
  Common dividends paid ($2.68 per share) ..........................         (53,693)
  Preferred dividends paid (Series A of $2.312 per share and
  Series B of $1.078 per share) ....................................          (7,475)
  Unrealized Gain on Omega Worldwide, Inc. .........................                                                        $  761
                                                                          ---------------------------------------------------------
Balance at December 31, 1998 (20,057 shares) ......................         (266,054)              (461)      (2,863)          761
 Issuance of common stock:
 Grant of restricted stock (1 shares at an average of $29.709
 per share) net of provision charged to operations ................                                 (65)
 Dividend Reinvestment Plan (113 shares)
 Acquisition of real estate (8 shares)
 Payments on stock option loans from directors,
   officers and employees .........................................                                              67
 Shares purchased and retired (320 shares) ........................                                             297
 Net earnings for 1999
 Common dividends paid ($2.80 per share) ..........................         (55,655)
 Preferred dividends paid (Series A of $2.313 per share and
  Series B of $2.156 per share) ...................................          (9,632)
 Unrealized Gain on Omega Worldwide, Inc. .........................                                                          1,789
                                                                        -----------------------------------------------------------
Balance at December 31, 1999 (19,877 shares) ......................        $(331,341)            $ (526)     $(2,499)      $ 2,550
                                                                        ===========================================================

</TABLE>

                             See accompanying notes.

                                      F-4
<PAGE>

                        OMEGA HEALTHCARE INVESTORS, INC.
                      CONSOLIDATED STATEMENTS OF CASH FLOWS


<TABLE>
<CAPTION>

                                                                               Year Ended December 31,
                                                                               -----------------------
                                                                             1999        1998        1997
                                                                             ----        ----        ----
                                                                                    (In thousands)
<S>                                                                           <C>         <C>         <C>
Operating activities
 Net earnings ......................................................      $ 19,671      $76,209     $44,851
 Adjustment to reconcile net earnings to cash provided
  by operating activities:
  Depreciation and amortization ....................................        24,211       21,543      16,910
  Cash collected on assets held for sale ...........................         2,774        1,281           -
  Provision for impairment loss and loss on sales,
   less realized gains .............................................        30,007        4,002           -
  Other non-cash charges ...........................................           763          898       1,232
  Gain on distribution of Omega Worldwide ..........................             -      (30,240)          -
Funds from operations available for distribution
 and investment ....................................................        77,426       73,693      62,993
                                                                            ------       ------      ------
Net change in operating assets and liabilities .....................        (3,114)      (3,980)     (2,562)
                                                                            ------       ------      ------

Net cash provided by operating activities ..........................        74,312       69,713      60,431

Cash flows from financing activities
 Proceeds of acquisition lines of credit ...........................        43,600       64,700      52,300
 Proceeds from unsecured note offering .............................             -      125,000     100,000
 Proceeds from preferred stock offering ............................             -       50,000      57,500
 Payments of bank term loan ........................................             -            -     (25,000)
 Payments of long-term borrowings ..................................        (1,078)        (612)     (6,578)
 Receipts from Dividend Reinvestment Plan ..........................         2,381        1,832       1,681
 Dividends paid ....................................................       (65,287)     (61,168)    (51,431)
 Purchase of Company common stock ..................................        (8,106)      (3,545)          -
 Costs of raising capital ..........................................             -       (3,290)     (4,702)
 Other .............................................................          (957)         356        (587)
                                                                              ----          ---        ----
Net cash (used in) provided by financing activities ................       (29,447)     173,273     123,183

Cash flows from investing activities
 Acquisition of real estate ........................................       (79,844)    (157,474)   (184,877)
 Placement of mortgage loans .......................................       (22,987)    (125,850)    (11,155)
 Proceeds from sale of real estate investments - net ...............        18,198       37,771           -
 Investment in Principal Healthcare Finance Limited ................             -            -        (760)
 Net proceeds from sale of Omega Worldwide shares ..................             -       16,938           -
 Funding of other investments - net ................................       (14,714)     (17,488)     (6,237)
 Collection of mortgage principal ..................................        54,749        3,748      13,365
 Other .............................................................         1,961          746         306
                                                                              -----          ---        ---
Net cash used in investing activities ..............................       (42,637)    (241,609)   (189,358)
                                                                           -------     --------    --------

Increase (decrease) in cash and short-term investments .............         2,228        1,377      (5,744)
Cash and short-term investments at beginning of year ...............         1,877          500       6,244
                                                                             -----          ---       -----
Cash and short-term investments at end of year .....................       $ 4,105      $ 1,877       $ 500
                                                                           =======      =======       =====
</TABLE>


                            See accompanying notes.

                                      F-5
<PAGE>

                        OMEGA HEALTHCARE INVESTORS, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 1 -- ORGANIZATION AND SIGNIFICANT ACCOUNTING POLICIES

Organization

    Omega Healthcare Investors, Inc., a Maryland corporation ("the Company"), is
a  self-administered  real estate  investment  trust  (REIT).  From the date the
Company  commenced  operations in 1992,  it has invested  primarily in long-term
care  facilities,  which include nursing homes,  assisted living  facilities and
rehabilitation  hospitals.  It currently has investments in 216 income-producing
healthcare  facilities,  with a principal  focus on  diversified  investments in
long-term care facilities located in the United States.

Consolidation

    The consolidated  financial  statements  include the accounts of the Company
and its wholly-owned subsidiaries after elimination of all material intercompany
accounts and transactions.

Real Estate Investments

    Investments in leased real estate properties and mortgage notes are recorded
at cost and original mortgage amount,  respectively.  The cost of the properties
acquired  is  allocated   between  land  and  buildings   based  generally  upon
independent   appraisals.   Depreciation   for  buildings  is  recorded  on  the
straight-line basis, using estimated useful lives ranging from 20 to 39 years.

Other Real Estate Investments and Assets Held for Sale

    In the ordinary course of its business activities,  the Company periodically
evaluates investment  opportunities and extends credit to customers.  It also is
regularly engaged in lease and loan extensions and modifications.  Additionally,
the Company  actively  monitors and manages its  investment  portfolio  with the
objectives of improving  credit  quality and increasing  returns.  In connection
with portfolio  management,  it engages in various  collection  and  foreclosure
activities.

    When the Company acquires real estate pursuant to a foreclosure  proceeding,
it is  classified as other real estate and recorded at the lower of cost or fair
value  generally  based on appraisal.  Additionally,  when a formal plan to sell
real estate is adopted, the real estate is classified as "assets held for sale,"
with the net carrying  amount  adjusted to the lower of cost or  estimated  fair
value,  less  cost  of  disposal.   Residual  income  from  the  investment  and
depreciation of the facilities are excluded from operations after management has
committed to a plan to sell the asset.

Impairment of Assets

    Provisions for impairment losses related to long-lived assets are recognized
when expected future cash flows are less than the carrying values of the assets.
If  indicators  of impairment  are present,  the Company  evaluates the carrying
value of the  related  real estate  investments  in  relationship  to the future
undiscounted  cash flows of the underlying  facilities.  The Company adjusts the
net  carrying  value of  leased  properties,  assets  held  for  sale and  other
long-lived  assets to fair value, if the sum of the expected future cash flow or
sales proceeds is less than carrying value.

Cash and Short-Term Investments

    Short-term  investments consist of highly liquid investments with a maturity
date of three months or less when  purchased.  These  investments  are stated at
cost which approximates fair value.


                                      F-6
<PAGE>


                        OMEGA HEALTHCARE INVESTORS, INC.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)

Investments in Equity Securities

    Marketable  securities held as  available-for-sale  are stated at fair value
with  unrealized  gains and losses for the  securities  reported in  accumulated
other  comprehensive  income.  Realized  gains and losses and  declines in value
judged to be  other-than-temporary  on securities held as available-for-sale are
included  in  investment  income.  The cost of  securities  sold is based on the
specific   identification   method.   Interest  and   dividends  on   securities
available-for-sale are included in investment income.

Deferred Financing Costs

    Deferred  financing  costs are amortized on a  straight-line  basis over the
terms of the  related  borrowings.  Amortization  of  financing  costs  totaling
$1,342,000,  $1,042,000 and $829,000 in 1999, 1998, and 1997,  respectively,  is
classified as interest  expense in the  Consolidated  Statements of  Operations.
Unamortized  deferred  financing costs  applicable to debt which is converted to
common stock are charged to paid-in capital at the date of conversion.

Non-Compete Agreements and Goodwill

    Non-compete  agreements  and the excess of the purchase price over the value
of  tangible  net  assets   acquired   (i.e.,   goodwill)  are  amortized  on  a
straight-line  basis over periods  ranging  from five to ten years.  Non-compete
agreements,  which  have cost of  $4,982,000  became  fully  amortized  and were
eliminated  in  1999  by  a  charge  to  accumulated  amortization.  Accumulated
amortization  was  $3,363,000  and  $6,935,000  at  December  31, 1999 and 1998,
respectively.

Revenue Recognition

    Rental income and mortgage  interest income is recognized as earned over the
terms of the related master leases and mortgage notes, respectively. Such income
includes periodic  increases based on pre-determined  formulas as defined in the
master leases and mortgage loan agreements.  Certain mortgage agreements include
provisions  for deferred  interest  which is not payable by the  borrower  until
maturity of the related  note.  The portion of deferred  interest  recognized as
earned  approximates  $600,000  for each of the three years in the period  ended
December 31, 1999.

Federal and State Income Taxes

    As a qualified real estate investment trust, the Company will not be subject
to Federal  income taxes on its income,  and no  provisions  for Federal  income
taxes  have  been  made.  The  reported  amounts  of the  Company's  assets  and
liabilities  as of  December  31,  1999  exceeds  the tax  basis  of  assets  by
approximately $63 million.

Earnings per Share

    Basic earnings per share is computed based on the weighted average number of
common  shares  outstanding  during  the  respective  periods.   Average  shares
outstanding  for  basic  earnings  per share  were  19,877,000,  20,034,000  and
19,085,000 for 1999,  1998 and 1997,  respectively.  The  calculation of diluted
earnings per share amounts  reflects the dilutive  effect of stock options (none
for 1999,  5,999  shares for 1998 and  52,394  shares  for  1997).  The  assumed
conversion of debentures is anti-dilutive for all periods presented.


                                      F-7
<PAGE>


                        OMEGA HEALTHCARE INVESTORS, INC.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)

Stock Based Compensation

    The Company grants stock options to employees and directors with an exercise
price  equal  to the fair  value of the  shares  at the  date of the  grant.  In
accordance  with the  provisions  of APB  Opinion No. 25,  Accounting  for Stock
Issued to  Employees,  compensation  expense is not  recognized  for these stock
option grants.

Accounting Estimates

    The  preparation  of  financial  statements  in  conformity  with  generally
accepted  accounting  principles  requires  management  to  make  estimates  and
assumptions  that affect the  reported  amounts of assets and  liabilities,  the
disclosure of  contingent  assets and  liabilities  at the date of the financial
statements  and the  reported  amounts  of  revenues  and  expenses  during  the
reporting period. Actual results could differ from those estimates.


Risks and Uncertainties

    The  Company is subject to certain  risks and  uncertainties  affecting  the
healthcare industry as a result of healthcare legislation and growing regulation
by federal, state and local governments. Additionally, the Company is subject to
risks and  uncertainties as a result of changes  affecting  operators of nursing
home facilities due to the desire of governmental agencies and insurers to limit
the growth in cost of healthcare services. (See Note 4 - Concentration of Risk).


NOTE 2  --  PROPERTIES

Leased Property

         The Company's real estate properties, represented by 147 long-term care
facilities,  3  medical  office  buildings  and 2  rehabilitation  hospitals  at
December 31, 1999,  are leased under  provisions  of master  leases with initial
terms ranging from 8 to 17 years, plus renewal options. Substantially all of the
master  leases  provide for minimum  annual  rentals which are subject to annual
increases  based upon  increases  in the  Consumer  Price Index or  increases in
revenues of the underlying  properties,  with certain maximum limits.  Under the
terms of the leases,  the lessee is responsible  for all  maintenance,  repairs,
taxes and insurance on the leased properties.

    A summary  of the  Company's  investment  in real  estate  properties  is as
follows:

                                                        December 31,
                                                        ------------
                                                      1999       1998
                                                      ----       ----
                                                       (In thousands)
          Buildings.........................        $648,306    $615,846
          Land..............................          30,299      27,532
                                                    --------    --------
                                                     678,605     643,378
          Less accumulated depreciation.....         (65,854)    (56,385)
                                                   ---------   --------
               Total........................        $612,751    $586,993
                                                    ========    ========


                                      F-8
<PAGE>


                        OMEGA HEALTHCARE INVESTORS, INC.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)

    The following  table  summarizes  the changes in real estate  properties and
accumulated depreciation during 1999, 1998, and 1997:

<TABLE>
<CAPTION>

                                                              Real Estate        Accumulated
                                                               Properties       Depreciation
                                                               ----------       ------------
                                                                      (In thousands)
<S>                                                                <C>                 <C>

     Balance at December 31, 1996.........................      $376,177           $32,884
       Additions/provisions for 1997......................       184,877            15,263
                                                                --------          --------
     Balance at December 31, 1997.........................       561,054            48,147
       Additions/provisions for 1998......................       157,474            19,749
       Disposals and transfer to assets held for sale.....       (75,150)          (11,511)
                                                                --------          --------
     Balance at December 31, 1998.........................       643,378            56,385
       Additions/provisions for 1999......................        79,844            21,119
       Disposals and transfer to assets held for sale.....       (44,617)          (11,650)
                                                               ---------          --------
     Balance at December 31, 1999.........................      $678,605          $ 65,854
                                                                ========          ========

</TABLE>

     The future minimum rentals expected to be received for the remainder of the
initial terms of the leases are as follows:

                                 (In thousands)
            2000............      $ 75,697
            2001............        75,263
            2002............        69,891
            2003............        63,887
            2004............        62,784
            Thereafter......       387,607
                                   --------
                                  $735,129
                                  ========

Assets Sold or Held For Sale

    In July 1998,  management  initiated a plan to dispose of certain properties
judged to have limited incremental  potential and to re-deploy the proceeds from
sale. Following a review of the portfolio, assets identified for sale had a cost
of $95 million, a net carrying value of $83 million,  and annualized revenues of
approximately $11.4 million.  The Company recorded a provision for impairment of
$6.8 million to adjust the carrying  value of those assets judged to be impaired
to their fair value,  less cost of disposal.  During 1998, the Company completed
sales of two groups of assets,  yielding  sales proceeds of  $42,036,000.  Gains
realized in the dispositions approximated $2.8 million.

    During  1999,  the Company  completed  sales  yielding net proceeds of $18.2
million. In addition, management initiated a plan in the 1999 fourth quarter for
additional asset sales to be completed in 2000. The additional assets identified
as for sale had a cost of $33.8 million,  a net carrying amount of $28.6 million
and  annualized  revenue  of  approximately  $3.4  million.  As a result of this
review,  the Company  recorded a provision  for  impairment  of $19.5 million to
adjust the carrying value of assets targeted for sale to their fair value,  less
cost of disposal.  The Company is committed to sell the remaining  facilities as
soon as practicable. In 1999 a loss of $10.5 million was also recognized on real
estate  dispositions.  The loss stems from one tenant  exercising  its  purchase
option to acquire  three  custodial  care  facilities  and one  skilled  nursing
facility  from the Company,  as well as the sale of two  facilities  in Kentucky
that were rejected by Sun Healthcare Group,  Inc. in its comprehensive  property
agreement with the Company.


                                      F-9
<PAGE>


                        OMEGA HEALTHCARE INVESTORS, INC.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)


Other Real Estate

     The Company owns 10 facilities  located in  Massachusetts  and  Connecticut
with 1,052 licensed beds, which are operated for the Company's own account.  The
facilities  were acquired by the Company on July 14, 1999 in lieu of foreclosure
and are currently being managed by Genesis Health Ventures, Inc. At December 31,
1999, the Company had invested  approximately $65.8 million in these facilities.
Accumulated  depreciation  and  depreciation  expense for these  facilities  was
$898,000  for the year  ended  December  31,  1999.  The  Company  presently  is
considering negotiating a lease or leases with new operator(s) or selling one or
more of the facilities.  Income from investments classified as other real estate
approximated  $1,151,000,  including  $1,050,000  from these  facilities for the
period from July 15 through December 31, 1999.


NOTE 3 -- MORTGAGE NOTES RECEIVABLE

    The following  table  summarizes the changes in mortgage notes for the years
ended December 31, 1999 and 1998:

                                                            1999          1998
                                                            ----          ----

                                                              (In thousands)
        Balance at January 1.....................        $340,455     $ 218,353
          New mortgage notes.....................          22,987       125,850
          Collection of principal................         (54,749)       (3,748)
          Conversion/reclassification............         (95,076)            -
                                                        ---------      ---------
        Balance at December 31...................        $213,617     $ 340,455
                                                        =========     =========

    Mortgage  notes  receivable  relate to 64  long-term  care  facilities.  The
mortgage notes are secured by first mortgage liens on the borrowers'  underlying
real estate and personal property. Through December 31, 1999, required principal
payments  have  been  made  pursuant  to the  terms of the  underlying  mortgage
agreements.  The mortgage notes  receivable  relate to facilities  located in 13
states, operated by 12 independent healthcare operating companies.

    The Company carefully monitors  compliance with mortgages and when necessary
has initiated  collection,  foreclosure  and other  proceedings  with respect to
certain   outstanding  loans  and  expects  that  certain  mortgagors  may  seek
protection under the Bankruptcy  Code.  However,  based on management's  current
review of its outstanding mortgage loans, no provision for loss on collection is
considered necessary.

    The following are the three primary  mortgage  structures  currently used by
the Company:

    Convertible  Participating  Mortgages are secured by first mortgage liens on
the  underlying  real estate and personal  property of the  mortgagor.  Interest
rates are usually subject to annual increases based upon increases in the CPI or
increases in revenues of the underlying long-term care facilities,  with certain
maximum limits. Convertible Participating Mortgages afford the Company an option
to convert its mortgage into direct  ownership of the  property,  generally at a
point six to nine years from inception;  they are then subject to a leaseback to
the operator  for the balance of the  original  agreed term and for the original
agreed participation in revenues or CPI adjustments.  This allows the Company to
capture a portion of the potential appreciation in value of the real estate. The
operator has the right to buy out the Company's option at formula prices.




                                      F-10
<PAGE>

                        OMEGA HEALTHCARE INVESTORS, INC.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)

     Participating  Mortgages  are  secured  by  first  mortgage  liens  on  the
underlying  real estate and personal  property of the mortgagor.  Interest rates
are  usually  subject to annual  increases  based upon  increases  in the CPI or
increases in revenues of the underlying long-term care facilities,  with certain
maximum limits.

    Fixed-Rate Mortgages,  with a fixed interest rate for the mortgage term, are
also secured by first mortgage liens on the underlying  real estate and personal
property of the mortgagor.

    The outstanding principal amount of mortgage notes receivable follow:

<TABLE>
<CAPTION>

                                                                                   December 31,
                                                                                   ------------
                                                                                 1999       1998
                                                                                 ----       ----
                                                                                  (In thousands)
<S>                                                                               <C>         <C>
          Participating mortgage note due 2007; interest at 15.47%
           payable monthly (excluding 1.0% deferred interest) ...........   $  58,800   $  58,800
          Participating mortgage note due 2003; interest at 10.2%
           payable monthly ..............................................      37,500      37,500
          Participating mortgage note due 2008; interest at 9.79%
           payable monthly ..............................................      12,000      12,000
          Participating mortgage note due 2012; interest at 13.75%
           payable monthly, plus amortization of $50,000 per quarter
           commencing in 2002 ...........................................       7,031       7,031
          Participating mortgage note due 2004; interest at 10.25%
           payable monthly ..............................................           -      67,000
          Participating mortgage note due 2000; interest at 11.87%
           payable monthly plus amortization of $37,500 quarterly .......           -      26,003
          Convertible participating mortgage note due 2001; monthly
           interest payments at 15.69% with principal due at maturity ...       8,932       8,932
          Convertible participating mortgage note due 2016, monthly
           interest payments at 13.50% ..................................       8,127       8,127
          Convertible participating mortgage note due 2011; monthly
           interest payments at 10.92% ..................................           -      10,250
          Convertible participating mortgage note due 2005; interest
           at 12.44% payable monthly, plus annual amortization of
           $60,000 through 1999 and $120,000 thereafter .................           -      10,074
          Mortgage notes due 2015; monthly payments of $189,004,
           including interest at 11.01% .................................      16,656      18,738
          Mortgage note due 2010; monthly payment of $124,826,
           including interest at 11.50% .................................      12,825      12,847
          Mortgage note due 2006; monthly payment of $107,382,
           including interest at 11.50% .................................      11,035      11,053
          Other mortgage notes ..........................................      20,975      32,223
          Other convertible participating mortgage notes ................      15,297      15,430
          Other participating mortgage notes ............................       4,439       4,447
                                                                                -----       -----
                                                                             $213,617    $340,455
                                                                             ========    ========
</TABLE>

    On December 30, 1999, the Company  provided notice as to an Event of Default
and   acceleration  of  the  due  date  to  the  mortgagor  of  the  $58,800,000
participating  mortgage note. The total obligation outstanding is $63.3 million.
At that date the  mortgagor  was current with respect to principal  and interest
payments due on the loan but had failed to fully  comply with certain  covenants
and to pay certain property taxes. The Company is currently pursuing  collection
and  foreclosure  to realize upon its security for the loan and has  initiated a
foreclosure  action.  Additionally,  on January 13,  2000,  the  Company  offset
security deposits of $2.4 million against unpaid current and deferred  interest.
On January 18, the  mortgagor  filed with the  Bankruptcy  Court of  Wilmington,
Delaware for  protection  under  Chapter 11 of the  Bankruptcy  Code.  While the
Company's  collection  actions  have been  stayed as a result of the  bankruptcy
filing by the mortgagor,  the Company believes the security for its loan will be
adequate for collection of amounts due.

                                      F-11
<PAGE>


                        OMEGA HEALTHCARE INVESTORS, INC.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)

    The stated interest rates indicated  above for  Participating  Mortgages and
Convertible  Participating  Mortgages are subject to annual increases based upon
increases in the Consumer Price Index or increases in revenues of the underlying
long-term care facilities,  with certain maximum limits. Certain of the mortgage
notes,  designated as  "Convertible  Participating,"  also permit the Company to
convert the note into  ownership  of the  related  real and  personal  property.
Conversions  would  generally  result in  purchase/leaseback  transactions  with
annual  economic  benefit  to the  Company  substantially  the same as under the
mortgage notes.

    The  estimated  fair value of the Company's  mortgage  loans at December 31,
1999 is  approximately  $230,781,000.  Fair value is based on the  estimates  by
management using rates currently prevailing for comparable loans.


NOTE 4 -- CONCENTRATION OF RISK

    As of December 31, 1999,  92% of the Company's real estate  investments  are
related to long-term care facilities. The Company's facilities are located in 28
states and are operated by 24 independent healthcare operating companies.

     Investing  in  long-term  healthcare   facilities  involves  certain  risks
stemming  from  government  legislation  and  regulation  of  operators  of  the
facilities. The Company's tenants/mortgagors depend on reimbursement legislation
which will provide them  adequate  payments for services  because a  significant
portion of their  revenue is  derived  from  government  programs  funded  under
Medicare and Medicaid.  The Medicare program recently  implemented a Prospective
Payment  System  for  skilled  nursing  facilities,  which  replaced  cost-based
reimbursements  and  significantly   reduced  payments  for  services  provided.
Additionally,   certain  State  Medicaid   programs  have  implemented   similar
prospective payment systems. The reduction in payments to nursing home operators
pursuant to the Medicare and Medicaid  payment  changes has negatively  affected
the revenues of the Company's nursing home facilities.

     Most of the Company's nursing home investments were designed exclusively to
provide  long-term  healthcare  services.  These  facilities are also subject to
detailed and complex specifications for the physical characteristics as mandated
by various  governmental  authorities.  If the facilities  cannot be operated as
long-term  care  facilities,  finding  alternative  uses may be  difficult.  The
Company's  triple-net  leases  require its  tenants to comply  with  regulations
affecting  its  facilities  and the Company  regularly  monitors  compliance  by
tenants with healthcare facilities' regulations.  Nevertheless,  if tenants fail
to perform their  obligations,  the Company may be required to do so in order to
maintain the value of its investments.

     Approximately 80% of the Company's real estate  investments are operated by
7 public  companies,  including Sun Healthcare Group, Inc.  (27.3%),  Integrated
Health Services,  Inc.  (18.1%),  Advocat,  Inc.  (12.5%),  RainTree  Healthcare
Corporation  (8.3%),  Mariner  Post-Acute  Network  (6.6%),  Alterra  Healthcare
Corporation  (formerly Alternative Living  Services)(3.8%),and  Tenet Healthcare
Corp.(3.4%).  Of  the  remaining  17  operators,  none  operate  investments  in
facilities representing more than 5% of the total real estate investments.

     The Company's largest tenant,  Sun Healthcare  Group, Inc. (Sun),  recently
filed for  reorganization  under Chapter 11 of the Bankruptcy Code. Prior to the
bankruptcy  filing  by Sun,  the  Company  completed  a  comprehensive  property
agreement  with Sun related to the  facilities  leased by Sun.  This  agreement,
which has been approved by the Court,  confirmed the existing  economic terms of
lease  agreements  between  the Company  and Sun with  respect to 50  healthcare
properties, representing $219 million in investments and $23.2 million in annual
rental revenues.


                                      F-12
<PAGE>


                        OMEGA HEALTHCARE INVESTORS, INC.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)

     Many  of  the  public  nursing  home  companies   operating  the  Company's
facilities have recently reported  significant  operating and impairment losses.
Integrated Healthcare Services, Inc., RainTree Healthcare Corp. and Mariner Post
Acute Network, Inc. also have announced that they did not make interest payments
on some of their subordinated debt obligations. Advocat, Inc. recently announced
a restatement of its financial statements. The Company has initiated discussions
with all operators who are experiencing financial difficulties, as well as state
officials who regulate its properties. It also has proactively initiated various
other actions to protect its interest under its leases and mortgages. Management
believes  there are  presently no indicators of impairment on leased real estate
or losses on mortgages.


NOTE 5 - ADDITIONAL SECURITY

    The  Company  obtains   liquidity   deposits  and  letters  of  credit  from
substantially  all  operators  pursuant  to  its  leases  and  mortgages.  These
generally  represent the initial monthly rental and mortgage interest income for
periods  ranging  from  three to six  months  with  respect  to  certain  of the
investments.  Additional  security for rental and mortgage interest revenue from
operators is provided by covenants  regarding  minimum  working  capital and net
worth, liens on accounts receivable and other operating assets of the operators,
provisions for cross  default,  provisions  for  cross-collateralization  and by
corporate/personal guarantees.


NOTE 6 -- BORROWING ARRANGEMENTS

    The Company has a $200,000,000  unsecured revolving line of credit facility,
under which  borrowings  bear interest at LIBOR plus 1.125% or, at the Company's
option,  at the  prime  rate.  Borrowings  of  approximately  $117  million  are
outstanding  at December 31, 1999.  The underlying  revolving  credit  agreement
contains  various  covenants and expires on September  30, 2000.  The banks have
waived  non-compliance  with a covenant  requirement  as to  tangible  net worth
through the earlier of the date of an amendment to the existing agreement or May
31, 2000. The Company is currently in negotiations to extend the maturity of the
line of credit.  Permitted  borrowings under the agreement are based upon levels
of eligible real estate investments.  LIBOR based borrowings under this facility
bear interest at a weighted-average rate of 7.30% at December 31, 1999 and 6.63%
at December 31, 1998.

    The Company also has a $50,000,000  secured revolving line of credit,  under
which borrowings bear interest at LIBOR plus 2.00% or, at the Company's  option,
at the prime rate. This credit agreement  contains various covenants and expires
on March 31, 2002.  The agreement  permits the Company to extend the term of the
commitment for up to three  additional  years following  timely annual notice to
the bank.  LIBOR  based  borrowings  under  this  facility  bear  interest  at a
weighted-average  rate of  8.44%  at  December  31,  1999.  Investments  with an
original cost of  approximately  $78 million are pledged as collateral  for this
revolving line of credit facility.


                                      F-13
<PAGE>


                        OMEGA HEALTHCARE INVESTORS, INC.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)

    The following is a summary of long-term borrowings:
<TABLE>
<CAPTION>

                                                                       December 31,
                                                                       ------------
                                                                     1999         1998
                                                                     ----         ----
                                                                       (In thousands)
<S>                                                                 <C>           <C>
         Unsecured borrowings:
          6.95% Notes due June 2002...........................    $125,000     $125,000
          6.95% Notes due August 2007.........................     100,000      100,000
          Unsecured Notes due July 2000.......................      81,381       81,381
          Subordinated Convertible Debentures due 2001........      48,405       48,405
          Other...............................................       4,615        5,189
                                                                   --------    --------
                                                                   359,401      359,975
         Secured borrowings:
          Industrial Development Revenue Bonds................       8,595        8,795
          Mortgage notes payable to bank......................       7,356        7,635
          HUD loans...........................................           -        5,354
                                                                   -------     --------
                                                                    15,951       21,784
                                                                   -------     --------
            Total long-term borrowings........................    $375,352     $381,759
                                                                  ========     ========
</TABLE>

    In 1998, the Company  completed a $125 million public  offering of unsecured
6.95%  notes.   The  notes  were  priced  to  yield  7.04%  with  interest  paid
semi-annually.  In 1997, the Company completed a $100 million public offering of
unsecured  6.95%  notes due 2007.  The notes  were  priced to yield  6.99%  with
interest paid semi-annually.

    In 1996,  the Company  issued $95 million of 8.5%  Subordinated  Convertible
Debentures (the Debentures) due January 24, 2001. The Debentures are convertible
at any time into  shares of Common  Stock at a  conversion  price of $26.962 per
share.  The  Debentures  are  unsecured  obligations  of  the  Company  and  are
subordinate in right and payment to the Company's senior unsecured indebtedness.
As of December 31, 1999, there were 1,794,107 shares reserved for issuance under
the Debentures.

    In 1995, the Company  issued 10% and 7.4% Unsecured  Notes due July 15, 2000
in exchange for certain secured borrowings.  The effective interest rate for the
unsecured notes is 8.8%, with interest-only  payments due semi-annually  through
July 2000.

    Real estate  investments with an original cost of approximately  $25 million
are pledged as collateral for outstanding secured borrowings.  Long-term secured
borrowings  are  payable in  aggregate  monthly  installments  of  approximately
$153,000, including interest at rates ranging from 6.5% to 10.0%.

    Assuming  none  of the  Company's  borrowing  arrangements  are  refinanced,
converted or prepaid prior to maturity,  required principal payments for each of
the five years following  December 31, 1999 and the aggregate due thereafter are
set forth below:


                                      (In thousands)
                   2000............         $89,107
                   2001............          48,945
                   2002............         125,585
                   2003............             640
                   2004............             690
                   Thereafter......         110,385
                                           --------
                                           $375,352
                                           ========



                                  F-14
<PAGE>


                        OMEGA HEALTHCARE INVESTORS, INC.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)

    The  estimated  fair  values  of  the  Company's  long-term   borrowings  is
approximately $329,775,000 at December 31, 1999 and $367,993,000 at December 31,
1998. Fair values are based on the estimates by management using rates currently
prevailing for comparable loans.

NOTE 7 -- FINANCIAL INSTRUMENTS

    At December 31, 1999 and 1998,  the carrying  amounts and fair values of the
Company's financial instruments are as follows:

<TABLE>
<CAPTION>

                                                                1999                    1998
                                                           -----------------        ------------
                                                         Carrying       Fair     Carrying     Fair
                                                          Amount        Value     Amount      Value
                                                          ------        -----     ------      -----
                                                                       (In thousands)
<S>                                                         <C>           <C>       <C>        <C>

       Assets:
         Cash and short-term investments.........     $   4,105     $  4,105  $   1,877   $  1,877
         Mortgage notes receivable...............       213,617      230,781    340,455    369,416
         Other investments.......................        58,907       58,056     41,753     41,925
                                                      ---------     --------  ---------   --------
            Totals...............................     $ 276,629     $292,942  $ 384,085   $413,218
                                                      =========     ========  =========   ========
       Liabilities:
         Acquisition lines of credit.............     $ 166,600     $166,600  $ 123,000   $123,000
         6.95% Notes.............................       225,000      181,832    225,000    215,073
         Senior Unsecured Notes..................        81,381       81,054     81,381     79,220
         Subordinated Convertible Debentures.....        48,405       47,402     48,405     46,727
         Other long-term borrowings..............        20,566       19,487     26,973     26,973
                                                      ---------     --------  ---------   --------
            Totals...............................     $ 541,952     $496,375  $ 504,759   $490,993
                                                      =========     ========  =========   ========
</TABLE>


    Fair value  estimates are subjective in nature and are dependent on a number
of  important  assumptions,  including  estimates  of future cash flows,  risks,
discount rates and relevant  comparable market information  associated with each
financial  instrument  (See  Note  1 -  Risks  and  Uncertainties).  The  use of
different market  assumptions and estimation  methodologies  may have a material
effect on the reported estimated fair value amounts.  Accordingly, the estimates
presented above are not necessarily  indicative of the amounts the Company would
realize in a current market exchange.


NOTE 8 -- RETIREMENT ARRANGEMENTS

    The  Company  has  a  401(k)  Profit  Sharing  Plan  covering  all  eligible
employees. Under the Plan, employees are eligible to make contributions, and the
Company,  at its discretion,  may match  contributions and make a profit sharing
contribution.

     In 1993, the Company adopted the 1993 Retirement Plan for Directors,  which
covered  all  members  of  the  Board  of  Directors,   and  the  1993  Deferred
Compensation Plan, which covered all eligible employees and members of the Board
of  Directors.  The  Retirement  Plan for  Directors  and  participation  by the
directors in the Deferred  Compensation Plan was terminated  effective  December
31, 1997.  Accumulated  benefits to the Directors  under both plans were settled
and paid in 1998.

    The Deferred  Compensation  Plan is an unfunded plan under which the Company
may award units that result in  participation in the dividends and future growth
in the value of the Company's  common stock. The total number of units permitted
by the plan is 200,000,  of which  90,850 units have been awarded and 42,600 are
outstanding at December 31, 1999.  Units awarded to eligible  participants  vest
over a period of five years based on the participant's initial service date.

     Provisions   charged  to  operations  with  respect  to  these   retirement
arrangements totaled $123,000,  $346,000,  and $667,000 in 1999, 1998, and 1997,
respectively.
                                      F-15
<PAGE>

                        OMEGA HEALTHCARE INVESTORS, INC.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)

NOTE 9 -- SHAREHOLDERS' EQUITY AND STOCK OPTIONS

    On May 12, 1999, the Company's Board of Directors authorized the adoption of
a  shareholder  rights  plan.  The plan is designed to require a person or group
seeking  to  gain  control  of the  Company  to  offer a fair  price  to all the
Company's  shareholders.  The rights  plan will not  interfere  with any merger,
acquisition or business  combination that the Company's Board of Directors finds
is in the best interest of the Company and its shareholders.

    In  connection  with the adoption of the rights plan,  the board  declared a
dividend  distribution of one right for each common share outstanding on May 24,
1999.  The rights will not become  exercisable  unless a person  acquires 10% or
more of the Company's  common stock,  or begins a tender offer that would result
in the person  owning 10% or more of the Company's  common stock.  At that time,
each right would  entitle each  shareholder  other than the person who triggered
the rights plan to purchase  either the  Company's  common  stock or stock of an
acquiring  entity  at a  discount  to the then  market  price.  The plan was not
adopted in response to any specific attempt to acquire control of the Company.

    In January  1998,  the Company  adopted a stock  purchase  assistance  plan,
whereby the Company  extends  credit to directors  and employees to purchase the
Company's  stock through the exercise of stock options.  These loans are secured
by the shares acquired and are repayable under full recourse  promissory  notes.
The plan provides for repayment of a portion of the notes from annual  incentive
compensation.  The  notes  are  otherwise  repayable  in their  entirety  at the
earliest  to occur  of five  years  from  the date of the note or 90 days  after
termination  of  employment.  At  December  31,  1999 a total of  $2,499,337  is
outstanding, payable by participants who have loans bearing interest at 6.95% at
amounts ranging from $5,025 to $299,955.

    On April 28, 1998,  the Company  received gross proceeds of $50 million from
the issuance of 2 million shares of 8.625% Series B Cumulative  Preferred  Stock
("Preferred  Stock")  at $25 per share.  Dividends  on the  Preferred  Stock are
cumulative from the date of original issue and are payable quarterly  commencing
on August 15, 1998. On April 7, 1997,  the Company  received  gross  proceeds of
$57.5  million  from the  issuance  of 2.3  million  shares  of  9.25%  Series A
Cumulative  Preferred Stock ("Preferred  Stock") at $25 per share.  Dividends on
the Series A Preferred  Stock are cumulative from the date of original issue and
are  payable  quarterly.   At  December  31,  1999,  the  aggregate  liquidation
preference of preferred stock issued is $107,500,000.

    Under the terms of the 1993 Amended and Restated Stock Option and Restricted
Stock Plan, the Company reserved  1,100,000 shares of common stock for grants to
be issued  during a period of up to 10 years.  Options  are  exercisable  at the
market  price at the date of grant,  expire  in 10 to 11 years  from the date of
grant, and vest over 3 years. Directors,  officers and employees are eligible to
participate  in the Plan.  Options  for 545,152  shares have been  granted to 40
eligible participants. Additionally, 86,453 shares of restricted stock have been
granted  under the  provisions of the Plan.  The market value of the  restricted
shares on the date of the award was recorded as unearned compensation-restricted
stock,  with  the  unamortized   balance  shown  as  a  separate   component  of
shareholders'  equity.  Unearned  compensation is amortized to expense generally
over the vesting period, with charges to operations of $635,000,  $612,000,  and
$402,000 in 1999, 1998, and 1997, respectively.

    At  December  31,  1999,  options  currently  exercisable  (231,590)  have a
weighted average  exercise price of $27.570.  There are 468,395 shares available
for future grants as of December 31, 1999.


                                      F-16
<PAGE>


                        OMEGA HEALTHCARE INVESTORS, INC.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)

     The following is a summary of activity under the plan.  Exercise prices and
all other option data for grants prior to April 2, 1998 have been adjusted based
on a  formula  reflecting  the per  share  value  of the  distribution  of Omega
Worldwide, Inc.

<TABLE>
<CAPTION>

                                                                       Stock Options
                                                                       -------------
                                                                                         Weighted
                                                        Number of                         Average
                                                         Shares        Exercise Price      Price
                                                         ------        --------------      -----
<S>                                                        <C>              <C>             <C>

           Outstanding at December 31, 1996 ......       278,000     $19.866-  28.212    $23.169
             Granted during 1997 .................       444,250      29.740-  34.795     32.895
             Exercised ...........................       (11,524)     19.866-  24.215     22.180
                                                        --------      ---------------   --------
           Outstanding at December 31, 1997 ......       710,726      19.866-  34.795     29.265
             Granted during 1998 .................        84,000      28.938-  37.205     35.342
             Exercised ...........................      (151,200)     19.866-  30.210     23.605
             Canceled ............................       (67,599)     24.215-  35.500     33.462
                                                         -------      ---------------   --------
           Outstanding at December 31, 1998 ......       575,927        19.866-37.205     31.144
             Granted during 1999 .................       101,500        15.250-30.188     27.483
             Canceled ............................      (312,164)       28.938-36.676     33.099
                                                        --------       --------------     ------
           Outstanding at December 31, 1999 ......       365,263      $15.250-$37.205   $ 28.542
                                                         =======      ===============   ========
</TABLE>


    In 1995,  the  Financial  Accounting  Standards  Board  issued  Statement of
Financial  Accounting  Standards  (SFAS) No. 123,  "Accounting  for  Stock-Based
Compensation."  This standard prescribes a fair value based method of accounting
for employee stock options or similar equity  instruments  and requires  certain
pro forma disclosures.  For purposes of the pro forma disclosures required under
Statement  123, the estimated  fair value of the options is amortized to expense
over the option's vesting period.  Based on the Company's  option activity,  net
earnings  and net  earnings  per  share on a pro  forma  basis  does not  differ
significantly  from that determined under APB 25. The estimated weighted average
fair value of options granted in 1999, 1998 and 1997 was $168,000,  $220,000 and
$1.3 million,  respectively.  In  determining  the  estimated  fair value of the
Company's stock options as of the date of grant, a Black-Scholes  option pricing
model  was  used  with the  following  weighted-average  assumptions:  risk-free
interest rates of 6.5% in 1999, 6% in 1998 and 6.5% in 1997; a dividend yield of
10% in 1999 and  6.75% in 1998 and  1997;  volatility  factors  of the  expected
market price of the  Company's  common stock based on actual  volatility in 1999
and 15% in 1998 and 1997; and a weighted-average expected life of the options of
8 years for each of the three years.

    During  1999,  the Company  offered  holders of options the  opportunity  to
accelerate the expiration  date of options in  consideration  of a cash payment.
Twenty-two employees who were holders of options for 431,830 shares accepted the
offer and were paid a total of $38,000.  Options for 157,000  shares  granted in
1999 and canceled in 1999 under this  arrangement  are  excluded  from the above
table for 1999 and from the calculation  for the weighted  average fair value of
options granted in 1999.


    The  Black-Scholes   options  valuation  model  was  developed  for  use  in
estimating the fair value of traded  options which have no vesting  restrictions
and are fully  transferable.  In addition,  option  valuation models require the
input of highly  subjective  assumptions,  including  the  expected  stock price
volatility.  Because the Company's  employee stock options have  characteristics
significantly different from those of traded options, and because changes in the
subjective input assumptions can materially  affect the fair value estimate,  in
management's  opinion, the existing models do not necessarily provide a reliable
single measure of the fair value of its employee stock options.



                                      F-17
<PAGE>


                        OMEGA HEALTHCARE INVESTORS, INC.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)

NOTE 10 -- PRINCIPAL HEALTHCARE FINANCE LIMITED AND OMEGA
                    WORLDWIDE, INC.

    In 1995 the Company  sponsored  the  organization  of  Principal  Healthcare
Finance Limited  ("Principal"),  an Isle of Jersey company,  whose purpose is to
invest in nursing homes and  long-term  care  facilities in the United  Kingdom.
Prior to the April 2, 1998 contribution to Omega Worldwide,  Inc.  ("Worldwide")
as explained  below,  the Company had invested  $30.7 million in  Principal,  of
which $23.8 million was represented by a (pound)15 million subordinated note due
December 31, 2000, and $6.9 million was represented by an equity investment. The
Company  had also  provided  investment  advisory  and  management  services  to
Principal and had advanced temporary loans to Principal from time to time.

    In November  1997,  the Company  formed  Worldwide,  and on April 2, 1998 it
contributed  substantially  all of its Principal assets to Worldwide in exchange
for  approximately  8.5 million  shares of  Worldwide  common  stock and 260,000
shares  of Series B  preferred  stock.  Of the  8,500,000  shares  of  Worldwide
received by the Company,  approximately  5,200,000 were  distributed on April 2,
1998 to the Company's shareholders on the basis of one Worldwide share for every
3.77 common  shares of the Company  held by  shareholders  of the Company on the
record date of February 1, 1998. Of the remaining  3,300,000 shares of Worldwide
received by the Company,  2,300,000  shares were sold by the Company on April 3,
1998 for net  proceeds of  approximately  $16,250,000  in a  Secondary  offering
pursuant to a  registration  statement  of  Worldwide.  The market  value of the
distribution to shareholders  approximated  $39 million or $1.99 per share.  The
Company  recorded a non-recurring  gain of $30.2 million on the distribution and
secondary  offerings of Worldwide  common shares during 1998. As of December 31,
1999, the Company holds 1,163,000  shares of Worldwide  common stock and 260,000
shares of its preferred stock.  The market value of the Company's  investment in
Worldwide  is  $8,015,000.  The Company also holds a  $1,615,000  investment  in
Principal, represented by 990,000 ordinary shares of Principal.

    The Company has guaranteed repayment of Worldwide borrowings pursuant to its
$25 million revolving credit facility.  The Company receives a 1% annual fee and
an unused fee of 25 basis points in  consideration  for providing its guarantee.
At  December  31,  1999  borrowings  of $11.8  million  were  outstanding  under
Worldwide's revolving credit facility.  Additionally, the Company has a Services
Agreement  with  Worldwide,  which provides for the allocation of indirect costs
incurred by the Company to Worldwide.  The allocation of indirect costs is based
on the  relationship  of assets under the  Company's  management to the combined
total of those assets and assets under  Worldwide's  management.  Indirect costs
allocated  to  Worldwide   for  1999  and  1998  were   $754,000  and  $490,000,
respectively.


                                      F-18
<PAGE>


                        OMEGA HEALTHCARE INVESTORS, INC.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)

NOTE 11 -- DIVIDENDS

    In order to qualify as a real estate  investment  trust,  the Company  must,
among other requirements,  distribute at least 95% of its real estate investment
trust taxable income to its shareholders. Per share distributions by the Company
were characterized in the following manner for income tax purposes:

          Common                                    1999      1998      1997
          ------                                    ----      ----      ----
          Ordinary income.....................   $  2.100  $  2.275  $  2.425
          Return of capital...................      0.700     0.191     0.155
          Long-term capital gain..............          -     0.214         -
                                                  -------   --------  -------
               Total dividends paid...........   $  2.800  $  2.680  $  2.580
                                                  ========  ========  ========
          Common Non-Cash
          Return of capital...................    $     -  $  0.461  $      -
          Long-term capital gain..............          -     1.529         -
                                                  -------   --------  -------
               Total non-cash distribution ...    $    -   $  1.990  $      -
                                                  =======   ========  =======
          Series A Preferred
          Ordinary income.....................   $  2.313  $  2.313  $  1.156
                                                 ========  ========  ========
          Series B Preferred
          Ordinary income.....................   $  2.156  $  1.078  $      -
                                                  ========  ========  =======

NOTE 12 - SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION

Following are details of changes in operating assets and liabilities (excluding
the effects of noncash expenses), and other noncash transactions:

<TABLE>
<CAPTION>

                                                                                     For the year ended December 31,
                                                                                   1999             1998             1997
                                                                                   --------------------------------------
                                                                                     (In thousands)
<S>                                                                               <C>             <C>                <C>

   Increase (decrease) in cash from changes in operating assets
     and liabilities:
        Operating assets, including $517 and $2,896 transferred
           to held for sale in 1999 and 1998, respectively ..............       $ (568)         $ (8,183)         $ (4,361)
        Accrued interest ................................................          589               (70)            1,431
        Other liabilities ...............................................       (3,135)            4,273               368
                                                                                ------             -----               ---
                                                                              $ (3,114)         $ (3,980)         $ (2,562)
                                                                               =======           =======           =======

   Other noncash investing and financing transactions:
     Acquisition of real estate:
        Value of real estate acquired ...................................        $ 302             $ 283           $ 2,430
        Common stock issued .............................................         (302)             (283)           (2,430)
     Common stock issued for conversion of debentures ...................            -            13,862            31,648
   Interest paid during the period ......................................       40,434            30,888            22,122
</TABLE>

                                      F-19
<PAGE>


                        OMEGA HEALTHCARE INVESTORS, INC.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)

NOTE 13 -- LITIGATION

    The  Company  is  subject to  various  legal  proceedings,  claims and other
actions arising out of the normal course of business. While any legal proceeding
or claim has an element of uncertainty,  management believes that the outcome of
each lawsuit, claim or legal proceeding that is pending or threatened, or all of
them  combined,  will not have a  material  adverse  effect on its  consolidated
financial position or results of operations.

NOTE 14 -- SUBSEQUENT EVENTS

    A quarterly  dividend of $.50 per common  share was declared by the Board of
Directors on January 19, 2000,  payable on February 15, 2000 to  shareholders of
record on January 28, 2000. In addition,  the Board declared  regular  quarterly
dividends of $.578 per share and $.539 per share to be paid on February 15, 2000
to Series A and Series B Cumulative Preferred  shareholders of record on January
28, 2000, respectively.


NOTE 15 - SUMMARY OF QUARTERLY RESULTS (UNAUDITED)

The following summarizes quarterly results of operations for the years ended
December 31, 1999 and 1998.

<TABLE>
<CAPTION>

                                                                March 31       June 30      September 30     December 31
                                                                --------       -------      ------------     -----------
                                                                              (In thousands, except per share)
<S>                                                               <C>             <C>             <C>             <C>

1999
Revenues ....................................................  $ 30,023       $ 30,767        $ 31,303        $ 30,282
Net earnings available to common before
    loss on asset dispositions ..............................    10,417         10,602           9,947           9,081
Net earnings (loss) available to common .....................    10,417         10,602           9,947         (20,926)
Net Earnings Available to Common per share:
    Basic net earnings before loss on asset dispositions ....    $ 0.52         $ 0.53          $ 0.50          $ 0.46
    Diluted net earnings before loss on asset dispositions ..      0.52           0.53            0.50            0.46
    Basic net earnings (loss) ...............................      0.52           0.53            0.50           (1.05)
    Diluted net earnings (loss) .............................      0.52           0.53            0.50           (1.05)
Cash dividends paid on common stock .........................      0.70           0.70            0.70            0.70

1998
Revenues ....................................................   $26,268        $27,926         $28,434         $26,110
Net earnings available to common before
    loss on asset dispositions ..............................    10,817         10,676          10,750           9,534
Net earnings available to common ............................    10,817         40,916          10,750           5,532
Net Earnings Available to Common per share:
    Basic net earnings before loss on asset dispositions ....    $ 0.55         $ 0.53          $ 0.53          $ 0.47
    Diluted net earnings before loss on asset dispositions ..      0.55           0.53            0.53            0.47
    Basic net earnings ......................................      0.55           2.03            0.53            0.27
    Diluted net earnings ....................................      0.55           2.03            0.53            0.27
Cash dividends paid on common stock .........................      0.67           0.67            0.67            0.67
</TABLE>


Note:  During the three-month period ended December 31, 1999, the Company
   recognized a loss of $30,000 related to assets sold during the period and a
   provision for impairment of assets held for sale (See Note 2 -Properties).
   During the three-month period ended June 30, 1998, the Company realized a
   $30,240 gain on the distribution of Omega Worldwide, Inc. Additionally,
   during the three-month period ended December 31, 1998, the Company recognized
   a net $4,002 loss on asset dispositions and provision for impairment.

                                      F-20
<PAGE>
             SCHEDULE III REAL ESTATE AND ACCUMULATED DEPRECIATION
                        OMEGA HEALTHCARE INVESTORS, INC.
                                December 31, 1999
 <TABLE>
<CAPTION>
                                                                         (4)
                                                                    Gross Amount at
                                                                    Which Carried at
                                 Initial Cost   Cost Capitalized    Close of Period                                    Life on Which
                                  to Company     Subsequent to      ---------------                                     Depreciation
                                -------------     Acquisition          Buildings                                          in Latest
                                  Buildings    --------------------    and Land        (5)                                 Income
                                  and Land                  Carrying Improvements  Accumulated   Date of      Date       Statements
Description (1)      Encumbrance Improvements   Improvements Costs      Total     Depreciation  Renovation  Acquired    is Computed
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                      <C>         <C>            <C>         <C>       <C>           <C>        <C>         <C>             <C>
Sun Healthcare Group,
  Inc.:                                                                                          1964-1995
 Alabama (LTC)                   $23,584,957                          $23,584,957     $1,867,882         March 31, 1997     33 years
 California (LTC, RH)             65,912,924                           65,912,924      4,006,079         October 8, 1997    33 years
 Florida (LTC)                    10,796,688                           10,796,688        855,017         March 31, 1997     33 years
 Florida (LTC)                    10,700,000                           10,700,000        872,992         February 28, 1997  33 years
 Idaho (LTC)                         600,000                              600,000         48,953         February 28, 1997  33 years
 Illinois (LTC)                    4,900,000                            4,900,000        517,379         August 30, 1996    30 years
 Illinois (LTC)                    3,942,726                            3,942,726        312,235         March 31, 1997     33 years
 Indiana (LTC)                     3,000,000                            3,000,000        316,762         August 30, 1996    30 years
 Louisiana (LTC)                   4,602,574                            4,602,574        364,490         March 31, 1997     33 years
 Massachusetts (LTC)               8,300,000                            8,300,000        677,180         February 28, 1997  33 years
 North Carolina (LTC)             19,970,418                           19,970,418      3,313,938         June 4, 1994       39 years
 North Carolina (LTC)              2,739,021                            2,739,021        171,374         October 8, 1997    33 years
 Ohio (LTC)                       11,884,567                           11,884,567        726,917         October 8, 1997    33 years
 Tennessee (LTC)                   7,942,374                            7,942,374      1,320,020         September 30, 1994 30 years
 Texas (LTC)                       9,415,056                            9,415,056        745,602         March 31, 1997     33 years
 Washington (LTC)                  5,900,000                            5,900,000        480,936         March 31, 1997     33 years
 West Virginia (LTC)              24,793,444                           24,793,444      1,480,172         October 8, 1997    33 years
                                  ----------                           ----------      ---------
                                 218,984,749                          218,984,749     18,077,928
Integrated Health Services,
  Inc:                                                                                           1979-1993
   Florida (LTC)                  10,000,000                           10,000,000        565,998         January 13, 1998   33 years
   Florida (LTC)                  29,000,000                           29,000,000      1,461,712         March 31, 1998     33 years
   Illinois (LTC)                 14,700,000                           14,700,000        809,377         January 13, 1998   33 years
   New Hampshire (LTC)             5,800,000                            5,800,000        328,279         January 13, 1998   33 years
   Ohio (LTC)                     16,000,000                           16,000,000        806,462         March 31, 1998     33 years
   Pennsylvania (LTC)             14,400,000                           14,400,000        815,037         January 13, 1998   33 years
   Pennsylvania (LTC)              5,500,000                            5,500,000        277,221         March 31, 1998     33 years
   Washington (LTC)               10,000,000                           10,000,000      1,831,898         September 1, 1996  20 years
                                  ----------                           ----------      ---------
                                 105,400,000                          105,400,000      6,895,984

Advocat, Inc.:                                                                                   1972-1994
   Alabama (LTC)                  11,638,797      707,998              12,346,795      2,638,383         August 14, 1992  31.5 years
   Arkansas (LTC)                 37,887,832    1,473,599              39,361,431      8,615,565         August 14, 1992  31.5 years
   Kentucky (LTC)        (3)      14,897,402    1,816,000              16,713,402      2,292,281         July 1, 1994       33 years
   Ohio (LTC)                      5,854,186                            5,854,186        788,285         July 1, 1994       33 years
   Tennessee (LTC)       (2)       9,542,121                            9,542,121      2,155,012         August 14, 1992  31.5 years
   West Virginia (LTC)             5,283,525      502,338               5,785,863        802,162         July 1, 1994       33 years
                                   ---------      -------               ---------        -------
                                  85,103,863    4,499,935              89,603,798     17,291,688

RainTree Healthcare
  Corporation:                                                                                   1980-1994
   Arizona (LTC)                  24,029,032                           24,029,032        692,262        December 31, 1998   33 years
   Colorado (LTC)                 14,170,968                           14,170,968        408,257        December 31, 1998   33 years
   Indiana (LTC)                   8,383,671                            8,383,671      1,771,217        December 23, 1992 31.5 years
   Texas (LTC)                    27,141,483                           27,141,483      2,424,773        December 1, 1993    39 years
                                  ----------                           ----------      ---------
                                  73,725,154                           73,725,154      5,296,509

TLC Healthcare, Inc.:                                                                            1972-1996
   Illinois (LTC)                  1,281,412                            1,281,412         35,451        January 7, 1999     33 years
   Illinois (LTC)                  5,118,775                            5,118,775         80,684        June 1, 1999        33 years
   Missouri (LTC)                 12,301,560                           12,301,560        340,326        January 7, 1999     33 years
   Ohio (LTC)                      2,648,252                            2,648,252         73,265        January 7, 1999     33 years
   Texas (LTC)                     4,942,000                            4,942,000         77,888        June 30, 1999       33 years
   Texas (LTC)                     6,557,143                            6,557,143        439,130        September 5, 1997   33 years
   Texas (LTC)                     2,442,858                            2,442,858        128,446        March 4, 1998       33 years
                                   ---------                            ---------        -------
                                  35,292,000                           35,292,000      1,175,190

Alterra Healthcare
 Corporation:
  Colorado (AL)                    2,583,440                            2,583,440         40,721        June 14, 1999       33 years

                                      F-21
<PAGE>
  Indiana (AL)                    11,641,805                           11,641,805        183,503        June 14, 1999       33 years
  Kansas (AL)                      3,418,670                            3,418,670         53,886        June 14, 1999       33 years
  Ohio (AL)                        3,520,747                            3,520,747         55,495        June 14, 1999       33 years
  Oklahoma (AL)                    3,177,993                            3,177,993         50,093        June 14, 1999       33 years
  Tennessee (AL)                   4,068,652                            4,068,652         64,132        June 14, 1999       33 years
  Washington (AL)                  5,673,693                            5,673,693         89,431        June 14, 1999       33 years
                                   ---------                            ---------         ------
                                  34,085,000                           34,085,000        537,261
Alden Management
Services, Inc.:                                                                                    1978
   Illinois                       31,000,000       23,937              31,023,937      5,353,577        September 30, 1994  30 years

Tenet Healthcare Corp.:
   Pennsylvania (MOB)             30,031,250                           30,031,250      6,742,705        October 28, 1993  27.5 years

USA Healthcare, Inc.:                                                                              1974-1997
   Iowa(LTC)                      14,344,797      168,000              14,512,797        851,168        October 7, 1997     33 years
   Iowa(LTC)                       2,700,000                            2,700,000        285,086        August 30, 1996     30 years
                                   ---------     --------               ---------        -------
                                  17,044,797      168,000              17,212,797      1,136,254

Peak Medical of Idaho,
  Inc.:
   Idaho (LTC)                    10,500,000                           10,500,000        241,638        March 26, 1999      33 years

HQM of Floyd County,
  Inc.:
   Kentucky (LTC)                 10,250,000                           10,250,000         63,010        June 30, 1997       33 years

Hunter Management Group,
  Inc.:                                                                                            1984
  Florida (LTC)                    8,150,000          866               8,150,866      1,182,565        September 13, 1993  39 years

Liberty Assisted Living
  Center:
   Florida (AL)                    5,994,730          760               5,995,490      1,249,286        September 30, 1994  27 years

Eldorado Care Center,
  Inc. & Magnolia Manor,
  Inc.:                                                                                            1995-1998
    Illinois (LTC)                 5,100,000                            5,100,000        129,034        February 1, 1999    33 years

Kansas & Missouri, Inc.:
  Kansas (LTC)                     2,500,000                            2,500,000        431,447        September 30, 1994  30 years

Tutera Evergreen, LLC.:                                                                            1976
  Colorado (LTC)                     750,000                              750,000         49,353        June 3, 1994        30 years
                                     -------   ----------    ------       -------         ------
                                $673,911,543   $4,693,498       $0   $678,605,041    $65,853,429
                                ============   ==========       ==   ============    ===========
</TABLE>
(1) All of the real estate included in this schedule are being used in either
    the  operation  of long  term  care  facilities  (LTC),  assisted  living
    facilities (AL), rehabilitation hospital (RH) or medical office buildings
    (MOB) located in the states indicated.
(2) Certain of the real estate indicated are security for Industrial Development
    Revenue bonds totaling $8,595,000 at December 31, 1999.
(3) Certain of the real estate indicated are security for notes payable totaling
    $7,355,843 at December 31, 1999.
<TABLE>
<CAPTION>
                                                            Year Ended December 31,
(4)                                             1997               1998               1999
                                                ----               ----               ----
<S>                                              <C>                <C>                <C>
    Balance at beginning of period           $376,177,045      $561,054,194      $643,378,340
    Additions during period:
     Acquisitions                             183,229,915       157,474,363        79,676,000
     Improvements and other                     1,647,234                 -           168,000
    Disposals and transfers                             -       (75,150,217)      (44,617,299)
                                             ------------       -----------       -----------
    Balance at close of period               $561,054,194      $643,378,340      $678,605,041
                                             ============      ============      ============

(5)                                               1997              1998              1999
                                                  ----              ----              ----
     Balance at beginning of period           $32,884,104       $48,147,275       $56,385,853
     Additions during period:
      Provisions for depreciation              15,263,171        19,749,781        21,119,252
      Dispositions and transfers                        -       (11,511,203)      (11,651,676)
                                               ----------       -----------       -----------
     Balance at close of period               $48,147,275       $56,385,853       $65,853,429
                                              ===========       ===========       ===========
</TABLE>
                                      F-22
<PAGE>



                    SCHEDULE IV MORTGAGE LOANS ON REAL ESTATE
                        OMEGA HEALTHCARE INVESTORS, INC.
                                December 31, 1999
<TABLE>
<CAPTION>

                                                                                                                           Principal
                                                                                                                           Amount of
                                                                                                                            Loans
                                                                                                           Carrying       Subject to
                                                                Periodic                                   Amount of      Delinquent
                              Interest     Final Maturity       Payment              Prior   Face Amount  Mortgages(2)    Principal
 Description (1)                Rate           Date             Terms                Liens  of Mortgages      (3)        Or Interest
- -----------------------------------------------------------------------------------------------------------------------------------
<S>                             <C>            <C>                <C>                 <C>        <C>          <C>            <C>

Michigan (13 LTC facilities)   16.07%    August 13, 2007  Interest payable at        None  $58,800,000   $58,800,000      None (4)
                                                          15.07% payable monthly

North Carolina (3 LTC                                     Deferred interest at 1%
       facilities)                                        accrues monthly and is
                                                          payable at maturity of
                                                          the note

                                                          Quarterly amortization
                                                          of $1,470,000 commencing
                                                          in the year 2002

Florida (3 LTC facilities)     13.75%    August 4, 2012   Interest payable monthly   None    7,031,250     7,031,250      None

                                                          Quarterly amortization
                                                          of $50,000 commencing in
                                                          the year 2002

Florida (4 LTC facilities)     11.50%  February 28, 2010  Interest plus $1,700 of    None   12,891,500    12,824,800      None
                                                          principal payable monthly

Florida (2 LTC facilities)     11.50%    June 4, 2006     Interest plus $1,700 of    None   11,090,000    11,034,886      None
                                                          principal payable monthly

Texas (6 LTC facilities)      9.00% to     various        Interest plus $55,000 of   None    8,608,894     7,033,335      None
                               10.00%                     principal payable monthly

Tennessee (2 LTC facilities)   15.69%    April 29, 2001   Interest payable monthly   None    8,932,000     8,932,000      None

Tennessee (2 LTC facilities)   12.71%    August 1, 2016   Interest payable monthly   None   12,650,000    12,627,634      None

Ohio (6 LTC facilities)        11.01%   January 1, 2015   Interest plus $38,100 of   None   18,238,752    16,655,788      None
                                                          principal payable monthly

Georgia (2 LTC facilities)      9.79%    March 13, 2008   Interest payable monthly   None   12,000,000    12,000,000      None

Florida (5 LTC facilities)

Texas (2 LTC facilities)       10.20%   December 3, 2003  Interest payable monthly   None   37,500,000    37,500,000      None

Other Mortgage Notes:

Various                      9.00% to    2001 to 2010     Interest payable monthly   None   30,471,931    29,176,952  $5,882,009 (5)
                              13.00%                                                        ----------    ----------
                                                                                          $218,214,327  $213,616,645
                                                                                          ============  ============
</TABLE>

(1) The mortgage loans included in this schedule represent first mortgages on
    facilities used in the delivery of long-term healthcare, such facilities are
    located in the states indicated.

(2) The aggregate cost for federal income tax purposes is equal to the carrying
    amount.

                                      F-23
<PAGE>

<TABLE>
<CAPTION>

  (3)                                                               Year Ended December 31,
                                                                    -----------------------
                                                             1997            1998             1999
                                                             ----            ----             ----
<S>                                                           <C>              <C>              <C>

Balance at beginning of period                           $ 217,474,072    $ 218,353,007    $ 340,455,332
Additions during period - Placements                        11,155,491      125,850,000       22,986,500
Deductions during period - Collection of principal         (13,365,432)      (3,747,675)     (54,748,620)
Conversion to purchase leaseback/other changes               3,088,876                -      (95,076,567)
                                                             ---------      -----------      -----------
Balance at close of period                               $ 218,353,007    $ 340,455,332    $ 213,616,645
                                                         =============    =============     ============
</TABLE>

(4) At December 31, 1999 no amounts were delinquent.  However, the Company
    accelerated the due date and initiated a foreclosure action against the
    mortgagor due to failure to fully comply with certain covenants. See Note 3
    (Mortgage Notes Receivable) to the consolidated financial statements.

(5) A mortgagor with a mortgage on two facilities in Florida declared bankruptcy
    on July 8, 1999.  The bankruptcy court has ordered that all amounts owed to
    the Company (including default rate interest, late charges, attorney's fees
    and court costs), bear interest at an annual rate of 10% and that the
    mortgagor make monthly payments of $40,000 on a timely basis.  As of
    December 31, 1999, the mortgagor had complied with the court order.

                                      F-23
<PAGE>

                                   SIGNATURES

    Pursuant  to the  requirements  of  Sections  13 or 15(d) of the  Securities
Exchange Act of 1934, the Registrant has duly caused this report to be signed on
its behalf by the undersigned, thereunto duly authorized.

                                                OMEGA HEALTHCARE INVESTORS, INC.

                                           By:  /s/ David A. Stover
                                               ------------------------
                                                David A. Stover
                                                Chief Financial Officer
Dated: January 24, 2000

    Pursuant to the  requirements  of the Securities  Exchange Act of 1934, this
report has been signed by the following  persons on behalf of the Registrant and
in the capacities on the date indicated.


      Signatures                       Title                       Date
      ----------                       -----                       ----

PRINCIPAL EXECUTIVE OFFICER

/s/ ESSEL W. BAILEY, JR.            Chairman, President,       January 24, 2000
- -------------------------           Chief Executive Officer
 Essel W. Bailey, Jr.               and Director


 PRINCIPAL FINANCIAL OFFICER and
 PRINCIPAL ACCOUNTING OFFICER

/s/ DAVID A. STOVER                Vice President, Chief       January 24, 2000
- -------------------                Financial Officer and
David A. Stover                    Chief Accounting Officer


DIRECTORS

/s/ MARTHA A. DARLING                Director                  January 24, 2000
- ---------------------
Martha A. Darling


/s/ JAMES A. EDEN                    Director                  January 24, 2000
- -----------------
James A. Eden


/s/ THOMAS F. FRANKE                 Director                  January 24, 2000
- -------------------
Thomas F. Franke


/s/ HENRY H. GREER                   Director                  January 24, 2000
- ------------------
Henry H. Greer


/s/                                  Director                  January 24, 2000
- ---------------------
Harold J. Kloosterman


/s/ BERNARD J. KORMAN                Director                  January 24, 2000
- ---------------------
Bernard J. Korman


/s/ EDWARD LOWENTHAL                 Director                  January 24, 2000
- --------------------
Edward Lowenthal

/s/ ROBERT L. PARKER                 Director                  January 24, 2000
- --------------------
Robert L. Parker


<PAGE>

                                INDEX TO EXHIBITS

                  Exhibit
                  Number                    Description
                  ------                    -----------

                   3.1       Articles of Incorporation, as amended
                               (Incorporated by reference to the Registrant's
                               Form 10-Q for the quarter ended March 31, 1995)
                   3.2       Articles of Amendment to the Company's Articles
                               of Incorporation, as amended (Incorporated by
                               reference to the Company's Form 10-Q for
                               the quarterly period ended September 30, 1999)
                   3.3       Amended and Restated Bylaws, as amended April 20,
                               1999 (Incorporated by reference to Exhibit 3.1 to
                               the Company's Form 8-K dated April 20, 1999)
                   4.1       Rights  Agreement,  dated  as of  May  12,  1999,
                               between  Omega  Healthcare  Investors,  Inc.  and
                               First  Chicago  Trust  Company,  as Rights Agent,
                               including  Exhibit  A thereto  (Form of  Articles
                               Supplementary  relating  to the  Series  A Junior
                               Participating  Preferred  Stock)  and  Exhibit  B
                               thereto (Form of Right Certificate) (Incorporated
                               by reference to Exhibit 4 to the  Company's  Form
                               8-K dated April 20, 1999)
                   4.2       Form of Convertible  Debenture  (Incorporated  by
                               reference  to Exhibit 4.2 to the  Company's  Form
                               S-3 dated February 3, 1997)
                   4.3       Form of Indenture  (Incorporated  by reference to
                               Exhibit  4.2  to the  Company's  Form  S-3  dated
                               February 3, 1997)
                   4.4       Indenture  dated December 27, 1993  (Incorporated
                               by reference to Exhibit 4.2 to the Company's Form
                               S-3 dated December 29, 1993)
                   4.5       First  Supplemental  Indenture  dated January 23,
                               1996  (Incorporated  by reference to Exhibit 4 to
                               the Company's Form 8-K dated January 19, 1996)
                   4.6       1993 Stock Option and  Restricted  Stock Plan, as
                               amended and restated  (Incorporated  by reference
                               to  Exhibit A to the  Company's  Proxy  Statement
                               dated April 6, 1998)
                   4.7       Form  of  Articles  Supplementary  for  Series  A
                               Preferred  Stock  (Incorporated  by  reference to
                               Exhibit  4.1 of the  Company's  Form 10-Q for the
                               quarterly period ended March 31, 1997)
                   4.8       Articles  Supplementary  for  Series B  Preferred
                               Stock  (Incorporated by reference to Exhibit 4 to
                               the Company's Form 8-K dated April 27, 1998)
                   4.9       Form of Supplemental Indenture No. 1 dated as of
                               June 1, 1998 relating to the 6.95% Notes due 2002
                               (Incorporated by reference to Exhibit 4 to the
                               Company's Form 8-K dated June 9, 1998)
                  10.1       1993 Deferred  Compensation Plan, effective March
                               2, 1993  (Incorporated  by  reference  to Exhibit
                               10.16  to the  Company's  Form  10-K for the year
                               ended December 31, 1992)
                  10.2       Form of Note  Exchange  Agreement  -- 10%  Senior
                               Notes  due  July  15,   2000   (Incorporated   by
                               reference to Exhibit 10.1 to the  Company's  Form
                               10-Q for the quarterly period ended September 30,
                               1995)
                  10.3       Form of Note Exchange Agreement-- 7.4% Senior
                               Notes due July 15, 2000 (Incorporated by
                               reference to Exhibit 10.2 to the Company's Form
                               10-Q for the quarterly period ended September
                               30, 1995)
                  10.4       Form of Note  Exchange  Agreement  -- 7.4% Senior
                               Notes  due  July  15,   2000   (Incorporated   by
                               reference to Exhibit 10.25 to the Company's  Form
                               10-K for the year ended December 31, 1995)
                  10.5       Second Amended and Restated Loan Agreement by and
                               among Omega Healthcare Investors, Inc., the banks
                               signatory  hereto and Fleet Bank,  N.A., as agent
                               for  such  banks,   dated   September   30,  1997
                               (Incorporated  by  reference to Exhibit 10 to the
                               Company's Form 8-K dated November 10, 1997)

                                       I-1
<PAGE>

                  10.6       First  Amendment  of Purchase  Agreement,  Master
                               Lease  Agreement,  Facility  Leases and  Guaranty
                               between Delta Investors I, LLC and Sun Healthcare
                               Group,  Inc. and Delta  Investors II, LLC and Sun
                               Healthcare Group, Inc. (Incorporated by reference
                               to Exhibits 99.1 and 99.2 to the  Company's  Form
                               8-K dated April 30, 1998)
                  10.7       Form  of  Loan   Agreement  by  and  among  Omega
                               Healthcare  Investors,  Inc.  and  certain of its
                               subsidiaries  and the Provident  Bank dated March
                               31,  1999   (Incorporated  by  reference  to  the
                               Company's  Form  10-Q  for the  quarterly  period
                               ended March 31, 1999)
                  10.8       Forbearance Agreement by and between Delta
                               Investors I, LLC, Delta Investors II, LLC, Omega
                               Healthcare Investors, Inc., OHI (Illinois),
                               Inc. and Sun Healthcare Group, Inc. dated October
                               13, 1999*
                  11         Statement re: computation of per share earnings*
                  12         Ratio of Earnings to Combined Fixed Charges and
                               Preferred Stock Dividends*
                  21         Subsidiaries of the Registrant*
                  23         Consent of Ernst & Young LLP*
                  27         Financial Data Schedule*


- ---------
* Exhibits which are filed herewith on the indicated sequentially numbered page.


                                       I-2



                              FORBEARANCE AGREEMENT


         This  Forbearance  Agreement  ("Agreement") is made and entered into on
October 13, 1999 by and between the entities  identified on the  signature  page
hereof (each a "Lessee" and collectively "Lessees");  DELTA INVESTORS I, LLC , a
Michigan limited liability company,  DELTA INVESTORS II, LLC, a Michigan limited
liability company, OMEGA HEALTHCARE INVESTORS,  INC., a Maryland corporation and
OHI (ILLINOIS),  INC., an Illinois corporation (each a "Lessor" and collectively
"Lessors");   and  SUN   HEALTHCARE   GROUP,   INC.,   a  Delaware   corporation
("Guarantor").

                                R E C I T A L S:

         A. Lessees,  each of which is a subsidiary or second tier subsidiary of
Guarantor,  and Lessors are parties to the Leases and  Subleases  identified  on
attached Exhibit A (each a "Lease" and collectively,  the "Leases").  The Leases
relate to certain health care  facilities  also  identified on Exhibit A (each a
"Facility" and collectively,  the "Facilities").  The obligations of the Lessees
under the Leases are secured by the  Security  Agreements  and other  Agreements
identified on attached Exhibit B (each a "Security  Agreement" and collectively,
the "Security Agreements").  Guarantor has executed the Guaranty with respect to
all of the Leases except the Complete Care Lease.

         B. On or about May 28, 1999,  the Lessors  forwarded to the  respective
Lessees and other  persons  required  to receive  notices  under the  applicable
Leases ("Other Persons"),  and the Lessees and Other Persons received Notices of
Default pursuant to which the Lessors advised the Lessees and Other Persons that
the Lessees had failed to pay certain  Minimum Rent and  Additional  Charges (as
defined in the Leases),  and that the failure to cure these defaults  within the
time set forth in the  Notices of  Default  would  constitute  Events of Default
under  all  of  the  Leases,  except  the  Complete  Care  Leases.  The  Lessees
acknowledge  that on or about  September 3, 1999,  the Lessors  forwarded to the
Lessees  and to Other  Persons,  and the  Lessees  and Other  Persons  received,
Notices of  Termination  pursuant to which the  Lessors  advised the Lessees and
Other  Persons that (I) the Lessees had not cured all of the defaults  described
in the  Notices of  Default,  and (II)  pursuant  to the terms of the Leases (a)
Events of Default had occurred  under the Leases,  other than the Complete  Care
Leases, and (b) as a result of the Events of Default, the Leases, other than the
Complete Care Leases, would terminate on September 13, 1999.

         C. Lessors contend that all of the Leases, except for the Complete Care
Lease, were terminated  effective  September 13, 1999 pursuant to the Notices of
Default and Notices of  Termination  identified  in Recital B.  Lessors  further
contend  that  Lessors  are  entitled  to  immediate  possession  of the  Leased
Properties.  Lessees  and  Guarantor  contend  that the  Notices of Default  and
Notices of Termination were ineffective,  and that all of the Leases continue in
full force and effect.

         D.   Guarantor  and  Lessees  are  currently   experiencing   financial
difficulties,  and anticipate  that they will file a Case or Cases under Chapter
11  of  the  United  States  Bankruptcy  Code  on or  before  October  15,  1999
("Filing").  The date on which Guarantor and the Lessees actually file such Case
or Cases is hereinafter  referred to as the "Filing Date" and such Case or Cases
are hereinafter referred to as the "Case or Cases."


<PAGE>




         E. The parties hereto wish to set forth in writing  certain  agreements
which they have reached concerning (i) the continued occupancy of the Facilities
between the date hereof and the Filing Date, (ii) certain actions to be taken by
the parties after the Filing Date, (iii) certain  agreements with respect to the
transition  of  operations  of the  Rejected  Lease  Facilities,  and  (iv)  the
amendment and clarification of certain provisions of the Leases.

         NOW, THEREFORE, the parties hereto hereby agree as follows:

1.       DEFINITIONS

         Terms,  if not  defined  elsewhere  herein,  shall  have  the  meanings
assigned to them in the  Recitals  or in this  Section and include the plural as
well  as the  singular,  all  references  to  designated  "Sections"  and  other
subdivisions  are to the  designated  Sections  and other  subdivisions  of this
Agreement and the words  "herein,"  "hereof" and  "hereunder" and other words of
similar  import  refer to this  Agreement  as a whole and not to any  particular
Section or other subdivision:

                  Affiliate:  Any Person which,  directly or  indirectly,
                    Controls or is Controlled by or is under common Control
                    with another Person.

                  Amended Delta I Facility Leases: The Original Delta I Facility
                    Leases and the February/March 1997 Leases.

                  Assumed Manor Care Leases: The Manor Care Leases so designated
                    on Exhibit A.

                  Assumption  and Rejection  Order:  The Order of the Bankruptcy
                    Court to be entered  granting the Motion to Assume and
                    Reject as contemplated by Sections III and V hereof.  The
                    Assumption  and Rejection  Order shall be in all material
                    respects in the form attached hereto as Exhibit C.

                  Bankruptcy Court:  The United States Bankruptcy Court having
                    jurisdiction over the Case or Cases.

                  Base Rent  Allocable to the Assumed  Manor Care Leases:  The
                    Initial  Base Rent  Allocable to the Assumed  Manor Care
                    Leases,

                              1.    If the Effective Date is prior to January 1,
                                    2000,  prorated  for  the  period  from  the
                                    Effective Date through  December 31, 1999 by
                                    multiplying  the Initial Base Rent Allocable
                                    to  the  Assumed  Manor  Care  Leases  by  a
                                    fraction  in  which  the  numerator  is  the
                                    number  of  days  in  such  period  and  the
                                    denominator is 365;



<PAGE>


                              2.    increased  for the period  commencing on the
                                    later of (i)  January  1,  2000 and (ii) the
                                    Effective  Date and ending on  December  31,
                                    2000 by the  lesser of (y) one and  one-half
                                    times  the  increase  in the Cost of  Living
                                    Index (as  defined in the  Qualicorp  Lease)
                                    during the preceding  Lease Year and (z) two
                                    and one-half  percent  (2.5%) of the Initial
                                    Base Rent  Allocable  to the  Assumed  Manor
                                    Care Leases  (prorated  for such period on a
                                    per  diem  basis  if such  period  commences
                                    after January 1, 2000);

                              3.    increased  thereafter  on each January 1
                                    during the Fixed Term (as defined in the
                                    Qualicorp  Lease) and, if Lessee  exercises
                                    its right to renew the Term (as  defined in
                                    the  Qualicorp  Lease), the First Extension
                                    Term (as defined in the Qualicorp  Lease),
                                    for the following  twelve (12) month period
                                    (or, as to the First Extension  Term,  pro
                                    rata for the  period  between  January 1 of
                                    the last  Lease Year of the First Extension
                                    Term and the  expiration  of the  First
                                    Extension  Term) by the  lesser  of (i) one
                                    and one-half  times the increase in the Cost
                                    of Living Index  during the preceding twelve
                                    (12) month period and (ii) two and one-half
                                    percent  (2.5%) of the Base Rent  Allocable
                                    to the Assumed  Manor Care Leases for the
                                    immediately preceding twelve (12) month
                                    period; and

                             4.     if Lessee exercises its right to renew the
                                    Term for the Second Extension Term (as
                                    defined in the Qualicorp  Lease),  increased
                                    on January 1 during the first Lease Year of
                                    the Second Extension Term, for the following
                                    twelve (12) month period (or, as to the last
                                    Lease Year in the Second  Extension  Term,
                                    pro rata for the period between January 1 of
                                    such Lease Year (as defined in the Qualicorp
                                    Lease) and the Expiration Date (as defined
                                    in the  Qualicorp  Lease)) to the  greater
                                    of (i) the Fair  Market  Value Rent (as
                                    defined in the Qualicorp Lease) for the
                                    Elkhart,  Indiana and Danville,  Illinois
                                    Leased Properties and (ii) the then current
                                    Base Rent  Allocable to the Assumed  Manor
                                    Care Leases,  increased by the lesser of (x)
                                    one and one-half  times the increase in the
                                    Cost of Living Index during the preceding
                                    twelve (12) month period and (y) two and
                                    one-half  percent (2.5%) of the Base Rent
                                    Allocable to the Assumed Manor Care Leases
                                    for the immediately preceding twelve (12)
                                    month period.

                  Business Day: Each Monday,  Tuesday,  Wednesday,  Thursday and
                   Friday which is not a day on which  national  banks in the
                   City of New York, New York are authorized, or obligated, by
                   law or executive order, to close.

                  Complete Care Lease:  The Lease so described on Exhibit A.

                  Control (and its corollaries "Controlled by" and "under common
                   Control with"):  Possession,  directly or indirectly,  of the
                   power to direct or cause the  direction of the  management
                   and  policies of a Person,  through the ownership of voting
                   securities, partnership interests or other equity interests.



<PAGE>


                  Delta I: Delta Investors I, LLC, a Michigan limited  liability
                   company, the sole member of which is Omega Healthcare
                   Investors, Inc.

                  Delta I Letter of Credit  Agreement:  The Amended and Restated
                   Letter of Credit  Agreement  dated as of February 28, 1997
                   between Omega Healthcare Investors, Inc. and Guarantor  with
                   respect to the February/March 1997 Leases.

                  Delta I Master Lease:  The Delta I Master Lease Agreement and
                   the Original Delta I Facility Leases.

                  Delta I Master Lease  Agreement:  The Master  Lease  Agreement
                   between Delta I and the Original  Delta I Lessees,  dated as
                   of October 7, 1997, as amended by the First Delta I Amendment
                   and the Second Delta Amendment.

                  Delta  II:  Delta  Investors  II,  LLC,  a  Michigan   limited
                   liability company, the sole member of which is Omega
                   Healthcare Investors, Inc.

                  Delta II Facility Leases: The Leases so described on Exhibit A

                  Delta II Master Lease:  The Delta II Master Lease Agreement
                   and the Delta II Facility Leases.

                  Delta II Master Lease  Agreement:  The Master Lease  Agreement
                   between Delta II and the Original Delta II Lessees, dated as
                   of October 7, 1997, as amended by the First Delta II
                   Amendment and the Second Delta Amendment.

                  Effective Date:   The date after entry of the Assumption and
                   Rejection Order on which all of Lessees'  Effective Date
                   Obligations have been satisfied.

                  Facility:  As defined in each of the Leases.

                  February/March 1997 Leases: The Leases so described on
                   Exhibit A.

                  First  Delta I  Amendment:  The First  Amendment  of  Purchase
                   Agreement, Master Lease Agreement,  Facility Leases and
                   Guaranty dated April 24, 1998, among Delta I, Guarantor and
                   the Original Delta I Lessees.

                  First  Delta II  Amendment:  The First  Amendment  of Purchase
                   Agreement, Master Lease Agreement,  Facility Leases and
                   Guaranty dated April 24, 1998, among Delta II, Guarantor and
                   the Delta II Lessees.

                  Forbearance  Period:  The period commencing on the date hereof
                   and ending when and if this Agreement is terminated in
                   accordance with its terms.

                  Guaranty:  The  Amended  and  Restated  Guaranty  executed  by
                   Guarantor  in favor of Lessors  as of  October 7, 1997,  as
                   amended by the First Delta I Amendment, the First Delta II
                   Amendment and the Second Delta Amendment.


<PAGE>


                  Initial  Base Rent  Allocable to the Assumed  Manor Care
                   Leases:  Nine  Hundred  Thirty  Three  Thousand  Eighty Four
                   Dollars ($933,084.00).

                  Leased  Property:  Any  and  all of  the  property,  real  and
                   personal,  tangible and intangible,  leased pursuant to a
                   Lease; and, if defined in a Lease, with respect to such Lease
                   as so defined.

                  Lessees'  Effective  Date  Obligations:  (1)  Satisfaction  of
                   Lessees' Monetary  Obligations;  (2) Lessees' transfer and
                   relinquishment of the Rejected Lease Assets as required by
                   this Agreement;  (3) Lessees'  execution of the  agreements
                   that it is  required  by this  Agreement  to  execute;  and
                   (4)Guarantor's  and  Lessees'  release of  Lessors  as set
                   forth in  Section  XI.A. hereof.

                  Lessees'  Monetary  Obligations:  (i)  The  obligation  of the
                   Liberty  Lessees to make an additional  security  deposit of
                   Sixty Nine Thousand Six Hundred Twenty Six and 85/100 Dollars
                   ($69,626.85)  as set forth in Section VIII.D.  hereof;  (ii)
                   the  obligation of the Lessees to pay Lessors Two Hundred
                   Fourteen  Thousand Two Hundred Fifty Eight and 42/100 Dollars
                   ($214,258.42)  to cure the monetary defaults set forth in
                   attached Exhibit D; (iii) the obligation of the Lessees under
                   the Sun Delta I Master Lease, the Sun Delta II Master Lease
                   and the Sun Liberty Master Lease to pay to the Lessors
                   thereunder the Sun Delta I Master Lease Minimum Rent
                   Increase, the Sun Delta II Master Lease Minimum Rent Increase
                   and the Sun Liberty Master Lease Minimum Rent  Increase,
                   respectively, for the period from  November 1, 1999 through
                   the Effective  Date;  and (iv) the obligation of the Lessee
                   under the Rejected  Leases to pay Base Rent pursuant to
                   Section IX.B.3 if any amount thereof shall be unpaid as of
                   the Effective Date.

                  Liberty Leases:  The Leases so described on Exhibit A.

                  Manor Care Leases:  The Leases so described on Exhibit A.

                  Motion Filing Date:  The date of filing with the Bankruptcy
                   Court of the Motion to Assume or Reject.

                  Motion  to  Assume  and  Reject:  A motion  to be filed by the
                   Lessees and  Guarantor  within five (5) Business  Days of the
                   Filing Date which shall seek entry of the Assumption and
                   Rejection Order. The Motion to Assume and Reject  shall be
                   prepared  by counsel  for the Lessees and shall be reasonably
                   acceptable to counsel for Lessors.

                  Notice:  Any written notice given by any party hereto in
                   accordance  with the notice  provisions set forth in Section
                   XII hereof.

                  Operations  Transfer  Agreement:  An agreement in all material
                   respects  in the form  attached  hereto  as  Exhibit  E which
                   shall,  except as otherwise  set forth  herein,  govern the
                   transfer of  operations  of a Rejected Lease Facility from
                   Lessee to Transferee.

                  Original Delta I Facility Leases:  The Leases so described on
                   Exhibit A.

                  Person:  Any natural person,  trust, partnership, corporation,
                   joint venture,  limited  liability company or other legal
                   entity.


<PAGE>



                  Qualicorp Lease:  The Lease so described on Exhibit A.

                  Qualicorp  Letter  of  Credit  Agreement:  The  Letter  of
                   Credit  Agreement  dated  June 1, 1997 by and among  Omega
                   Healthcare Investors, Inc., OHI (Illinois), Inc. and
                   Guarantor entered into with respect to the Qualicorp Lease.

                  Rejected Lease:  Each Lease specified to be rejected in
                   Section III hereof.

                  Rejected  Lease Assets:  With respect to each Rejected  Lease,
                   all of the  real  and  personal  property  covered  thereby
                   or by any  Security Agreement  executed by the Lessee
                   thereunder in favor of the Lessor  thereunder, including
                   without  limitation the Leased Property (with respect to the
                   Rejected Manor Care Leases and as defined therein) and the
                   Demised Premises (with respect to the  Complete  Care  Lease
                   and as defined  therein),  all  tangible  personal property,
                   furniture,  fixtures and equipment owned by a Lessee and used
                   or held for use in  connection  with  or  otherwise  relating
                   to the  operation  of the Rejected Lease Facility or
                   Facilities, and all plans and specifications relating to the
                   buildings  and  improvements  included in the Leased Property
                   or Demised Premises covered thereby, to the extent in the
                   possession of the Lessees; all of the books and records of a
                   Facility covered thereby,  including  patient medical and
                   financial  records and  employee  records;  to the extent
                   assignable,  all intangible personal property of every type,
                   nature and description relating to a Facility covered
                   thereby,  including  utility  deposits, warranties, consents,
                   authorizations,  licenses and permits issued by third parties
                   (provided  that Lessees  shall retain any such  licenses and
                   permits  which they are required to maintain during the
                   period for which the Lessees retain operational  control and
                   responsibility  for  the  applicable  Rejected  Facility
                   hereunder);   and  all inventories  of  every  type,  nature
                   and  description  whatever  (specifically including  all
                   pharmacy supplies, kitchen supplies, linens and  housekeeping
                   supplies,  medical and nursing supplies, office supplies, and
                   other supplies and foodstuffs)  owned by the Lessee on the
                   Effective  Date which inventories  are located at or held for
                   use in any of the Facilities covered by a Rejected Lease.
                   Notwithstanding  anything to the contrary herein, all of the
                   following items are excluded from the term "Rejected Lease
                   Assets:" cash, accounts  receivable,  all leased  equipment
                   and leased motor  vehicles  (other than  equipment  and motor
                   vehicles  leased  from  Affiliates of Lessees and Guarantor),
                   the KRONOS time clock, the Omnicell medical supply dispensing
                   units,  all  computers and computer-related equipment located
                   at a Facility and all computer software used on such
                   equipment.

                  Rejected Lease Facility:  Any Facility subject to a Rejected
                   Lease.

                  Second Delta  Amendment:  The First  Amendment of Security
                   Agreements  and Second  Amendment of Purchase  Agreement,
                   Master Lease Agreement,  Facility Leases and Guaranty among
                   Omega Healthcare Investors,  Inc., Delta I, Delta II and
                   Guarantor,  dated June 15, 1998.

                  Sun Delta I Master Lease: The Delta I Master Lease, as amended
                   as  provided  in  Section V hereof  and  assumed  pursuant
                   the  Assumption  and Rejection Order.



<PAGE>


                  Sun Delta I Master Lease  Minimum Rent  Increase:  The accrued
                   and unpaid  amount of the increase in the Minimum Rent
                   payable under the Delta I Master  Lease,  effective  as of
                   November 7, 1998,  for the Term thereof and any extensions
                   thereof,  subject to annual increases and adjustments as set
                   forth in the Sun Delta I Master Lease,  pursuant to the
                   Agreement Regarding  Post-Closing Matters dated October 7,
                   1997 among the Original Delta I Lessees, Regency Health
                   Services,  Inc., Guarantor,  Delta I and Delta II, which
                   increase annualized for the Lease Year 1998 is Four Hundred
                   Thirty Nine and 04/100  Dollars  ($439.04), annualized  for
                   the Lease  Year  1999 is Four  Hundred  Fifty and 36/10
                   Dollars ($450.36)  and for the Lease Year 2000 shall be
                   adjusted in the same  fashion as Base Rent is adjusted.

                  Sun Delta II Master  Lease:  The  Delta II  Master  Lease,  as
                   amended as provided in Section V hereof and assumed  pursuant
                   to the  Assumption and Rejection Order.

                  Sun Delta II Master Lease Minimum Rent  Increase:  The accrued
                   and unpaid amount of the increase in the Minimum Rent payable
                   under the Delta II Master  Lease,  effective  as of November
                   7, 1998,  for the Term thereof and any extensions thereof,
                   subject to annual increases and adjustments as set forth in
                   the Sun Delta II Master Lease, pursuant to the Agreement
                   Regarding  Post-Closing Matters dated October 7, 1997 among
                   the Original Delta I Lessees, Regency Health Services,  Inc.,
                   Guarantor,  Delta I and Delta II, which increase annualized
                   for the Lease  Year 1998 is  Seventeen Thousand  Sixty Seven
                   and  99/100  Dollars ($17,067.99),  annualized  for the Lease
                   Year 1999 is  Seventeen  Thousand  Five Hundred Six and
                   68/100 Dollars ($17,506.68) and for the Lease Year 2000 shall
                   be adjusted in the same fashion as Base Rent is adjusted.

                  Sun Leases:  Collectively,  the Sun Delta I Master Lease, the
                   Sun Delta II Master Lease, the Sun Liberty Master Lease and
                   the Sun Qualicorp Lease.

                  Sun Liberty Master Lease:  The Liberty Leases,  as amended as
                   provided in Section V hereof and assumed as provided in
                   the Assumption and Rejection Order.

                  Sun Liberty  Master Lease Minimum Rent  Increase:  The accrued
                   and unpaid  amount of the increase in the Minimum Rent
                   payable under the Liberty Leases,  effective  as of  November
                   7,  1998,  for  the  Term thereof and any extensions thereof,
                   subject to annual increases and adjustments as set forth in
                   the Liberty Leases,  pursuant to the Agreement  Regarding
                   Post-Closing  Matters dated  October  7, 1997  among the
                   Original  Delta I  Lessees,  Regency  Health Services,  Inc.,
                   Guarantor,  Delta I and Delta II, which increase annualized
                   for the Lease  Year 1998 is Eight  Thousand  Seven  Hundred
                   Thirty  Four and 02/100 Dollars  ($8,734.02),  annualized for
                   the Lease Year 1999 is Eight Thousand Nine Hundred Fifty
                   Eight and 43/100  Dollars  ($8,958.43)and  for the Lease
                   Year 2000 shall be adjusted in the same fashion as Minimum
                   Rent is adjusted.

                  Sun  Qualicorp  Lease:  The Qualicorp  Lease,  amended as
                   provided in Section V hereof and assumed as provided in the
                   Assumption and Rejection Order.

                  Sun Transaction Documents:  The documents listed on attached
                   Exhibit F.

                  Trade Name:  The name or names under which a Facility is
                   conducting business  on the date hereof.



<PAGE>


                  Transferee: A person or entity designated by the Lessor (which
                   may be such Lessor) under a Rejected  Lease to which such
                   Lessor wishes a Lessee under a Rejected Lease to transfer
                   possession of, or certain  management rights with respect to,
                   the Rejected Lease Facility or Facilities.

2. AGREEMENT TO FORBEAR

           1.     During the Forbearance  Period, the Lessors shall forbear from
                  commencing  any  judicial  or other  action for the purpose of
                  pursuing remedies, including, without limitation, the recovery
                  of  possession  of any  Leased  Property,  on the basis of any
                  default  prior to the  date of this  Agreement  by any  Lessee
                  under any Lease or any default in existence by Guarantor under
                  the  Guaranty.  This  Agreement  shall,  at the  option of the
                  Lessors, terminate upon:

                  1. The failure of any one or more of the Lessees to
                     commence a Case on or  before October 15, 1999;

                  2. The failure of the Lessees to obtain the Assumption
                     and Rejection Order on or before the earlier of

                          1.       45 days after the Motion Filing Date, or

                          2.       the  entry of a final  DIP  Financing  Order
                                   which  provides  that the lender's  security
                                   interest primes any of the collateral of any
                                   of   the   Lessors    under   the   Security
                                   Agreements; or

                 3. The election of Lessors to terminate  this  Agreement
                    pursuant to Section IX hereof; or

                 4. Lessees' failure to satisfy  Lessees'  Effective Date
                    Obligations as and when required herein.

           2.     Upon  execution of this  Agreement by all parties, Lessors
                  shall  immediately  take all steps  reasonably  appropriate
                  under applicable law to withdraw any and all notices to quit
                  (or the  equivalent)  that have been served upon Lessees on or
                  prior to the date  hereof,  and shall  immediately dismiss any
                  and all  lawsuits  commenced  against  any Lessee or Guarantor
                  with respect to the Leases, and during the  Forbearance Period
                  in addition to its agreement to forbear as set forth in
                  Section  II.A.,  above,  shall  also  forbear  from  causing
                  or  permitting  any notice to quit (or the equivalent) to be
                  served upon any Lessee, provided,  however, that Guarantor and
                  each Lessee waives and agrees (which waiver and agreement
                  shall survive the termination of this Agreement
                  notwithstanding  Section II.G,  hereof) that it shall not
                  assert  such  withdrawal  or any  failure  to serve  such
                  notice to quit (or the  equivalent)  during the Forbearance
                  Period in any action brought by a Lessor as a defense to any
                  action by Lessor.



<PAGE>


           3.     During the Forbearance  Period,  Guarantor and each Lessee
                  shall forbear from commencing any judicial or other actions
                  adverse to any Lessor  with  respect to any of the  Leases,
                  other than the  Filing,  or, if  applicable,  seeking any
                  relief adverse to Lessor in any now pending action with
                  respect thereto,  provided,  however, that such agreement to
                  forbear shall not apply to (i) any default by any Lessor under
                  any Lease  occurring  after the date hereof if such default is
                  not cured within the applicable  cure or grace period set
                  forth in the Lease, or (ii) any default by any Lessor under
                  this Agreement  which is not cured within ten (10) days after
                  written notice  thereof,  each of which defaults may be  the
                  subject of a separate  legal action but shall not affect the
                  rights or  obligations  of the Lessees and Guarantor
                  hereunder.

           4.     Each party to this  Agreement  hereby  waives and agrees
                 (which waiver and  agreement  shall survive the  termination
                  of this Agreement  notwithstanding  Section  II.G,  hereof)
                  that it shall not assert at any time that the failure  during
                  the Forbearance  Period of any other party to this Agreement
                  to commence any action or proceed with any steps taken prior
                  to the Forbearance  Period that are or may be required under
                  applicable law prior to the  commencement of any action  is a
                  defense to any claim by  another  party  arising  out of or in
                  connection  with any or all of the  Leases.  The intent of the
                  parties is that compliance during the Forbearance  Period with
                  the forbearance  agreements set forth in Section II.A, Section
                  II.B and Section II.C shall not prejudice or be a waiver of
                  the rights or claims of any of the parties hereto should the
                  Forbearance Period terminate as set forth in Section II.A.

            5.    On the  Effective  Date,  Lessors'  agreement  to  forbear  as
                  provided herein shall be absolute and unconditional and cannot
                  be terminated,  provided,  however, that except as provided in
                  Section XI hereof, nothing contained herein shall be construed
                  as limiting the rights and remedies of any of the Lessors with
                  respect to any default or Event of Default  which occurs under
                  the Sun Leases or the Security Agreements,  as amended,  after
                  entry of the Assumption and Rejection Order.

            6.    Guarantor and Lessees agree (which  agreement  shall survive
                  the termination of this Agreement  notwithstanding  Section
                  II.G, hereof) that neither the acceptance  during the
                  Forbearance  Period by any Lessor of any rent or other payment
                  by any Lessee with respect to any Lease, the continued
                  possession during the Forbearance  Period of Leased Property
                  covered by a Lease by the Lessee  thereof, nor the performance
                  by a Lessee  during the  Forbearance  Period of any of the
                  obligations  set forth in any Lease  without  objection  from
                  the Lessor  thereunder,  shall  constitute  a waiver or
                  otherwise  prejudice either the contention of the Lessors that
                  such Lease has been  terminated or the contention of Guarantor
                  and the Lessees that such Lease has not been terminated and is
                  in full force and effect,  but the foregoing reservation shall
                  be null and void after the Effective Date.



<PAGE>


            7.    In the event this Agreement  terminates  pursuant to the terms
                  hereof,  from and after such termination no party hereto shall
                  have any rights or obligations arising out of or in connection
                  with  this  Agreement,  and no party  shall be  deemed to have
                  waived  any of its  rights  or been  released  from any of its
                  obligations  with  respect to the Leases or the Guaranty or in
                  any way be prejudiced by its execution of, or its  performance
                  of any of its obligations under, this Agreement.

3.       REJECTION OF LEASES

         Guarantor  and the  Lessees  shall (i) file the  Motion  to Assume  and
         Reject within five (5) Business  Days of the Filing Date,  and (ii) use
         good faith  efforts to obtain  entry of the  Assumption  and  Rejection
         Order on or before the  earlier of (y)  forty-five  (45) days after the
         Motion  Filing  Date or (z) the  entry of a final DIP  Financing  Order
         which  provides  that the  security  interest of the lender  primes the
         collateral  of one or more of the Lessors  under a Security  Agreement,
         unless  extended  in writing  by the  Lessors.  During the  Forbearance
         Period and from and after the  Effective  Date,  Lessors  shall support
         entry of the Assumption and Rejection  Order and shall not oppose entry
         of the orders  filed by Lessees  and their  Affiliates  on the date the
         Case or Cases are filed with respect to DIP financing,  cash collateral
         arrangements  and  debtors'  cash  management,  or any orders  filed by
         Lessees and their  Affiliates  thereafter  relating to the same subject
         matter provided in each case such subsequent orders are not at variance
         in any material respect that adversely affects Lessors, the Leases, the
         Facilities covered by the Leases or the rights of the Lessors under the
         Leases or this Agreement, with the orders sought on the day the Case or
         Cases are filed copies of which have been  provided to Lessors prior to
         the date of this Agreement. The Motion to Assume and Reject shall seek,
         among other things, authorization to reject the following Leases:


               LESSOR                    LESSEE                     LEASE DATE

   1. Omega Healthcare Investors, Inc.   SunBridge Healthcare       June 1, 1990
      (successor by merger to Health     Corporation (successor
      Equity Properties, Inc.)           by assignment to Complete
                                         Care, Inc.)

   2. Omega Healthcare Investors, Inc. SunBridge Healthcare February 28, 1997
      (with  respect to the  Facility  in Austin,  Corporation  Texas and the
      Facility in Mason City, Iowa)


4.       CERTAIN AGREEMENTS REGARDING REJECTED LEASE FACILITIES

   1.       BASE RENT WITH RESPECT TO REJECTED LEASE FACILITIES AFTER FILING OF
            MOTION TO ASSUME AND REJECT.



<PAGE>


                  1.       Provided that the Motion to Assume and Reject is
                           filed within the period specified in Paragraph II.A.
                           hereof,  for the period from and after the date on
                           which the Motion to Assume and Reject is filed
                           through  the  earlier of (i) the forty-fifth  day
                           following the Motion Filing Date and (ii) the
                           Effective  Date  ("Accrual  Period") the Base Rent(as
                           defined in each  Rejected  Lease) shall with respect
                           to the Rejected  Lease  Facilities  accrue but except
                           as provided in Section IV.A.2.  hereof and Section IX
                           hereof shall not be payable  ("Accrued  Rent").In the
                           event any  Accrued  Rent shall have been paid by any
                           Lessee on or before the date  hereof,  upon the
                           Effective  Date the amount so paid shall be credited
                           first against any unpaid Base Rent payable with
                           respect to the Rejected  Lease  Facilities for any
                           period after the  expiration of the Accrual  Period,
                           if any, and then to the Lessees' Monetary
                           Obligations.

                  2.       Upon the Effective Date Lessors shall have waived all
                           claims to the Accrued Rent,  but if Lessors  exercise
                           their right to terminate  this  Agreement as provided
                           in Section  II.A.,  Lessors shall retain their claims
                           for payment of the Accrued Rent.

2.       TRANSFER OF THE REJECTED LEASE ASSETS

                  1.       On the date upon which  Lessees  are  required  to
                           satisfy  Lessees'  Effective  Date  Obligations  as
                           set forth in Section IX hereof, the Lessee under each
                           Rejected  Lease shall  relinquish  possession of the
                           Rejected Lease Assets to the Transferee  under such
                           Rejected Lease, as is and where is, in the condition
                           of the Rejected Lease Assets on the date hereof,
                           without any representations or warranties whatsoever,
                           including without limitation without any
                           representations  with respect to title or the
                           condition of title to the Rejected  Lease Assets,
                           the  condition of the  Rejected  Lease  Assets or the
                           compliance  of the  Rejected  Lease  Facilities  with
                           applicable laws, regulations or administrative
                           orders,  provided that if any Rejected Lease Assets
                           shall be damaged or  destroyed  between the date
                           hereof and the  Effective  Date,  the Lessee  under
                           the  applicable Rejected  Lease shall  undertake such
                           repair and  restoration  thereof as may be required
                           by the applicable Lease and be reasonably  feasible
                           during the time period between the date of such
                           damage or destruction and the  Effective  Date and
                           shall  deliver to the Lessor thereunder such proceeds
                           of insurance as such Lessee shall have  received,
                           and assign to Lessor  such  additional  insurance
                           proceeds  as Lessee is entitled to receive,  with
                           respect to such damage or  destruction,  minus such
                           portion of such proceeds as may have been paid by
                           such Lessee for repairs and restoration of such
                           damage or destruction.

                 2.        On the  date  upon  which  Lessees  are  required  to
                           satisfy  Lessees'  Effective Date  Obligations as set
                           forth in Section IX hereof, (i) the Lessee and Lessor
                           under each Rejected Lease shall properly  execute and
                           deliver to each other an  appropriate  instrument  in
                           recordable  form  acknowledging  termination  of  the
                           Rejected Lease and release of the  obligations of the
                           Lessee and Lessor  thereunder,  (ii) the Lessee under
                           each  Rejected  Lease  shall  properly   execute  and
                           deliver to the Lessor  thereunder  a quitclaim of its
                           interests  in and to the  Rejected  Lease  Assets and
                           (iii)  the   Affiliates  of  the  Lessee  under  each
                           Rejected  Lease shall  release any security  interest
                           they may have in the Rejected Lease Assets.



<PAGE>


3.     ECONOMIC RISK AND REWARD FROM AND AFTER THE EFFECTIVE DATE.

                  The Lessor of each of the Rejected Lease  Facilities  shall be
                  entitled to all revenues, and shall be liable for all expenses
                  and  liabilities,  which in each  case  with  respect  to such
                  Rejected  Lease  Facility  relate to the period from and after
                  the  Effective   Date  or  such  earlier  date  on  which  the
                  applicable  Lessee transfers  operational  responsibility  for
                  such  Rejected  Lease  Facility  to the  applicable  Lessor or
                  Transferee  pursuant  to the  request  of such  Lessor and the
                  terms of the Operations Transfer Agreement as provided in this
                  Agreement.

4.       INTERIM MANAGEMENT OF REJECTED LEASE FACILITIES.

                  1.       At the request of the Lessor of a Rejected  Lease
                           Facility,  from and after the  Effective  Date,  the
                           Lessee of the Rejected Lease  Facility  shall  manage
                           the  Rejected  Lease  Facility  pursuant to an
                           interim  management  agreement ("Interim Management
                           Agreement")  reasonably  acceptable to the parties,
                           the term of which shall not exceed six (6) months,
                           provided,  however, that if an appeal is taken from
                           the Assumption and Rejection Order, the term of such
                           Interim Management  Agreement shall be extended until
                           the earlier of (i) the date on which this Agreement
                           is  terminated  or (ii) the date on which the
                           Assumption  and  Rejection  Order becomes final and
                           non-appealable.  Except as provided in Section
                           IV.D.2.  below,  the Lessee  will be paid a
                           management  fee equal to a percentage  of the gross
                           revenues of the Rejected  Lease  Facility  (net of
                           any  recoupments  or charge-backs),  which percentage
                           has been agreed upon by the parties to this
                           Agreement.  The Lessor shall have the right to
                           terminate  the  Interim  Management  Agreement  at
                           any time upon five (5) days  Notice to Lessee. The
                           Interim  Management  Agreement shall require that
                           Lessor provide Lessee with all working capital
                           required for the operation of the Rejected  Lease
                           Facility,  and shall  require that the Lessor
                           indemnify, defend,  and hold Lessee harmless from any
                           and all claims and expenses accruing with respect to
                           the Rejected Lease Facility after the Effective Date,
                           except for claims arising from willful  misconduct or
                           negligence of the Lessee.



<PAGE>


                  2.       From and after the Effective  Date,  if an Interim
                           Management  Agreement  has been entered into,  the
                           Lessee under a Rejected Lease Facility at the request
                           of the Lessor thereunder shall transfer  operational
                           responsibility  for such Facility  to  the Transferee
                           pursuant  to  a  submanagement  agreement
                           ("Submanagement Agreement") with Transferee
                           reasonably  acceptable to the parties.
                           The Submanagement  Agreement will provide that
                           Transferee will manage and perform all functions
                           relating to the operation of the Rejected Lease
                           Facility,  except for those  functions  which Lessee
                           is required to perform as the licensee of the
                           Rejected Lease Facility. If a Submanagement Agreement
                           is entered into, the management fee payable to Lessee
                           under the Interim  Management Agreement shall
                           automatically be changed to One Hundred Dollars
                           ($100.00) per month above the submanagementfee (which
                           submanagement  fee will be paid to the Lessee and
                           passed  through to the  Transferee).  Lessor   shall
                           remain  responsible  for providing  all working
                           capital  required with respect to the Rejected  Lease
                           Facility,  and the indemnification  given to Lessee
                           under the Interim Management Agreement shall be
                           expanded to include any and all acts and  omissions
                           of the  Transferee  including  operation  of the
                           Rejected  Lease Facility under the Lessee's licenses
                           and provider agreements.

                  3.       Any Interim Management  Agreement and Submanagement
                           Agreement entered into as set forth above shall
                           automatically terminate upon Transferee obtaining the
                           necessary licenses for the operation of the Rejected
                           Lease Facility,  provided that  notwithstanding  such
                           termination,  in accordance with the Operations
                           Transfer Agreement the Lessee of the Rejected  Lease
                           Facility  shall allow the Lessor or  Transferee
                           thereof to operate  under the relevant Lessees'
                           Medicare  and Medicaid  Provider  numbers (the "Prior
                           Provider  Numbers")  until such time as the Lessor or
                           Transferee,  in  accordance  with  applicable  law,
                           either (i) obtains a Medicare  and  Medicaid provider
                           number in its own name or (ii) is  authorized  by the
                           applicable  state or  federal  governmental
                           authority to bill under the Prior  Provider  Numbers
                           for services rendered by it after the Effective Date,
                           provided that in no event shall such  obligation of
                           the Lessee of such Rejected Lease Facility  require
                           that such Lessee  assume  pursuant to Section 365 of
                           the  Bankruptcy  Code any  provider  agreement to
                           which such Lessee or any of its Affiliates may be a
                           party.



<PAGE>


                  4.       Prior to the  Effective  Date,  the Lessee  under a
                           Rejected Lease  Facility at the request of the Lessor
                           thereunder shall transfer operational  responsibility
                           for such Facility to the applicable Lessor or
                           Transferee pursuant to an Operations  Transfer
                           Agreement and a management  agreement  between Lessee
                           and Transferee (the "Transferee Management
                           Agreement")  reasonably  acceptable to the parties.
                           The  Transferee  Management  Agreement will provide
                           that  Transferee  will manage and perform all
                           functions  relating to the  operation of the Rejected
                           Lease  Facility,  except for those  functions  which
                           Lessee is required  to perform as the licensee of the
                           Rejected Lease Facility.  If a Transferee  Management
                           Agreement is entered into prior to the Effective Date
                           hereafter,  the Lessor shall bear all  economic risks
                           of and be entitled to all  economic  reward from the
                           Rejected Lease Facility,  as more  particularly  set
                           forth in Subsection 4.C. hereof. Without limiting the
                           foregoing,  if a Transferee  Management  Agreement is
                           entered into prior to the Effective  Date, thereafter
                           Lessor  shall provide Lessee with all working capital
                           required for the  operation of the Rejected  Lease
                           Facility,  and Lessor shall indemnify,  defend and
                           hold Lessee harmless from any and all claims and
                           expenses accruing with respect to the Rejected Lease
                           Facility,  except for claims arising from willful
                           misconduct or negligence of the Lessee.  If a
                           Transferee  Management  Agreement is entered  into,
                           the Lessee shall permit the Lessor to make all
                           decisions required of the Lessee under the Transferee
                           Management  Agreement,  except for those  decisions
                           which Lessee is required to make as the licensee of
                           the Rejected  Lease  Facility.  If from or after the
                           Effective Date Lessor and Lessee enter into an
                           Interim  Management  Agreement pursuant to Subsection
                           4.D.1., any Transferee Management Agreement shall
                           automatically become a Submanagement  Agreement
                           governed by Subsections 4.D.2. and 4.D.3.


5.       COOPERATION WITH RESPECT TO OPERATIONS BETWEEN LESSOR AND LESSEE PRIOR
         TO EFFECTIVE DATE

               Commencing with the execution of this  Agreement,  the Lessee,
               Lessor and  Transferee  (when  identified) of a Rejected Lease
               Facility  shall work  cooperatively  with each other to design
               and implement a program

      1.       to insure  patients and employees  that the rejection of the
               Rejected  Lease and the resulting  change in management  will not
               adversely affect them,

      2.       to encourage all patients to remain patients of the Facility, and

      3.       to encourage all employees of such Facility  (whether
               employed by the Lessee or  employed  under a contract
               with an Affiliate of the Lessee) to remain  employees
               of the Facility.

               Notwithstanding the foregoing,  Lessee shall have no liability
               to Lessor or  Transferee  if  patients or  employees  leave or
               operation of the Facility is otherwise  adversely  affected by
               the Case or Cases.

6.       OPERATIONS TRANSFER AGREEMENT

                  On the  Effective  Date or such  earlier  date upon  which the
                  Lessor of a Rejected Lease  Facility  requests that the Lessee
                  thereunder  turn  over  operational  responsibility  for  such
                  Facility to a  Transferee,  such Lessee and  Transferee  shall
                  enter into an Operations Transfer Agreement.  With the support
                  of Lessors, Guarantor and Lessees shall use good faith efforts
                  to obtain timely approval of the Bankruptcy Court with respect
                  to any provisions of the Operations  Transfer  Agreement as to
                  which such approval is required.

7.       TRADE NAMES

                  The  Lessee  under a  Rejected  Lease  shall be deemed to have
                  assigned to the Lessor under such Rejected Lease the exclusive
                  right to use  without  objection  from any  Affiliate  of such
                  Lessee the Rejected Lease  Facility or Facilities'  Trade Name
                  or Trade Names, excluding the names "Sun" or "Mediplex" or any
                  derivatives  or  variations  thereof,  in  perpetuity  in  the
                  markets in which such  Rejected  Lease  Facility or Facilities
                  are located,  but without any  representation  that any Lessor
                  shall  have  the  right to use any  such  Trade  Name or Trade
                  Names, and no Lessee shall use such Rejected Lease Facility or
                  Facility  Trade Names in any business  that competes with such
                  Facility or Facilities.


<PAGE>


8.       HIGHLAND HILLS (FOUR SEASONS NURSING CENTER)

                  Guarantor and Lessees agree that any and all fines,  penalties
                  as of the date hereof and any interest that may be due thereon
                  with  respect to the Manor Care Lease  applicable  to the Four
                  Seasons  Nursing  Center at  Austin,  Texas  (a/k/a  "Highland
                  Hills"), shall be paid as and when due.


5.  SUN LEASES

      1.    INDUCEMENT FOR OMEGA CONSENTING TO ASSUMPTION OF LEASES

                  Lessees  and  Guarantor   agree  and   acknowledge   that  the
                  willingness of the Lessors to consent to the assumption of the
                  Sun Leases and to waive their  position that all of the Leases
                  have been  terminated is specifically  conditioned  upon their
                  agreement,  and the  finding  of the  Bankruptcy  Court in the
                  Assumption and Rejection  Order,  that,  except as provided in
                  Section XI and Section XII hereof, a default by one or more of
                  the  Lessees  under any of the Sun  Leases  which is not cured
                  after any  required  notice  and within  any  applicable  cure
                  period shall, at Lessors' option, be an Event of Default under
                  each of the Sun Leases, and that the Sun Leases (i) constitute
                  true and bona fide  leases,  (ii) are each part of and subject
                  to one of the four (4) Master  Leases,  i.e.,  the Sun Liberty
                  Master Lease,  Sun Qualicorp  Lease, Sun Delta I Master Lease,
                  and  Sun  Delta  II  Master  Lease,   (iii)  are  collectively
                  integrated and cross-defaulted  pursuant to provisions therein
                  specifically found to be enforceable and (iv) on and after the
                  Effective Date the Sun Leases will  collectively be integrated
                  and the  cross-default  provisions  contained  therein will be
                  enforceable.

2.       ASSUMPTION OF LEASES

                  The  Motion to Assume  and  Reject  shall  seek,  among  other
                  things,  authorization  to assume the Sun Leases.  On the date
                  upon which Lessees are required to satisfy Lessees'  Effective
                  Date  Obligations  as set forth in Section IX hereof,  Lessors
                  and Lessees  shall  execute  appropriate  instruments  in form
                  reasonably acceptable to the parties pursuant to which Lessees
                  assume the Sun Leases and Lessors acknowledge such assumption.

3.       LEASE AMENDMENTS

    1.    INTEGRATION OF ASSUMED MANOR CARE LEASES AND QUALICORP LEASE



<PAGE>


                           The Assumption and Rejection Order shall provide that
                           as of the Effective  Date the Leased  Property  under
                           the  Assumed  Manor Care Leases  shall be  integrated
                           into and become  subject to the Sun Qualicorp  Lease,
                           provided,  however,  that  the  options  to  purchase
                           contained  in the  Assumed  Manor Care  Leases  shall
                           continue  in full force and  effect,  and any and all
                           obligations  and  liabilities of the Lessee under the
                           Assumed  Manor Care Leases shall  become  obligations
                           and   liabilities   of  such  Lessee  under  the  Sun
                           Qualicorp Lease.


2.      ADDITION OF FEBRUARY/MARCH 1997 LEASES TO DELTA I MASTER LEASE AGREEMENT

                           The Assumption and Rejection Order shall provide that
                           as of the  Effective  Date  the  February/March  1997
                           Leases,  amended  as set forth  below,  shall  become
                           subject to the Sun Delta I Master Lease.

3.       AMENDMENTS TO SPECIFIC LEASES

                           Upon  the   assumption   thereof,   pursuant  to  the
                           Assumption and Rejection  Order the following  Leases
                           shall be amended as  hereinafter  set forth as of the
                           Effective Date:

    1.   FEBRUARY/MARCH 1997 LEASES

      (1)Each of the February/March 1997 Leases shall be amended as follows:

         (1) The definition of "Related Leases" shall be changed to include all
             of the Amended Delta I Facility Leases;

         (2) The renewal options shall be changed to be the same as the
             renewal options under the Original Delta I Facility Leases;

         (3) The   Standard   Terms  and  Conditions   shall  be  the
             Standard      Terms     and   Conditions  of the Original
             Delta  I  Facility  Leases, subject to Section V.B.3.d.  hereof.

     2.       DELTA I MASTER LEASE AGREEMENT AND DELTA II MASTER LEASE AGREEMENT

                                    The Delta I Master Lease  Agreement shall be
                                    amended   to  include   the   February/March
                                    Leases,  as  amended,   as  Facility  Leases
                                    thereunder,  and the  Delta I  Master  Lease
                                    Agreement  and the  Delta  II  Master  Lease
                                    Agreement  shall be amended  to  incorporate
                                    the Sun Delta I Master  Lease  Minimum  Rent
                                    Increase  and the Sun Delta II Master  Lease
                                    Minimum   Rent    Increase,    respectively,
                                    thereunder.

3.       LIBERTY LEASES

The  Liberty  Leases  shall  be  amended  to
incorporate the Sun Liberty Leases Minimum Rent Increase.


<PAGE>


4.       QUALICORP LEASE

The  Qualicorp  Lease  shall be  amended  as follows:

(1)      The Leased Property under the Assumed Manor Care Leases shall become
         subject to the Sun Qualicorp Lease;

(2)      From and after the  Effective  Date, the  Base  Rent  shall be the sum
         of the  Base  Rent  payable  under  the Qualicorp  Lease prior to
         amendment and the Base Rent Allocable to the Assumed Manor Care Leases.

5.       ADDITIONAL AMENDMENTS

 The  Sun  Leases  shall  be  further  amended  as may reasonably  be  required
 in  order  to  correct  and confirm  inter-document, intra-document and exhibit
 references  and conform  definitions of terms used in such Sun  Leases in order
 to carry out the  intent of  this Agreement.

6.       GUARANTY; ACCOUNTS RECEIVABLE

  1.              Guarantor and Lessees shall use good faith efforts to seek the
                  restructuring of Lessees as part of the plan of reorganization
                  of the Lessees and Guarantor in the Case or Cases, such that:

     1.                    The  Facilities  covered by the Sun Leases are leased
                           to one or more entities  ("Sun Leases  Subsidiaries")
                           whose only  business  is leasing and  operating  such
                           Facilities, the terms and conditions of such lease or
                           leases with  respect to each  Facility to be the same
                           as  the  terms  and   conditions  of  the  Sun  Lease
                           applicable to such Facility;

     2.                    The Sun Leases  Subsidiaries are owned by one or more
                           single-purpose entities which own only the Sun Leases
                           Subsidiaries (each such entity a "Parent");



<PAGE>


     3.                    The Parent  will  execute a guaranty  of payment and
                           performance  with  respect to such lease or all such
                           leases (and if more than one Parent, the Parents will
                           execute a joint and several  guaranty of payment and
                           performance  with respect to all such Leases) the
                           terms and conditions of which in all material
                           respects shall be the same as the terms and
                           conditions of the Guaranty,  except that it shall
                           (i) exclude the Rejected  Leases,  and (ii)
                           require  compliance with the financial  covenants
                           imposed by the principal working capital lenders upon
                           the ultimate  parent of Lessees upon the effective
                           date of the plan of  reorganization  with respect to
                           the Case or Cases,  as the same may be  amended,
                           modified  or  restated  from time to time  during the
                           term of such guaranty,  provided,  however,  that in
                           the event  that during the term of the guaranty there
                           are no such covenants, Guarantor and Lessees shall in
                           good faith negotiate reasonable financial covenants
                           applicable to the  Guarantor  that shall  provide
                           reasonable assurance to the Lessors that the
                           financial  condition of Guarantor shall be adequate
                           to enable it to  perform its obligations under the
                           guaranty; and

     4.                    Upon  completion of the  restructuring  described in
                           this Section VI.A.,  the Guaranty shall be released.

2.                If approval of the restructuring  described in Section VI.A is
                  denied by any regulatory  agency or agencies with respect to a
                  Sun Lease Facility or Sun Lease  Facilities  over which it has
                  jurisdiction  ("Denied  Facilities"),  then such restructuring
                  shall be  completed  as required  herein  with  respect to all
                  Lessees under the Sun Leases,  and all Sun Lease Facilities as
                  to which such  denial of  approval  is  inapplicable,  and the
                  Guaranty  shall be  reinstated  with respect to the Sun Leases
                  covering  the  Denied  Facilities  pursuant  to  the  plan  of
                  reorganization applicable to Guarantor.

3.                If Guarantor  and Lessees  determine in good faith that the
                  restructuring  described in Section VI.A shall not be part of
                  the plan of  reorganization  of Guarantor  and  Lessees,  then
                  Guarantor  and Lessees  agree that the Guaranty  shall be
                  reinstated  with  respect to all of the Sun Leases and amended
                  to require  compliance  with the  financial  covenants
                  imposed by the principal  working  capital lenders upon the
                  ultimate parent of Lessees upon the effective date of the
                  plan of reorganization with respect to the Case or Cases as
                  such covenants may be amended,  modified or restated from
                  time to time  during  the term of such  guaranty,  and in the
                  event  there are no such  covenants,  to  provide  that
                  Guarantor and Lessees shall in good faith negotiate reasonable
                  financial covenants applicable to the Guarantor that
                  shall  provide  reasonable  assurance to the Lessors that the
                  financial  condition of Guarantor  shall be adequate to
                  enable it to  perform its obligations under the Guaranty.

4.                In any event,  Guarantor and Lessees agree that unless the
                  Guarantor  under the reinstated  Guaranty is the ultimate
                  parent of all of the  Lessees  under the Sun  Leases,  if at
                  any time after the  effective  date of the plan of
                  reorganization applicable  to a Lessee  under a Sun Lease, but
                  only during the Term of such Sun Lease,  such  Lessee  shall
                  grant a security  interest in the accounts  receivable of the
                  Facility or  Facilities covered by such Sun Lease to any party
                  other than the Lessor  under such Sun Lease  ("Third  Party
                  A/R Lien"),  such Lessee shall at such time also use good
                  faith  efforts  to grant the Lessor  under such Sun Lease a
                  security  interest  in the  accounts  receivable  of such
                  Facility or Facilities,  provided, however, that the security
                  interest granted to such Lessor shall be subordinate to
                  such Third Party A/R Lien and be subject to such subordination
                  and  intercreditor  agreements as the holder of such
                  Third Party A/R Lien may in its sole discretion require.



<PAGE>


5.                For  purposes of this Section VI, the  obligations  imposed on
                  Lessees to act in "good faith" or to use "good faith  efforts"
                  shall not  require  the Lessees to take any action or position
                  that  they  determine  in  their  reasonable   judgment  would
                  adversely  affect (i) a  restructuring  by the Guarantor,  the
                  Lessees  or any of their  Affiliates,  or (ii) the  ability of
                  Guarantor,   the  Lessees  or  any  of  their   Affiliates  to
                  effectuate such a restructuring, in the Case or Cases.

7.       SECURITY AGREEMENTS

         On the date on which Lessees are required to satisfy Lessees' Effective
         Date  Obligations  as set forth in Section IX hereof,  (i)  Lessors and
         Lessees  shall  execute and deliver  such  amendments  to the  Security
         Agreements  and  financing   statements   related  thereto  as  may  be
         appropriate  as a  consequence  of the lease  amendments to be executed
         pursuant  to  Section  V  hereof  and the  change  of  name of  SunRise
         Healthcare  Corporation to SunBridge Healthcare  Corporation,  and (ii)
         the Lessor under the Sun Manor Care Leases shall  execute and deliver a
         UCC termination  statement  releasing the Lessor's security interest in
         accounts receivable under the Sun Manor Care Leases.

8.       SECURITY DEPOSITS

         1.       Complete  Care  Lease.  The  Lessor  under the  Complete  Care
                  Lease currently holds a Letter of Credit in the amount of One
                  Hundred  Sixty Two  Thousand  Dollars  ($162,000.00)  (the
                  "Complete  Care Letter of  Credit")  as security  for the
                  performance of the obligations of the Lessees under the
                  Complete Care Lease (the "Complete Care  Lessees").  Upon the
                  earlier to occur of (i) any event which  entitles the Complete
                  Care Lessor to draw upon the Complete  Care Letter of
                  Credit under the Complete Care Lease (other than the
                  Bankruptcy  Related Events (as defined in Section XI hereof)or
                  an Event of Default  arising out of a default under the
                  Complete  Care Lease that occurred  prior to the date of this
                  Agreement),  (ii) the  Effective  Date,  or (iii) the entry of
                  any other order by the  Bankruptcy  Court  authorizing
                  rejection  of the Complete  Care Lease,  the  Complete  Care
                  Lessor shall be entitled to draw upon the Complete  Care
                  Letter of Credit, and shall be entitled to retain the entire
                  proceeds thereof.

         2.       Delta I Master Lease

               1.          Delta I  currently  holds no  security  deposit  with
                           respect to the Delta I Master  Lease;  following  the
                           entry  of the  Assumption  and  Rejection  Order,  no
                           security  deposit  shall be required  with respect to
                           the Original Delta I Facility  Leases,  except if and
                           to the  extent  required  under  the  terms  of those
                           Leases.

               2.          Delta I currently  holds  Letters of Credit  totaling
                           Six Hundred Sixty Nine Thousand Three Hundred Seventy
                           Five Dollars ($669,375.00) (the "February /March 1997
                           Letters of Credit") pursuant to the Delta I Letter of
                           Credit  Agreement.  These Letters of Credit relate to
                           the  February/March   1997  Leases  which  are  being
                           incorporated  into  the  Sun  Delta I  Master  Lease.
                           Following the Effective Date,  Delta I shall continue
                           to hold the February/March  1997 Letters of Credit in
                           accordance  with the  terms of the  Delta I Letter of
                           Credit Agreement.



<PAGE>


3.       Delta II Master Lease.

                  Delta II currently  holds no security  deposit with respect to
                  the  Delta  II  Master  Lease;  following  the  entry  of  the
                  Assumption and Rejection  Order, no security  deposit shall be
                  required  with  respect to the Sun Delta II  Facility  Leases,
                  except if and to the extent  required under the terms of those
                  Leases.

4.       Liberty Leases.

                  The Lessors under the Liberty  Leases (the "Liberty  Lessors")
                  currently  hold cash  security  deposits  (the  "Liberty  Cash
                  Deposits")   pursuant  to  the  terms  of  the  Cash   Deposit
                  Agreements  identified on Exhibit B (the "Liberty Cash Deposit
                  Agreements")  in the amount of Six Hundred Four  Thousand Five
                  Hundred  Forty  Six and  15/100  Dollars (  $604,546.15).  The
                  Liberty Cash Deposit Agreements require a total deposit of Six
                  Hundred  Seventy  Four  Thousand  One  Hundred  Seventy  Three
                  Dollars ($674,173.00),  and on the Effective Date, the Liberty
                  Cash Deposit  shall be restored to the required  amount by the
                  Lessees  under the  Liberty  Leases.  Thereafter,  the Liberty
                  Lessors  shall  continue to hold the Liberty  Cash  Deposit in
                  accordance with the Liberty Cash Deposit Agreements.

5.       Manor Care Leases.

                  The  Lessors  under the Manor Care  Leases  (the  "Manor  Care
                  Lessors")  currently  hold a Letter of Credit in the amount of
                  Four  Hundred  Sixty Four  Thousand  Six Hundred  Seventy Five
                  Dollars  ($464,675.00)  (the "Manor Care Letter of Credit") as
                  security for the performance of the obligations of the Lessees
                  under the Manor Care Leases (the "Manor Care  Lessees").  Upon
                  the earlier to occur of (i) any event which entitles the Manor
                  Care  Lessors  to draw  upon the Manor  Care  Letter of Credit
                  under  the  existing  Security   Agreements  (other  than  the
                  Bankruptcy Related Events (as defined in Section XI hereof) or
                  an Event of Default  arising out of a default  under the Manor
                  Care  Leases  that   occurred   prior  to  the  date  of  this
                  Agreement), (ii) the Effective Date, or (iii) the entry of any
                  other Order by the Bankruptcy Court  authorizing the rejection
                  of one or  more of the  Manor  Care  Leases,  the  Manor  Care
                  Lessors  shall be  entitled to draw upon the Manor Care Letter
                  of Credit, and shall be entitled to retain the entire proceeds
                  thereof. The Manor Care Lessees shall not be obligated to make
                  any new security  deposit in connection with the Assumed Manor
                  Care Leases.

6.       Qualicorp Lease.

                  The Lessors under the Qualicorp  Lease currently hold a Letter
                  of Credit in the  amount of One  Million  Four  Hundred  Forty
                  Three  Thousand  Seven Hundred  Fifty Dollars  ($1,443,750.00)
                  (the "Qualicorp  Letter of Credit")  pursuant to the Qualicorp
                  Letter  of  Credit  Agreement.  The  Qualicorp  Lessors  shall
                  continue to hold the Qualicorp  Letter of Credit in accordance
                  with the terms of the Qualicorp Letter of Credit Agreement.



<PAGE>


         Lessors  acknowledge  and agree that the amounts  received  pursuant to
Paragraphs  VIII(A) and (E) above and the  relinquishment  of the Rejected Lease
Assets as  provided  herein are the only  damages  Lessors  will be  entitled to
receive as a result of the  rejection  of the Rejected  Leases if the  Effective
Date shall have occurred.

9.       SATISFACTION OF LESSEES' EFFECTIVE DATE OBLIGATIONS; STAY

          1.       ENTRY OF ASSUMPTION AND REJECTION ORDER WITHOUT STAY

                  If (i) the Assumption and Rejection  Order is entered prior to
                  Lessor's termination of the Forbearance  Agreement pursuant to
                  Sections  II.A.  1  or  Section   II.A.2   hereof,   and  (ii)
                  implementation  of the Assumption  and Rejection  Order is not
                  stayed by an appeal from the Assumption and Rejection Order or
                  a motion to reconsider  entry of the  Assumption and Rejection
                  Order,  then Lessees shall  satisfy  Lessees'  Effective  Date
                  Obligations  on the second  Business Day  following  the tenth
                  (10th)  day  after  the  date  on  which  the  Assumption  and
                  Rejection  Order is entered or such  earlier date on which the
                  parties may agree in writing,  notwithstanding  that an appeal
                  of  the  Assumption  and  Rejection   Order  or  a  motion  to
                  reconsider the same may have been filed.

          2.       EFFECT OF STAY

                1.         If (i) the Assumption and Rejection  Order is entered
                           prior  to  Lessor's  termination  of the  Forbearance
                           Agreement  pursuant  to Sections  II.A.  1 or Section
                           II.A.2   hereof  and  (ii)   implementation   of  the
                           Assumption and Rejection  Order is stayed upon appeal
                           of the Assumption  and Rejection  Order or the filing
                           of a motion to reconsider entry of the Assumption and
                           Rejection Order ("Stay"):

                      1.            Any party to this Agreement may by Notice to
                                    the other parties to this Agreement given on
                                    or  before  the tenth  (10th)  day after the
                                    effective date of the Stay ("10 Day Period")
                                    terminate this Agreement, effective upon the
                                    giving of such Notice;

                      2.            If this Agreement is not  terminated  within
                                    the  10  Day  Period   pursuant  to  Section
                                    IX.B.1.a.  above,  and  if the  Stay  is not
                                    lifted  on or  before  the one  hundred  and
                                    twentieth  (120th)  day after the  effective
                                    date of the Stay  ("120 Day  Period"),  then
                                    any party to this Agreement may by Notice to
                                    the other  parties to this  Agreement  given
                                    within ten (10) days after the expiration of
                                    the  120  Day  Period  (the  "Second  10 Day
                                    Period") terminate this Agreement, effective
                                    upon the giving of such Notice;



<PAGE>


                      3.            If this Agreement is not  terminated  within
                                    the  10 Day  Period  or  the  Second  10 Day
                                    Period  pursuant  to  Section   IX.B.1.a  or
                                    Section IX.B.1.b. above, respectively,  then
                                    any party to this Agreement may by Notice to
                                    all   other   parties   to  this   Agreement
                                    terminate this Agreement (effective upon the
                                    giving of such Notice) if

                           (1)              the District Court which  considered
                                            the appeal  remands  the  proceeding
                                            back  to the  Bankruptcy  Court  for
                                            further non-ministerial  proceedings
                                            or  vacates   the   Assumption   and
                                            Rejection Order, or

                           (2)              the   District   Court   denies  the
                                            appeal,  the District Court's ruling
                                            is appealed to the  Appellate  Court
                                            for the Third  Circuit and a stay is
                                            entered with respect to that appeal;

                     4.             If this Agreement is not  terminated  within
                                    the  10 Day  Period  or  the  Second  10 Day
                                    Period  pursuant  to  Section   IX.B.1.a  or
                                    Section IX.B.1.b.  above,  respectively,  or
                                    pursuant to Section IX.B.1.C. above:

                           (1)      This Agreement shall terminate at the option
                                    of Lessors, effective upon the giving of
                                    Notice to all other parties, if

                                    (1)      The Stay is lifted,  and  Lessees
                                             fail to satisfy  Lessees' Effective
                                             Date  Obligations  within the time
                                             and as required by Section IX.B.2.,
                                             hereof;

                                    (2)             Guarantor    and    Lessees
                                                     propose or support any plan
                                                     of reorganization  which if
                                                     confirmed would (a) require
                                                     rejection of any of the Sun
                                                     Leases  or  (b)  materially
                                                     and  adversely  affect  (i)
                                                     any   of   the   Facilities
                                                     leased under the Sun Leases
                                                     or (ii)  the  ability  of a
                                                     Lessee under a Sun Lease to
                                                     perform   its   obligations
                                                     under such Lease;

                                    (3)              Any Facility covered by a
                                                     Sun Lease suffers (i) loss
                                                     of licensure or (ii)
                                                     decertification  from
                                                     participation in the
                                                     Medicare and/or Medicaid
                                                     programs.

                         (2)      Without the  termination of the Agreement, the
                                  obligation of a Lessor to forbear,  as set
                                  forth in Section II hereof,  shall
                                  terminate  at the  option  of  Lessors,
                                  effective  upon the  giving of Notice to all
                                  other parties:



<PAGE>


                                     (1)       With  respect to any  Facility
                                               covered by a Sun Lease to which
                                               such Lessor is a party as to
                                               which any  Regulatory  Agency (as
                                               defined in Section  XII hereof)
                                               sets forth in writing a failure
                                               of such  Facility or  the  Lessee
                                               thereof  to  comply  with  an
                                               applicable   law,   regulation or
                                               administrative order with respect
                                               to  which  the scope and severity
                                               of the potential  penalty  for
                                               such  non-compliance  is  one or
                                               more  of  (i)  loss of licensure,
                                               (ii)  decertification  of  the
                                               Facility  from  participation  in
                                               the Medicare and/or Medicaid
                                               programs,  (iii)  appointment of
                                               a temporary  manager or (iv)
                                               denial of payment for new
                                               admissions  (such Facility a
                                               "Threatened  Facility" and such
                                               failure a "Regulatory  Failure"),
                                               and the  Lessee of the Threatened
                                               Facility fails to cure the
                                               Regulatory  Failure within the
                                               period of time required by such
                                               Regulatory  Agency or, if longer,
                                               the period of time set forth in
                                               a Plan of Correction accepted by
                                               such Regulatory Agency, and

                                      (2)      With  respect to the Sun Lease
                                               under  which the  Threatened
                                               Facility  is  leased,  but only
                                               as to the  Threatened  Facility,
                                               provided,  however,  that
                                               notwithstanding the termination
                                               of such forbearance,  no Event of
                                               Default under such Sun Lease that
                                               exists  because  of, or arises or
                                               may arise out of, the  Regulatory
                                               Failure shall constitute an Event
                                               of Default with respect to any
                                               other Facility under such Sun
                                               Lease or under any other Sun
                                               Lease.

           2.              If a  Stay  is  issued  and  this  Agreement  is  not
                           terminated pursuant to Section IX.B.I, the date on or
                           before which Lessees shall satisfy Lessees' Effective
                           Date  Obligations  shall be the second  Business  Day
                           following  the date on which the Stay is lifted.  For
                           purposes of this  Section IX, if a Stay is issued and
                           lifted,  and a new Stay is  issued on or prior to the
                           earlier of the (i) Effective Date, or (ii) the second
                           Business Day after the day on which the original Stay
                           is  lifted,  a Stay  shall  be  deemed  to have  been
                           continuously in effect.

           3.              Notwithstanding  the provisions of Section IV.A, if a
                           Stay is issued and this  Agreement is not  terminated
                           pursuant to Section IX.B.1, Base Rent with respect to
                           the Rejected Lease Facilities for the period from and
                           after  the  end of the  Accrual  Period  through  the
                           earlier of (i) the  termination  of this Agreement or
                           (ii) the Effective Date shall be payable, as and when
                           due according to the terms of such  Rejected  Leases,
                           at the rate of fifty  percent  (50%) of the Base Rent
                           with respect to the Rejected  Lease  Facilities,  and
                           the  remaining  fifty percent (50%) of such Base Rent
                           shall  be  waived  by the  Lessors  of such  Rejected
                           Leases for such period.

3.                Guarantor   and  Lessees   shall  (i)  oppose  any  motion  to
                  reconsider the  Assumption  and Rejection  Order and (ii) seek
                  affirmation  of the  Assumption  and Rejection  Order upon any
                  appeal thereof.

<PAGE>

10.      RIGHT OF FIRST OFFER


         Provided  that (1) the Sun Leases are  assumed  pursuant to a final and
         non-appealable   Assumption  and  Rejection   Order,   (2)  a  plan  of
         reorganization  is  confirmed  with  respect to each of the Lessees and
         Guarantor and (3) no uncured material Event of Default exists under the
         applicable  Sun Lease (s),  the Lessees of the Sun Leases  shall have a
         right of first offer on the following terms and conditions:

      1.          In the event any Lessor or Lessors (such Lessor,  or
                  collectively,  such Lessors  "Seller")  shall wish to sell a
                  Facility or Facilities  then  subject to an Sun Lease or Sun
                  Leases  ("Designated  Assets")  at any time during the Fixed
                  Term of such Sun Lease, it shall first in writing offer to
                  enter into  negotiations  for such sale with the Lessee or
                  Lessees thereof or any  Affiliate of such Lessee or Lessees
                  ("Seller's  Notice").  If such Lessee or Lessees or an
                  Affiliate thereof  ("Buyer")  shall within ten (10) days from
                  receipt of Seller's  Notice give Seller Notice (as defined in
                  the applicable  Lease)("Buyer's  Notice")  that it wishes to
                  enter into good faith  negotiations  for the purchase of the
                  Designated  Assets ("Notice of Interest") within the specified
                  time period,  Seller and Buyer shall enter into good
                  faith  negotiations  for a period of thirty (30) days from
                  Lessor's  receipt of the Notice of Interest  ("Negotiation
                  Period") for the sale and purchase of the Designated  Assets.
                  If during the Negotiation  Period a written  agreement
                  with respect to the purchase and sale of the Designated Assets
                  ("Purchase Agreement") is executed by Seller and Buyer, Seller
                  shall sell and Buyer shall purchase the Designated Assets on
                  the terms and conditions set forth in the Purchase  Agreement.
                  If (i) a Notice of Interest is not given as set forth above,
                  for a period of one (1) year after the  expiration of the time
                  within which a Notice of Interest was required to be given,
                  or (ii) a Notice of Interest is given but Seller and Buyer do
                  not execute a Purchase Agreement during the Negotiation
                  Period, for a period of one (1) year from the expiration of
                  the Negotiation Period, if Seller in its sole discretion
                  continues to desire to sell the Designated  Assets,  Seller
                  shall be free to sell the Designated  Assets to any third
                  party for a Cash Price that is not less than ninety eight
                  percent (98%) of a Cash Price offered  unconditionally  by
                  written  notice to Seller by Buyer during the  Negotiation
                  Period,  free from any claim of any right to purchase the
                  Designated  Assets by Buyer, Guarantor or any Affiliate of
                  Buyer or Guarantor.  For purposes of the  preceding  sentence,
                  a "Cash Price" shall be  the  amount to be  received by Seller
                  in cash or  equivalent  upon the  closing  of the sale net of
                  prorations  and expenses  to be borne by Seller.  If the
                  Designated  Assets are not sold  within  such one (1) year
                  period,  before entering into  negotiations  with any third
                  party for the sale of the  Designated  Assets Seller shall
                  first offer to enter into  negotiations  for the sale thereof
                  to Buyer pursuant to the process  described above. Any sale to
                  a third party shall be subject to the leasehold rights of the
                  applicable Lessee(s).

       2.         The  foregoing  right of first offer is not  assignable by the
                  Lessee to which it is given  hereunder  except to an Affiliate
                  of such Lessee.



<PAGE>


      3.          The foregoing  right of first offer shall  simultaneously  and
                  automatically  terminate  as to any Sun Lease with  respect to
                  which the right of first offer would  otherwise be applicable,
                  upon termination of such Sun Lease, and the foregoing right of
                  first offer  shall not under any  circumstances  be  extended,
                  modified or in any way altered except by a writing executed by
                  the Lessor of the Sun Lease to which such right applies.

11.      RELEASES AND WAIVERS

      1.          Upon the  Effective  Date,  Guarantor and each Lessee does for
                  itself and its  successors  and  assigns  forever  release and
                  discharge  each Lessor and its  current  and former  officers,
                  directors, partners, shareholders, attorneys, agents, parents,
                  Affiliates, employees, successors and assigns from any and all
                  actions,  causes of action,  claims, debts,  demands,  duties,
                  expenses,  judgments,  liabilities and  obligations  whatever,
                  whether known or unknown,  which the releasing  party has, has
                  had or may  have  against  any or all  Lessors  and the  above
                  described  persons and entities,  whether  presently  known or
                  unknown,  whether from contract or tort, from the beginning of
                  time to the Effective Date,  arising out of or connected with,
                  directly or indirectly, any of the Leases.



<PAGE>


       2.         Except for the  Lessees'  Monetary  Obligations,  Lessors
                  acknowledge  and agree that the Lessees  have paid Lessors
                  all Base Rent,  Minimum Rent and other monetary  amounts owing
                  to Lessors under the Leases  through the date hereof. Upon the
                  Effective  Date,  other than with respect to amounts  owing
                  under the  Rejected  Leases which shall be handled as set
                  forth in Section IV hereof and amounts  owing for the period
                  between the date of this  Agreement  and the  Effective
                  Date under the Leases that pursuant to Section V hereof are to
                  be assumed,  each Lessor for itself and its successors
                  and assigns shall  forever  release and  discharge each Lessee
                  and Guarantor and their current and former  officers,
                  directors, partners,  shareholders,  attorneys, agents,
                  parents, Affiliates,  employees, successors and assigns, from
                  any and all actions, claims, debts, demands, duties, expenses,
                  judgments,  liabilities and obligations whatever,whether known
                  or unknown,  whether from contract or tort, from the beginning
                  of time to the Effective  Date,  arising out of or connected
                  with,  directly or indirectly,  any of the Leases or the
                  Guaranty,  including without  limitation amounts owing under
                  the Leases by Lessees to Lessors through the Effective Date,
                  provided,  however,  that except as provided in Section XII
                  hereof,  the  foregoing  release of each Lessee and  Guarantor
                  with respect to  non-monetary obligations  shall apply only to
                  non-monetary  obligations  of the Lessees under the Leases on
                  or before the date of this Agreement,  and as to non-monetary
                  defaults that are subject to the provisions of Section XII
                  hereof there is no release.  In addition,  upon the Effective
                  Date,  Lessors shall have waived (i) their claims that all of
                  the Leases, other than the Complete Care Leases (as to which
                  no claim of  termination  has been made by the  applicable
                  Lessor), have been  terminated (and shall have withdrawn all
                  issued notices of termination  with respect to the Leases),
                  (ii)any and all damage claims relative to the Rejected Leases,
                  (iii) any and all liens against the accounts receivable
                  related to the Facilities  governed by the Sun Leases or
                  Rejected Leases and (iv),  notwithstanding  any provision of
                  any Lease to the contrary,  the right to claim that any of the
                  following conditions  concerning, actions taken by or against,
                  or transactions  entered into by, any Lessee,  Guarantor or
                  Affiliate thereof that exist or occur during the Cases or
                  pursuant to a plan of  reorganization  in the Cases requires
                  the consent of any Lessor,  or constitutes,  or gives rise to,
                  a default or an Event of Default under any of the Leases:
                  (a) the  insolvency or financial  condition of any of the
                  foregoing,  the commencement of a case under Title 11, United
                  States Code, the appointment of or taking possession by a
                  trustee,  custodian or receiver,  or any other act of
                  insolvency,  (b) the liquidation,  dissolution, merger,
                  consolidation or sale of substantially all assets, or the
                  beginning of any process related thereto,  (c) the assignment,
                  pledge or encumbrance of any property, (d) the sale, pledge,
                  hypothecation or transfer of any stock, (e) the  acceleration
                  of any obligation for borrowed money as a result of the
                  commencement  of any case under Title 11, United States Code,
                  (f) the entry into any financing  transaction,  including
                  without limitation exit financing under any plan of
                  reorganization or debtor in possession financing or (g)
                  any restructuring,  whether pursuant to a plan of
                  reorganization  or  otherwise,  of the corporate or capital
                  structure,  or ownership,  of such  entities,  including
                  without  limitation  transfers  of ownership  of the stock
                  or assets of any of the  foregoing  (as to such matters in
                  clause (iv), "Bankruptcy Related Events").

12.      PHYSICAL PLANT REQUIREMENTS

        1.       As used in this Section, the following terms shall
                 mean as follows:

                  Actual Knowledge: The actual knowledge of the administrator of
the Facility in question or, if at the applicable time there is no administrator
of such Facility, the person then acting in such capacity.

                  Citation:  Any physical plant  deficiency set forth in writing
with respect to any Facility by any Regulatory  Agency with respect to which the
scope and severity of the potential  penalty for such  deficiency is one or more
of the  following:  loss of  licensure,  decertification  of the  Facility  from
participation  in  the  Medicare  and/or  Medicaid  programs,  appointment  of a
temporary  manager or denial of payment for new admissions,  provided the Lessee
of such Facility has Actual Knowledge thereof.

                  Pendency of the Case:  With  respect to each Case,  the period
beginning  on the date hereof and  continuing  through  the  earliest of (i) any
party obtaining a  post-confirmation  judgment  against the Lessee or Lessees to
which such Case pertains;  (ii) the "Effective Date" as defined in the confirmed
plan of reorganization  with respect to such Case; (iii) dismissal of such Case;
and (iv) conversion of such Case to a Chapter 7.

                  Physical Plant Abeyance Period:    The  Forbearance  Period,
or if the  Assumption  and Rejection  Order is entered, with respect to each
Case, the Pendency of the Case.

                  Physical Plant  Requirements:  All  obligations of Lessees
under the Sun Leases relating to the  maintenance,  repair and improvement of
the Facilities covered thereby.

                  Regulatory  Agency:  Any governmental body or agency, or
Medicare  intermediary,  having regulatory  oversight over a Facility or a
Lessee.



<PAGE>


                  Tier A Improvements:  The physical plant improvements set
                  forth on attached Exhibit G.

        2.        The  obligations  imposed  on the  Lessee  in each  Sun  Lease
                  relating to Physical Plant Requirements shall continue in full
                  force and  effect  throughout  the  Pendency  of the Case with
                  respect to the Lessee thereunder.

        3.        Notwithstanding  any  provisions  to the  contrary  in the Sun
                  Leases, the Lessees under the Sun Leases shall make the Tier A
                  improvements  within six (6) months from the  Effective  Date,
                  subject  to  delays  beyond  the  reasonable  control  of such
                  Lessees.

        4.        During the Physical Plant Abeyance Period, notwithstanding any
                  provisions of any Sun Lease to the contrary, the rights of the
                  Lessors  of the  Sun  Leases  with  respect  to the  following
                  matters shall be as follows:

            1.             In the event any Facility  covered by a Sun Lease has
                           prior to the date hereof  received,  or shall  during
                           the period from the date hereof to the Effective Date
                           receive, a Citation,  the obligations  imposed on the
                           Lessee  in each  Sun  Lease  relating  thereto  shall
                           continue  in full  force and  effect  throughout  the
                           Pendency  of the  Case  with  respect  to the  Lessee
                           thereunder,   but  the  Lessor's  rights  during  the
                           Pendency of the Case in the event of a breach thereof
                           shall be  subject  to the  limitations  set  forth in
                           Section XI.D.3

            2.             In the event that any  Facility  covered by a Sun
                           Lease shall  receive a Citation  with respect to such
                           Facility  during the Pendency of the Case but after
                           the  Effective  Date, the failure of the Lessee under
                           such Sun Lease to cure the  condition  that is the
                           subject of the Citation  within the period of time
                           required by the issuer of the Citation or, if longer,
                           the period of time set forth in a Plan of Correction
                           accepted by the issuer of the Citation,  shall
                           constitute an Event of Default under such Sun Lease,
                           and in the event such Event of Default is not cured
                           within  thirty (30) days  following  Notice of such
                           Event of Default from the Lessor under such
                           Sun Lease to the Lessee  thereunder,  the Lessor
                           thereunder shall have the right to terminate such Sun
                           Lease with respect to the cited Facility, which right
                           shall be  exercisable  upon ten (10) days' prior
                           Notice to such  Lessee,  provided,  however,  that an
                           Event of Default  described in this  Section  XI.D.2.
                           shall not constitute  an Event of Default with
                           respect to any other  Facility  under such Sun Lease
                           or under any other Sun Lease.



<PAGE>


             3.            In the event that any Facility  covered by a Sun
                           Lease shall  receive a Citation  during the Pendency
                           of the Case and prior to the  Effective  Date,  the
                           Lessor  under such Sun Lease  shall not have the
                           right to (Y) declare an Event of Default with respect
                           to such default,  or (Z) take any other action with
                           respect to terminating the Lease as  a  consequence
                           of such default  until the expiration of the Physical
                           Plant  Abeyance  Period,  provided, however,  that
                           nothing  herein  contained shall  prevent or restrict
                           a Lessor from seeking an order of the Bankruptcy
                           Court  compelling  Lessee to cure the condition that
                           is the subject of the Citation with respect to any
                           such default within the period of time required by
                           the issuer of the  Citation  or, if longer,  the
                           period of time set forth in a Plan of Correction
                           accepted by the issuer of the Citation

         5.       Upon expiration of the Physical Plant Abeyance  Period,  if
                  (i) a default with respect to a Physical Plant  Requirement
                  shall exist or thereafter  occur,  (ii) Notice of such default
                  is given to the  applicable  Lessee after  expiration of the
                  Physical Plant  Abeyance  Period and (iii) such default is not
                  cured within the  applicable  cure period  provided in
                  such Sun Lease (which cure period shall run from the date of
                  the Notice  given after the  expiration  of the Physical
                  Plan Abeyance  Period whether or not a Notice of default has
                  been given to such Lessee prior to the expiration of the
                  Physical Plant Abeyance  Period),  the Lessor under the Lease
                  as to which such default exists shall have the right to
                  declare the same to be an Event of Default  thereunder,  and
                  upon such declaration such Lessor and the Lessors of all
                  other Sun Leases shall have the rights and remedies  provided
                  in the Sun Leases and by law with respect to such Event
                  of Default.

13.      NOTICES

         All notices,  certificates or other  communications  hereunder shall be
sufficiently  given and shall be deemed given upon confirmed  receipt or refusal
of receipt if sent by certified mail, return receipt requested, postage prepaid,
overnight delivery or facsimile  transmission,  with proper address as indicated
below.  Any of the parties  hereto may, by written  notice  given to each of the
other parties, designate any address or addresses to which notices, certificates
or other  communications  shall be sent when  required as  contemplated  by this
Agreement.  Until  otherwise  provided by the respective  parties,  all notices,
certificates and communications to each of them shall be addressed as follows:



         (a)      if to Guarantor and Lessees:
                                 Sun Healthcare Group, Inc.
                                 101 Sun Avenue NE
                                 Albuquerque, NM 87109
                                 Attn: President
                                 Telephone No.: (505) 798-5607
                                 Facsimile No.: (505) 798-6635


         With copy to:           Sun Healthcare Group, Inc.
                                 101 Sun Avenue NE
                                 Albuquerque, NM 87109
                                 Attn: General Counsel and Matthew Patrick
                                 Telephone No.: (505) 798-5607
                                 Facsimile No.: (505) 798-6635



<PAGE>


         And a copy to:          The Nathanson Group PLLC
         (which shall not        1411 Fourth Avenue, Suite 905
         constitute notice):     Seattle, WA 98101
                                 Attn: Randi S. Nathanson
                                 Telephone No.: (206) 623-6239
                                 Facsimile No.: (206) 623-1738


         (b)      If to Lessors:
                                 Omega Healthcare Investors, Inc.
                                 900 Victors Way, Suite 350
                                 Ann Arbor, Michigan 48108
                                 Attn:  F. Scott Kellman and Susan Allene Kovach
                                 Telephone No.:  (734) 887-0200
                                 Facsimile No.:  (734) 887-0201

         With copy to            Dykema Gossett PLLC
         (which shall not        1577 North Woodward Avenue, Suite 300
         constitute notice):     Bloomfield Hills, Michigan 48304
                                 Attn:  Fred J. Fechheimer
                                 Telephone No.:  (248) 203-0743
                                 Facsimile No.:  (248) 203-0763

         And copy to
         (which shall not
         constitute notice):     Greenberg Traurig
                                 227 W. Monroe
                                 Suite 3500
                                 Chicago, IL       60606
                                 Attn:    Keith J. Shapiro
                                 Telephone No.:  (312) 456-8405
                                 Facsimile No.:    (312) 456-8435

14.      INTENTIONALLY DELETED

15.      MISCELLANEOUS

       1.         Entire Agreement.  There are no oral or written  agreements or
                  representations  between the  parties  hereto  affecting  this
                  Agreement.  Except  as  elsewhere  expressly  provided  to the
                  contrary  herein,  this  Agreement   supersedes  any  and  all
                  previous    negotiations,    arrangements,    representations,
                  agreements  and  understandings,   if  any,  between  Lessors,
                  Guarantor  and Lessees with  respect to the subject  matter of
                  this Agreement.

       2.         Amendments in Writing.  No provision of this  Agreement may be
                  amended  except by an agreement in writing  signed by Lessors,
                  Guarantor and Lessees.



<PAGE>


      3.          Counterparts.  This  Agreement  may be  executed  in  separate
                  counterparts,  each of which shall be  considered  an original
                  when each party has executed and delivered to the other one or
                  more copies of this Agreement.

      4.          Headings.  The headings in this Agreement are for  convenience
                  of reference only and shall not limit or otherwise  affect the
                  meaning hereof.

      5.          Governing  Law.  This  Agreement  shall  be  governed  by  and
                  construed  in  accordance  with  the  laws  of  the  state  of
                  Michigan,   except  as  to  matters  which,  under  applicable
                  procedural  conflicts of laws rules require the application of
                  laws of another state.



                                                        SIGNATURE PAGES FOLLOW


<PAGE>




         IN WITNESS  WHEREOF the parties  hereto have executed this Agreement as
of the __ day of October, 1999.


                                           DELTA INVESTORS I, LLC

                                           By:  OMEGA HEALTHCARE INVESTORS, INC.
                                                Its Sole Member




                                           By:     /s/ F. SCOTT KELLMAN
                                                  ----------------------------
                                                   F. Scott Kellman
                                            Its:   Chief Operating Officer


                                           DELTA INVESTORS II, LLC

                                           By:  OMEGA HEALTHCARE INVESTORS, INC.
                                                Its Sole Member




                                           By:    /s/ F. SCOTT KELLMAN
                                                  -----------------------------
                                                     F. Scott Kellman
                                              Its:   Chief Operating Officer



                                           OMEGA HEALTHCARE INVESTORS, INC.





                                            By:    /s/ F. SCOTT KELLMAN
                                                   ----------------------------
                                                      F. Scott Kellman
                                               Its:   Chief Operating Officer





                                                     OHI (ILLINOIS), INC.


<PAGE>






                                           By:   /s/ F. SCOTT KELLMAN
                                                 ------------------------------
                                                     F. Scott Kellman
                                             Its:   Chief Operating Officer



                                               SUN HEALTHCARE GROUP, INC.,
                                                a Delaware corporation




                                            By: /s/ MATTHEW PATRICK
                                               ------------------------------
                                                   Matthew Patrick
                                             Its:  Vice President and Treasurer

                                        SIGNATURES OF LESSEES ON FOLLOWING PAGE


<PAGE>


                                                     LESSEES:

                                                     Care  Enterprises,  Inc., a
                                                     Delaware  corporation  Care
                                                     Enterprises  West,  a  Utah
                                                     corporation     Circleville
                                                     Health Care Corp.,  an Ohio
                                                     corporation  Beckley Health
                                                     Care Corp., a West Virginia
                                                     corporation        Braswell
                                                     Enterprises,     Inc.,    a
                                                     California      corporation
                                                     Coalinga     Rehabilitation
                                                     Center,      a     Delaware
                                                     corporation  Dunbar  Health
                                                     Care   Corp.,   a  Delaware
                                                     corporation       Fullerton
                                                     Rehabilitation   Center,  a
                                                     California      corporation
                                                     Marion Health Care Corp., a
                                                     Delaware        corporation
                                                     Meadowbrook  Rehabilitation
                                                     Center,     a    California
                                                     corporation        Mediplex
                                                     Management  of  Palm  Beach
                                                     County,   Inc.,  a  Florida
                                                     corporation  Newport  Beach
                                                     Rehabilitation   Center,  a
                                                     California      corporation
                                                     Putnam Health Care Corp., a
                                                     West  Virginia  corporation
                                                     Regency  Rehab   Hospitals,
                                                     Inc.,      a     California
                                                     corporation   Regency-North
                                                     Carolina,   Inc.,  a  North
                                                     Carolina        corporation
                                                     Regency-Tennessee,  Inc., a
                                                     Tennessee  corporation  San
                                                     Bernardino   Rehabilitation
                                                     Hospital,      Inc.,      a
                                                     California      corporation
                                                     Salem Health Care Corp.,  a
                                                     West  Virginia  corporation
                                                     Shandin               Hills
                                                     Rehabilitation   Center,  a
                                                     California      corporation
                                                     SunBridge        Healthcare
                                                     Corporation,  a New  Mexico
                                                     corporation   Vista   Knoll
                                                     Rehabilitation      Center,
                                                     Inc.,      a     California
                                                     corporation


                                                     By:  /s/ Matthew Patrick
                                                          ---------------------
                                                     Their:      Agent



<PAGE>



                                LIST OF EXHIBITS

EXHIBIT A -            Leases and Subleases and Names of Health Care Facilities

EXHIBIT B -            Security Agreements

EXHIBIT C -            Assumption and Rejection Order

EXHIBIT D -            Schedule of Amounts Owed

EXHIBIT E -            Operations Transfer Agreement

EXHIBIT F -            Sun Transaction Documents

EXHIBIT G -            Tier A Improvements






<TABLE>
<CAPTION>

                                                                    EXHIBIT 11

                 STATEMENT RE: COMPUTATION OF PER-SHARE EARNINGS

                                                                                   Year Ended December 31,
                                                                                1999        1998       1997
                                                                                ----        ----       ----
                       <S>                                                       <C>        <C>         <C>

                      Net earnings available to common before gains or
                        losses on asset dispositions ........................ $  40,047   $ 41,777    $ 41,305
                                                                              =========   ========    ========
                      Net earnings .......................................... $  10,040   $ 68,015    $ 41,305
                                                                              =========   ========    ========
                      Average shares outstanding ............................    19,877     20,034      19,085
                     Basic per-share amounts:
                      Net earnings .......................................... $    0.51   $   3.39    $   2.16
                                                                              =========   ========    ========
                      Net earnings before gains or losses on asset
                        dispositions ........................................ $    2.01   $   2.09    $   2.16
                                                                              ==========  ========    ========
                      Average shares outstanding ............................    19,877     20,034      19,085
                      Stock option incremental shares .......................         0          7          52
                                                                                -------   --------    --------
                         Average shares outstanding, diluted ................    19,877     20,041      19,137
                                                                                =======   ========    ========
                    Diluted per-share amounts:
                      Net earnings .......................................... $    0.51   $   3.39    $   2.16
                                                                              =========   ========    ========
                      Net earnings before asset dispositions ................ $    2.01   $   2.08    $   2.16
                                                                              =========   ========    ========
                    Diluted assuming conversion of debt:
                      Net earnings before gains or losses on asset
                        dispositions ........................................ $  40,047   $ 41,777    $ 41,305
                      Add interest expense associated with Convertible
                         debentures .........................................     4,381      4,714       6,279
                                                                              ---------   --------    --------
                              Total ......................................... $  44,428   $ 46,491    $ 47,584
                                                                              =========   ========    ========
                      Average shares outstanding ............................    19,877     20,034      19,085
                      Assumed conversion of debentures ......................     1,794      1,899       2,583
                      Stock option incremental shares .......................         0          7          52
                                                                               --------   --------    --------
                              Total .........................................    21,671     21,940      21,720
                                                                               ========   ========    ========
                      Per-share amount (antidilutive) ....................... $    2.05   $   2.12    $   2.19
                                                                               ========   ========    ========

</TABLE>







                                                                 EXHIBIT 12

                   RATIO OF EARNINGS TO COMBINED FIXED CHARGES
                        AND PREFERRED STOCK DIVIDENDS (1)

    The  ratio of  earnings  to  combined  fixed  charges  and  preferred  stock
dividends are as follows:

<TABLE>
<CAPTION>

                                                           Year Ended December 31,
                                                           -----------------------
                                                  1999     1998     1997     1996     1995
                                                  ----     ----     ----     ----     ----
<S>                                                <C>     <C>       <C>      <C>     <C>
 Ratio of Earnings to Combined Fixed Charges
  and Preferred Stock Dividends (1) ...........  1.77X    2.04X    2.48X    2.66X    2.92X
</TABLE>

- ----------

(1) For purposes of calculating  the ratio of earnings to combined fixed charges
    and preferred stock dividends, net earnings (before non-recurring items) has
    been  added to fixed  charges,  and that sum has been  divided by such fixed
    charges.  Fixed  charges  consist of interest  expense and  amortization  of
    deferred financing costs, and for each of the three years ended December 31,
    1997,  1998 and 1999,  cumulative  preferred  stock  dividends  are included
    starting as of the dates of issuance  of the Series A  Cumulative  Preferred
    Stock and Series B Cumulative Preferred Stock.




                                                              EXHIBIT 21

                              LIST OF SUBSIDIARIES

                        OMEGA HEALTHCARE INVESTORS, INC.


                                Jurisdiction of
 Names                           Incorporation
 -----                          --------------
 Bayside Street, Inc. ........... Maryland
 Delta Investors I, LLC ......... Maryland
 Delta Investors II, LLC ........ Maryland
 Jefferson Clark, Inc ........... Maryland
 OHI (Clemmons), Inc. ........... North Carolina
 OHI (Connecticut), Inc. ........ Connecticut
 OHI (Florida), Inc. ............ Florida
 OHI (Greensboro), Inc. ......... North Carolina
 OHI (Illinois), Inc. ........... Illinois
 OHI (Iowa), Inc. ............... Iowa
 OHI (Kansas), Inc. ............. Kansas
 OHI of Kentucky, Inc. .......... Maryland
 OHI of Texas, Inc. ............. Maryland
 OHIMA, Inc. .................... Massachusetts
 Omega Healthcare of
    Apalachicola, Inc. .......... Florida
 Omega (Kansas), Inc. ........... Kansas
 OS Leasing ..................... Kentucky
 Sterling Acquisition Corp. ..... Kentucky
 Sterling Acquisition Corp.II ... Kentucky







                                                              Exhibit 23


                         Consent of Independent Auditors

We consent to the  incorporation by reference in (1) Registration  Statement No.
33-308415 on Form S-3 dated July 19, 1996  related to the Dividend  Reinvestment
and Common Stock Purchase Plan, (2) Shelf Registration Statement No. 33-32119 on
Form S-4 dated February 4, 1997, (3) Registration  Statement No. 333-69807 dated
December  29, 1998  related to the 1993  Amended and  Restated  Stock Option and
Restricted  Stock Plan, and (4) Shelf  Registration  Statement No.  333-69675 on
Form S-3 dated  January  14,  1999,  of our report  dated  January 21, 2000 with
respect  to  the  consolidated  financial  statements  and  schedules  of  Omega
Healthcare  Investors,  Inc.  included in this Annual Report (Form 10-K) for the
year ended December 31, 1999.

                                         /s/ Ernst & Young LLP


Detroit, Michigan
January 24, 2000


<TABLE> <S> <C>




<ARTICLE> 5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM THE
CONSOLIDATED FINANCIAL STATEMENTS FILED AS PART OF THE ANNUAL REPORT ON FORM
10-K AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH INFORMATION IN FORM
10-K.
</LEGEND>

<MULTIPLIER> 1,000

<S>                                                                <C>
<PERIOD-TYPE>                                                      YEAR
<FISCAL-YEAR-END>                                               DEC-31-1999
<PERIOD-START>                                                  JAN-01-1999
<PERIOD-END>                                                    DEC-31-1999
<CASH>                                                                4,105
<SECURITIES>                                                              0
<RECEIVABLES>                                                             0
<ALLOWANCES>                                                              0
<INVENTORY>                                                               0
<CURRENT-ASSETS>                                                          0
<PP&E>                                                                    0
<DEPRECIATION>                                                            0
<TOTAL-ASSETS>                                                    1,013,851
<CURRENT-LIABILITIES>                                                     0
<BONDS>                                                                   0
                                                     0
                                                               0
<COMMON>                                                                  0
<OTHER-SE>                                                                0
<TOTAL-LIABILITY-AND-EQUITY>                                      1,013,851
<SALES>                                                                   0
<TOTAL-REVENUES>                                                    122,375
<CGS>                                                                     0
<TOTAL-COSTS>                                                        66,577
<OTHER-EXPENSES>                                                      6,120
<LOSS-PROVISION>                                                          0
<INTEREST-EXPENSE>                                                   42,366
<INCOME-PRETAX>                                                      19,671
<INCOME-TAX>                                                              0
<INCOME-CONTINUING>                                                       0
<DISCONTINUED>                                                            0
<EXTRAORDINARY>                                                           0
<CHANGES>                                                                 0
<NET-INCOME>                                                         19,671
<EPS-BASIC>                                                          0.51
<EPS-DILUTED>                                                          0.51




</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission