UNITED STATESSECURITIES AND EXCHANGE COMMISSIONWashington, D.C. 20549

FORM 10-K

|(Mark One)                                  |                                                                                         
|------------------------------------------- | ----------------------------------------------------------------------------------------
|ý                                           | ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES AND EXCHANGE ACT OF 1934
|For the fiscal year ended December 31, 2005
|OR                                         
|o                                           | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

Commission file number: 1-11314

---

LTC PROPERTIES, INC.(Exact name of Registrant as specified in its charter)

|MARYLAND(State or other jurisdiction of incorporation or organization)                                     |  | 71-0720518(I.R.S. Employer Identification No.)
|---------------------------------------------------------------------------------------------------------- |  | ----------------------------------------------
|31365 Oak Crest Drive Suite 200
Westlake Village, California 91361(Address of principal executive offices)
|Registrant's telephone number, including area code:(805) 981-8655                                         

---

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

|Title of Each Class                                                   |  | Name of Each Exchange on Which Registered
|--------------------------------------------------------------------- |  | -----------------------------------------
|Common stock, $.01 Par Value                                          |  | New York Stock Exchange                  
|8.50% Series E Cumulative Convertible Preferred Stock, $.01 Par Value |  | New York Stock Exchange                  
|8.00% Series F Cumulative Preferred Stock, $.01 Par Value             |  | New York Stock Exchange                  

Securities
registered pursuant to Section 12(g) of the Act:NONE

---

Indicate
by checkmark if the Registrant is a well-know seasoned issuer, as defined in Rule 405 of the Securities Act
Yes o    No ý

Indicate by checkmark if the Registrant is not required to file reports pursuant to Section 13 or Section 15(d) of the Act.
Yes o    No ý

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 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 ý    No o

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 the 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. o

Indicate by check mark whether the Registrant is a large accelerated filer, an accelerated filer, or a non-accelerated filer.

Large
accelerated filer o    Accelerated
filer ý    Non-accelerated filer o

Indicated by check mark whether the registrant is a shell company
Yes o    No ý

---

The aggregate market value of voting and non-voting stock held by non-affiliates of the Company was approximately $412,369,295 as of
June 30, 2005 (the last business day of the Company's most recently completed second fiscal quarter).

The
number of shares of common stock outstanding as of February 17, 2006 was 23,289,191.

DOCUMENTS INCORPORATED BY REFERENCE

Portions of the definitive Proxy Statement for the Registrant's 2006 Annual Meeting of Stockholders have been incorporated into Part III of this Report.



---





STATEMENT REGARDING FORWARD LOOKING DISCLOSURE

Certain information contained in this annual report includes statements that are not purely historical and are "forward looking
statements" within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, including statements
regarding our expectations, beliefs, intentions or strategies regarding the future. All statements other than historical facts contained in this annual report are forward looking statements. These
forward looking statements involve a number of risks and uncertainties. All forward looking statements included in this annual report are based on information available to us on the date hereof, and
we assume no obligation to update such forward looking statements. Although we believe that the assumptions and expectations reflected in such forward looking statements are reasonable, no assurance
can be given that such expectations will prove to have been correct. The actual results achieved by us may differ materially from any forward looking statements due to the risks and uncertainties of
such statements.

We undertake no obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise.
Stockholders and investors are cautioned not to unduly rely on such forward-looking statements when evaluating the information presented in our filings and reports.

Item 1.    BUSINESS

General

LTC Properties, Inc., a health care real estate investment trust (or REIT), was incorporated on May 12, 1992 in the State of Maryland and commenced
operations on August 25, 1992. We invest primarily in long-term care and other health care related properties through mortgage loans, property lease transactions and other
investments. Our primary objectives are to sustain and enhance stockholder equity value and provide current income for distribution to stockholders through real estate investments in
long-term care properties and other health care related properties managed by experienced operators. To meet these objectives, we attempt to invest in properties that
provide opportunity for additional value and current returns to our stockholders and diversify our investment portfolio by geographic location, operator and form of investment.

In
accordance with "plain English" guidelines provided by the Securities and Exchange Commission, whenever we refer to "our company" or to "us", or use the terms "we" or "our", we are
referring to LTC Properties, Inc. and/or our subsidiaries.

We
were organized to qualify, and intend to continue to qualify, as a REIT. So long as we qualify, with limited exceptions, we may deduct distributions, both preferred dividends and
common dividends, to our stockholders from our taxable income. We have made distributions, and intend to continue to make distributions to our stockholders, in order to eliminate any federal tax
liability.

Owned Properties.As of December 31, 2005, our investment in owned properties consisted of 59 skilled nursing
properties with a total of 7,103 beds, 88 assisted living properties with a total of 4,175 units and one school in 23 states, representing a gross investment of approximately $500.7 million.
See Item 8. FINANCIAL STATEMENTSNote 6. Real Estate Investmentsfor further description.

The
following operators accounted for more than 10% of our 2005 rental revenue:

Lessee

Percent of
Rental RevenueAlterra Healthcare Corporation

19.0
%Extendicare Healthcare Services, Inc.

19.0
%Sunwest Management, Inc.

13.1
%CLC Healthcare, Inc.

12.7
%


2

---



Mortgage Loans.As part of our strategy of making long-term investments in properties used in the provision of
long-term health care services, we provide mortgage financing on such properties based on our established investment underwriting criteria. See "Investment and
Other Policies" in this section for further discussion. We have also provided construction loans that by their terms converted into purchase/lease transactions or permanent
financing mortgage loans upon completion of construction. See Item 8. FINANCIAL STATEMENTSNote 6. Real Estate Investmentsfor
further description.

See
Item 8. FINANCIAL STATEMENTSNote 10. Debt Obligationsfor a description of our Senior Mortgage Participation
Payable, which is secured by certain of our mortgage loans receivable.

REMIC Certificates.In the past, we have completed securitizations by transferring mortgage loans to newly created Real
Estate Mortgage Investment Conduits (or REMIC) that, in turn, issued mortgage pass-through certificates aggregating approximately the same amount. A portion of the REMIC Certificates were
then sold to third parties and a portion of the REMIC Certificates were retained by us. The REMIC Certificates we retained were subordinated in right of payment to the REMIC Certificates sold to third
parties and a portion of the REMIC Certificates we retained were interest-only certificates which had no principal amount and entitled us to receive cash flows designated as interest.
Between 1993 and 1998 we completed four REMIC pools. The 1993, 1994, and 1996 REMIC pools have been fully retired. During 2005, a loan was paid off in the 1998 REMIC pool which caused the last third
party REMIC Certificate holders entitled to any principal payments to be paid off in full. Under Emerging Issues Task Force No. 02-9 ("EITF 02-9") "Accounting for Changes That Result in a Transferor Regaining Control of
Financial Assets Sold", a Special Purpose Entity ("SPE") may become
non-qualified or tainted which generally results in the "repurchase" by the transferor of all the assets sold to and still held by the SPE. Since we are now the sole REMIC Certificate
holder entitled to principal from the underlying loan pool, we bear all the risks and are entitled to all the rewards from the underlying loan pool. As required by EITF 02-9, the
repurchase for the transferred assets was accounted for at fair value. At December 31, 2005, we did not have any investment in REMIC Certificates on our balance sheet. See Item 8. FINANCIAL
STATEMENTSNote 2. Summary of Significant Accounting Policies-Securitization Transactions, Note 6. Real Estate Investments, and Note 7. Asset
Securitizationsfor further description of our historical investments in REMIC Certificates.

We
maintain a long-term investment interest in mortgages we originate either through the direct retention of the mortgages or historically through the retention of REMIC
Certificates
originated in our securitizations. We are a REIT and, as such, make our investments with the intent to hold them for long-term purposes. However, in the past we have securitized a portion
of our mortgage loan portfolio when a securitization provided us with the best available form of capital to fund additional long-term investments. In addition, we believe that the REMIC
Certificates we retained in the past from our securitizations provided our stockholders with a more diverse real estate investment while maintaining the returns that provided value to our
stockholders.

Investment and Other Policies

Objectives and Policies.Our investment policy is to invest primarily in income-producing long-term care
properties. Also see "Government Regulation"below. Primarily, as a result of obligations we had under our Secured Revolving Credit, we made few
investments in years 2000 through 2002. Over the past three years (2003 through 2005), we invested approximately $59.3 million in mortgage loans and we acquired skilled nursing and assisted
living properties for approximately $37.9 million. At this time, we anticipate completing some level of new investments in 2006; however, given the highly competitive environment for health
care real estate acquisitions and mortgages, we can give no assurances that we will complete a significant level of new investments in 2006.

We
believe that this competitive market has created an environment of very highly priced properties and low yielding mortgages. Because our historical strategy has been to invest in low
cost

3

---



per
bed properties, we believe there is an opportunity for us to invest additional funds in our owned properties where the lessees have high occupancies and expansion ability. This market is captive
to us since we own the properties. We are actively reviewing all of our owned properties and discussing additional investments with such likely lessees. We would make these investments at rates that
would approximate our historical lease rates.

Historically
our investments have consisted of:



In
evaluating potential investments, we consider factors such as:



For
investments in long-term care properties we favor low cost per bed opportunities, whether in fee simple properties or in mortgages. In addition, with respect to skilled
nursing properties, we attempt to invest in properties that do not have to rely on a high percentage of private-pay patients. We seek to invest in properties that are located in suburban
and rural areas of states. Prior to every investment, we conduct a property site review to assess the general physical condition of the property and the potential of additional sub-acute
services. In addition, we review the environmental reports, state survey and financial statements of the property before the investment is made. We prefer to invest in a property that has a
significant market presence in its community and where state certificate of need and/or licensing procedures limit the entry of competing properties.

We
believe that assisted living facilities are an important sector in the long-term care market and our investments include direct ownership of assisted living properties.
For assisted living investments we have attempted to diversify our portfolio both geographically and across product levels. Thus, we believe that although the majority of our investments are in
affordably priced units, our portfolio also includes upscale units in appropriate markets with certain operators.

Borrowing Policies.We may incur additional indebtedness when, in the opinion of our Board of Directors, it is advisable. We
may incur such indebtedness to make investments in additional long-term care properties or to meet the distribution requirements imposed upon REITs under the Internal Revenue Code of 1986,
as amended. For other short-term purposes, we may, from time to time, negotiate lines of credit, or arrange for other short-term borrowings from banks or otherwise. We may also
arrange for long-term borrowings through public offerings or from institutional investors.

4

---



In
addition, we may incur mortgage indebtedness on real estate which we have acquired through purchase, foreclosure or otherwise. We may also obtain mortgage financing for unleveraged or
underleveraged properties in which we have invested or may refinance properties acquired on a leveraged basis. There is no limitation on the number or amount of mortgages that may be placed on any one
property, and we have no policy with respect to limitations on borrowing, whether secured or unsecured.

Prohibited Investments and Activities.Our policies, which are subject to change by our Board of Directors without
stockholder approval, impose certain prohibitions and restrictions on our investment practices or activities including prohibitions against:



Competition

In the health care industry, we compete for real property investments with health care providers, other health care related REITs, real estate partnerships,
banks, venture capital funds and other investors. Many of our competitors are significantly larger and have greater financial resources and lower cost of capital than we have available to us. Our
ability to compete successfully for real property investments will be determined by numerous factors, including our ability to identify suitable acquisition targets, our ability to negotiate
acceptable terms for any such acquisition and the availability and our cost of capital.

The
lessees and borrowers of our properties compete on a local, regional and, in some instances, national basis with other health care providers. The ability of the lessee or borrower to
compete successfully for patients or residents at our properties depends upon several factors, including the levels of care and services provided by the lessees or borrowers, the reputation of the
providers, physician referral patterns, physical appearances of the properties, family preferences, financial condition of the operator and other competitive systems of health care delivery within the
community, population and demographics.

Government Regulation

The health care industry is heavily regulated by the government. Our borrowers and lessees who operate health care facilities are subject to extensive regulation
by federal, state and local governments. These laws and regulations are subject to frequent and substantial changes resulting from legislation, adoption of rules and regulations, and administrative
and judicial interpretations of existing law. These

5

---



changes
may have a dramatic effect on the definition of permissible or impermissible activities, the relative costs associated with doing business and the amount of reimbursement by both government
and other third-party payors. These changes may be applied retroactively. The ultimate timing or effect of these changes cannot be predicted. The failure of any borrower of funds from us or lessee of
any of our properties to comply with such laws, requirements and regulations could result in sanctions or remedies such as denials of payment for new Medicare and Medicaid admissions, civil monetary
penalties, state oversight and loss of Medicare and Medicaid participation or licensure. Such action could affect our borrower's or lessee's ability to operate its facility or facilities and could
adversely affect such borrower's or lessee's ability to make debt or lease payments to us.

The
properties owned by us and the manner in which they are operated are affected by changes in the reimbursement, licensing and certification policies of federal, state and local
governments. Properties
may also be affected by changes in accreditation standards or procedures of accrediting agencies that are recognized by governments in the certification process. In addition, expansion (including the
addition of new beds or services or acquisition of medical equipment) and occasionally the discontinuation of services of health care facilities are, in some states, subjected to state and regulatory
approval through "certificate of need" laws and regulations.

The
ability of our borrowers and lessees to generate revenue and profit determines the underlying value of that property to us. Revenues of our borrowers and lessees are generally
derived from payments for patient care. Sources of such payments for skilled nursing facilities include the federal Medicare program, state Medicaid programs, private insurance carriers, health care
service plans, health maintenance organizations, preferred provider arrangements, and self-insured employers, as well as the patients themselves.

A
significant portion of the revenue of our skilled nursing facility borrowers and lessees is derived from governmentally-funded reimbursement programs, such as Medicare and Medicaid.
Because of significant health care costs paid by such government programs, both federal and state governments have adopted and continue to consider various health care reform proposals to control
health care costs. There have been fundamental changes in the Medicare program that resulted in reduced levels of payment for a substantial portion of health care services. In many instances, revenues
from Medicaid programs are already insufficient to cover the actual costs incurred in providing care to those patients. According to a report issued by the Kaiser Commission on Medicaid and the
Uninsured in October 2005, nursing home rates were cut or frozen in 10 states in fiscal year 2005 and cuts were planned in 15 states in fiscal year 2006. Moreover, health care facilities
continue to experience pressures from private payors attempting to control health care costs, and reimbursement from private payors has in many cases effectively been reduced to levels approaching
those of government payors.

Governmental
and public concern regarding health care costs may result in significant reductions in payment to health care facilities, and there can be no assurance that future payment
rates for either governmental or private payors will be sufficient to cover cost increases in providing services to patients. Any changes in reimbursement policies which reduce reimbursement to levels
that are insufficient to cover the cost of providing patient care could adversely affect revenues of our skilled nursing property borrowers and lessees and to a much lesser extent our assisted living
property borrowers and lessees and thereby adversely affect those borrowers' and lessees' abilities to make their debt or lease payments to us. Failure of the borrowers or lessees to make their debt
or lease payments would have a direct and material adverse impact on us.

On
August 4, 2005, the Centers for Medicare & Medicaid Services, commonly known as CMS, published a final rule updating skilled nursing facility prospective payment rates
for fiscal year 2006, which began October 1, 2005. This update implements refinements to the patient classification system and triggers the expiration of a temporary payment add-on
for certain high-acuity patients, effective January 1, 2006. The final rule also adopts a 3.1 percent market basket increase for fiscal year 2006.

6

---



CMS
estimates that the final rule will have no net financial impact on skilled nursing facilities in fiscal year 2006 because the $1.02 billion reduction due to the expiration of temporary
add-on payments will be more than offset by a $510 million increase from the refined classification system and a $530 million increase from the payment rate update. While the
fiscal year 2006 skilled nursing facility rates will not decrease payments to skilled nursing facilities, the loss of revenues associated with future changes in skilled nursing facility payment rates
could, in the future, have an adverse effect on the financial condition of our borrowers and lessees which could, in turn, adversely impact the timing or level of their payments to us.

The
federal physician self-referral law, commonly known as Stark II (or Stark Law), prohibits certain types of practitioners (including a medical doctor, doctor of
osteopathy, optometrist, dentist or podiatrist) from making referrals for certain designated health services paid in whole or in part by Medicare and Medicaid to entities with which the practitioner
or a member of the practitioner's immediate family has a financial relationship, unless the financial relationship fits within an applicable exception to the Stark Law. The Stark Law also prohibits
the entity receiving the referral from seeking payment under the Medicare and Medicaid programs for services rendered pursuant to a prohibited referral. If an entity is paid for services rendered
pursuant to a prohibited referral, it may incur civil penalties of up to $15,000 per prohibited claim and may be excluded from participating in the Medicare and Medicaid programs.

Legislative Developments

Each year, legislative proposals are proposed in Congress and in some state legislatures that would affect major changes in the health care system, either
nationally or at the state level. Among the proposals under consideration are additional cost controls on the Medicare and Medicaid programs, health care provider cost-containment
initiatives, health care coverage expansion for the uninsured, measures to prevent medical errors, limits on damages that could be claimed in physician malpractice lawsuits, and a "Patient Bill of
Rights" to increase the liability of insurance companies as well as the ability of patients to sue in the event of a wrongful denial of claim. We cannot predict whether any proposals will be adopted
or, if adopted, what effect, if any, such proposals would have on our business.

Environmental Matters

Under various federal, state and local environmental laws, ordinances and regulations, an owner of real property or a secured lender (such as us) may be liable
for the costs of removal or remediation of hazardous or toxic substances at, under or disposed of in connection with such property, as well as other potential costs relating to hazardous or toxic
substances (including government fines and damages for injuries to persons and adjacent property). Such laws often impose such liability without regard to whether the owner or secured lender knew of,
or was responsible for, the presence or disposal of such substances and may be imposed on the owner or secured lender in connection with the activities of an operator of the property. The cost of any
required remediation, removal, fines or personal or property damages and the owner's or secured lender's liability therefore could exceed the value of the property, and/or the assets of the owner or
secured lender. In addition, the presence of such substances, or the failure to properly dispose of or remediate such substances, may adversely affect the owner's ability to sell or rent such property
or to borrow using such property as collateral which, in turn, would reduce our revenues.

Although
the mortgage loans that we provide and leases covering our properties require the borrower and the lessee to indemnify us for certain environmental liabilities, the scope of
such obligations may be limited and we cannot assure that any such borrower or lessee would be able to fulfill its indemnification obligations.

7

---



Insurance

It is our current policy and we intend to continue this policy that all borrowers of funds from us and lessees of any of our properties secure adequate
comprehensive property and general and professional liability insurance that covers us as well as the borrower and/or lessee. Even though that is our policy, certain borrowers and lessees have been
unable to obtain general and professional liability insurance in the specific amounts required by our leases or mortgages because the cost of such insurance has increased substantially and some
insurers have stopped offering such insurance for long-term care facilities. Additionally, in the past, insurance companies have filed for bankruptcy protection leaving certain of our
borrowers and/or lessees without coverage for periods that were believed to be covered prior to such bankruptcies. The unavailability and associated exposure as well as increased cost of such
insurance could have a material adverse effect on the lessees and borrowers, including their ability to make lease or mortgage payments. Although we contend that as a non-possessory
landlord we are not generally responsible for what takes place on real estate we do not possess, claims including general and professional liability claims, may still be asserted against us which may
result in costs and exposure for which insurance is not available. Certain risks may be uninsurable, not economically insurable or insurance may not be available and there can be no assurance that we,
a borrower or lessee will have adequate funds to cover all contingencies. If an
uninsured loss or a loss in excess of insured limits occurs with respect to one or more of our properties, we could be subject to an adverse claim including claims for general or professional
liability, could lose the capital that we have invested in the properties, as well as the anticipated future revenue for the properties and, in the case of debt which is with recourse to us, we would
remain obligated for any mortgage debt or other financial obligations related to the properties. Certain losses such as losses due to floods or seismic activity if insurance is available may be
insured subject to certain limitations including large deductibles or co-payments and policy limits.

Employees

We currently employ 12 people. The employees are not members of any labor union, and we consider our relations with our employees to be excellent.

Taxation of Our Company

General.We believe that we have been organized and have operated in such a manner as to qualify for taxation as a REIT under
Sections 856 to 860 of the Internal Revenue Code of 1986, as amended, commencing with our taxable year ended December 31, 1992. We intend to continue to operate in such a manner, but no
assurance can be given that we have operated or will be able to continue to operate in a manner so as to qualify or to remain qualified. This summary is qualified in its entirety by the applicable
Internal Revenue Code provisions, rules and regulations, and administrative and judicial interpretations.

If
we continue to qualify for taxation as a REIT, we will generally not be subject to federal corporate income taxes as long as we distribute all of our taxable income as dividends. This
treatment substantially eliminates the "double taxation" (i.e., at the corporate and stockholder levels) that generally results from investment in a
corporation. However, we will continue to be subject to federal income tax as follows:



8

---





Requirements for Qualification.The Internal Revenue Code defines a REIT as a corporation, trust or association:



9

---







The Internal Revenue Code provides that conditions (1) to (4), inclusive, must be met during the entire taxable year and that condition (5) must be met during at least
335 days of a taxable year of 12 months, or during a proportionate part of a taxable year of less than 12 months.

Income Tests.There presently are two gross income requirements that we must satisfy to qualify as a REIT:



Cancellation
of indebtedness income generated by us is not taken into account in applying the 75% and 95% income tests discussed above. A "prohibited transaction" is a sale or other
disposition of property (other than foreclosure property) held for sale to customers in the ordinary course of business. Any gain realized from a prohibited transaction is subject to a 100% penalty
tax.

If
we fail to satisfy one or both of the 75% or 95% gross income tests for any taxable year, we may nevertheless qualify as a REIT for the year if we are eligible for relief. These
relief provisions will be generally available if: our failure to meet the tests was due to reasonable cause and not due to willful neglect, we attach a schedule of the sources of our income to our
return; and any incorrect information on the schedule was not due to fraud with intent to evade tax.

Asset Tests.We, at the close of each quarter of our taxable year, must also satisfy four tests relating to the nature of our
assets.



With
the passage of the American Jobs Creation Act of 2004 (2004 Act), for years beginning after the effective date of October 22, 2004, if we meet certain requirements, a
violation of the prohibition of owning securities of any one issuer that exceeds 5% of the value of our assets or owning securities of any one issuer that exceeds 10% of that issuer's voting
securities or 10% of the value of that issuer's outstanding securities may not result in disqualification as a REIT.

10

---



The
2004 Act provides that ade minimisfailure, where we dispose of assets in order to meet these requirements within six months of the
last day of the quarter in which the failure is identified or the requirements are otherwise met within this time frame, will not result in disqualification. Ade
minimisfailure is one where the failure is due to ownership of assets the total value of which does not exceed the lesser of one percent of the total value of our assets at
the end of the quarter or $10.0 million.

In
addition, a failure exceeding thede minimisamount is considered to have satisfied the requirements if such failure is due to
reasonable cause and not due to willful neglect, a description of each asset that causes the failure is filed with the Internal Revenue Service, a certain tax is paid, and the assets that cause the
failure are disposed of within six months of the last day of the quarter in which we identify the failure. The tax is the greater of $50,000 or the net income generated by such assets during the
period beginning on the date of failure until disposal taxed at the highest corporate rate.

Ownership of a Partnership Interest or Stock in a Corporation.We own an interest in a partnership. In the case of a REIT
that is a partner in a partnership, Treasury regulations provide that for purposes of the REIT income and asset tests the REIT will be deemed to own its proportionate share of the assets of the
partnership, and will be deemed to be entitled to the income of the partnership attributable to such share. The ownership of an interest in a partnership by a REIT may involve special tax risks,
including the challenge by the Internal Revenue Service of the allocations of income and expense items of the partnership, which would affect the computation of taxable income of the REIT, and the
status of the partnership as a partnership (as opposed to an association taxable as a corporation) for federal income tax purposes.

We
also own interests in a number of subsidiaries which are intended to be treated as qualified real estate investment trust subsidiaries. The Internal Revenue Code provides that such
subsidiaries will be ignored for federal income tax purposes and all assets, liabilities and items of income, deduction and credit of such subsidiaries will be treated as assets, liabilities and such
items of ours.

If
any partnership or qualified real estate investment trust subsidiary in which we own an interest were treated as a regular corporation (and not as a partnership or qualified real
estate investment trust subsidiary) for federal income tax purposes, we would likely fail to satisfy the REIT asset test prohibiting a REIT from owning greater than 10% of the voting power of the
stock or value of securities of any issuer, as described above, and would therefore fail to qualify as a REIT. As described above, the 2004 Act provides relief for certain failures of the REIT asset
test for years beginning after October 22, 2004. We believe that each of the partnerships and subsidiaries in which we own an interest will be treated for tax purposes as a partnership or
qualified real estate investment trust subsidiary, respectively, although no assurance can be given that the Internal Revenue Service will not successfully challenge the status of any such
organization.

REMIC. A regular or residual interest in a REMIC will be treated as a real estate asset for purposes of the REIT asset tests, and income
derived with respect to such interest will be treated as interest on an obligation secured by a mortgage on real property, assuming that at least 95% of the assets of the REMIC are real estate assets.
If less than 95% of the assets of the REMIC are real estate assets, only a proportionate share of the assets of and income derived from the REMIC will be treated as qualifying under the REIT asset and
income tests. All of our historical REMIC Certificates were secured by real estate assets, therefore we believe that our historic REMIC interests fully qualified for purposes of the REIT income and
asset tests.

11

---



Annual Distribution Requirements.In order to qualify as a REIT, we are required to distribute dividends (other than capital
gain dividends) to our stockholders annually in an amount at least equal to:



These
annual distributions are paid in the taxable year to which they relate. Alternatively, they must be declared and payable to stockholders of record in either October, November, or
December and paid during January of the following year. In addition, if we elect, the dividends may be declared before the due date of the tax return (including extensions) and paid on or before the
first regular dividend payment date after such declaration, and we must specify the dollar amount in our tax returns.

Amounts
distributed must not be preferential; that is, every stockholder of the class of stock with respect to which a distribution is made must be treated the same as every other
stockholder of that class, and no class of stock may be treated otherwise than in accordance with its dividend rights as a class.

To
the extent that we do not distribute all of our net long-term capital gain or distribute at least 90% (95% for taxable years ending prior to January 1, 2001), but
less than 100%, of our "real estate investment trust taxable income," as adjusted, it will be subject to tax on such amounts at regular corporate tax rates. Furthermore, if we should fail to
distribute during each calendar year (or, in the case of distributions with declaration and record dates in the last three months of the calendar year, by the end of the following January) at least
the sum of:



we
would be subject to a 4% excise tax on the excess of such required distributions over the amounts actually distributed. Any real estate investment trust taxable income and net capital gain on which
this excise tax is imposed for any year is treated as an amount distributed during that year for purposes of calculating such tax.

Failure to Qualify.If we fail to qualify for taxation as a REIT in any taxable year, and certain relief provisions do not
apply, we will be subject to tax (including any applicable alternative minimum tax) on our taxable income at regular corporate rates. Distributions to stockholders in any year in which we fail to
qualify as a REIT will not be deductible by us, nor will any distributions be required to be made. Unless entitled to relief under specific statutory provisions, we will also be disqualified from
taxation as a REIT for the four taxable years following the year during which qualification was lost. It is not possible to state whether in all circumstances we would be entitled to the statutory
relief. Failure to qualify for even one year could substantially reduce distributions to stockholders and could result in our incurring substantial indebtedness (to the extent borrowings are feasible)
or liquidating substantial investments in order to pay the resulting taxes.

12

---



99 Act.The 99 Act made a number of substantial changes to the qualification and tax treatment of REITs. Certain of those
provisions were subsequently modified by the 2004 Act effective concurrently with the 99 Act. The following is a brief summary of certain of the significant REIT provisions in the 99 Act, as modified
by the 2004 Act.





13

---





State and local taxation.We may be subject to state or local taxation in various state or local jurisdictions, including
those in which we transact business or reside. Our state and local tax treatment may not conform to the federal income tax consequences discussed above.

Investor Information

We make available to the public free of charge through our internet website our Annual Report on Form 10-K, Quarterly Reports on
Form 10-Q, Current Reports on Form 8-K, and amendments to those reports filed or furnished pursuant to Section 13(a) or 15(d) of the Securities Exchange
Act of 1934, as amended, as soon as reasonably practicable after we electronically file such reports with, or furnish such reports to, the Securities and Exchange Commission. Our internet website
address is www.ltcproperties.com. We are not including the information contained on our website as part of, or incorporating it by reference into, this Annual Report on Form 10-K.

Posted
on our website and available upon request of any shareholder to our Investor Relations Department are the charters for our Audit Committee, Compensation Committee and Nominating
and Corporate Governance Committee, our Corporate Governance Guidelines and a Code of Business Conduct and Ethics governing our directors, officers and employees. Within the time period required by
the SEC and the New York Stock Exchange, we will post on our website any amendment to the Code Business Conduct and Ethics and any waiver applicable to our senior financial officers and our executive
officers or directors. In addition, our website includes information concerning purchases and sales of our equity securities by our executive officers and directors. Our Investor Relations Department
can be contacted at:

LTC
Properties, Inc.
31365 Oak Crest Drive, Suite #200
Westlake Village, California 91361
Attn: Investor Relations
(805) 981-8655

You
may read and copy materials that we file with the SEC at the SEC's Public Reference Room at 100 F Street, N.E., Washington D.C. 20549. Information on the operation of the Public
Reference

14

---



Room
is available by calling the SEC at 1-800-SEC-0330. The SEC maintains an Internet site that contains reports, proxy statements and other information we file.
The address of the SEC website is www.sec.gov.

Our
company is listed on the New York Stock Exchange (or NYSE), ticker symbol LTC. Section 303A.12(a) of the NYSE Listed Company Manual requires that listed companies disclose in
their annual report to stockholders that the previous year's NYSE Annual CEO Certification has been filed with the NYSE and disclose any qualifications. We filed, with the NYSE, our Annual CEO
Certification for our Annual Report on Form 10-K for the fiscal year ended December 31, 2004 without any qualifications.

Item 1A.    RISK FACTORS

Certain information contained in this annual report includes statements that are not purely historical and are "forward looking
statements" within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, including statements
regarding our expectations, beliefs, intentions or strategies regarding the future. All statements other than historical facts contained in this annual report are forward looking statements. These
forward looking statements involve a number of risks and uncertainties. All forward looking statements included in this annual report are based on information available to us on the date hereof, and
we assume no obligation to update such forward looking statements. Although we believe that the assumptions and expectations reflected in such forward looking statements are reasonable, no assurance
can be given that such expectations will prove to have been correct. The actual results achieved by us may differ materially from any forward looking statements due to the risks and uncertainties of
such statements.

We undertake no obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise.
Stockholders and investors are cautioned not to unduly rely on such forward-looking statements when evaluating the information presented in our filings and reports.

Such
risks and uncertainties include, among other things, the following risks including those described in more detail below:



Recently Enacted Tax Legislation Could have an Adverse Effect on the Market Price of our Equity Securities.On May 28, 2003,
President Bush signed into law legislation that, for individual taxpayers, will generally reduce the tax rate on corporate dividends to a maximum of 15% for tax years 2003 to 2008. REIT dividends
generally will not qualify for this reduced tax rate because a REIT's income generally is not subject to corporate level tax. This new law could cause stock in non-REIT corporations to be
a more attractive investment to individual investors than stock in REITs and could have an adverse effect on the market price or our equity securities.

A Failure to Maintain or Increase our Dividend Could Reduce the Market Price of Our Stock.In December 2005, we declared a $0.12
per share monthly dividend for the first quarter of calendar 2006. During calendar 2005, we paid a $0.30 dividend in the first quarter and a $0.11 monthly dividend in each of the second, third
and fourth quarters on our common stock. During calendar 2004, we paid a

15

---



$0.25
dividend in the first quarter, a $0.275 dividend in the second quarter and a $0.30 dividend in each of the third and fourth quarters on our common stock. The ability to maintain or raise our
common dividend is dependent, to a large part, on growth of funds from operations. This growth in turn depends upon increased revenues from additional investments and loans, rental increases and
mortgage rate increases.

At Times, We May Have Limited Access to Capital Which Will Slow Our Growth.A REIT is required to make dividend distributions and retains
little capital for growth. As a result, growth for a REIT is generally through the steady investment of new capital in real estate assets. Presently, we believe capital is readily available to us.
However, there will be times when we will have limited access to capital from the equity and/or debt markets. During such periods, virtually all of our available capital will be required to meet
existing commitments and to reduce existing debt. We may not be able to obtain additional equity or debt capital or dispose of assets on favorable terms, if at all, at the time we require additional
capital to acquire health care properties on a competitive basis or meet our obligations.

Income and Returns from Health Care Facilities Can be Volatile.The possibility that the health care properties in which we
invest will not generate income sufficient to meet operating expenses, will generate income and capital appreciation, if any, at rates lower than those anticipated or will yield returns lower than
those available through investments in comparable real estate or other investments are additional risks of investing in health care 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 and government payment), general or local economic conditions (such as
fluctuations in interest rates and employment conditions), the available local supply of 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 hurricanes, earthquakes and floods) or similar factors.

We Depend on Lease Income and Mortgage Payments from Real Property.Since a substantial portion of our income is derived from
mortgage payments and lease income from real property, our income would be adversely affected if a significant number of our borrowers or lessees were unable to meet their obligations to us or if we
were unable to lease our properties or make mortgage loans on economically favorable terms. There can be no assurance that any lessee will exercise its option to renew its lease upon the expiration of
the initial term or that if such failure to renew were to occur, we could lease the property to others on favorable terms.

We Rely on a Few Major Operators.Extendicare Healthcare Services, Inc. (or EHSI), a wholly owned subsidiary of
Extendicare Inc., leases 37 assisted living properties with a total of 1,427 units owned by us representing approximately 11.6%, or $68.1 million, of our total assets at
December 31, 2005.

Alterra
Healthcare Corporation (or Alterra), a wholly owned subsidiary of Brookdale Senior Living, Inc., leases 35 assisted living properties with a total of 1,416 units owned by
us representing approximately 11.5%, or $67.2 million, of our total assets at December 31, 2005.

CLC
Healthcare, Inc. (or CLC) operates 26 skilled health care properties with a total of 3,014 beds that we own or on which we hold mortgages secured by first trust deeds. This
represents approximately 9.5% or $55.6 million of our total assets at December 31, 2005.

Sunwest
Management, Inc. (or Sunwest) operates eight assisted living properties with a total of 958 units that we own or on which we hold mortgages secured by first trust deeds.
This represents approximately 9.5% or $55.6 million of our total assets at December 31, 2005. Subsequent to December 31, 2005, we sold four assisted living properties operated by
Sunwest with a total of 431 units to an entity formed by the principals of Sunwest for $58.5 million. We received $54.6 million in

16

---



proceeds
after paying $3.8 million of 8.75% State of Oregon bond obligations related to one of the properties sold. As a result of the sale, we will recognize a gain of $31.9 million in
2006.

Our
financial position and ability to make distributions may be adversely affected by financial difficulties experienced by any of our other lessees and borrowers, including
bankruptcies, inability to emerge from bankruptcy, insolvency or general downturn in business of any such operator, or in the event any such operator does not renew and/or extend its relationship with
us or our borrowers when it expires.

Our Borrowers and Lessees Face Competition in the Health Care Industry.The long-term care industry is highly
competitive and we expect that it may become more competitive in the future. Our borrowers and lessees are competing with numerous other companies providing similar long-term care services
or alternatives such as home health agencies, hospices, life care at home, community-based service programs, retirement communities and convalescent centers. There can be no assurance that our
borrowers and lessees will not encounter increased competition in the future which could limit their ability to attract residents or expand their businesses and therefore affect their ability to make
their debt or lease payments to us.

The Health Care Industry is Heavily Regulated by the Government.Our borrowers and lessees who operate health care facilities
are subject to extensive regulation by federal, state and local governments. These
laws and regulations are subject to frequent and substantial changes resulting from legislation, adoption of rules and regulations, and administrative and judicial interpretations of existing law.
These changes may have a dramatic effect on the definition of permissible or impermissible activities, the relative costs associated with doing business and the amount of reimbursement by both
government and other third-party payors. These changes may be applied retroactively. The ultimate timing or effect of these changes cannot be predicted. The failure of any borrower of funds from us or
lessee of any of our properties to comply with such laws, requirements and regulations could affect its ability to operate its facility or facilities and could adversely affect such borrower's or
lessee's ability to make debt or lease payments to us.

Our Borrowers and Lessees Rely on Government and Third Party Reimbursement.The ability of our borrowers and lessees to
generate revenue and profit determines the underlying value of that property to us. Revenues of our borrowers and lessees are generally derived from payments for patient care. Sources of such payments
include the federal Medicare program, state Medicaid programs, private insurance carriers, health care service plans, health maintenance organizations, preferred provider arrangements,
self-insured employers, as well as the patients themselves.

A
significant portion of the revenue of our borrowers and lessees is derived from governmentally-funded reimbursement programs, such as Medicare and Medicaid. Because of substantial
health care costs paid by such government programs, both federal and state governments have adopted and continue to consider various health care reform proposals to control health care costs. There
have been fundamental changes in the Medicare program that resulted in reduced levels of payment for a substantial portion of health care services. In many instances, revenues from Medicaid programs
are already insufficient to cover the actual costs incurred in providing care to those patients. According to a report issued by the Kaiser Commission on Medicaid and the Uninsured in
October 2005, nursing home rates were cut or frozen in 10 states in fiscal year 2005 and in 15 states in fiscal year 2006 (although nursing homes were the provider group most likely to be
granted a rate increase in both years, with increases in 41 states in fiscal year 2005 and in 36 states in fiscal year 2006). Moreover, health care facilities have experienced increasing pressures
from private payors attempting to control health care costs, and reimbursement from private payors has in many cases effectively been reduced to levels approaching those of government payors.

17

---





Governmental and public concern regarding health care costs may result in significant reductions in payment to health care facilities, and there can be no assurance that future payment
rates for either governmental or private payors will be sufficient to cover cost increases in providing services to patients. Any changes in reimbursement policies which reduce reimbursement to levels
that are insufficient to cover the cost of providing patient care could adversely affect revenues of our borrowers and lessees and thereby adversely affect those borrowers' and lessees' abilities to
make their debt or lease payments to us. Failure of the borrowers or lessees to make their debt or lease payments would have a direct and material adverse impact on us.

On
August 4, 2005, the Centers for Medicare & Medicaid Services, commonly known as CMS, published a final rule updating skilled nursing facility prospective payment rates
for fiscal year 2006, which began October 1, 2005. This update implements refinements to the patient classification system and triggers the expiration of a temporary payment add-on
for certain high-acuity patients, effective January 1, 2006. The final rule also adopts a 3.1 percent market basket increase for fiscal year 2006. CMS estimates that the
final rule will have no net financial impact on skilled nursing facilities in fiscal year 2006 because the $1.02 billion reduction due to the expiration of temporary add-on payments
will be more than offset by a $510 million increase from the refined classification system and a $530 million increase from the payment rate update. While the fiscal year 2006 skilled
nursing facility rates will not decrease payments to skilled nursing facilities, the loss of revenues associated with future changes in skilled nursing facility payment rates could, in the future,
have an adverse effect on the financial condition of our borrowers and lessees which could, in turn, adversely impact the timing or level of their payments to us.

Congress
and the States Have Enacted Health Care Reform Measures. The health care industry continues to face various challenges, including increased government and private payor pressure
on health care providers to control costs. For instance, the Balanced Budget Act of 1997 enacted significant changes to the Medicare and Medicaid programs designed to modernize payment and health care
delivery systems while achieving substantial budgetary savings. In seeking to limit Medicare reimbursement for long-term care services, Congress established the prospective payment system
for skilled nursing facility services to replace the cost-based reimbursement system. Skilled nursing facilities needed to restructure their operations to accommodate the new Medicare
prospective payment system reimbursement. Since the skilled nursing facility prospective payment system was enacted, several then publicly held operators of long-term care facilities and
at least two then publicly held operators of assisted living facilities have filed for reorganization under Chapter 11 of the federal bankruptcy laws. While certain long-term care
operators and both assisted living operators have emerged from bankruptcy, during their reorganizations and in some instances subsequent thereto, they reduced their operations by rejecting leases
and/or defaulting on loans resulting in properties being returned to lessors or lenders. There can be no assurances given that there will not be additional bankruptcies of skilled nursing and assisted
living operators in the future.

In
recent years, Congress has adopted legislation to somewhat mitigate the impact of the Balanced Budget Act on providers, including skilled nursing facilities. Most recently, on
December 8, 2003, President Bush signed into law the Medicare Prescription Drug, Improvement and Modernization Act of 2003 (P.L. 108-173). In addition to providing expanded Medicare
prescription drug coverage, the new act modifies Medicare payments to a variety of health care providers. With respect to skilled nursing facilities, the act provides a temporary 128% increase in the
Medicare payment for skilled nursing facility residents with acquired immune deficiency syndrome, applicable to services furnished on or after October 1, 2004.

On
the other hand, in February 2006 Congress gave final approval to the Deficit Reduction Act (or DRA), which will reduce net Medicare and Medicaid spending by approximately
$11 billion over five years. Among other things, the legislation reduces Medicare skilled nursing facility bad debt payments by 30 percent for those individuals who are not dually
eligible for Medicare and Medicaid,

18

---



and
strengthens Medicaid asset transfer restrictions for persons seeking to qualify for Medicaid long-term care coverage. Congress may consider legislation in the future that would further
restrict Medicare and Medicaid funding. No assurances can be given that any additional Medicare or Medicaid legislation enacted by Congress would not reduce Medicare or Medicaid reimbursement to
skilled nursing facilities or result in additional costs for operators of skilled nursing facilities.

On
February 6, 2006, the Bush Administration released its fiscal year (FY) 2007 budget proposal, which would reduce Medicare spending by $2.5 billion in FY 2007 and
$35.9 billion over 5 years. In particular, the budget would freeze payments in fiscal year 2007 for skilled nursing facilities, among other providers. In 2008 and 2009, the payment
update would be market basket minus 0.4 percent. To enhance the long-term financing of the Medicare program, the budget also proposes automatic reductions in provider updates if
general revenues are projected to exceed 45 percent of total Medicare financing. The budget also includes a series of proposals impacting Medicaid, including administrative changes to the
financing structure of Medicaid that would save more than $12 billion over five years. These changes include proposed reforms to Medicaid provider taxes, which some states use to finance
Medicaid long term care services.

In
addition, comprehensive reforms affecting the payment for and availability of health care services have been proposed at the federal and state levels and major reform proposals have
been adopted by certain states. Congress and state legislatures can be expected to continue to review and assess alternative health care delivery systems and payment methodologies. Changes in the law,
new interpretations of existing laws, or changes in payment methodology may have a dramatic effect on the definition of permissible or impermissible activities, the relative costs associated with
doing business and the amount of reimbursement by the government and other third party payors.

Moreover,
many states are facing significant budget shortfalls, and all states have taken steps in recent years to implement cost controls within their Medicaid programs, including
freezes or reductions in nursing home reimbursement in some states. According to a report issued by the Kaiser Commission on Medicaid and the Uninsured in October 2005, nursing home rates were
cut or frozen in 10 states in fiscal year 2005 and in 15 states in fiscal year 2006 (although nursing homes were the provider group most likely to be granted a rate increase in both years, with
increases in 41 states in fiscal year 2005 and in 36 states in fiscal year 2006). The DRA also gives states greater flexibility to expand access to home and community based services by allowing states
to provide these services as an optional benefit without undergoing the waiver approval process. Moreover, the DRA includes a new demonstration to encourage states to provide long-term
care services in a community setting to individuals who currently receive Medicaid services in nursing homes. Together the provisions could increase state funding for home and community based
services, while prompting states to cut funding for nursing facilities and homes for persons with disabilities. In light of continuing state Medicaid program reforms, budget cuts, and regulatory
initiatives, no assurance can be given that the implementation of such regulations and reforms will not have a material adverse effect on the financial condition or results of operations of our
lessees and/or borrowers which, in turn, could effect their ability to meet their contractual obligations to us.

We Could Incur More Debt.We operate with a policy of incurring debt when, in the opinion of our Directors, it is advisable.
We may incur additional debt by issuing debt securities in a public offering or in a private transaction. Accordingly, we could become more highly leveraged. The degree of leverage could have
important consequences to stockholders, including affecting our ability to obtain additional financing in the future for working capital, capital expenditures, acquisitions, development or other
general corporate purposes and making us more vulnerable to a downturn in business or the economy generally.

We Could Fail to Collect Amounts Due Under Our Straight-line Rent Receivable Asset.Straight-line
accounting requires us to calculate the total fixed rent we will receive over the life of the lease and

19

---



recognize
that revenue evenly over that life. In a situation where a lease calls for fixed rental increases during the life of the lease rental income recorded in the early years of a lease is higher
than the actual cash rent received, which creates an asset on the balance sheet called deferred rent receivable. At some point during the lease, depending on the rent levels and terms, this reverses
and the cash rent payments received during the later years of the lease are higher than the rental income recognized, which reduces the deferred rent receivable balance to zero by the end of the
lease. We periodically assess the collectibility of the deferred rent receivable. If during our assessment we determined that we were unlikely to collect a portion or all of the deferred rent
receivable balance, we may record an impairment charge in current period earnings for the portion, up to its full value, that we estimate will not be recovered.

Our Assets May be Subject to Impairment Charges.We periodically but not less than quarterly evaluate our real estate
investments and other assets for impairment indicators. The judgment regarding the existence of impairment indicators is based on factors such as market conditions, operator performance
and legal structure. If we determine that a significant impairment has occurred, we would be required to make an adjustment to the net carrying value of the asset, which could have a material adverse
affect on our results of operations and a non-cash impact on funds from operations in the period in which the write-off occurs.

A Failure to Reinvest Cash Available to Us Could Adversely Affect Our Future Revenues and Our Ability to Increase Dividends to Stockholders; There is Considerable
Competition in Our Market for Attractive Investments.From time to time, we will have cash available from (1) proceeds of sales of shares of securities,
(2) proceeds from new debt issuances, (3) principal payments on our mortgages and other investments, (4) sale of properties, and (5) funds from operations. We may reinvest
this cash in health care investments in accordance with our investment policies, repay outstanding debt or invest in qualified short-term or long-term investments. We compete
for real estate investments with a broad variety of potential investors. The competition for attractive investments negatively affects our ability to make timely investments on acceptable terms.
Delays in acquiring properties or making loans will negatively impact revenues and perhaps our ability to increase distributions to our stockholders.

Our Failure to Qualify as a REIT Would Have Serious Adverse Consequences to Our Stockholders.We intend to operate so as to
qualify as a REIT under the Internal Revenue Code (the Code). We believe that we have been organized and have operated in a manner which would allow us to qualify as a REIT under the Code beginning
with our taxable year ended December 31, 1992. However, it is possible that we have been organized or have operated in a manner which would not allow us to qualify as a REIT, or that our future
operations could cause us to fail to qualify. Qualification as a REIT requires us to satisfy numerous requirements (some on an annual and quarterly basis) established under highly technical and
complex Code provisions for which there are only limited judicial and administrative interpretations, and involves the determination of various factual matters and circumstances not entirely within
our control. For example, in order to qualify as a REIT, at least 95% of our gross income in any year must be derived from qualifying sources, and we must pay dividends to stockholders aggregating
annually at least 90% (95% for taxable years ending prior to January 1, 2001) of our REIT taxable income (determined without regard to the dividends paid deduction and by excluding capital
gains). Legislation, new regulations, administrative interpretations or court decisions could significantly change the tax laws with respect to qualification as a REIT or the federal income tax
consequences of such qualification. However, we are not aware of any pending tax legislation that would adversely affect our ability to operate as a REIT.

If
we fail to qualify as a REIT in any taxable year, we will be subject to federal income tax (including any applicable alternative minimum tax) on our taxable income at regular
corporate rates. Unless we are entitled to relief under statutory provisions, we would be disqualified from treatment as a REIT for the four taxable years following the year during which we lost
qualification. If we lose our

20

---



REIT
status, our net earnings available for investment or distribution to stockholders would be significantly reduced for each of the years involved. In addition, we would no longer be required to
make distributions to stockholders.

Our real estate investments are relatively illiquid.Real estate investments are relatively illiquid and, therefore, tend to
limit our ability to vary our portfolio promptly in response to changes in economic or other conditions. All of our properties are "special purpose" properties that cannot be readily converted to
general residential, retail or office use. Health care facilities that participate in Medicare or Medicaid 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 operations of nursing homes and other healthcare-related facilities 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 our properties becomes unprofitable due to competition, age of improvements or other
factors such that our lessee or mortgagor becomes unable to meet its obligations on the lease or mortgage loan, 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. 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
with a new 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. Should such events occur, our income and cash flows from operations would be adversely affected.

Our Remedies May Be Limited When Mortgage Loans Default.To the extent we invest in mortgage loans, such mortgage loans may
or may not be recourse obligations of the borrower and generally will not be insured or guaranteed by governmental agencies or otherwise. In the event of a default under such obligations, we may have
to foreclose on the property underlying the mortgage or protect our interest by acquiring title to a property and thereafter make substantial improvements or repairs in order to maximize the
property's investment potential. Borrowers may contest enforcement of foreclosure or other remedies, seek bankruptcy protection against such enforcement and/or bring claims for lender liability in
response to actions to enforce mortgage obligations. If a borrower seeks bankruptcy protection, the Bankruptcy Court may impose an automatic stay that would preclude us from enforcing foreclosure or
other remedies against the borrower. Relatively high "loan to value" ratios and declines in the value of the property may prevent us from realizing an amount equal to our mortgage loan upon
foreclosure.

We are Subject to Risks and Liabilities in Connection with Properties Owned Through Limited Liability Companies and
Partnerships.We have ownership interests in limited liability companies and/or partnerships. We may make additional investments through these ventures in the
future. Partnership or limited liability company investments may involve risks such as the following:



21

---





We
will, however, generally seek to maintain sufficient control of our partnerships and limited liability companies to permit us to achieve our business objectives. Our organizational
documents do not limit the amount of available funds that we may invest in partnerships or limited liability companies. The occurrence of one or more of the events described above could have a direct
and adverse impact on us.

Item 1B.    UNRESOLVED STAFF COMMENTS

None.

Item 2.    PROPERTIES

Investment Portfolio

At December 31, 2005, our "direct real estate investment portfolio" (properties that we own or on which we hold promissory notes secured by first
mortgages) consisted of investments in 126 skilled nursing properties with 14,792 beds, 101 assisted living properties with 5,108 units and two schools in 33 states. We had approximately
$500.7 million (before accumulated depreciation of $95.8 million) invested in properties we own and lease to lessees and approximately $149.3 million invested in mortgage loans
(before allowance for doubtful accounts of $1.3 million). Subsequent to December 31, 2005, we sold four assisted living properties operated by Sunwest with a total of 431 units to an
entity formed by the principals of Sunwest for $58.5 million. We received $54.6 million in proceeds after paying $3.8 million of 8.75% State of Oregon bond obligations related to
one of the properties sold. As a result of the sale, we will recognize a gain of $31.9 million in 2006.

Skilled
nursing facilities provide restorative, rehabilitative and nursing care for people not requiring the more extensive and sophisticated treatment available at acute care hospitals.
Many skilled nursing facilities provide ancillary services that include occupational, speech, physical, respiratory and IV therapies, as well as provide sub-acute care services which are
paid either by the patient, the patient's family, or through federal Medicare or state Medicaid programs.

Assisted
living facilities serve elderly persons who require assistance with activities of daily living, but do not require the constant supervision skilled nursing facilities provide.
Services are usually available 24-hours a day and include personal supervision and assistance with eating, bathing, grooming and administering medication. The facilities provide a
combination of housing, supportive services, personalized assistance and health care designed to respond to individual needs.

The
schools in our real estate investment portfolio are charter schools. Charter schools provide an alternative to the traditional public school. Charter schools are generally autonomous
entities authorized by the state or locality to conduct operations independent from the surrounding public school district. Laws vary by state, but generally charters are granted by state boards of
education either directly or in conjunction with local school districts or public universities. Operators are granted charters to establish and operate schools based on the goals and objectives set
forth in the charter. Upon receipt of a charter, schools receive an annuity from the state for each student enrolled.

22

---



Owned Properties.At December 31, 2005, we owned 59 skilled nursing properties with a total of 7,103 beds, 88 assisted
living properties with a total of 4,175 units and one school in 23 states, representing a gross investment of approximately $500.7 million. The properties are leased pursuant to
non-cancelable leases generally with an initial term of 10 to 30 years. The leases provide for a fixed minimum base rent during the initial and renewal periods. Most of the leases
provide for
annual fixed rent increases or increases based on consumer price indices over the term of the lease. In addition, certain of our leases provide for additional rent through revenue participation (as
defined in the lease agreement) in incremental revenues generated by the facilities over a defined base period, effective at various times during the term of the lease. Each lease is a triple net
lease which requires the lessee to pay additional charges including all taxes, insurance, assessments, maintenance and repair (capital and non-capital expenditures), and other costs
necessary in the operation of the facility. Most of the leases contain renewal options. Subsequent to December 31, 2005, we sold four assisted living properties operated by Sunwest with a total
of 431 units to an entity formed by the principals of Sunwest for $58.5 million. We received $54.6 million in proceeds after paying $3.8 million of 8.75% State of Oregon bond
obligations related to one of the properties sold. As a result of the sale, we will recognize a gain of $31.9 million in 2006.

The
following table sets forth certain information regarding our owned properties as of December 31, 2005 (dollar amounts in
thousands):

|Location     |  | No. of
SNFs |  | No. of
ALFs |     | No. of
Schools |  | No. of
Beds/Units(1) |  | Encumbrances |        | Lease
Term(2) |     | Current
Investment |  
|------------ |  | ----------- |  | ----------- | --- | -------------- |  | -------------------- |  | ------------ | ------ | ------------- | --- | ------------------ | -
|Alabama      |  | 3           |  | 1           |     |               |  | 458                  |  | $            |       |               | 93  |                    | $
|Arizona      |  | 5           |  | 3           | (5) |               |  | 1,220                |  |              |       |               | 172 |                    |  
|California   |  | 1           |  | 3           | (5) |               |  | 436                  |  |              | 17,002 |               | 73  |                    |  
|Colorado     |  | 4           |  | 6           |     |               |  | 562                  |  |              | 6,415  |               | 244 |                    |  
|Florida      |  | 3           |  | 6           |     |               |  | 776                  |  |              | 2,172  |               | 173 |                    |  
|Georgia      |  | 2           |  | 1           |     |               |  | 292                  |  |              |       |               | 70  |                    |  
|Idaho        |  |            |  | 4           |     |               |  | 148                  |  |              |       |               | 108 |                    |  
|Indiana      |  |            |  | 2           |     |               |  | 78                   |  |              |       |               | 108 |                    |  
|Iowa         |  | 7           |  | 1           |     |               |  | 645                  |  |              |       |               | 325 |                    |  
|Kansas       |  | 3           |  | 4           |     |               |  | 398                  |  |              |       |               | 256 |                    |  
|Nebraska     |  |            |  | 4           |     |               |  | 156                  |  |              |       |               | 108 |                    |  
|New Jersey   |  |            |  | 1           |     | 1              |  | 39                   |  |              |       |               | 123 |                    |  
|New Mexico   |  | 7           |  | 1           | (5) |               |  | 972                  |  |              |       |               | 140 |                    |  
|N. Carolina  |  |            |  | 5           |     |               |  | 210                  |  |              |       |               | 180 |                    |  
|Ohio         |  | 1           |  | 11          |     |               |  | 533                  |  |              | 19,842 |               | 143 |                    |  
|Oklahoma     |  |            |  | 6           |     |               |  | 221                  |  |              | 4,333  |               | 180 |                    |  
|Oregon       |  | 1           |  | 4           | (5) |               |  | 325                  |  |              | 3,824  |               | 82  |                    |  
|Pennsylvania |  |            |  | 1           |     |               |  | 69                   |  |              | 4,985  |               | 148 |                    |  
|S. Carolina  |  |            |  | 3           |     |               |  | 128                  |  |              |       |               | 180 |                    |  
|Tennessee    |  | 3           |  |            |     |               |  | 201                  |  |              |       |               | 154 |                    |  
|Texas        |  | 16          |  | 13          |     |               |  | 2,660                |  |              | 4,142  |               | 210 |                    |  
|Virginia     |  | 3           |  |            |     |               |  | 443                  |  |              |       |               | 297 |                    |  
|Washington   |  |            |  | 8           |     |               |  | 308                  |  |              | 5,935  |               | 108 |                    |  
|             |  |             |  |             |     |                |  |                      |  |              |        |               |     |                    |  
|TOTAL        |  | 59          |  | 88          |     | 1              |  | 11,278               |  | $            | 68,650 | (3)           |     |                    | $
|             |  |             |  |             |     |                |  |                      |  |              |        |               |     |                    |  

---

23

---





Mortgage Loans.At December 31, 2005, we had 70 mortgage loans secured by first mortgages on 67
skilled nursing properties with a total of 7,689 beds, 13 assisted living properties with 933 units and one school located in 23 states. See Item 8. FINANCIAL
STATEMENTSNote 6. Real Estate Investmentsfor further description.

The
following table sets forth certain information regarding our mortgage loans as of December 31, 2005 (dollar amounts in
thousands):

|Location    |       | No. of
SNFs |    | No. of
ALFs |    | No. of
Schools |   | No. of
Beds/
Units |       | Interest
Rate % |  | Average
Months to
Maturity |  | Face Amount of
Mortgage Loans |        | Current Amount
of Mortgage
Loans |   | Current
Annual Debt
Service (1)
|----------- | ----- | ----------- | -- | ----------- | -- | -------------- | - | ------------------ | ----- | --------------- |  | -------------------------- |  | ----------------------------- | ------ | -------------------------------- | - | -------------------------------
|Alabama     |       | 2           |    |            |    |               |   | 160                |       | 9.50-10.88      |  | 101                        |  | $                             | 4,287  |                                  | $ | 4,188                          
|Arkansas    |       | 1           |    |            |    |               |   | 174                |       | 11.33           |  | 63                         |  |                               | 2,000  |                                  |   | 1,518                          
|California  |       | 9           |    | 1           |    |               |   | 1,301              |       | 9.75-12.60      |  | 97                         |  |                               | 21,816 |                                  |   | 17,476                         
|Colorado    |       | 1           |    |            |    |               |   | 177                |       | 11.83           |  | 6                          |  |                               | 2,000  |                                  |   | 1,789                          
|Florida     |       | 6           |    | 1           |    |               |   | 811                |       | 10.16-12.83     |  | 20                         |  |                               | 24,350 |                                  |   | 21,852                         
|Georgia     |       | 5           |    |            |    |               |   | 449                |       | 10.00-12.05     |  | 39                         |  |                               | 12,200 |                                  |   | 11,386                         
|Illinois    |       | 1           |    |            |    |               |   | 120                |       | 10.46           |  | 27                         |  |                               | 1,950  |                                  |   | 1,768                          
|Iowa        |       | 2           |    | 1           |    |               |   | 203                |       | 12.02-12.75     |  | 21                         |  |                               | 7,600  |                                  |   | 7,015                          
|Louisiana   |       | 1           |    |            |    |               |   | 127                |       | 11.89           |  | 131                        |  |                               | 1,600  |                                  |   | 1,292                          
|Michigan    |       | 1           |    |            |    |               |   | 196                |       | 12.00           |  | 59                         |  |                               | 3,000  |                                  |   | 2,242                          
|Minnesota   |       |            |    |            |    | 1              |   |                   |       | 5.52            |  | 162                        |  |                               | 3,751  |                                  |   | 3,751                          
|Missouri    |       | 2           |    |            |    |               |   | 190                |       | 9.76-10.23      |  | 87                         |  |                               | 3,000  |                                  |   | 2,567                          
|Montana     |       | 2           |    | 1           |    |               |   | 197                |       | 12.02-12.64     |  | 37                         |  |                               | 7,946  |                                  |   | 7,353                          
|Nebraska    |       | 1           |    | 4           |    |               |   | 245                |       | 10.93-12.39     |  | 30                         |  |                               | 12,111 |                                  |   | 11,411                         
|Nevada      |       | 1           |    |            |    |               |   | 100                |       | 11.50           |  | 55                         |  |                               | 1,200  |                                  |   | 880                            
|Ohio        |       | 1           |    |            |    |               |   | 150                |       | 11.09           |  | 4                          |  |                               | 5,200  |                                  |   | 4,573                          
|Oklahoma    |       | 2           |    |            |    |               |   | 273                |       | 12.03           |  | 92                         |  |                               | 2,600  |                                  |   | 1,574                          
|S. Carolina |       |            |    | 2           |    |               |   | 134                |       | 11.00           |  | 45                         |  |                               | 4,000  |                                  |   | 3,972                          
|S. Dakota   |       |            |    | 1           |    |               |   | 34                 |       | 12.39           |  | 39                         |  |                               | 2,346  |                                  |   | 2,260                          
|Tennessee   |       | 2           |    |            |    |               |   | 190                |       | 9.75-10.25      |  | 86                         |  |                               | 5,675  |                                  |   | 4,865                          
|Texas       |       | 24          |    | 2           |    |               |   | 3,101              |       | 10.05-12.85     |  | 61                         |  |                               | 43,465 |                                  |   | 31,785                         
|Washington  |       | 2           |    |            |    |               |   | 175                |       | 12.40-12.63     |  | 80                         |  |                               | 2,600  |                                  |   | 2,014                          
|Wisconsin   |       | 1           |    |            |    |               |   | 115                |       | 11.00           |  | 134                        |  |                               | 2,200  |                                  |   | 1,801                          
|            |       |             |    |             |    |                |   |                    |       |                 |  |                            |  |                               |        |                                  |   |                                
|            | TOTAL |             | 67 |             | 13 |                | 1 |                    | 8,622 |                 |  |                            |  |                               | $      | 176,897                          |   | $                              
|            |       |             |    |             |    |                |   |                    |       |                 |  |                            |  |                               |        |                                  |   |                                

---

24

---



In
general, the mortgage loans may not be prepaid except in the event of the sale of the collateral property to a third party that is not affiliated with the borrower,
although partial prepayments (including the prepayment premium) are often permitted where a mortgage loan is secured by more than one property upon a sale of one or more, but not all, of the
collateral properties to a third party which is not an affiliate of the borrower. The terms of the mortgage loans generally impose a premium upon prepayment of the loans depending upon the period in
which the prepayment occurs, whether such prepayment was permitted or required, and certain other conditions such as upon the sale of the property under a pre-existing purchase option,
destruction or condemnation, or other circumstances as approved by us. On certain loans, such prepayment amount is based upon a percentage of the then outstanding balance of the loan, usually
declining ratably each year. For other loans, the prepayment premium is based on a yield maintenance formula. In addition to a lien on the mortgaged property, the loans are generally secured by
certain non-real estate assets of
the properties and contain certain other security provisions in the form of letters of credit, pledged collateral accounts, security deposits, cross-default and cross-collateralization features and
certain guarantees.

See
Item 8. FINANCIAL STATEMENTSNote 10. Debt Obligationsfor a description of our Senior Mortgage Participation
Payable which is secured by certain of our mortgage loans receivable.

Item 3.    LEGAL PROCEEDINGS

We are a party from time to time to various general and professional liability claims and lawsuits asserted against the lessees or borrowers of our properties,
which in our opinion are not singularly or in the aggregate material to our results of operations or financial condition. These types of claims and lawsuits may include matters involving general or
professional liability, which we believe under applicable legal principles are not our responsibility as a non-possessory landlord or mortgage holder. We believe that these matters are the
responsibility of our lessees and borrowers pursuant to general legal principles and pursuant to insurance and indemnification provisions in the applicable leases or mortgages. We intend to continue
to vigorously defend such claims.

Item 4.    SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

None.

Item 5.    MARKET FOR THE COMPANY'S COMMON EQUITY AND RELATED STOCKHOLDER MATTERS

2005

2004High

Low

High

LowFirst Quarter

$
20.00

$
16.87

$
18.16

$
14.47Second Quarter

$
21.95

$
16.50

$
18.70

$
14.30Third Quarter

$
23.92

$
19.26

$
18.99

$
16.24Fourth Quarter

$
22.23

$
19.30

$
20.23

$
17.73


25

---



2005

2004First Quarter

$
0.300

$
0.250Second Quarter

$
0.660


0.275Third Quarter

$
0.330


0.300Fourth Quarter

$
0.360
(1)

0.300$
1.650

$
1.125




We
intend to distribute to our stockholders an amount at least sufficient to satisfy the distribution requirements of a REIT. Cash flows from operating activities available for
distribution to stockholders will be derived primarily from interest and rental payments from our real estate investments. All distributions will be made subject to approval of the Board of Directors
and will depend on our earnings, our financial condition and such other factors as the Board of Directors deem relevant. In order to qualify for the beneficial tax treatment accorded to REITs by
Sections 856 through 860 of the Internal Revenue Code, we are required to make distributions to holders of our shares equal to at least 90% of our REIT taxable income. (See "Annual Distribution
Requirements" beginning on page 11.)

Equity Compensation Plan Information

|Plan Category                                              |       | (a)
Number of securities to
be issued upon exercise
of outstanding options
warrants and rights |         | (b)
Weighted-average
exercise price of
outstanding options,
warrants and rights |      | (c)
Number of securities remaining
available for future issuance
under equity compensation
plans (excluding securities
reflected in column (a))
|---------------------------------------------------------- | ----- | ---------------------------------------------------------------------------------------------- | ------- | ------------------------------------------------------------------------------- | ---- | -----------------------------------------------------------------------------------------------------------------------------------------------
|Equity compensation plans approved by security holders     |       | 110,200                                                                                        |         | $                                                                               | 9.26 |                                                                                                                                                
|Equity compensation plans not approved by security holders |       |                                                                                               |         |                                                                                 |     |                                                                                                                                                
|                                                           |       |                                                                                                |         |                                                                                 |      |                                                                                                                                                
|                                                           | Total |                                                                                                | 110,200 |                                                                                 | $    | 9.26                                                                                                                                           

26

---





Item 6.    SELECTED FINANCIAL INFORMATION

The following table of selected financial information should be read in conjunction with our financial statements and related notes thereto included elsewhere in
this Annual Report on Form 10-K.

|                                                                                                |  | 2005 |         | 2004 |   | 2003    |   | 2002 |         | 2001 |  
|----------------------------------------------------------------------------------------------- |  | ---- | ------- | ---- | - | ------- | - | ---- | ------- | ---- | -
|
|Operating Information:                                                                          |  |      |         |      |   |         |   |      |         |      |  
|Total revenues                                                                                  |  | $    | 72,992  |      | $ | 62,733  |   | $    | 59,338  |      | $
|Income from continuing operations                                                               |  |      | 51,123  |      |   | 32,700  |   |      | 19,332  |      |  
|Preferred stock dividends                                                                       |  |      | (17,343 | )    |   | (17,356 | ) |      | (16,596 | )    |  
|Preferred stock redemption charge                                                               |  |      |        |      |   | (4,029  | ) |      | (1,241  | )    |  
|Net income (loss) available to common stockholders                                              |  |      | 35,366  |      |   | 15,003  |   |      | 6,482   |      |  
|Per share Information:                                                                          |  |      |         |      |   |         |   |      |         |      |  
|Net Income (Loss) per Common Share from Continuing Operations Net of Preferred Stock Dividends: |  |      |         |      |   |         |   |      |         |      |  
|Basic                                                                                           |  | $    | 1.51    |      | $ | 0.58    |   | $    | 0.08    |      | $
|                                                                                                |  |      |         |      |   |         |   |      |         |      |  
|Diluted                                                                                         |  | $    | 1.49    |      | $ | 0.58    |   | $    | 0.08    |      | $
|                                                                                                |  |      |         |      |   |         |   |      |         |      |  
|Net Income (Loss) Per Common Share Available to Common Stockholders:                            |  |      |         |      |   |         |   |      |         |      |  
|Basic                                                                                           |  | $    | 1.58    |      | $ | 0.77    |   | $    | 0.36    |      | $
|                                                                                                |  |      |         |      |   |         |   |      |         |      |  
|Diluted                                                                                         |  | $    | 1.56    |      | $ | 0.77    |   | $    | 0.36    |      | $
|                                                                                                |  |      |         |      |   |         |   |      |         |      |  
|Common Stock Distributions declared                                                             |  | $    | 1.65    | (1)  | $ | 1.125   |   | $    | 0.65    |      | $
|                                                                                                |  |      |         |      |   |         |   |      |         |      |  
|Balance Sheet Information:                                                                      |  |      |         |      |   |         |   |      |         |      |  
|Total assets                                                                                    |  | $    | 585,271 |      | $ | 547,880 |   | $    | 574,924 |      | $
|Total debt(2)                                                                                   |  |      | 92,361  |      |   | 96,764  |   |      | 149,765 |      |  

---

27

---





Item 7.    MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Executive Overview

Business

LTC Properties, Inc. a self-administered, health care real estate investment trust (or REIT) commenced operations in 1992. We invest primarily
in long-term care and other health care related properties through mortgage loans, property lease transactions and other investments. The following table summarizes our portfolio as of
December 31, 2005:

|Type of Property           |  | Gross
Investments
(in thousands) |         | Percentage of
Investments |       | Revenues(2)
(in thousands) |   | Percentage
of Revenues |  | Number of
Properties |   | Number of
Beds/Units |  | Investment
per Bed/Unit
(in thousands) |  | Number of
Operators(1) |       | Number of
States(1)
|-------------------------- |  | -------------------------------- | ------- | ------------------------- | ----- | -------------------------- | - | ---------------------- |  | -------------------- | - | -------------------- |  | -------------------------------------- |  | ---------------------- | ----- | -------------------
|Assisted Living Properties |  | $                                | 313,628 | (3)                       | 48.2  | %                          | $ | 34,518                 |  | 50.0                 | % | 101                  |  | 5,108                                  |  | $                      | 61.40 |                    
|Skilled Nursing Properties |  |                                  | 323,407 |                           | 49.8  | %                          |   | 33,181                 |  | 48.0                 | % | 126                  |  | 14,792                                 |  |                        | 21.86 |                    
|Schools                    |  |                                  | 13,020  |                           | 2.0   | %                          |   | 1,409                  |  | 2.0                  | % | 2                    |  | N/A                                    |  |                        | N/A   |                    
|                           |  |                                  |         |                           |       |                            |   |                        |  |                      |   |                      |  |                                        |  |                        |       |                    
|Totals                     |  | $                                | 650,055 |                           | 100.0 | %                          | $ | 69,108                 |  | 100.0                | % | 229                  |  | 19,900                                 |  |                        |       |                    
|                           |  |                                  |         |                           |       |                            |   |                        |  |                      |   |                      |  |                                        |  |                        |       |                    

---

Our primary objectives are to sustain and enhance stockholder equity value and provide current income for distribution to stockholders through
real estate investments in long-term care properties and other health care related properties managed by experienced operators. To meet these objectives, we attempt to invest in properties
that provide opportunity for additional value and current returns to our stockholders and diversify our investment portfolio by geographic location, operator and form of investment.

Substantially
all of our revenues and sources of cash flows from operations are derived from operating lease rentals and interest earned on outstanding loans receivable. Our investments
in mortgage loans and owned properties represent our primary source of liquidity to fund distributions and are dependent upon the performance of the operators on their lease and loan obligations and
the rates earned thereon. To the extent that the operators experience operating difficulties and are unable to generate sufficient cash to make payments to us, there could be a material adverse impact
on our consolidated results of operations, liquidity and/or financial condition. To mitigate this risk, we monitor our investments through a variety of methods determined by the type of health care
facility and operator. Our monitoring process includes review of financial statements for each facility, periodic review of operator credit, scheduled property inspections and review of covenant
compliance relating to real estate taxes and insurance.

In
addition to our monitoring and research efforts, we also structure our investments to help mitigate payment risk. We typically invest in or finance up to 90 percent of the
stabilized appraised value of a property. Operating leases and loans are normally credit enhanced by guaranties and/or letters of credit. In addition, operating leases are typically structured as
master leases and loans are generally cross-defaulted and cross-collateralized with other loans, operating leases or agreements between us and the operator and its affiliates.

28

---



For
the twelve months ended December 31, 2005, rental income and interest income represented 71% and 20%, respectively, of total gross revenues (excluding the effect of the note
payoff by CLC and HHI as more fully described inNote 3. Notes Receivable). Our lease structure contains fixed annual rental escalations, which
are generally recognized on a straight-line basis over the minimum lease period. We also utilize lease structures that contain annual rental escalations that are contingent upon changes in
the Consumer Price Index and/or changes in the gross operating revenues of the property. This revenue is not recognized until the appropriate contingencies have been resolved. This lease structure
initially generates lower revenues and net income but enables us to generate additional growth and minimized non-cash straight-line rent over time.

Depending
upon the availability and cost of external capital, we anticipate making additional investments in health care related properties. New investments are generally funded from
temporary borrowings under our unsecured line of credit and internally generated cash flows. Our investments generate internal cash from rent and interest receipts and principal payments on mortgage
loans receivable. Permanent financing for future investments, which replaces funds drawn under our unsecured line of credit, is expected to be provided through a combination of public and private
offerings of debt and equity securities and the incurrence of secured debt. We believe our liquidity and various sources of available capital are sufficient to fund operations, meet debt service
obligations (both principal and interest), make dividend distributions and finance future investments.

Key Transactions

During 2005 we purchased three skilled nursing properties in New Mexico as discussed inNote 6. Real Estate
Investments. In addition, we sold 1,500,000 shares of common stock in a registered direct placement as discussed inNote 11. Stockholders'
Equity.

Subsequent
to December 31, 2005, we sold four assisted living properties operated by Sunwest with a total of 431 units to an entity formed by the principals of Sunwest for
$58.5 million. We received $54.6 million in proceeds after paying $3.8 million of 8.75% State of Oregon bond obligations related to one of the properties sold. As a result of the
sale, we will recognize a gain of $31.9 million in 2006.

Key Performance Indicators, Trends and Uncertainties

We utilize several key performance indicators to evaluate the various aspects of our business. These indicators are discussed below and relate to concentration
risk and credit strength. Management uses these key performance indicators to facilitate internal and external comparisons to our historical operating results, in making operating decisions and for
business planning purposes.

Concentration Risk.We evaluate our concentration risk in terms of asset mix, investment mix, operator mix and geographic
mix. Concentration risk is valuable to understand what portion of our investments could be at risk if certain sectors were to experience downturns. Asset mix measures the portion of our investments
that are real property. In order to qualify as an equity REIT, at least 75 percent of our total assets must be represented by real estate assets, cash, cash items and government securities.
Investment mix measures the portion of our investments that relate to our various property types. Operator mix measures the portion of our investments that relate to our top

29

---



four
operators. Geographic mix measures the portion of our investment that relate to our top five states. The following table reflects our recent historical trends of concentration risk:

|                |                            | Period Ended
|--------------- | -------------------------- | ------------
|
|
|Asset mix:      |                            |             
|                | Real property              |             
|                | Loans receivable           |             
|                | REMIC Certificates         |             
|Investment mix: |                            |             
|                | Assisted living properties |             
|                | Skilled nursing properties |             
|                | School                     |             
|                | REMIC Certificates         |             
|Operator mix:   |                            |             
|                | Alterra                    |             
|                | Center Healthcare, Inc.    |             
|                | EHSI                       |             
|                | Sunwest(1)                 |             
|                | Remaining operators        |             
|Geographic mix: |                            |             
|                | California                 |             
|                | Colorado(2)                |             
|                | Florida                    |             
|                | Iowa(2)                    |             
|                | Ohio                       |             
|                | Texas                      |             
|                | Remaining states           |             

---

Credit Strength.We measure our credit strength both in terms of leverage ratios and coverage ratios. Our leverage ratios
include debt to book capitalization and debt to market capitalization. The leverage ratios indicate how much of our balance sheet capitalization is related to long-term debt. Our coverage
ratios include interest coverage ratio and fixed charge coverage ratio. The coverage ratios indicate our ability to service interest and fixed charges (interest plus preferred dividends). The coverage
ratios are based on earnings before interest, taxes, depreciation and amortization. Leverage ratios and coverage ratios are widely used by investors, analysts and rating agencies in the valuation,

30

---



comparison,
rating and investment recommendations of companies. The following table reflects the recent historical trends for our credit strength measures:

|                                    |  | Three Months Ended |  
|----------------------------------- |  | ------------------ | -
|
|Debt to book capitalization ratio   |  | 16.9               | %
|Debt to market capitalization ratio |  | 11.9               | %
|Interest coverage ratio             |  | 8.7                | x
|Fixed charge coverage ratio         |  | 2.7                | x

---

We
evaluate our key performance indicators in conjunction with current expectations to determine if historical trends are indicative of future results. Our expected results may not be
achieved and actual results may differ materially from our expectations. This may be a result of various factors, including, but not limited to



Management
regularly monitors the economic and other factors listed above. We develop strategic and tactical plans designed to improve performance and maximize our competitive position.
Our ability to achieve our financial objectives is dependent upon our ability to effectively execute these plans and to appropriately respond to emerging economic and company-specific trends.

Operating Results

Year ended December 31, 2005 compared to year ended December 31, 2004

Revenues for the year ended December 31, 2005, were $73.0 million compared to $62.7 million for the same period in 2004. Rental income
increased $7.9 million primarily as a result of receiving the note payoff from CLC Healthcare, Inc. (or CLC) and Healthcare Holdings, Inc. (or HHI), as described in Note 8. Notes Receivable, part of which related to past due rents that were not accrued ($3.7 million), the receipt of rent from
properties acquired in 2004 and 2005 ($1.4 million), new leases and rental increases provided for in existing lease agreements ($2.4 million) and an increase in straight-line
rental income ($0.4 million). Same store rental income, (rental income from properties owned for both
years ended December 31, 2005 and 2004 and excluding straight-line rental income) increased $6.1 million due to the effect of receiving the note payoff from CLC and HHI, part
of which related to past due rents that were not accrued ($3.7 million) and rental increases provided for in existing lease agreements ($2.4 million).

Interest
income from mortgage loans and notes receivable increased $5.4 million primarily as a result of new loans ($6.1 million) partially offset by the payoff of loans
($0.3 million), the conversion of a mortgage loan to an owned property ($0.3 million) and principal payments ($0.1 million).

31

---



Interest
income from REMIC Certificates decreased $3.9 million in 2005 due to the dissolution of the 1994-1 and 1996-1 REMIC Pools, the amortization of our
remaining REMIC Certificates, the early payoff of certain mortgage loans underlying our investment in REMIC Certificates, and the effective repurchase of the mortgage loans in the remaining REMIC pool
as discussed inNote 6. Real Estate Investments.

Interest
and other income increased $0.9 million in 2005 from the prior year primarily as a result of receiving the note payoff from CLC and HHI, as described in Note 8. Notes Receivable, part of which
related to past due interest on the note that was not accrued ($2.3 million), partially offset by
conversions of notes receivable to mortgage loans, a reduction in loan modification and extension fees received from the REMIC Trust as per our subservicing agreement and a decrease in interest income
from our investment in Assisted Living Concepts, Inc. Senior and Junior Notes that were redeemed in the first quarter of 2004.

Interest
expense decreased $3.2 million in 2005 from the prior year primarily due to a decrease in average borrowings outstanding during the period as a result of the payoff of
mortgage loans.

Depreciation
and amortization expense for 2005 increased $0.9 million from the prior year due to acquisitions. See Item 8. FINANCIAL
STATEMENTSNote 6. Real Estate Investments.

We
perform periodic comprehensive evaluations of our investments. During 2005 we did not record an impairment charge. During 2004, we recorded a $0.3 million impairment charge
related to the reclassification of the fair market value adjustment on available-for-sale interest-only REMIC Certificates from comprehensive income to realized
loss.

Legal
expenses during 2005 were comparable to 2004.

Operating
and other expenses increased $1.2 million due to a special $1.0 million bonus paid out related to the realization of the value of a note receivable, as described
inNote 8. Notes Receivable, and expenses paid in the current year on behalf of certain operators.

During
2005, we realized $6.2 million of non-operating income related to the note receivable paid of by CLC and HHI, as described in Note 8. Notes Receivable($3.6 million of which was in
Accumulated Comprehensive Income at December 31, 2004). The
$6.2 million of non-operating income is net of $1.3 million of legal and investment advisory fees associated with the transaction that resulted in the note payoff. No
non-operating income was recognized in 2004.

Minority
interest in income decreased $0.5 million due to the conversion of all but one of the interests in eight of our limited partnerships to common stock and cash in 2004.

For
the year ended December 31, 2005, net income from discontinued operations was $1.6 million. During 2005, we sold a closed skilled nursing property located in Texas to a
third party who wanted to use the property to house victims of hurricane Katrina. As part of our company's hurricane relief efforts, we sold the property for $1,000 and in addition, donated $50,000 in
cash to the American Red Cross hurricane Katrina relief fund. As a result of the sale, we recognized a loss of $0.8 million. Also, we sold a skilled nursing property with 53 beds in New Mexico
for $0.5 million in cash and recognized a loss of $0.7 million. During 2005 we realized $3.1 million in income from discontinued operations related to properties that were sold in
2005 and those properties that were held for sale at December 31, 2005 (seeNote 6. Real Estate Investmentsfor discussion of the four
assisted living properties sold subsequent to December 31, 2005). This reclassification was made in accordance with SFAS No. 144 which requires that the financial results of properties
meeting certain criteria be reported on a separate line item called "Discontinued Operations".

For
the year ended December 31, 2004, net income from discontinued operations was $3.7 million. During 2004 we sold five skilled nursing properties, two of which were
formerly operated by Sun Healthcare Group, Inc. (or Sun) resulting in a gain on sale of $0.6 million. We also realized

32

---



$3.1 million
in income from discontinued operations related to properties that were sold during 2004 and 2005 and related to properties held for sale at December 31, 2005. This
reclassification was made in accordance with SFAS No. 144 which requires that the financial results of properties meeting certain criteria be reported on a separate line item called
"Discontinued Operations".

We
did not redeem any of our preferred stock during 2005. During 2004, we redeemed all of our outstanding Series A and Series B preferred stock. Accordingly, we recognized
a $4.0 million preferred
stock redemption charge related to the original issue costs of the preferred stock redeemed. Preferred stock dividends in 2005 were comparable to 2004.

Net
income available to common stockholders for the year ended December 31, 2005, was $35.4 million compared to $15.0 million for the year ended December 31,
2004. This increase is due primarily to an increase in rental income and non-operating income and a decrease in interest expense and preferred stock redemption charges as previously
discussed. Excluding the effects of the CLC and HHI note receivable payoff, net income available to common stockholders was $23.7 million in 2005. Excluding the effects of the preferred stock
redemption charge, net income available to common stockholders was $19.0 million in 2004.

Year ended December 31, 2004 compared to year ended December 31, 2003

Revenues for the year ended December 31, 2004, were $62.7 million compared to $59.3 million for the same period in 2003. Rental income
increased $6.0 million primarily as a result of the effect of receiving rent for the entire year of 2004 on properties formerly leased to Sun as compared to receiving one month of rent from Sun
in 2003 ($1.0 million), receiving rent in 2004 on properties formerly leased to CLC which were on non-accrual in the first eight months of 2003 ($3.0 million), the receipt of
rent from properties acquired in 2003 and 2004 ($0.6 million), an increase due to straight-line rental income ($1.1 million), new leases and rental increases provided for in
existing lease agreements ($0.8 million), partially offset by the one time receipt in 2003 of past due rents on non-accrual ($0.5 million). Same store rental income, (rental
income from properties owned for both years ended December 31, 2004 and 2003 and excluding straight-line rental income) increased $4.3 million due to the effect of receiving
rent in 2004 on properties formerly leased to Sun ($1.0 million) and CLC ($3.0 million) and rental increases provided for in existing lease agreements ($0.8 million), partially
offset by the one time receipt in 2003 of past due rents on non-accrual ($0.5 million).

Interest
income from mortgage loans and notes receivable decreased $0.7 million primarily as a result of the pay off of loans and the conversion of loans into owned properties
partially offset by the receipt of interest from new loans.

Interest
income from REMIC Certificates for the year ended December 31, 2004 decreased $2.6 million compared to 2003 due to the dissolution of the 1994-1 REMIC
Pool, the amortization of our remaining REMIC Certificates and the early payoff of certain mortgage loans underlying our investment in REMIC Certificates.

Interest
and other income increased $0.7 million in 2004 from the prior year due primarily to the receipt of prepayment penalties associated with the early payoff of certain
mortgages underlying our investment in REMIC Certificates partially offset by the redemption of marketable secured notes that we held.

Interest
expense decreased $8.9 million in 2004 from 2003. Included in interest expense for 2003 was a $2.1 million write-off of debt issue costs related to our
early retirement of our Secured Revolving Credit. Interest expense decreased due to a decrease in average borrowings outstanding during the year and a decrease in amortization of debt issue costs on
our Unsecured Revolving Credit compared to the amortization of debt issue costs on the Secured Revolving Credit we had during most of 2003.

33

---



Depreciation
and amortization expense for 2004 increased $0.5 million from the prior year due to acquisitions. See Item 8. FINANCIAL
STATEMENTSNote 6. Real Estate Investments.

We
perform periodic comprehensive evaluations of our investments. In 2004, during our evaluation of the realizability of expected future cash flows from the mortgages underlying our
REMIC Certificates, there were indications that certain expected future cash flows would not be realized by the REMIC Trust. Accordingly, we recorded a $0.3 million impairment charge
reclassifying a portion of the fair market value adjustment on available-for-sale interest-only REMIC Certificates from comprehensive income to realized loss to
reflect the estimated impact on future cash flows from loan prepayments related to certain subordinated REMIC Certificates we hold. During 2003 we recorded a $1.3 million impairment charge
related primarily the reclassification of the fair market value adjustment on available-for-sale interest-only REMIC Certificates from comprehensive income to
realized loss.

Legal
expenses were $0.9 million lower in 2004 than in 2003 due to lower costs for general litigation defense. Operating and other expenses decreased $1.3 million due to
lower property tax payments made on behalf of operators and for closed and unsold properties in 2004 as compared to 2003.

Non-operating
income of $2.0 million was recognized in 2003 as a result of the early redemption of secured notes that we owned. No non-operating income was
recognized in 2004. Minority interest in income decreased $0.4 million due to the conversion of all but one of the interests in eight of our limited partnerships to common stock and cash in
2004.

For
the year ended December 31, 2004, net income from discontinued operations was $3.7 million. During 2004 we sold five skilled nursing properties, two of which were
formerly operated by Sun resulting in a gain on sale of $0.6 million. During 2004 we reported income from discontinued operations of $3.1 million related to properties sold in 2004 and
2005 and properties held for sale at December 31, 2005. This reclassification was made in accordance with SFAS No. 144 which requires that the financial results of properties meeting
certain criteria be reported on a separate line item called "Discontinued Operations." During 2003 we recognized a $2.3 million gain related to sale of eight
skilled nursing properties and reported $2.7 million in income from discontinued operations related to properties sold in 2004 and 2005 and properties held for sale at December 31, 2005.

During
2004, we redeemed all of our outstanding Series A and Series B preferred stock. Accordingly, we recognized a $4.0 million preferred stock redemption charge
related to the original issue costs of the preferred stock redeemed. In addition, preferred stock dividends were $0.8 million higher in 2004 as compared to the prior year due to the issuance of
Series E and Series F preferred stock and the timing of the Series A and Series B preferred stock redemption. During 2003 we announced the redemption of 40% of the
outstanding shares of our Series A preferred stock and recognized a $1.2 million preferred stock redemption charge related to the original issue costs of the preferred stock redeemed.

Net
income available to common stockholders for the year ended December 31, 2004, was $15.0 million compared to $6.5 million for the year ended December 31,
2003. This increase is due primarily to an increase in rental income and a decrease in interest expense partially offset by an increase in preferred stock redemption charges as previously discussed.

Critical Accounting Policies

Preparation of the consolidated financial statements in conformity with generally accepted accounting principles requires management to make estimates and
assumptions that affect the amounts reported in the consolidated financial statements and accompanying notes. Actual results could differ from those estimates. See Item 8. FINANCIAL
STATEMENTSNote 2. Summary of Significant Accounting Policiesfor a description of the significant accounting policies we followed in
preparing the

34

---



consolidated
financial statements for all periods presented. We have identified the following significant accounting policies as critical accounting policies in that they require significant judgment
and estimates and have the most impact on financial reporting.

Impairments.Impairment losses are recorded when events or changes in circumstances indicate the asset is impaired and the
estimated undiscounted cash flows to be generated by the asset are less than its carrying amount. Management assesses the impairment of properties individually and impairment losses are calculated as
the excess of the carrying amount over the fair value of assets to be held and used, and the carrying amount over the fair value less cost to sell in instances where management has determined that we
will dispose of the property as per SFAS No. 144 "Accounting for the Impairment or Disposal of Long-Lived Assets" beginning
January 1, 2002. In determining fair value, we use current appraisals or other third party opinions of value and other estimates of fair value such as estimated undiscounted future cash flows.

In
the past, to the extent there were defaults or unrecoverable losses on the underlying mortgages of the REMIC Certificates resulting in reduced cash flows, the subordinated
certificates we held, in general, bore the first risk of loss. In accordance with EITF 99-20"Recognition of Interest Income and Impairment on Purchased and
Retained Beneficial Interests in Securitized Financial Assets", management evaluated the realizability of expected future cash flows periodically. Management included in its
evaluation such factors as actual and/or expected loan prepayments, actual and/or expected credit losses, and other factors that may have impacted the amount and timing of REMIC Certificate future
cash flows. An impairment was recorded in current period earnings when management believed that it was likely that a portion of the underlying mortgage collateral would not be realized by the REMIC
Trust. At December 31, 2005 we did not have any investment in REMIC Certificates. At December 31, 2004 we had $44.1 million invested in REMIC Certificates. See Note 6. Real Estate
Investmentsfor discussion of our historical investment in REMIC Certificates

Securitization Transactions.We are a REIT and, as such, make investments with the intent to hold them for
long-term purposes. However, in the past, we transferred mortgage loans to a REMIC, a qualifying special-purpose entity, when a securitization provided us with the best available form of
capital to fund additional long-term investments. When contemplating a securitization, consideration was given to our current and expected future interest rate posture and liquidity and
leverage position, as well as overall economic and financial market trends.

A
securitization was completed in a two-step process. First, a wholly owned special-purpose bankruptcy remote corporation (or REMIC Corp.) was formed and selected mortgage
loans were sold to the REMIC Corp. without recourse. Second, the REMIC Corp. transferred the loans to a trust (or REMIC Trust) in exchange for commercial mortgage pass-through certificates
(or REMIC Certificates) which represented beneficial ownership interests in the REMIC Trust assets (the underlying mortgage loans). Under this structure, the REMIC Trust was a qualifying special
purpose entity from which the mortgages were isolated from us and the REMIC Corp. Holders of REMIC Certificates issued by the REMIC Trust had the right free of any conditional constraints to pledge or
exchange those interests, and neither we or the REMIC Corp. maintained effective control over the transferred assets (the mortgages). The REMIC Trust was administered by a third-party trustee solely
for the benefit of the REMIC Certificate holders; however, we were the Special or Sub-servicer.

Under
the securitization structure described above, we accounted for the transfer of the mortgages as a sale and any gain or loss was recorded in earnings. The gain or loss was equal to
the excess or deficiency of the cash proceeds and fair market value of any subordinated certificates received when compared with the carrying value of the mortgages sold, net of any transaction costs
incurred and any gains or losses associated with an underlying hedge. Subordinated certificates received by us were recorded at their fair value at the date of the transaction. We had no controlling
interest in the REMIC since the majority of the beneficial ownership interests (in the form of REMIC Certificates)

35

---



were
sold to third-party investors. Consequently, the financial statements of the REMIC Trust were not consolidated with those of our company for financial reporting purposes.

REMIC
Certificates historically retained by us as consideration for the mortgages sold were accounted for at fair value. In determining fair value on the date of sale, management
considered various factors including, pricing of the certificates sold relative to the certificates retained as evaluated by the underwriters, discount rates and applicable spreads at the time of
issuance for similar securities (or adjustments thereto if no comparable securities are available), assumptions regarding prepayments including the weighted-average life of prepayable assets, if any,
and estimates relating to potential realized credit losses.

The
REMIC Certificates issued by the REMIC Trust included various levels of senior, subordinated, interest-only and residual classes. The subordinated REMIC Certificates
generally provided a level of credit enhancement to the senior REMIC Certificates. The senior REMIC Certificates (which historically have represented 66% of the total REMIC Certificates) were then
sold to outside third-party investors through a private placement under Rule 144A of the Securities Act of 1933, as amended. The subordinated REMIC Certificates along with the cash proceeds
from the sale of the senior REMIC Certificates were retained by the REMIC Corp. as consideration for the initial transfer of the mortgage loans to the REMIC Trust. Neither we, nor the REMIC Corp. were
obligated to purchase any of the REMIC Trust assets or assume any liabilities. At December 31, 2005 we did not have any investment in REMIC Certificates. At December 31, 2004 we had
$44.1 million invested in REMIC Certificates. SeeNote 6. Real Estate Investmentsfor discussion of our historical investment in REMIC
Certificates

Description of the REMIC Certificates.REMIC Certificates represented beneficial ownership interests in the REMIC Trust and
were grouped into three categories; senior, subordinated and subordinated interest-only (or interest-only). The REMIC Certificates sold to third-party investors were the senior
certificates and those retained by us were the subordinated certificates. The senior and the subordinated certificates had stated principal balances and stated interest rates (or
pass-through rates). The interest-only REMIC Certificates had no stated principal but were entitled to interest distributions. Interest distributions on the
interest-only REMIC Certificates were typically based on the spread between the monthly interest received by the REMIC Trust on the underlying mortgage collateral and the monthly
pass-through interest paid by the REMIC Trust on the outstanding pass-through rate REMIC Certificates. Interest and principal distributions were made in order of REMIC
Certificate seniority. As such, to the extent there were defaults or unrecoverable losses on the underlying mortgages resulting in reduced cash flows, the subordinated certificates held by us, in
general, bore the first risk of loss. Management evaluated the realizability of expected future cash flows periodically. An impairment was recorded in current period earnings when management believed
that it was probable that a portion of the underlying mortgage collateral would not be realized by the REMIC Trust.

In
addition to the risk from credit losses, the interest-only Certificates were also subject to prepayment risk, in that prepayments of the underlying mortgages reduce future
interest payments of which a portion flowed to the interest-only Certificates, thus, reducing their effective yield. The Certificates' fair values were estimated, in part, based on a
spread over the applicable U.S. Treasury rate, and consequently, were inversely affected by increases or decreases in such interest rates. There were no active market in these securities from which to
readily determine their value. The estimated fair values of both classes of Certificates were subject to change based on the estimate of future prepayments and credit losses, as well as fluctuations
in interest rates and market risk. Although we were required to report our REMIC Certificate investments available for sale at fair value, many of the factors considered in estimating their fair value
were difficult to predict and were beyond the control of our management, consequently, changes in the reported fair values could have varied widely and may not have been indicative of amounts
immediately realizable if our company was forced to liquidate any of the Certificates.

36

---



Mortgage Loans Receivable.Mortgage loans receivable are recorded on an amortized costs basis. We maintain a valuation
allowance based upon the expected collectibility of our mortgage loans receivable. Changes in the valuation allowance are included in current period earnings. In accordance with SFAS No. 114 "Accounting by Creditors for
Impairment of a Loan"we evaluate the carrying values of our mortgage loans receivable on an individual basis. Management
periodically evaluates the realizability of future cash flows from the mortgages when events or circumstances, such as the non-receipt of principal and interest payments and/or significant
deteriorations of the financial conditions of the borrowers, indicate that the carrying amount of the mortgage loan receivable may not be recoverable. An impairment charge is recognized in current
period earnings and is calculated as the difference between the carrying amount of the mortgage loan receivable and the discounted cash flows expected to be received, or if foreclosure is probable,
the fair value of the collateral securing the mortgage.

Mortgage Servicing Rights.Historically, we sub-serviced mortgage loans that were collateral for REMIC
Certificates issued in our securitization transactions for which we received servicing fees, based on market rates for such services at the time the securitization was completed, equal to a fixed
percentage of the outstanding principal on the collateral loans. A separate asset for servicing rights was not recognized since the servicing fees received only adequately compensated us for the cost
of servicing the loans. The fair value of servicing rights for mortgage loans originated and retained by us were estimated based on the fees received for servicing mortgage loans that served as
collateral for REMIC Certificates. All costs to originate mortgage loans were allocated to the mortgage loans since the fair value of servicing rights only sufficiently covered the servicing costs.
SeeNote 6. Real Estate Investmentsfor discussion of our historical investment in REMIC Certificates

Revenue Recognition.Interest income on mortgage loans and REMIC Certificates is recognized using the effective interest
method. We follow a policy related to mortgage interest whereby we consider a loan to be non-performing after 60 days of non-payment of amounts due and do not recognize
unpaid mortgage interest income from that loan until the amounts have been received.

Base
rents under operating leases are accrued as earned over the terms of the leases. Substantially all of our leases contain provisions for specified annual increases over the rents of
the prior year and are generally computed in one of four methods depending on specific provisions of each lease as follows: (i) a specified annual increase over the prior year's rent, generally
2%; (ii) an increase based on the change in the Consumer Price Index from year to year; (iii) an increase derived as a percentage of facility net patient revenues in excess of base
revenue amounts or (iv) specific dollar increases over prior years. SEC Staff Bulletin No. 101 "Revenue Recognition in Financial
Statements"(or SAB 101) does not provide for the recognition of contingent revenue until all possible contingencies have been eliminated. We consider the operating
history of the lessee and the general condition of the industry when evaluating whether all possible contingencies have been eliminated and have historically, and expect in the future, to not include
contingent rents as income until received. We follow a policy related to rental income whereby we consider a lease to be non-performing after 60 days of non-payment of
amounts due and do not recognize unpaid rental income from that lease until the amounts have been received.

Rental
revenues relating to leases that contain specified rental increases over the life of the lease are recognized on the straight-line basis when we believe that all of
the rent related to a particular lease will be collected according to the terms of the lease. In evaluating whether we believe all the rent will be collected we have determined that all of the
following conditions must be met: (i) the property has been operated by the same operator for at least six months (adding a new property to a master lease with an operator that otherwise
qualifies does not disqualify the lease from being straight-lined); (ii) payments for any monetary obligations due under the lease, or any other lease such operator has with us have been
received late no more than (four) times during last eight fiscal quarters; (iii) the operator of the property has not during the last eight fiscal quarters (a) been under the protection
of

37

---



any
Bankruptcy court; (b) admitted in writing its inability to pay it debts generally as they come due; (c) made an assignment for the benefit of creditors; or, (d) been under the
supervision of a trustee, receiver or similar custodian; and (iv) the property operating income has covered the applicable lease payment in each of the prior four fiscal quarters.

We
will discontinue booking rent on a straight-line basis if the lessee becomes delinquent in rent owed under the terms of the lease and has been put on
"non-accrual" status (i.e. we have stopped booking rent on an accrual basis for a particular lease because the collection of rent is uncertain). Once a lease is on
"non-accrual" status, we will evaluate the collectibility of the related straight-line rent asset. If it is determined that the collection problem is temporary, we will resume
booking rent on a straight-line basis once payment is received for past due rents. If it appears that we will not collect future rent under the "non-accrual lease" we will
record an impairment charge related to the straight-line rent asset.

Historically,
management periodically evaluated the realizability of future cash flows from the mortgages underlying our REMIC Certificates. Included in our evaluation, management
considered such factors as actual and/or expected loan prepayments, actual and/or expected credit losses, and other factors that may have impacted the amount and timing of REMIC Certificate future
cash flows. Impairments were recorded when an adverse change in cash flows was evident and was determined to be other than temporary in nature. Additionally, interest recognition amortization
schedules were adjusted periodically to reflect changes in expected future cash flows from the REMIC Certificates, thus, accordingly adjusting future interest income recognized. At December 31,
2005 we did not have any investment in REMIC Certificates. At December 31, 2004 we had $44.1 million invested in REMIC Certificates. SeeNote 6. Real
Estate Investmentsfor discussion of our historical investment in REMIC Certificates

Liquidity and Capital Resources

Financing Activities:

During 2005, we used $13.9 million in cash in financing activities. We borrowed $30.7 million and repaid $14.7 million under our Unsecured
Revolving Credit. Additionally, $3.9 million in principal was received by the non-recourse senior mortgage participation holder and we paid $9.5 million in principal payments
on mortgage loans, bonds payable and capital lease obligations.

During
the third quarter of 2005, we sold 1,500,000 shares of common stock in a registered direct placement for $22.08 per share. Net proceeds of $32.6 million were used for
general corporate purposes including acquisitions, loan originations and debt retirement.

During
2005, we repurchased and retired 184,700 shares of common stock for an aggregate purchase price of $3.3 million, an average of $17.85 per share. We also paid cash dividends
on our Series C, Series E, and Series F preferred stocks totaling $3.3 million, $0.9 million and $13.3 million respectively. Additionally, we declared cash
dividends on our common stock totaling $37.3 million ($8.4 million of which was accrued at year end) and paid cash dividends on our common stock totaling $28.9 million.

In
2005 we received $0.3 million principal payments on a note receivable from a stockholder. At December 31, 2005, we have one note receivable from a stockholder with a
principal balance of $0.2 million outstanding. This note matures in December 2006. During the nine months ended September 30, 2005, we received $0.7 million in conjunction
with the exercise of 101,100 stock options. The total market value as of the dates of exercise was approximately $2.0 million. Subsequent to December 31, 2005, a total of 1,800 options
were exercised at a total option value of approximately $9,000 and a total market value as of the exercise dates of approximately $41,000.

38

---



During
2005, holders of 208,594 shares of our 8.5% Series E Cumulative Convertible Preferred Stock (or Series E preferred stock) notified us of their election to convert
such shares into 417,188 shares of our common stock at the Series E preferred stock conversion rate of $12.50 per share. Subsequent to December 31, 2005, holders of 5,496 shares of our
Series E preferred stock notified us of their election to convert such shares into 10,992 shares of common stock. Subsequent to this most recent conversion, there are 347,179 shares of our
Series E preferred stock outstanding.

As
of December 31, 2005, we are obligated in 2006 to make approximately $11.1 million in scheduled principal payments on our mortgage loans payable, bonds payable and
capital lease obligations (including $9.6 million maturing in 2006) and in 2007 through 2010 and thereafter the total scheduled principal payments and debt maturities are approximately
$1.6 million, $15.6 million, $24.9 million, $8.3 million, and $7.1 million, respectively.

Available Shelf Registrations:

During 2004, we filed a Form S-3 "shelf" registration statement which became effective April 5, 2004 and provides us with the capacity
to offer up to $200.0 million in our debt and/or equity securities. We currently have $104.8 million of availability under our effective shelf registration. We may from time to time
raise capital under our currently effective shelf registration or a new shelf registration by issuing, in public or private transactions, our equity and debt securities, but the availability and terms
of such issuance will depend upon then prevailing market and other conditions.

Operating and Investing Activities:

During the year ended December 31, 2005, net cash provided by operating activities was $63.6 million. Included in the cash provided by operating
activities was $5.5 million related to the realization of the value of a note receivable more fully described inNote 8. Notes Receivableand resulted in cash receipts
from the following: past due rents of $3.7 million that were not accrued, past due interest income of $2.3 million that was not accrued and a $0.5 million reimbursement of certain
expenses paid on behalf of an operator in prior years, partially offset by a $1.0 million bonus paid out related to the realization of the value of the note.

In
2005 we had net cash used in investing activities of $50.4 million. We purchased three skilled nursing properties in New Mexico with a total of 465 beds and a
114-bed skilled nursing property in Texas for a total cost of $29.6 million and invested $0.5 million in capital improvements to existing properties during 2005. We also
converted three mortgage loans on three skilled nursing properties with a total of 456 beds into owned properties. One of the mortgage loans with a principal balance of $0.7 million was
converted through an auction in accordance with a bankruptcy court order that approved the sale of substantially all of the borrower's assets to us in exchange for $0.3 million in cash plus our
bankruptcy claim of approximately $1.0 million. The other mortgage loan with a principal balance of $1.0 million was converted to an owned property through a
deed-in-lieu foreclosure transaction. The final mortgage loan was converted to an owned property through a cash payment of $0.1 million.

During
2005, we sold a closed skilled nursing property located in Texas to a third party who wanted to use the property to house victims of hurricane Katrina. As part of our company's
hurricane relief efforts, we sold the property for $1,000 and in addition, donated $50,000 in cash to the American Red Cross hurricane Katrina relief fund. As a result of the sale, we recognized a
loss of $0.8 million. Additionally, we sold a vacant land adjacent to an assisted living property in Ohio for $0.1 million in cash and recognized a $30,000 gain on the sale of the Ohio
property. Also, we sold a skilled nursing property with 53 beds in New Mexico for $0.5 million in cash and recognized a loss of $0.7 million.

Subsequent
to December 31, 2005, we sold four assisted living properties in various states with a total of 431 units to an entity formed by the principals of Sunwest for
$58.5 million. We received

39

---



$54.6 million
in proceeds after paying $3.8 million of 8.75% State of Oregon bond obligations related to one of the properties sold. SeeNote 10. Debt
Obligationsfor further discussion of the debt payoff. As a result of the sale, we will recognize a gain of $31.9 million in 2006.

During
2005, we received $10.3 million related to the payoff of five mortgage loans and scheduled principal payments of $3.5 million on mortgage loans and
$3.6 million in principal payments on REMIC Certificates. We invested $18.6 million in six new mortgage loans, one of which was paid off in the first quarter as part of the CLC and HHI
note payoff as described inNote 8. Notes Receivable.We also acquired mortgage loans secured by 10 skilled nursing properties from a REMIC pool
we originated for $18.7 million including accrued interest. Annual interest income from our investment in these loans, excluding the two loans that were paid off during 2005 is
$3.6 million and the weighted average interest rate is 10.5%. In addition, we funded an additional $0.9 million under existing mortgage loans for capital improvements.

Also
during 2005, we exchanged $9.6 million in book value REMIC Certificates we owned and paid $0.9 million in cash for mortgage loans secured by five skilled nursing
properties from a REMIC pool we originated. The value of the consideration given represents the outstanding loan balances and accrued interest of outside REMIC Certificate holders which resulted in
the dissolution of the 1996-1 REMIC Pool. Annual interest income from these loans is $1.3 million and the current combined yield on these loans is 12.0%. During 2005, we effectively
repurchased the remaining 13 mortgage loans in the 1998-1 REMIC Pool we originated as described inNote 6. Real Estate Investments.
Prior to the repurchase, the book value of the REMIC Certificates we owned was $21.5 million. Annual interest income from these loans is $3.1 million and the current combined yield on
these loans is 12.4%. As a result of this transaction, we will no longer record REMIC interest income.

In
December 2005, we purchased $10.0 million face value of Skilled Healthcare Group, Inc. (or SHG) Senior Subordinated Notes with a face rate of 11%, payable
semi-annually in arrears and maturing on January 15, 2014. We paid approximately $9.9 million in cash resulting in an effective yield of approximately 11.1%. We purchased the
SHG Senior Secured Notes through an open market transaction underwritten by Credit Suisse and JP Morgan. The prospectus for the SHG Senior Secured Notes includes a provision for an interest rate
adjustment if the Senior Secured Notes are not registered within 240 days of issuance. One of our board members is the chief executive officer of SHG. He abstained from board discussions
contemplating the purchase of the SHG Senior Subordinated Notes and he abstained from the board vote to approve the purchase of the SHG Senior Subordinated Notes. We account for our investment in SHG
Senior Subordinated Notes at amortized cost as held-to-maturity securities.

Additionally,
during 2005, we advanced $4.1 million under notes receivable (including $0.4 million under the CLC and HHI note and $3.7 million under notes secured by
certain assets including accounts receivable of the borrower), and received $15.2 million in principal payments including $15.0 million related to the CLC and HHI note which was repaid
in full as described inNote 8. Notes Receivable.

Commitments:



We committed to provide to Alterra $2.5 million over three years ending December 4, 2006 to invest in leasehold improvements to properties they
lease from us and an additional $2.5 million over the next succeeding three years ending December 4, 2009, to expand properties they lease from us. Both of these investments would be
made at a 10% annual return to us. To date, Alterra has not requested any funds under this agreement. SeeNote 3. Major Operatorsfor further
discussions.

We
committed to provide EHSI up to $5.0 million per year for expansion of the 37 properties they lease from us under certain conditions. Should we expend such funds, EHSI would
increase the

40

---



monthly
minimum rent by an amount equal to (a) 9.5% plus the positive difference, if any, between the average for the last five days prior to funding of the yield on the U.S. Treasury
10-year note minus 420 basis points (expressed as a percentage), multiplied by (b) the amounts funded. To date EHSI has not requested any funds under this commitment.

We
committed to provide a lessee an accounts receivable financing line on a skilled nursing facility. The loan has a credit limit not to exceed $0.2 million and an interest rate
of 10%. The commitment expires if the first advance is not requested by the borrower within a year of the agreement's commencement date and the term of the loan is not to exceed two years from the
date of the first request for advance. To date $0.1 million has been funded under this agreement. We also committed to invest $0.3 million in capital improvements for this property. To
date no funds have been requested under this agreement.

We
committed to provide a lessee an accounts receivable financing line on a skilled nursing property. The loan has a credit limit not to exceed $75,000 and an interest rate of 10%. The
commitment expires if the first advance is not requested by the borrower within nine months of the agreement's commencement date and the term of the loan is nine months from the date of the first
request for advance. To date $7,000 has been requested and repaid under this agreement. We have also committed to replace the roof and install a fire sprinkler system for this property. The lessee's
monthly minimum rent will increase by an amount equal to 11% of our investment in these capital improvements. To date no funds have been requested under this agreement.

We
committed to provide 11 sub-lessees of one of our master leases with accounts receivable financing on a skilled nursing properties. Each loan has a specific credit limit
and, in aggregate, the credit limit is not to exceed $4.5 million. The loans have an interest rate of 11% and mature one year from the date of the first request for advance. During 2005, we
funded $3.8 million under these agreements. In January 2006, we funded an additional $0.7 million under these agreements.

During
part of 2005 we had a commitment to provide a lessee with up to $0.3 million to invest in leasehold improvements to a property they lease from us. The lessee's monthly
minimum rent will increase by an amount equal to 11% of our investment in these capital improvements. The commitment will expire in February of 2006.

We
committed to provide a lessee with a $0.5 million capital allowance which expires on June 30, 2007. Monthly minimum rent increases by 10% of the previous month's capital
funding.



We committed to provide an operator with a line of credit up to $0.3 million. The line of credit has an interest rate of 12% and matures on
April 31, 2006. In 2006, we funded $0.3 million under this agreement.

We
committed to provide a lessee with up to $2.5 million to invest in capital improvements to renovate an existing closed skilled nursing property currently leased from us. The
renovation is currently scheduled to be completed in May 2007.

Contingent
upon an outcome of a bankruptcy proceeding, we committed to provide a lessee with the following: up to $0.3 million to invest in capital improvements to a property they
lease from us; up to $0.7 million to invest in capital improvements on two properties they lease from us, however, under this commitment, the monthly minimum rent will increase by the amount of
the capital funding multiplied by 11%; and up to $3.0 million to purchase land, construct and equip a new property in the general vicinity of an existing property they lease from us with a
corresponding increase in the monthly minimum rent of 11% multiplied by the amount funded plus capitalized interest costs associated with the construction of the new property

41

---



Contractual Obligations:

We monitor our contractual obligations to ensure funds are available to meet obligations when due. The following table represents our long-term
contractual obligations as of December 31, 2005, and excludes the effects of interest (amounts in thousands):

|                                            |  | Total |        | Less than
1 year |   | 1-2
years |  | 3-5
years |        | After 5
years
|------------------------------------------- |  | ----- | ------ | ---------------- | - | --------- |  | --------- | ------ | -------------
|Mortgage loans payable                      |  | $     | 58,891 |                  | $ | 10,625    |  | $         | 16,203 |              
|Bonds payable and capital lease obligations |  |       | 9,759  |                  |   | 468       |  |           | 1,033  |              
|                                            |  |       |        |                  |   |           |  |           |        |              
|                                            |  | $     | 68,650 |                  | $ | 11,093    |  | $         | 17,236 |              
|                                            |  |       |        |                  |   |           |  |           |        |              

Off-Balance Sheet Arrangements:

We had no off-balance sheet arrangements as of December 31, 2005.

Liquidity:

In 2005 we increased our Unsecured Credit Agreement from $65.0 million to $90.0 million and extended its maturity to November 2008. At
December 31, 2005, we had $16.0 million outstanding under this agreement and have subsequently repaid this amount. As a result of the sale of assets described in Note 6. Real Estate Investments, we have significant cash on hand and the entire $90.0 million available for liquidity.

We
believe we have additional liquidity and financing capability to fund additional investments in 2006, maintain our preferred dividend payments, pay common dividends at least
sufficient to maintain our REIT status and repay borrowings at or prior to their maturity through our generation of funds from operations, borrowings under our Unsecured Credit Agreement, additional
opportunistic asset sales, proceeds from mortgage notes receivable, and/or additional financings. We believe our liquidity and sources of capital are adequate to satisfy our cash requirements. We
cannot, however, be certain that some or all of these sources of funds will be available at a time and upon terms acceptable to us in sufficient amounts to meet our liquidity needs.

Item 7a.    QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Readers are cautioned that statements contained in this section "Quantitative and Qualitative Disclosures About Market Risk" are forward looking and should be
read in conjunction with the disclosure under the heading "Risk Factors" set forth above.

We
are exposed to market risks associated with changes in interest rates as they relate to our mortgage loans receivable and debt. Interest rate risk is sensitive to many factors,
including governmental monetary and tax policies, domestic and international economic and political considerations and other factors that are beyond our control.

We
do not utilize interest rate swaps, forward or option contracts or foreign currencies or commodities, or other types of derivative financial instruments nor do we engage in
"off-balance sheet" transactions. The purpose of the following disclosure is to provide a framework to understand our sensitivity to hypothetical changes in interest rates as of
December 31, 2005.

Our
future earnings, cash flows and estimated fair values relating to financial instruments are dependent upon prevalent market rates of interest, such as LIBOR or term rates of U.S.
Treasury Notes. Changes in interest rates generally impact the fair value, but not future earnings or cash flows, of mortgage loans receivable and fixed rate debt. For variable rate debt, such as our
revolving line of

42

---



credit,
changes in interest rates generally do not impact the fair value, but do affect future earnings and cash flows.

At
December 31, 2005, based on the prevailing interest rates for comparable loans and estimates made by management, the fair value of our mortgage loans receivable was
approximately $153.6 million. A 1% increase in such rates would decrease the estimated fair value of our mortgage loans by approximately $4.4 million while a 1% decrease in such rates
would increase their estimated fair value by approximately $4.6 million. A 1% increase or decrease in applicable interest rates would not have a material impact on the fair value of our fixed
rate debt.

The
estimated impact of changes in interest rates discussed above are determined by considering the impact of the hypothetical interest rates on our borrowing costs, lending rates and
current U.S. Treasury rates from which our financial instruments may be priced. We do not believe that future market rate risks related to our financial instruments will be material to our financial
position or results of operations. These analyses do not consider the effects of industry specific events, changes in the real estate markets, or other overall economic activities that could increase
or decrease the fair value of our financial instruments. If such events or changes were to occur, we would consider taking actions to mitigate and/or reduce any negative exposure to such changes.
However, due to the uncertainty of the specific actions that would be taken and their possible effects, the sensitivity analysis assumes no changes in our capital structure.

43

---





Item 8.    FINANCIAL STATEMENTS

|                                                                                                                |  | Page
|--------------------------------------------------------------------------------------------------------------- |  | ----
|Report of Independent Registered Public Accounting Firm                                                         |  | 45  
|Consolidated Balance Sheets as of December 31, 2005 and 2004                                                    |  | 46  
|Consolidated Statements of Income and Comprehensive Income for the years ended December 31, 2005, 2004 and 2003 |  | 47  
|Consolidated Statements of Stockholders' Equity for the years ended December 31, 2005, 2004 and 2003            |  | 48  
|Consolidated Statements of Cash Flows for the years ended December 31, 2005, 2004 and 2003                      |  | 49  
|Notes to Consolidated Financial Statements                                                                      |  | 50  

44

---





REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

To
the Board of Directors and Stockholders of LTC Properties, Inc.

We
have audited the accompanying consolidated balance sheets of LTC Properties, Inc. as of December 31, 2005 and 2004, and the related consolidated statements of income and
comprehensive income, stockholders' equity, and cash flows for each of the three years in the period ended December 31, 2005. Our audits also included the financial statement schedules listed
in the index at Item 15(a). These financial statements and financial statement schedules are the responsibility of the Company's management. Our responsibility is to express an opinion on these
financial statements based on our audits.

We
conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (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 financial statements referred to above present fairly, in all material respects, the consolidated financial position of LTC Properties, Inc. at
December 31, 2005 and 2004, and the consolidated results of its operations and its cash flows for each of the three years in the period ended December 31, 2005, in conformity with U.S.
generally accepted accounting principles. 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.

We
have also audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States), the effectiveness of the Company's internal control over
financial reporting as of December 31, 2005, based on criteria established in Internal Control-Integrated Framework issued by
the Committee of Sponsoring Organizations of the Treadway Commission and our report dated February 22, 2006, expressed an unqualified opinion thereon.



Los
Angeles, California
February 22, 2006

45

---





LTC PROPERTIES, INC.        CONSOLIDATED BALANCE SHEETS        (In thousands, except per share amounts)

|                                                                                                                 |                                                                                                          | December 31,                               |         
|---------------------------------------------------------------------------------------------------------------- | -------------------------------------------------------------------------------------------------------- | ------------------------------------------ | --------
|
|ASSETS                                                                                                           |                                                                                                          |                                            |         
|Real Estate Investments:                                                                                         |                                                                                                          |                                            |         
|                                                                                                                 | Buildings and improvements, net of accumulated depreciation and amortization: 2005$89,545; 2004$77,112 |                                            | $       
|                                                                                                                 | Land                                                                                                     |                                            |         
|                                                                                                                 | Properties held for sale, net of accumulated depreciation and amortization: 2005$6,226; 2004$6,257     |                                            |         
|                                                                                                                 | Mortgage loans receivable, net of allowance for doubtful accounts: 2005 and 2004$1,280                  |                                            |         
|                                                                                                                 | REMIC Certificates                                                                                       |                                            |         
|                                                                                                                 |                                                                                                          |                                            |         
|                                                                                                                 |                                                                                                          | Real estate investments, net               |         
|Other Assets:                                                                                                    |                                                                                                          |                                            |         
|                                                                                                                 | Cash and cash equivalents                                                                                |                                            |         
|                                                                                                                 | Debt issue costs, net                                                                                    |                                            |         
|                                                                                                                 | Interest receivable                                                                                      |                                            |         
|                                                                                                                 | Prepaid expenses and other assets                                                                        |                                            |         
|                                                                                                                 | Notes receivable                                                                                         |                                            |         
|                                                                                                                 | Marketable debt securities                                                                               |                                            |         
|                                                                                                                 |                                                                                                          |                                            |         
|                                                                                                                 |                                                                                                          | Total assets                               |         
|                                                                                                                 |                                                                                                          |                                            |         
|LIABILITIES AND STOCKHOLDERS' EQUITY                                                                             |                                                                                                          |                                            |         
|Bank borrowings                                                                                                  |                                                                                                          | $                                          | 16,000  
|Mortgage loans payable                                                                                           |                                                                                                          |                                            | 58,891  
|Bonds payable and capital lease obligations                                                                      |                                                                                                          |                                            | 5,935   
|Senior mortgage participation payable                                                                            |                                                                                                          |                                            | 11,535  
|Accrued interest                                                                                                 |                                                                                                          |                                            | 524     
|Accrued expenses and other liabilities                                                                           |                                                                                                          |                                            | 8,427   
|Accrued expenses and other liabilities related to properties held for sale                                       |                                                                                                          |                                            | 3,852   
|Distributions payable                                                                                            |                                                                                                          |                                            | 11,890  
|                                                                                                                 |                                                                                                          |                                            |         
|                                                                                                                 |                                                                                                          | Total liabilities                          |         
|Minority interests                                                                                               |                                                                                                          |                                            | 3,524   
|Stockholders' Equity:                                                                                            |                                                                                                          |                                            |         
|Preferred stock $0.01 par value: 15,000 shares authorized; shares issued and outstanding: 20058,993; 20049,201 |                                                                                                          |                                            | 213,317 
|Common stock: $0.01 par value; 45,000 shares authorized; shares issued and outstanding: 200523,276; 200421,374 |                                                                                                          |                                            | 233     
|Capital in excess of par value                                                                                   |                                                                                                          |                                            | 331,415 
|Cumulative net income                                                                                            |                                                                                                          |                                            | 364,045 
|Other                                                                                                            |                                                                                                          |                                            | (941    
|Cumulative distributions                                                                                         |                                                                                                          |                                            | (443,376
|                                                                                                                 |                                                                                                          |                                            |         
|                                                                                                                 |                                                                                                          | Total stockholders' equity                 |         
|                                                                                                                 |                                                                                                          |                                            |         
|                                                                                                                 |                                                                                                          | Total liabilities and stockholders' equity |         
|                                                                                                                 |                                                                                                          |                                            |         

See
accompanying notes.

46

---



LTC PROPERTIES, INC.        CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME        (In thousands, except per share amounts)

|                                                                                         |                                                          | Years ended December 31, |       
|---------------------------------------------------------------------------------------- | -------------------------------------------------------- | ------------------------ | ------
|
|Revenues:                                                                                |                                                          |                          |       
|                                                                                         | Rental income                                            |                          | $     
|                                                                                         | Interest income from mortgage loans and notes receivable |                          |       
|                                                                                         | Interest income from REMIC Certificates                  |                          |       
|                                                                                         | Interest and other income                                |                          |       
|                                                                                         |                                                          |                          |       
|                                                                                         |                                                          | Total revenues           |       
|                                                                                         |                                                          |                          |       
|Expenses:                                                                                |                                                          |                          |       
|                                                                                         | Interest expense                                         |                          |       
|                                                                                         | Depreciation and amortization                            |                          |       
|                                                                                         | Impairment charge                                        |                          |       
|                                                                                         | Legal expenses                                           |                          |       
|                                                                                         | Operating and other expenses                             |                          |       
|                                                                                         |                                                          |                          |       
|                                                                                         |                                                          | Total expenses           |       
|                                                                                         |                                                          |                          |       
|Income before non-operating income and minority interest                                 |                                                          |                          | 45,255
|                                                                                         | Non-operating income                                     |                          |       
|                                                                                         | Minority interest                                        |                          |       
|                                                                                         |                                                          |                          |       
|Income from continuing operations                                                        |                                                          |                          | 51,123
|Discontinued operations:                                                                 |                                                          |                          |       
|                                                                                         | Income from discontinued operations                      |                          |       
|                                                                                         | (Loss) gain on sale of assets, net                       |                          |       
|                                                                                         |                                                          |                          |       
|Net income from discontinued operations                                                  |                                                          |                          | 1,586 
|                                                                                         |                                                          |                          |       
|Net income                                                                               |                                                          |                          | 52,709
|                                                                                         | Preferred stock redemption charge                        |                          |       
|                                                                                         | Preferred stock dividends                                |                          |       
|                                                                                         |                                                          |                          |       
|Net income available to common stockholders                                              |                                                          | $                        | 35,366
|                                                                                         |                                                          |                          |       
|Net Income per Common Share from Continuing Operations Net of Preferred Stock Dividends: |                                                          |                          |       
|                                                                                         | Basic                                                    |                          | $     
|                                                                                         |                                                          |                          |       
|                                                                                         | Diluted                                                  |                          | $     
|                                                                                         |                                                          |                          |       
|Net Income Per Common Share from Discontinued Operations:                                |                                                          |                          |       
|                                                                                         | Basic                                                    |                          | $     
|                                                                                         |                                                          |                          |       
|                                                                                         | Diluted                                                  |                          | $     
|                                                                                         |                                                          |                          |       
|Net Income Per Common Share Available to Common Stockholders:                            |                                                          |                          |       
|                                                                                         | Basic                                                    |                          | $     
|                                                                                         |                                                          |                          |       
|                                                                                         | Diluted                                                  |                          | $     
|                                                                                         |                                                          |                          |       
|Basic weighted average shares outstanding                                                |                                                          |                          | 22,325
|                                                                                         |                                                          |                          |       
|Comprehensive Income:                                                                    |                                                          |                          |       
|                                                                                         | Net income                                               |                          | $     
|                                                                                         | Unrealized gain (loss) on available-for-sale securities  |                          |       
|                                                                                         | Reclassification adjustment                              |                          |       
|                                                                                         |                                                          |                          |       
|Comprehensive income                                                                     |                                                          | $                        | 52,311
|                                                                                         |                                                          |                          |       

See
accompanying notes.

47

---





LTC PROPERTIES, INC.    CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY    (In thousands, except per share amounts)

|                                                                                   |  | Shares |   |        |   |   |         |   |   |     |   |   |         |   |  
|---------------------------------------------------------------------------------- |  | ------ | - | ------ | - | - | ------- | - | - | --- | - | - | ------- | - | -
|
|BalanceDecember 31, 2002                                                          |  | 7,062  |   | 18,055 |   | $ | 165,183 |   | $ | 181 |   | $ | 253,050 |   | $
|Interest added to stockholder note balance                                         |  |       |   |       |   |   |        |   |   |    |   |   |        |   |  
|Payments on stockholder notes                                                      |  |       |   |       |   |   |        |   |   |    |   |   |        |   |  
|Stock option exercises                                                             |  |       |   | 246    |   |   |        |   |   | 2   |   |   | 1,325   |   |  
|Reclassification adjustment                                                        |  |       |   |       |   |   |        |   |   |    |   |   |        |   |  
|Unrealized loss on available-for-sale securities                                   |  |       |   |       |   |   |        |   |   |    |   |   |        |   |  
|Repurchase of stock                                                                |  | (10    | ) | (483   | ) |   | (250    | ) |   | (5  | ) |   | (3,188  | ) |  
|9.5% Series A Preferred Stock redemption                                           |  | (1,226 | ) |       |   |   | (30,642 | ) |   |    |   |   | 1,241   |   |  
|8.5% Series E Preferred Stock offering                                             |  | 2,200  |   |       |   |   | 55,000  |   |   |    |   |   | (2,562  | ) |  
|Net income                                                                         |  |       |   |       |   |   |        |   |   |    |   |   |        |   |  
|Preferred stock dividends                                                          |  |       |   |       |   |   |        |   |   |    |   |   |        |   |  
|Accelerated vesting of stock options                                               |  |       |   |       |   |   |        |   |   |    |   |   | 23      |   |  
|Vested restricted stock                                                            |  |       |   |       |   |   |        |   |   |    |   |   |        |   |  
|Canceled restricted stock                                                          |  |       |   | (11    | ) |   |        |   |   |    |   |   | (31     | ) |  
|Other                                                                              |  |       |   |       |   |   | (128    | ) |   |    |   |   | 197     |   |  
|Common stock cash distributions ($0.65 per share)                                  |  |       |   |       |   |   |        |   |   |    |   |   |        |   |  
|                                                                                   |  |        |   |        |   |   |         |   |   |     |   |   |         |   |  
|BalanceDecember 31, 2003                                                          |  | 8,026  |   | 17,807 |   |   | 189,163 |   |   | 178 |   |   | 250,055 |   |  
|                                                                                   |  |        |   |        |   |   |         |   |   |     |   |   |         |   |  
|Payments on stockholder notes                                                      |  |       |   |       |   |   |        |   |   |    |   |   |        |   |  
|Stock option exercises                                                             |  |       |   | 99     |   |   |        |   |   | 1   |   |   | 546     |   |  
|Reclassification adjustment                                                        |  |       |   |       |   |   |        |   |   |    |   |   |        |   |  
|Unrealized gain on available-for-sale securities                                   |  |       |   |       |   |   |        |   |   |    |   |   |        |   |  
|Conversion of 8.5% Series E Preferred Stock                                        |  | (1,639 | ) | 3,278  |   |   | (40,968 | ) |   | 33  |   |   | 40,935  |   |  
|Conversion of minority interests                                                   |  |       |   | 208    |   |   |        |   |   | 2   |   |   | 3,192   |   |  
|Issue restricted stock                                                             |  |       |   | 12     |   |   |        |   |   |    |   |   | 202     |   |  
|Issue stock options                                                                |  |       |   |       |   |   |        |   |   |    |   |   | 77      |   |  
|9.5% Series A Preferred Stock redemption                                           |  | (1,838 | ) |       |   |   | (45,963 | ) |   |    |   |   | 1,861   |   |  
|8.0% Series B Preferred Stock redemption                                           |  | (1,988 | ) |       |   |   | (49,700 | ) |   |    |   |   | 2,168   |   |  
|Net income                                                                         |  |       |   |       |   |   |        |   |   |    |   |   |        |   |  
|Vested stock options                                                               |  |       |   |       |   |   |        |   |   |    |   |   |        |   |  
|Vested restricted stock                                                            |  |       |   |       |   |   |        |   |   |    |   |   | 399     |   |  
|Canceled restricted stock                                                          |  |       |   | (30    | ) |   |        |   |   |    |   |   |        |   |  
|8.0% Series F Preferred Stock offering                                             |  | 6,640  |   |       |   |   | 166,000 |   |   |    |   |   | (6,695  | ) |  
|Preferred stock dividends                                                          |  |       |   |       |   |   |        |   |   |    |   |   |        |   |  
|Common stock cash distributions ($1.125 per share)                                 |  |       |   |       |   |   |        |   |   |    |   |   |        |   |  
|                                                                                   |  |        |   |        |   |   |         |   |   |     |   |   |         |   |  
|BalanceDecember 31, 2004                                                          |  | 9,201  |   | 21,374 |   |   | 218,532 |   |   | 214 |   |   | 292,740 |   |  
|                                                                                   |  |        |   |        |   |   |         |   |   |     |   |   |         |   |  
|Conversion of 8.5% Series E Preferred Stock                                        |  | (208   | ) | 416    |   |   | (5,215  | ) |   | 4   |   |   | 5,211   |   |  
|Common stock offering                                                              |  |       |   | 1,500  |   |   |        |   |   | 15  |   |   | 32,611  |   |  
|Payments on stockholder notes                                                      |  |       |   |       |   |   |        |   |   |    |   |   |        |   |  
|Reclassification adjustment                                                        |  |       |   |       |   |   |        |   |   |    |   |   |        |   |  
|Unrealized gain on available-for-sale securities                                   |  |       |   |       |   |   |        |   |   |    |   |   |        |   |  
|Repurchase of stock                                                                |  |       |   | (184   | ) |   |        |   |   | (2  | ) |   | (3,294  | ) |  
|Net income                                                                         |  |       |   |       |   |   |        |   |   |    |   |   |        |   |  
|Vested stock options                                                               |  |       |   |       |   |   |        |   |   |    |   |   |        |   |  
|Stock option exercises                                                             |  |       |   | 101    |   |   |        |   |   | 1   |   |   | 674     |   |  
|Issue stock options                                                                |  |       |   |       |   |   |        |   |   |    |   |   | 43      |   |  
|Change restricted stock vesting                                                    |  |       |   |       |   |   |        |   |   |    |   |   | 1,435   |   |  
|Cancel restricted stock                                                            |  |       |   | (11    | ) |   |        |   |   |    |   |   | (6      | ) |  
|Vested restricted stock                                                            |  |       |   |       |   |   |        |   |   |    |   |   | 283     |   |  
|Issue restricted stock                                                             |  |       |   | 80     |   |   |        |   |   | 1   |   |   | 1,718   |   |  
|Preferred stock dividends                                                          |  |       |   |       |   |   |        |   |   |    |   |   |        |   |  
|Common stock cash distributions ($1.29 per share paid and $0.36 per share accrued) |  |       |   |       |   |   |        |   |   |    |   |   |        |   |  
|                                                                                   |  |        |   |        |   |   |         |   |   |     |   |   |         |   |  
|BalanceDecember 31, 2005                                                          |  | 8,993  |   | 23,276 |   | $ | 213,317 |   | $ | 233 |   | $ | 331,415 |   | $
|                                                                                   |  |        |   |        |   |   |         |   |   |     |   |   |         |   |  

See accompanying notes.

48

---



LTC PROPERTIES, INC.        CONSOLIDATED STATEMENTS OF CASH FLOWS        (In thousands)

|                                                                                  |                                                                        | Year ended December 31,                                                |        
|--------------------------------------------------------------------------------- | ---------------------------------------------------------------------- | ---------------------------------------------------------------------- | -------
|
|OPERATING ACTIVITIES:                                                             |                                                                        |                                                                        |        
|Net income                                                                        |                                                                        | $                                                                      | 52,709 
|Adjustments to reconcile net income to net cash provided by operating activities: |                                                                        |                                                                        |        
|                                                                                  | Depreciation and amortizationcontinuing operations                    |                                                                        |        
|                                                                                  | Depreciation and amortizationdiscontinued operations                  |                                                                        |        
|                                                                                  | Minority interest                                                      |                                                                        |        
|                                                                                  | Loss (gain) on sale of real estate and other investments, net          |                                                                        |        
|                                                                                  | Realization of reserve on note receivable                              |                                                                        |        
|                                                                                  | Realization of deferred gain on note receivable                        |                                                                        |        
|                                                                                  | Write-off of debt issue costs related to early retirement of bank debt |                                                                        |        
|                                                                                  | Gain on redemption of investment in marketable debt securities, net    |                                                                        |        
|                                                                                  | Non-cash impairment charge                                             |                                                                        |        
|                                                                                  | Straight-line rental income                                            |                                                                        |        
|                                                                                  | Other non-cash charges, net                                            |                                                                        |        
|(Increase) decrease in interest receivable                                        |                                                                        |                                                                        | (115   
|(Increase) decrease in prepaid, other assets and allowance                        |                                                                        |                                                                        | (362   
|(Decrease) increase in accrued interest                                           |                                                                        |                                                                        | (97    
|Increase (decrease) in accrued expenses and other liabilities                     |                                                                        |                                                                        | 2,975  
|                                                                                  |                                                                        |                                                                        |        
|                                                                                  |                                                                        | Net cash provided by operating activities                              |        
|INVESTING ACTIVITIES:                                                             |                                                                        |                                                                        |        
|Acquisition of real estate properties and capital improvements, net               |                                                                        |                                                                        | (30,135
|Conversion of mortgage loans to owned properties                                  |                                                                        |                                                                        | (459   
|Proceeds from sale of real estate investments, net                                |                                                                        |                                                                        | 605    
|Principal payments on mortgage loans receivable and REMIC Certificates            |                                                                        |                                                                        | 17,443 
|Investment in real estate mortgages                                               |                                                                        |                                                                        | (38,219
|Conversion of REMIC certificates to mortgage loans                                |                                                                        |                                                                        | (855   
|Investment in debt securities                                                     |                                                                        |                                                                        | (9,933 
|Advances under notes receivable                                                   |                                                                        |                                                                        | (4,088 
|Principal payments received on notes receivable                                   |                                                                        |                                                                        | 15,225 
|Investment in REMIC certificates                                                  |                                                                        |                                                                        |       
|Proceeds from redemption of investment in debt securities                         |                                                                        |                                                                        |       
|                                                                                  |                                                                        |                                                                        |        
|                                                                                  |                                                                        | Net cash (used in) provided by investing activities                    |        
|FINANCING ACTIVITIES:                                                             |                                                                        |                                                                        |        
|Bank borrowings                                                                   |                                                                        |                                                                        | 30,700 
|Repayment of bank borrowings                                                      |                                                                        |                                                                        | (14,700
|Repayment of senior mortgage participation                                        |                                                                        |                                                                        | (3,872 
|Principal payments on mortgage loans, bonds payable and capital leases            |                                                                        |                                                                        | (9,478 
|Proceeds from common and preferred stock offerings                                |                                                                        |                                                                        | 32,626 
|Repurchase of common and preferred stock                                          |                                                                        |                                                                        | (3,296 
|Distributions paid                                                                |                                                                        |                                                                        | (46,419
|Repayment of stockholder loans                                                    |                                                                        |                                                                        | 282    
|Debt issue costs                                                                  |                                                                        |                                                                        | (449   
|Preferred Stock redemption                                                        |                                                                        |                                                                        |       
|Distributions to minority interests                                               |                                                                        |                                                                        | (531   
|Conversion of minority interests                                                  |                                                                        |                                                                        |       
|Other                                                                             |                                                                        |                                                                        | 1,254  
|                                                                                  |                                                                        |                                                                        |        
|                                                                                  |                                                                        | Net cash used in financing activities                                  |        
|                                                                                  |                                                                        |                                                                        |        
|(Decrease) increase in cash and cash equivalents                                  |                                                                        |                                                                        | (746   
|Cash and cash equivalents, beginning of year                                      |                                                                        |                                                                        | 4,315  
|                                                                                  |                                                                        |                                                                        |        
|Cash and cash equivalents, end of year                                            |                                                                        | $                                                                      | 3,569  
|                                                                                  |                                                                        |                                                                        |        
|Supplemental disclosure of cash flow information:                                 |                                                                        |                                                                        |        
|                                                                                  |                                                                        | Interest paid                                                          |        
|Non-cash investing and financing transactions:                                    |                                                                        |                                                                        |        
|                                                                                  |                                                                        | See Note 4: Supplemental Cash Flow Information for further discussion. |        

See accompanying notes.

49

---





LTC PROPERTIES, INC.        NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1. The Company

LTC Properties, Inc. (LTC), a Maryland corporation, commenced operations on August 25, 1992. LTC is a real estate investment trust (or REIT) that
invests primarily in long-term care properties through mortgage loans, property lease transactions and other investments.

2. Summary of Significant Accounting Policies

Basis of Presentation.The accompanying consolidated financial statements include the accounts of LTC, our wholly-owned
subsidiaries and our controlled partnership. All intercompany investments, accounts and transactions have been eliminated. Control over the partnership is based on the provisions of the partnership
agreement that provides us with a controlling financial interest in the partnership. Under the terms of the partnership agreement, we are responsible for the management of the partnership's assets,
business and affairs. Our rights and duties in management of the partnership include making all operating decisions, setting the capital budget, executing all contracts, making all employment
decisions, and the purchase and disposition of assets, among others. The general partner is responsible for the ongoing, major, and central operations of the partnership and makes all management
decisions. In addition, the general partner assumes the risk for all operating losses, capital losses, and is entitled to substantially all capital gains (appreciation).

The
limited partners have virtually no rights and are precluded from taking part in the operation, management or control of the partnership. The limited partners are also precluded from
transferring their partnership interests without the expressed permission of the general partner. However we can
transfer our interest without consultation or permission of the limited partners. SFAS No. 150"Accounting for Certain Financial Instruments with Characteristics of both
Liabilities and Equity"requires certain financial instruments that embody obligations of the issuer and have characteristics of both liabilities and equity to be classified as
liabilities. Any non-controlling minority interest that may be redeemed with equity of any entity (including equity of an entity other than the subsidiary) does not meet the definition of
a mandatorily redeemable financial instrument and thus does not fall under SFAS No. 150 guidelines. Since the partnership agreement with our limited partners (minority interests) specify that
the limited partners' exchange rights may be settled in our common stock or cash at our option SFAS No. 150 does not have an impact on the financial statement presentation or accounting for our
minority interests.

In
December 2003, the Financial Accounting Standards Board (or FASB) issued Interpretation No. 46(R) "Consolidation of Variable Interest
Entities"(or FIN 46) to expand upon and strengthen existing accounting guidance that addresses when a company should include in its financial statements the assets,
liabilities and activities of another entity. Accounting guidance prior to FIN 46 required that we include another entity in our consolidated financial statements only if we controlled the entity
through voting interests. FIN 46 changes that guidance by requiring that we consolidate a "variable interest entity" if we are subject to a majority of the risk of loss from the "variable interest
entity's" activities, or are entitled to receive a majority of the entity's residual returns, or both. FIN 46 also requires disclosure about "variable interest entities" that we are not required to
consolidate but in which we have a significant variable interest. We have evaluated the requirements of FIN 46 and we believe that as of December 31, 2005, we do not have investments in any
entities that meet the definition of a "variable interest entity."

Certain
reclassifications have been made to the prior period financial statements to conform to the current year presentation as required by Statement of Financial Accounting Standards
(or SFAS) No. 144 "Accounting for the Impairment or Disposal of Long-Lived Assets."

50

---



Use of Estimates.Preparation of the consolidated financial statements in conformity with accounting principles generally
accepted in the United States requires management to make estimates and assumptions that affect the amounts reported in the consolidated financial statements and accompanying notes. Actual results
could differ from those estimates.

Cash Equivalents.Cash equivalents consist of highly liquid investments with a maturity of three months or less when
purchased and are stated at cost which approximates market.

Land, Buildings and Improvements.Land, buildings and improvements are recorded at cost. Depreciation is computed principally
by the straight-line method for financial reporting purposes and includes depreciation associated with properties we lease that qualify as capital leases under SFAS
No. 13"Accounting for Leases."Estimated useful lives for financial reporting purposes range from 3 years for computers to 7 years
for equipment and 35 to 40 years for buildings.

Mortgage Loans Receivable.Mortgage loans receivable we originate are recorded on an amortized cost basis. Mortgage loans we
acquire are recorded at fair value at the time of purchase net of any related premium or discount which is amortized as a yield adjustment to interest income over the life of the loan.

Allowance for Loan Losses.We maintain an allowance for loan losses in accordance with SFAS No. 114
"Accounting by Creditors for Impairment of a Loan",as amended, and SEC Staff Bulletin No. 102 "Selected Loan Loss
Allowance Methodology and Documentation Issues".The allowance for loan losses based upon the expected collectibility of the mortgage loans receivable and is maintained at a
level believed adequate to absorb potential losses in our loans receivable. In determining the allowance we perform a quarterly evaluation of all outstanding loans. If this evaluation indicates that
there is a greater risk of loan charge-offs, additional allowances are recorded in current period earnings.

Impairments.Impairment losses are recorded when events or changes in circumstances indicate the asset is impaired and the
estimated undiscounted cash flows to be generated by the asset are less than its carrying amount. Management assesses the impairment of properties individually and impairment losses are calculated as
the excess of the carrying amount over the fair value of assets to be held and used, and carrying amount over the fair value less cost to sell in instances where management has determined that we will
dispose of the property, per SFAS No. 144 "Accounting for the Impairment or Disposal of Long-Lived Assets". In determining fair
value, we use current appraisals or other third party opinions of value and other estimates of fair value such as estimated discounted future cash flows.

In
accordance with SFAS No. 114"Accounting by Creditors for Impairment of a Loan"we evaluate the carrying values of mortgage
loans receivable on an individual basis. Management periodically evaluates the realizability of future cash flows from the mortgages when events or circumstances, such as the non-receipt
of principal and interest payments and/or significant deterioration of the financial condition of the borrower, indicate that the carrying amount of the mortgage loan receivable may not be
recoverable. An impairment charge is recognized in current period earnings and is calculated as the difference between the carrying amount of the mortgage loan receivable and the discounted cash flows
expected to be received, or if foreclosure is probable, the fair value of the collateral securing the mortgage.

To
the extent there are defaults or unrecoverable losses on the underlying mortgages of REMIC Certificates resulting in reduced cash flows, subordinated certificates held by us would, in
general, bear the first risk of loss. In accordance with EITF 99-20"Recognition of Interest Income and Impairment on

51

---



Purchased and Retained Beneficial Interests in Securitized Financial Assets", during the periods we held subordinated certificates, management evaluated the realizability of
expected future cash flows periodically. Management included in its evaluation such factors as actual and/or expected loan prepayments, actual and/or expected credit losses, and other factors that may
impact the amount and timing of REMIC Certificates' future cash flows. An impairment would be recorded in current period earnings when management believed that it was probable that a portion of the
underlying mortgage collateral would not be realized by the REMIC Trust. At December 31, 2005 we did not have any investment in REMIC certificates. At December 31, 2004 we had
$44,053,000 invested in REMIC certificates. SeeNote 6. Real Estate Investmentsfor discussion of our historical investment in REMIC
certificates.

EITF
03-1, "The Meaning of Other-Than-Temporary Impairment and Its Application to Certain Investments"
gives guidance to be used to determine when an investment is considered impaired, whether that impairment is other-than-temporary and the measurement of an impairment loss. The
guidance also includes accounting considerations subsequent to the recognition of an other-than-temporary impairment and requires certain disclosures about unrealized losses
that have not been recognized as other-than-temporary impairments. Comparative information for periods prior to initial application is not required. We have adopted the
disclosure guidance for our year ended December 31, 2004, as required. On November 3, 2005, the FASB issued FASB Staff Position (or FSP) FAS No. 115-1 which replaces
the impairment evaluation guidance of EITF No. 03-1. We have adopted FSP FAS No. 115-1 for our year ended December 31, 2005, as required.

Fair Value of Financial Instruments.SFAS No. 107"Disclosures about Fair Value of Financial
Instruments"requires the disclosure of fair value information about financial instruments for which it is practicable to estimate that value. In cases where quoted market
prices are not available, fair values are based on estimates using present value or other valuation techniques. Those techniques are significantly affected by the assumptions used, including the
discount rate and estimates of future cash flows. In that regard, the derived fair value estimates cannot be substantiated by comparison to independent markets and, in many cases, could not be
realized in immediate settlement of the instrument. SFAS No. 107 excludes certain financial instruments and all non-financial instruments from its disclosure requirements.
Accordingly, the aggregate fair market value amounts presented in the notes to these financial statements do not represent our underlying value in financial instruments.

The
carrying amount of cash and cash equivalents approximates fair value because of the short-term maturity of these instruments. The fair value of investments in marketable
debt securities at December 31, 2005 is based upon the market rate for those securities. We had no investments in marketable debt securities at December 31, 2004. The fair values of
mortgage loans receivable, REMIC Certificates and long-term debt obligations are based upon the estimates of management and on rates currently prevailing for comparable loans, and
instruments of comparable maturities.

52

---



The
carrying value and fair value of our financial instruments as of December 31, 2005 and 2004 were as follows (in thousands):

At December 31, 2005

At December 31, 2004Carrying
Value

Fair
Value

Carrying
Value

Fair
ValueMortgage loans receivable

$
148,052

$
153,606

$
90,878

$
96,142Available-for-sale REMIC Certificates








8,153


8,153Held-to-maturity REMIC Certificates








35,900


26,562Marketable debt securities


9,933


9,933





Mortgage loans payable


58,891


58,891


71,286


71,286Bonds payable and capital lease obligations


9,759


9,759


13,967


13,967Senior mortgage participation payable


11,535


11,860


15,407


16,388


For
discussion of our investments in mortgage loans receivable and REMIC Certificates seeNote 6. Real Estate Investments.For
discussion of our investment in marketable debt securities seeNote 9. Marketable Debt Securities. For discussion of our mortgage loans payable,
bonds payable and capital lease obligations and senior mortgage participation payable, seeNote 10. Debt Obligations.

Securitization Transactions.LTC is a REIT and, as such, makes investments with the intent to hold them for
long-term purposes. However, in the past, mortgage loans have been transferred to a REMIC, a qualifying special-purpose entity, when a securitization provided us with the best available
form of capital to fund additional long-term investments. When contemplating a securitization, consideration was given to our current and expected future interest rate posture and
liquidity and leverage position, as well as overall economic and financial market trends.

A
securitization was completed in a two-step process. First, a wholly owned special-purpose bankruptcy remote corporation (or REMIC Corp.) was formed and selected mortgage
loans were sold to the REMIC Corp. without recourse. Second, the REMIC Corp. transferred the loans to a trust (or REMIC Trust) in exchange for commercial mortgage pass-through certificates
(or REMIC Certificates) which represented beneficial ownership interests in the REMIC Trust assets (the underlying mortgage loans). Under this structure, the REMIC Trust was a qualifying special
purpose entity from which the mortgages were isolated from us and the REMIC Corp. Holders of REMIC Certificates issued by the REMIC Trust had the right free of any conditional constraints to pledge or
exchange those interests, and neither we or the REMIC Corp. maintained effective control over the transferred assets (the mortgages). The REMIC Trust was administered by a third-party trustee solely
for the benefit of the REMIC Certificate holders.

Under
the securitization structure described above, we accounted for the transfer of the mortgages as a sale with any gain or loss recorded in earnings. The gain or loss was equal to the
excess or deficiency of the cash proceeds and fair market value of any subordinated certificates received when compared with the carrying value of the mortgages sold, net of any transaction costs
incurred and any gains or losses associated with an underlying hedge. Subordinated certificates received by us were recorded at their fair value at the date of the transaction. We had no controlling
interest in the REMIC since the majority of the beneficial ownership interests (in the form of REMIC Certificates) were sold to third-party investors. Consequently, the financial statements of the
REMIC Trust were not consolidated with those of our company for financial reporting purposes. The securitization transactions and the related transaction structures used therein were completed during
or prior to 1998 and prior to the implementation of SFAS No. 140"Accounting for Transfers and Servicing of Financial Assets and

53

---



Extinguishments of Liabilities."SFAS No. 140 modified some of the requirements that previously existed under prior accounting principles that provided for the transfer
of mortgages in securitization transactions to be accounted for as sales.

REMIC
Certificates retained by us as consideration for the mortgages sold were accounted for at fair value. In determining fair value on the date of sale, management considered various
factors including, pricing of the certificates sold relative to the certificates retained as evaluated by the underwriters, discount rates and applicable spreads at the time of issuance for similar
securities (or adjustments thereto if no comparable securities were available), assumptions regarding prepayments including the weighted-average life of prepayable assets, if any, and estimates
relating to potential realized credit losses.

The
REMIC Certificates issued by the REMIC Trust included various levels of senior, subordinated, interest-only and residual classes. The subordinated REMIC Certificates
generally provided a level of credit enhancement to the senior REMIC Certificates. The senior REMIC Certificates (which historically have represented 66% of the total REMIC Certificates) were then
sold to outside third-party investors through a private placement under Rule 144A of the Securities Act of 1933, as amended. The subordinated REMIC Certificates along with the cash proceeds
from the sale of the senior REMIC Certificates were retained by the REMIC Corp. as consideration for the initial transfer of the mortgage loans to the REMIC Trust. Neither we, nor the REMIC Corp. were
obligated to purchase any of the REMIC Trust assets or assume any liabilities. At December 31, 2005 we did not have any investment in REMIC Certificates. At December 31, 2004 we had
$44,053,000 invested in REMIC Certificates. SeeNote 6. Real Estate Investmentsfor discussion of our historical investment in REMIC
Certificates.

Description of the REMIC Certificates.REMIC Certificates represent beneficial ownership interests in the REMIC Trust and can
be grouped into three categories; senior, subordinated and subordinated interest-only (or interest-only). The REMIC Certificates sold to third-party investors are the senior
certificates and those retained by us were the subordinated certificates. The senior and the subordinated certificates had stated principal balances and stated interest rates (or
pass-through rates). The interest-only REMIC Certificates had no stated principal but were entitled to interest distributions. Interest distributions on the
interest-only REMIC Certificates were typically based on the spread between the monthly interest received by the REMIC Trust on the underlying mortgage collateral and the monthly
pass-through interest paid by the REMIC Trust on the outstanding pass-through rate REMIC Certificates. Interest and principal distributions were made in order of REMIC
Certificate seniority. As such, to the extent there were defaults or unrecoverable losses on the underlying mortgages resulting in reduced cash flows, the subordinated certificates held by us would
have in general borne the first risk of loss. During the periods that we owned REMIC Certificates, management evaluated the realizability of expected future cash flows periodically. An impairment was
recorded in current period earnings when management believed that it was probable that a portion of the underlying mortgage collateral would not be realized by the REMIC Trust.

The
interest-only REMIC Certificates' fair values are estimated, in part, based on a spread over the applicable U.S. Treasury Rate, and consequently, are inversely affected
by increases or decreases in such interest rates. There is no active market in these securities from which to readily determine their value. The estimated fair values of both classes of certificates
are subject to change based on the estimate of the current interest rate environment, estimated spreads over the U.S. Treasury Rate at which the retained certificates might trade, expectations
regarding credit losses, if any, expected

54

---



weighted-average
life of the underlying collateral and discount rates commensurate with the risks involved.

Because
of the nature of the underlying mortgage collateral of our historic REMIC Certificate investments, many market and/or industry specific factors may have affected the treasury
rate spreads or discount rates used in estimating the fair value of the REMIC Certificates. Such factors may have included, but were not limited to uncertainty surrounding proposed or pending changes
in federal and/or state reimbursement programs for long-term care which may be subject to among other things, budgetary constraints, perceptions surrounding the future supply of
long-term care beds, changes in regulations surrounding the operation of long-term care facilities and the associated costs therewith, and operating factors including, but not
limited to, labor costs, insurance costs and other costs. Additionally, the general interest rate environment and the availability and demand of higher yielding investments also are factors that
impact the spreads and/or yields used in estimating the fair value of the REMIC Certificates. Investor sentiment towards any one or more of these factors could have been an impact on where our REMIC
Certificate investments would have been priced by a potential investor at any given point in time. Because there are a limited number of securities similar to the REMIC Certificates historically held
by us, which traded infrequently, if at all, we balanced our fair value estimates with valuations of more traditional types of asset-backed securities that have similar rating characteristics with
REMIC Certificates historically held by us. Differences between the carrying amounts of our historical REMIC Certificate investments and the estimated fair value of those certificates, were due in
large part to current market sentiments towards the long-term care industry and various factors cited above. Changes in market sentiments are difficult to predict, at best, thus,
management endeavored to utilize its understanding of the underlying collateral and the expected cash flows therefrom, to determine whether changes in values were other than market related.

At
December 31, 2005 we did not have any investment in REMIC Certificates. At December 31, 2004 we had $44,053,000 invested in REMIC Certificates. See Note 6. Real Estate Investmentsfor
discussion of our historical investment in REMIC
Certificates.

Mortgage Servicing Rights.We subserviced mortgage loans that were collateral for REMIC Certificates issued in our
securitization transactions for which we received servicing fees, based on market rates for such services at the time the securitization is completed, equal to a fixed percentage of the outstanding
principal on the collateral loans. A separate asset for servicing rights was not recognized since the servicing fees received only adequately compensated us for the cost of servicing the loans. The
fair value of servicing rights for mortgage loans originated and retained by us were estimated based on the fees received for servicing mortgage loans that served as collateral for REMIC Certificates.
All costs to originate mortgage loans were allocated to the mortgage loans since the fair value of servicing rights only sufficiently covered the servicing costs. At December 31, 2005 there
were no REMIC certificates held by outside third parties. At December 31, 2004 the outstanding principal balance for the Senior REMIC Certificates held by third parties was $42,243,000.

Investments.Available-for-sale securities are stated at fair value, with the unrealized gains and
losses, reported in other comprehensive income. Realized gains and losses and declines in value judged to be other-than-temporary on available-for-sale
securities are included in net income. The cost of securities sold is based on the specific identification method. Interest and dividends on securities classified as
available-for-sale are included in interest and other income. Our investment in marketable debt securities are classified as held-to-maturity because we
have the positive intent and ability to hold the securities to maturity. Held-to-maturity securities are stated at amortized cost, adjusted for amortization of premiums and
accretion of discounts to maturity.

55

---





Revenue Recognition.Interest income on mortgage loans and REMIC Certificates is recognized using the effective interest
method. We follow a policy related to mortgage interest whereby we consider a loan to be non-performing after 60 days of non-payment of amounts due and do not recognize
unpaid mortgage interest income from that loan until the past due amounts have been received.

Base
rents under operating leases are accrued as earned over the terms of the leases. Substantially all of our leases contain provisions for specified annual increases over the rents of
the prior year and are generally computed in one of four methods depending on specific provisions of each lease as follows: (i) a specified annual increase over the prior year's rent, generally
2%; (ii) an increase based on the change in the Consumer Price Index from year to year; (iii) an increase derived as a percentage of facility net patient revenues in excess of base
revenue amounts or (iv) specific dollar increases over prior years. SEC Staff Bulletin No. 101 "Revenue Recognition in Financial
Statements"(or SAB 101) does not provide for the recognition of contingent revenue until all possible contingencies have been eliminated. We consider the operating history of
the lessee and the general condition of the industry when evaluating whether all possible contingencies have been eliminated and have historically, and expect in the future, to not include contingent
rents as income until received. We follow a policy related to rental income whereby we consider a lease to be non-performing after 60 days of non-payment of past due
amounts and do not recognize unpaid rental income from that lease until the amounts have been received.

Rental
revenues relating to leases that contain specified rental increases over the life of the lease are recognized on the straight-line basis when we believe that all of
the rent related to a particular lease will be collected according to the terms of the lease. In evaluating whether we believe all the rent will be collected we have determined that all of the
following conditions must be met: (i) the property has been operated by the same operator for at least six months (adding a new property to a master lease with an operator that otherwise
qualifies does not disqualify the lease from being straight-lined); (ii) payments for any monetary obligations due under the lease, or any other lease such operator has with us have been
received late no more than four times during last eight fiscal quarters; (iii) the operator of the property has not during the last eight fiscal quarters (a) been under the protection of
any Bankruptcy court; (b) admitted in writing its inability to pay it debts generally as they come due; (c) made an assignment for the benefit of creditors; or, (d) been under the
supervision of a trustee, receiver or similar custodian; and (iv) the property operating income has covered the applicable lease payment in each of the prior four fiscal quarters.

We
will discontinue booking rent on a straight-line basis if the lessee becomes delinquent in rent owed under the terms of the lease and has been put on
"non-accrual" status (i.e. we have stopped booking rent on an accrual basis for a particular lease because the collection of rent is uncertain). Once a lease is on
"non-accrual" status, we will evaluate the collectibility of the related straight-line rent asset. If it is determined that the delinquency is temporary, we will resume booking
rent on a straight-line basis once payment is received for past due rents. If it appears that we will not collect future rent under the "non-accrual lease" we will record an
impairment charge related to the straight-line rent asset.

During
the period that we owned REMIC Certificates, management periodically evaluated the realizability of future cash flows from the mortgages underlying REMIC Certificates. Included in
our evaluation, management considered such factors as actual and/or expected loan prepayments, actual and/or expected credit losses, and other factors that may impact the amount and timing of
Certificate future cash flows. Impairments were recorded when an adverse change in cash flows was evident and was determined to be other than temporary in nature. Additionally, interest recognition
amortization

56

---



schedules
were adjusted periodically to reflect changes in expected future cash flows from the REMIC certificates, thus, accordingly adjusting future interest income recognized. At December 31,
2005, we did not have any investment in REMIC Certificates. At December 31, 2004, we had $44,053,000 invested in REMIC Certificates. SeeNote 6. Real Estate
Investmentsfor discussion of our historical investment in REMIC Certificates.

Net
loan fee income and commitment fee income are amortized over the life of the related loan.

Federal Income Taxes.LTC qualifies as a REIT under the Internal Revenue Code of 1986, as amended, and as such, no provision
for Federal income taxes has been made. A REIT is required to distribute at least 90% of its taxable income to its stockholders and a REIT may deduct distributions in computing taxable income. If a
REIT distributes 100% of its taxable income and complies with other Internal Revenue Code requirements, it will generally not be subject to Federal income taxation.

For
Federal tax purposes, depreciation is generally calculated using the straight-line method over a period of 27.5 years. Earnings and profits, which determine the
taxability of distributions to stockholders, differs from net income for financial statement purposes principally due to the treatment of certain interest income, other expense items, impairment
charges, and depreciable lives and basis of assets. At December 31, 2005, the book basis of LTC's net assets exceeded the tax basis by approximately $37,899,000, primarily due to additional
depreciation taken for tax purposes.

Concentrations of Credit Risks.Financial instruments which potentially subject us to concentrations of credit risk consist
primarily of cash and cash equivalents, REMIC Certificates, mortgage loans
receivable and operating leases on owned properties. Our financial instruments, principally REMIC Certificates during the periods that we owned them, mortgage loans receivable and operating leases,
are or were subject to the possibility of loss of carrying value as a result of the failure of other parties to perform according to their contractual obligations or changes in market prices which may
make the instrument less valuable. We obtain various collateral and other protective rights, and continually monitor these rights, in order to reduce such possibilities of loss. In addition, we
provide reserves for potential losses based upon management's periodic review of our portfolio. At December 31, 2005 we did not have any investment in REMIC Certificates. At December 31,
2004 we had $44,053,000 invested in REMIC Certificates.

Our
REMIC Certificates are subordinate in rank and right of payment to the certificates sold to third-party investors and as such, in most cases, would bear the first risk of loss in the
event of an impairment to any of the underlying mortgages. The returns on the REMIC Certificates are subject to uncertainties and contingencies including, without limitation, the level of prepayment,
prevailing interest rates and the timing and magnitude of credit losses on the mortgages underlying the securities that are a result of the general condition of the real estate market or
long-term care industry. These uncertainties and contingencies are difficult to predict and are subject to future events that may alter management's estimations and assumptions therefore,
no assurance can be given that current yields will not vary significantly in future periods. In general, the mortgage loans underlying the REMIC Certificates generally prohibit prepayment unless the
property is sold to an unaffiliated third party (with respect to the borrower).

Certain
of the REMIC Certificates retained by us have designated certificate principal balances and a stated certificate interest "pass-through" rate. These REMIC
Certificates are subject to credit risk to the extent that there are estimated or realized credit losses on the underlying mortgages, and as such their effective yield would be negatively impacted by
such losses. We also retain the interest-only REMIC Certificates. In addition to the risk from credit losses, the interest-only REMIC Certificates

57

---



are
also subject to prepayment risk, in that prepayments of the underlying mortgages reduce future interest payments of which a portion flows to the interest-only REMIC Certificates, thus,
reducing their effective yield.

Discontinued Operations.In accordance with SFAS No. 144 "Accounting for the Impairment or
Disposal of Long-Lived Assets", properties held-for-sale on the balance sheet includes only those properties available for immediate sale in
their present condition and for which management believes that it is probable that a sale of the property will be completed within one year. Properties held-for-sale are
carried at the lower of cost or fair value less estimated selling costs. No depreciation expense is recognized on properties held-for-sale once they have been classified as
such. The operating results of real estate assets designated as held-for-sale are included in discontinued operations in the consolidated statement of operations. In addition,
all gains and losses from real estate sold are also included in discontinued operations. As required by SFAS No. 144, gains and losses on prior years related to assets included in discontinued
operations in 2005 have been
reclassified to discontinued operations in prior years for comparative purposes. SeeNote 6. Real Estate Investments, for a detail of the
components of the net loss from discontinued operations.

Net Income Per Share.Basic earnings per share is calculated using the weighted-average shares of common stock outstanding
during the period excluding common stock equivalents. Diluted earnings per share includes the effect of all dilutive common stock equivalents.

Stock-Based Compensation.On December 16, 2004, the FASB issued SFAS No. 123 (revised 2004), "Share-Based Payment",which is a revision of SFAS No. 123,"Accounting for Stock-Based
Compensation". SFAS No. 123(R) supersedes APB Opinion No. 25, "Accounting for Stock Issued to Employees"(APB 25), and amends SFAS No. 95"Statement of Cash Flows". Generally, the approach in SFAS No. 123(R) is similar to the approach
described in SFAS No. 123. However, SFAS No. 123(R) requires all share-based payments to employees, including grants of employee stock options, to be recognized in the income statement
based on their fair values. Pro forma disclosure is no longer an alternative. SFAS No. 123(R) must be adopted no later than January 1, 2006. We believe the adoption of SFAS
No. 123(R) will not have a significant impact on our consolidated financial statements. We adopted the fair-value-based method of accounting for share-based payments effective
January 1, 2003 using the prospective method described in SFAS No. 148"Accounting for Stock-Based Compensation-Transition and Disclosure"and therefore have recognized compensation expense related to all employee stock-based awards granted, modified or settled after January 1, 2003.

Currently,
we use the Black-Scholes-Merton formula to estimate the value of stock options granted to employees. This model requires management to make certain estimates including stock
volatility, discount rate and the termination discount factor. If management incorrectly estimates these variables, the results of operations could be affected. We will continue to use this acceptable
option valuation model upon the required adoption of SFAS No. 123(R) on January 1, 2006. Because No. 123(R) must be applied not only to new awards but to previously granted awards
that are not fully vested on the effective date, and because we adopted SFAS No. 123 using the prospective transition method (which applied only to awards granted, modified or settled after the
adoption date), compensation cost for some previously granted awards that were not recognized under SFAS No. 123 will be recognized under SFAS No. 123(R). However, had we adopted SFAS
No. 123(R) in prior periods, the impact of that standard would have approximated the impact of SFAS No. 123 as described in the disclosure of pro forma net income and earnings per share
inNote 11. Stockholders' Equityto our consolidated financial statements. SFAS No. 123(R) also requires the benefits of tax deductions in
excess of recognized compensation cost to be reported as a financing cash flow, rather than as an operating cash flow as

58

---



required
under current literature. Because we qualify as a REIT under the Internal Revenue Code of 1986, as amended, we are not subject to Federal income taxation. Therefore, this new reporting
requirement will not have an impact on our statement of cash flows.

Prior
to January 1, 2003, we accounted for stock option grants in accordance with APB 25 and related Interpretations. Historically, we granted stock options for a fixed
number of shares to employees with
an exercise price equal to the fair value of the shares at the date of grant. Under APB 25, because the exercise price of our employee stock options equaled the market price of the underlying
stock on the date of grant, no compensation expense was recognized.

Segment Disclosures.SFAS No. 131"Disclosures About Segments of an Enterprise and Related
Information"establishes standards for the manner in which public business enterprises report information about operating segments. Management believes that substantially all of
our operations comprise one operating segment.

New Accounting Pronouncements.In May 2005, the FASB issued SFAS No. 154,"Accounting
Changes and Error Corrections"(or SFAS no. 154), which replaces APB No. 20,"Accounting Changes"and SFAS
No. 3"Reporting Accounting Changes in Interim Financial Statements".SFAS No. 154 changes the requirements for the accounting for and
reporting of a change in accounting principle. It requires retrospective application to prior periods' financial statements of changes of changes in accounting principles, unless it is impracticable
to determine either the period-specific effects or the cumulative effect of the change. This statement is effective for accounting changes and corrections of errors made in fiscal years beginning
after December 15, 2005. The adoption of SFAS No. 154 is not expected to have a significant impact on our financial position or results of operations.

In
June the Emerging Issues Task Force (or EITF) released Issue No. 04-5"Determining Whether a General Partner, or the General Partners as a
Group, Controls a Limited Partnership or Similar Entity When the Limited Partners have Certain Rights"(or EITF 04-5). EITF 04-5 creates a
frame work for evaluating whether a general partner or a group of general partners controls a limited partnership or a managing member or a group of managing members controls a limited liability
company and therefore should consolidate the entity. EITF 04-5 states that the presumption of general partner or managing member control would be overcome only when the limited
partners or non-managing members have certain specific rights as described in EITF 04-5. EITF 04-5 is effective immediately for all newly formed
limited partnerships and for existing limited partnership agreements that are modified. The adoption of EITF 04-5 is not expected to have a material impact on our financial position
or results of operations.

3. Major Operators

We have two operators, based on properties subject to lease agreements and secured by mortgage loans that represent between 10% and 20% of our total assets and
four operators from each of which we derive over 10% of our rental revenue. Extendicare Healthcare Services, Inc. (or EHSI), one of our major operators, is the wholly owned subsidiary of a
publicly traded company, Extendicare Inc. EHSI, although not publicly traded, files quarterly financial information with the Securities and Exchange Commission. During 2005, Alterra Healthcare
Corporation (or Alterra) merged with Brookdale Senior Living, Inc. (or Brookdale). The information below is derived from a registration statement Brookdale filed with the SEC during the fourth
quarter of 2005. Our other operators are privately owned and thus no public information is available. The following table summarizes EHSI and Brookdale's assets,

59

---



stockholders'
equity, interim revenue and net income from continuing operations as of or for the nine months ended September 30, 2005 per the operator's public filings
(unaudited, in thousands):

EHSI

Brookdale(proforma)Current assets

$
194,446

$
92,043Non-current assets


860,074


1,432,890Current liabilities


187,939


3,451Non-current liabilities


570,866


606,788Stockholders' equity


295,715


628,736Gross revenue


890,985


619,601Operating expenses


707,875


394,430Income(loss) from continuing operations


50,888


(79,578
)Net income (loss)


45,557


(79,578
)Cash provided by operations


75,678


18,271Cash used in investing activities


(166,752
)

(9,169
)Cash provided (used in) by financing activities


85,343


(24,266
)


At
December 31, 2005, EHSI leased 37 assisted living properties with a total of 1,427 units owned by us representing approximately 11.6%, or $68,131,000, our total assets at
December 31, 2005 and 19.0% of rental income received in 2005 excluding the effects of straight-line rent and the CLC Healthcare, Inc. (or CLC) and Healthcare
Holdings, Inc. (or HHI) note payoff as more fully described inNote 8. Note Receivable.

Alterra,
a wholly owned subsidiary of Brookdale, leases 35 assisted living properties with a total of 1,416 units owned by us representing approximately 11.5%, or $67,181,000, of our
total assets at December 31, 2005 and 19.0% of rental revenue received in 2005 excluding the effects of straight-line rent and the CLC and HHI note payoff as more fully described in Note 8. Note
Receivable.

CLC
operates 26 skilled healthcare properties with a total of 3,014 beds that we own or on which we hold mortgages secured by first trust deeds. This represents approximately 9.5% or
$55,572,000 of our total assets as December 31, 2005 and 12.7% of rental revenue received in 2005 excluding the effects of straight-line rent and the CLC and HHI note payoff as more
fully described inNote 8. Note Receivable.

Sunwest
Management, Inc. (or Sunwest) operated eight assisted living properties with a total of 958 units that we own or on which we hold mortgages secured by first trust deeds.
This represented approximately 9.5%, or $55,595,000 of our total assets at December 31, 2005 and 13.1% of rental revenue received in 2005 excluding the effects of straight-line rent
and the CLC and HHI note payoff as more fully described inNote 8. Note Receivable.Subsequent to December 31, 2005,
we sold four assisted living properties operated by Sunwest with a total of 431 units to an entity formed by the principals of Sunwest for $58,500,000. We received $54,573,000 in proceeds after paying
approximately $3,800,000 of 8.75% State of Oregon bond obligations related to one of the properties sold. SeeNote 10. Debt Obligationsfor
further discussion of the debt payoff. As a result of the sale, we will recognize a gain of $31,939,000 in 2006.

Our
financial position and ability to make distributions may be adversely affected by financial difficulties experienced by any of our lessees and borrowers, including any bankruptcies,
inability to emerge from bankruptcy, insolvency or general downturn in business of any such operator, or in the

60

---



event
any such operator does not renew and/or extend its relationship with us or our borrowers when it expires.

4. Supplemental Cash Flow Information

|                                                                                                                            |  | For the year ended
December 31,
|--------------------------------------------------------------------------------------------------------------------------- |  | -------------------------------
|
|
|Non-cash investing and financing transactions:                                                                              |  |                                
|Assumption of mortgage loans payable related to acquisitions of real estate properties                                      |  | $                              
|Transfer of REMIC certificates to mortgage loans receivable                                                                 |  |                                
|Elimination of loans payable resulting from repurchase of REMIC certificates                                                |  |                                
|Loans receivable settled in connection with real estate acquisitions                                                        |  |                                
|Refinance of notes receivable into mortgage loans receivable                                                                |  |                                
|Exchange of limited partnership units for common stock                                                                      |  |                                
|Increase in short term notes receivable related to the disposition of real estate properties                                |  |                                
|Preferred stock redemption charge relating to the original issuance costs of Series A and Series B preferred stock redeemed |  |                                
|Conversion of preferred stock to common stock                                                                               |  |                                
|Restricted stock issued, net of cancellations                                                                               |  |                                
|Modification of vesting on previously issued restricted stock                                                               |  |                                
|Capital expenditure hold back from investments in notes receivable                                                          |  |                                

5. Impairment Charge

We periodically perform a comprehensive evaluation of our real estate investment portfolio in accordance with SFAS No. 144
"Accounting for the Impairment or Disposal of Long-Lived Assets." We calculate the impairment losses as the excess of the carrying value
over the fair value of assets to be held and used, and the carrying value over the fair value less cost to sell in instances where management has determined that we will dispose of the property. In
the past the long-term care industry experienced significant adverse changes, which resulted in
operating losses by certain of our lessees and borrowers and in some instances the filing by certain lessees and borrowers for bankruptcy protection. As a result we identified certain investments in
skilled nursing properties that we determined had been impaired. These assets were determined to be impaired primarily because the estimated undiscounted future cash flows to be received from these
investments are less than the carrying values of the investments. We adopted the disclosure guidance required by EITF 03-01 "The Meaning of
Other-Than-Temporary Impairment and its Application to Certain Investments" for the year ended December 31, 2004. See Note 6. Real Estate Investmentsfor discussion of
the fair value methodology used in valuing our investment in REMIC Certificates and related
disclosures required by EITF 03-1.

No
impairment charges were recorded during 2005. During 2004, we recorded an impairment charge of $274,000 reclassifying a portion of the fair market value adjustment on
available-for-sale interest-only REMIC Certificates from comprehensive income to realized loss to reflect the estimated impact on future cash flows for loan
prepayments related to certain subordinated REMIC Certificates we held.

61

---



During
2003, we recorded an impairment charge of $1,260,000. Of this charge, $31,000 was to fully reserve a mortgage loan on one skilled nursing property that was closed in 2002 and not
reopened or sold. Additionally, we recorded a $1,303,000 impairment related to certain interest-only REMIC Certificates net of a $74,000 adjustment of an impairment loss, recognized in the
fourth quarter of 2002, related to our investment in REMIC Certificates. This $1,303,000 impairment charge had been previously recognized in comprehensive income as a fair market value adjustment on
available-for-sale REMIC Certificates.As more fully described inNote 2. Summary of Significant
Accounting Policies, to the extent there are defaults, unrecoverable losses or prepayments of principal on the underlying mortgages resulting in reduced cash flows, the
subordinated REMIC Certificates we hold would bear the first risk of loss. During management's periodic evaluation of the realizability of expected future cash flows from the mortgages underlying our
investment in REMIC certificates, there were indications that certain expected future cash flows would not be realized by the REMIC Trust. Accordingly, we recorded a net $1,229,000 impairment charge
during 2003, to reflect the estimated impact on future cash flows from loan prepayments occurring during, or expected to occur subsequent to, the first quarter of 2003 related to certain subordinated
REMIC Certificates we held.

We
believe we have recorded valuation adjustments on all assets for which there are other than temporary impairments. However in past years, the long-term care industry has
experienced significant adverse changes which resulted in operating losses by certain of our lessees and borrowers and in some instances the filing by certain lessees and borrowers for bankruptcy
protection. Thus, we cannot predict what, if any, impairment charge may be needed in the future.

6. Real Estate Investments

Mortgage Loans.During the year ended December 31, 2005, we invested $18,638,000 in six mortgage loans secured by
seven skilled nursing properties and one assisted living property in various states and invested an additional $855,000 under an existing mortgage loan for capital improvements. One of these loans was
paid off in conjunction with the note receivable payoff from CLC and HHI as described inNote 8. Notes Receivable. Additionally, we acquired ten
mortgage loans secured by ten skilled nursing properties located in various states for $18,726,000 from a REMIC pool we originated. One of these loans paid off during 2005. Excluding the two loans
that were paid off during 2005, these new investments in mortgage loans have a weighted average interest rate of 10.5%.

Additionally,
we acquired $10,469,000 face value mortgage loans secured by five skilled nursing properties from a REMIC pool we originated. We exchanged the REMIC Certificates we owned
and paid $855,000 in cash, which represents the outstanding loan balances and accrued interest of outside REMIC Certificate holders which resulted in the dissolution of the 1996-1 REMIC
Pool. The weighted average effective interest rate on these loans is approximately 11.9%. A discount of $71,000 related to these loans will be amortized to increase interest income over the life of
the loans.

During
the year ended December 31, 2005, a loan was paid off in the last remaining REMIC pool, REMIC 1998-1, which caused the last third party REMIC Certificate
holders entitled to any principal payments to be paid off in full. After this transaction, we became the sole holder of the remaining REMIC Certificates and are therefore entitled to the entire
principal outstanding of the loan pool underlying the remaining REMIC Certificates. Under EITF No. 02-9 ("EITF 02-9")"Accounting for
Changes That Result in a Transferor Regaining Control of Financial Assets Sold", a Special Purpose Entity ("SPE") may become non-qualified or tainted which
generally results in the "repurchase" by the transferor of all the assets sold to and still held by the SPE. Since we are now the sole REMIC Certificate holder entitled to principal from the
underlying loan pool, we bear all the risks and are entitled to all the rewards from the underlying loan pool. As required by EITF 02-9, the repurchase for

62

---



the
transferred assets was accounted for at fair value. Prior to the repurchase, the book value of the REMIC Certificates we owned was $21,553,000 which included a $1,374,000 impairment recorded in
2003 and a fair market value adjustment of $1,855,000 included in Accumulated Comprehensive Loss in prior periods. The fair market value of the loans in the REMIC Pool was $25,296,000. Accordingly a
$3,743,000 fair market value adjustment was recorded in Accumulated Comprehensive Income in 2005. This amount, offset by the $1,855,000 Accumulated Comprehensive Loss previously discussed will be
amortized to increase interest income over the remaining life of the loans. The 13 loans that were effectively repurchased have a weighted average interest rate of 11.2% and an unamortized principal
balance of $25,012,000. The premium of $284,000 will be amortized to reduce interest income over the life of the loans. The maturity dates of the loans range from 2006 through 2017.

Subsequent
to December 31, 2005, we received principal repayments totaling $5,896,000 on two skilled nursing properties located in California and Ohio.

At
December 31, 2005, we had 70 mortgage loans secured by first mortgages on 67 skilled nursing properties with a total of 7,689 beds, 13 assisted living residences with 933 units
and one school located in 23 states. At December 31, 2005, the mortgage loans had interest rates ranging from 5.5% to 12.9% and maturities ranging from 2006 to 2019. In addition, the loans
contain certain guarantees, provide for certain facility fees and generally have 25-year amortization schedules. The majority of the mortgage loans provide for annual increases in the
interest rate based upon a specified increase of 10 to 25 basis points. At December 31, 2005 and 2004, the estimated fair value, based on the net present value of the future cash flows
discounted at 10.5%, of the mortgage loans was approximately $153,606,000 and $96,142,000, respectively, with a carrying value of $148,052,000 and $90,878,000, respectively. Scheduled principal
payments on mortgage loans are $25,175,000; $23,399,000; $21,409,000; $21,087,000; $20,415,000 and $37,846,000 in 2006, 2007, 2008, 2009, 2010 and thereafter.

Owned Properties and Lease Commitments.At December 31, 2005, we owned properties in 23 states consisting of 59
skilled nursing properties with a total of 7,103 beds, 88 assisted living properties with 4,175 units and one school. During 2005, we purchased three skilled nursing properties in New Mexico with a
total of 465 beds and a 114-bed skilled nursing property in Texas for a total cost of $29,644,000. Also, we converted three mortgage loans on three skilled nursing properties with a total
of 456 beds into owned properties. One of the mortgage loans with a principal balance of $694,000 was converted through an auction in accordance with a bankruptcy court order that approved the sale of
substantially all of the borrower's assets to us in exchange for $310,000 in cash plus our bankruptcy claim of approximately $956,000. The other mortgage loan with a principal balance of $996,000 was
converted to an owned property through a deed-in-lieu foreclosure transaction. The final mortgage loan was converted to an owned property through a cash payment of $149,000. We
also invested $491,000 in capital improvements to existing properties during 2005.

During
2005, we sold a closed skilled nursing property located in Texas to a third party who wanted to use the property to house victims of hurricane Katrina. As part of our company's
hurricane relief efforts, we sold the property for $1,000 and in addition, donated $50,000 in cash to the American Red Cross hurricane Katrina relief fund. As a result of the sale, we recognized a
loss of $843,000. Additionally, we sold vacant land adjacent to an assisted living property in Ohio for $102,000 in cash and recognized a $30,000 gain on the sale of the Ohio property. Also, we sold a
skilled nursing property with 53 beds in New Mexico for $502,000 in cash and recognized a loss of $691,000.

Subsequent
to December 31, 2005, we sold four assisted living properties in various states with a total of 431 units to an entity formed by the principals of Sunwest for
$58,500,000. These properties are classified as held-for-sale in the accompanying consolidated balance sheets. We received $54,573,000 in

63

---



proceeds
after paying approximately $3,800,000 of 8.75% State of Oregon bond obligations related to one of the properties sold. SeeNote 10. Debt
Obligationsfor further discussion of the debt payoff. As a result of the sale, we will recognize a gain of $31,939,000 in 2006.

Owned
properties are leased pursuant to non-cancelable operating leases generally with an initial term of 10 to 30 years. Many of the leases contain renewal options.
The leases provide for fixed minimum base rent during the initial and renewal periods. The majority of our leases contain provisions for specified annual increases over the rents of the prior year and
are generally computed in one of four ways depending on specific provisions of each lease: (i) a specified percentage increase over the prior year, generally 2%; (ii) the higher of
(i) or a calculation based on the Consumer Price Index; (iii) as a percentage of facility net patient revenues in excess of base amounts or (iv) specific dollar increases. Each
lease is a triple net lease which requires the lessee to pay all taxes, insurance, maintenance and repairs, capital and non-capital expenditures and other costs necessary in the operations
of the facilities. Contingent rent income for the years ended December 31, 2005, 2004 and 2003 was not significant in relation to contractual base rent income.

Depreciation
expense on buildings and improvements, including properties owned under capital leases and properties classified as discontinued operations as required by SFAS
No. 144, was $13,302,000, $12,586,000 and $12,783,000 for the years ended December 31, 2005, 2004 and 2003.

Future
minimum base rents receivable under the remaining non-cancelable terms of operating leases are: $49,217,000; $49,645,000; $50,907,000; $51,418,000; $48,061,000 and
$621,734,000 for the years ending December 31, 2006, 2007, 2008, 2009, 2010, and thereafter.

Set
forth in the table below are the components of the net loss from discontinued operations (in thousands):

For the year ended December 31,2005

2004

2003Rental income

$
4,315

$
4,504

$
4,876Interest and other income








154Total revenues


4,315


4,504


5,030Interest expense


338


343


732Depreciation and amortization


872


1,012


1,568Legal expenses








10Operating and other expenses


15


69


32Total expenses


1,225


1,424


2,342Income from discontinued operations

$
3,090

$
3,080

$
2,688


REMIC Certificates.During 2005, the 1996-1 REMIC Pool was fully retired. We paid $855,000 in cash and exchanged
our remaining interest in the 1996-1 REMIC Certificates with a book value of $9,568,000 and we received five mortgage loans with and estimated fair value of $10,398,000 and an unamortized
principal balance of $10,469,000. Accordingly, we recorded a $71,000 discount on these loans which will be amortized as a yield adjustment to increase interest income over the remaining life of the
loans. Additionally, we will amortize the $1,051,000 balance in Other Comprehensive Income that resulted from transferring the loans at fair value as required by SFAS No. 115 "Accounting for Certain Investments in debt
and Equity Securities"as a yield adjustment to increase interest income over

64

---



the
life of the related loans. During 2005, a loan was paid off in the 1998-1 REMIC pool, which caused the Senior Certificate holders entitled to any principal payments to be paid off in
full. See paragraph three underMortgage Loansfor a description of this event.

The
outstanding principal balance and the weighted-average pass through rate for the senior certificates (held by third parties) and the carrying value of the subordinated certificates
(held by us) as of December 31, 2005 and 2004 were as follows(dollar amounts in thousands):

2005

2004Senior Certificates

Subordinated
Certificates

Senior Certificates

Subordinated
CertificatesPrincipal

Rate

Carrying Value

Principal

Rate

Carrying Value1996-1 Pool







$
3,587

9.2
%
$
13,1201998-1 Pool








38,656

6.9
%

30,933






$
44,053


At
December 31, 2005 we did not have any investment in REMIC Certificates. At December 31, 2004 the aggregate effective yield of the subordinated certificates, based on
expected future cash flows with no unscheduled prepayments, was 13.9%. Income on the subordinated certificates was as follows for the years ended December 31, 2005, 2004 and 2003
(dollar amounts in thousands):

2005

2004

20031993-1 Pool

$


$


$
221994-1 Pool





967


2,0851996-1 Pool


551


1,598


1,9911998-1 Pool


2,929


4,777


5,866$
3,480

$
7,342

$
9,964


As
sub-servicer for all of the above REMIC pools, we were responsible for performing substantially all of the servicing duties relating to the mortgage loans underlying the
REMIC Certificates and act as the special servicer to restructure any mortgage loans that default.

The
REMIC Certificates retained by us, represented the non-investment grade certificates issued in the securitizations. Furthermore, because of the highly specialized nature
of the underlying collateral (long-term care properties), there was an extremely limited market for these securities. Because REMIC Certificates of this nature trade infrequently, if at
all, market comparability to the certificates we retained was very limited.

We
used certain assumptions and estimates in determining the fair value allocated to the retained interest at the time of initial sale and subsequent measurement dates in accordance with
SFAS No. 140. These assumptions and estimates included projections concerning the expected level and timing of future cash flows, current interest rate environment, estimated spreads over the
U.S. Treasury Rate at which the retained certificates might trade, expectations regarding credit losses, if any, expected weighted-average life of the underlying collateral and discount rates
commensurate with the risks involved. These assumptions were reviewed periodically by management. If these assumptions change, the related asset and income would have been affected.

65

---





At December 31, 2005 we did not have any investment in REMIC Certificates. As of December 31, 2004 available-for-sale
certificates were recorded at their fair value of approximately $8,153,000. Unrealized holding gains/(losses) on available-for-sale certificates of $3,743,000, $378,000 and
$(427,000) were included in comprehensive income for the years ended December 31, 2005, 2004 and 2003, respectively.

As
more fully described inNote 2. Summary of Significant Accounting Policies, to the extent there were defaults, unrecoverable
losses or prepayments of principal on the underlying mortgages resulting in reduced cash flow, the subordinated REMIC Certificates historically held by us would have borne the first risk of loss.
During management's periodic evaluation of the realizability of expected future cash flows from the mortgages underlying our historical investment in REMIC Certificates there were indications that a
portion of the underlying mortgage collateral would not be realized by the REMIC Trust. Accordingly, we recorded impairment charges of $274,000 and $1,229,000 during 2004 and 2003, respectively, to
reflect the estimated impact on future cash flows from loan prepayments occurring during, or expected to occur related to certain subordinated REMIC Certificates we held. No impairment charge was
recorded in 2005. SeeNote 5. Impairment Chargefor a discussion of the impairment indicators.

7. Asset Securitizations

LTC is a REIT and, as such, makes investments with the intent to hold them for long-term purposes. However, mortgage loans may be transferred to a
REMIC (securitization) when a securitization provides us with the best available form of capital to fund additional long-term investments. When contemplating a securitization,
consideration is given to our current and expected future interest rate posture and liquidity and leverage position, as well as overall economic and financial market trends. As of December 31,
2005 we had completed four securitization transactions, the last being in 1998. We may again employ this type of financing in the future should we determine the financing environment is appropriate
for this type of transaction.

From
our past securitizations, we received annual sub-servicing fees, which ranged from 1.0 to 2.0 basis points of the outstanding mortgage loan balances in each of the REMIC
pools. Additionally, through the REMIC Certificates historically retained by us from past securitizations, we received cash flows and the rights to future cash flows resulting from cash received on
the underlying
mortgage loans in the REMIC pools. All of the investors in the REMIC Certificates and the REMIC Trusts themselves had no recourse to our assets for failure by any obligor to the REMIC Trust assets
(the mortgages) to pay when due, or comply with any provisions of the mortgage contracts. The REMIC Certificates are classified separately on the balance sheet and interest income earned shown
separately on the income statement. Sub-servicing fees and related fees associated with the REMIC Certificates are included in other income.

Certain
cash flows received from and paid to REMIC Trusts are as follows: (dollar amounts in thousands):

Year Ended2005

2004Cash flow received on retained REMIC Certificates

$
7,454

$
13,303Servicing and related fees received


25


109Servicing advances made


176


544Repayments of servicing advances


193


480


66

---



Currently
in our portfolio we have no mortgage loans held for securitization. Quantitative information relating to subserviced mortgage loans including delinquencies and net credit
losses is as follows:(dollar amounts in thousands)

|                                                                                 |  | Year Ended |       
|-------------------------------------------------------------------------------- |  | ---------- | ------
|
|Average balance of loans in REMIC pools                                          |  | $          | 39,036
|Year-end balance of loans in REMIC pools                                         |  |            |      
|Net credit losses                                                                |  |            |      
|Net credit losses to average REMIC pool loans                                    |  |            |      
|Average delinquencies (greater than 30 days) in REMIC pool loans during the year |  |            | 1.2   

8. Notes Receivable

At December 31, 2004, we held a Promissory Note (or Note) issued by CLC and HHI, a wholly owned subsidiary of CLC. The face value of the note was
$21,269,000 and the book value was $10,709,000. The Note had a maturity date of October 1, 2007, an interest rate of 8.0% per year compounded monthly, accruing to the balance of the Note and
was secured by all 1,452,794 shares of Assisted Living Concepts, Inc. (or ALC) common stock owned by HHI. Cash payments of principal and interest were due upon maturity. However, any proceeds
from the sale of the collateral would result in a prepayment of the Note. During the first quarter of 2005, we advanced $168,000 under the Note and added $191,000 in compound interest to the principal
balance. Also during the first quarter of 2005, we loaned Center Healthcare, Inc. (or CHC), a private company that purchased CLC in 2003, $500,000 which was secured by two skilled nursing
properties in Texas with a total of 124 beds and all of the assets owned by HHI, this note was repaid in full.

On
January 31, 2005, Extendicare, Inc. and its wholly-owned U.S. subsidiary, EHSI, acquired ALC. Accordingly, in February 2005, we received $22,309,000 in cash from
CHC and HHI as payment in full for the Note and the $500,000 mortgage loan, including accrued and unpaid interest through the payoff date. As a result of the payoff, we recognized $3,667,000 in rental
income related to past due rents that were not previously accrued, $2,335,000 of interest income related to past due interest that was not previously accrued, a $477,000 reimbursement for certain
expenses paid on behalf of CLC in prior years, a $1,000,000 bonus accrual related to the realization of the value of the Note and non-operating income of $6,217,000 ($3,610,000 of which
was classified as Accumulated Comprehensive Income in the equity section of the balance sheet at December 31, 2004). The $6,217,000 of non-operating income is net of $1,298,000 of
legal and investment advisory fees related to the transaction that resulted in the Note payoff.

During
2005, we invested $3,817,000 in notes receivable secured by certain assets including accounts receivable of the borrowers who are also operators of certain of our owned
properties. These loans mature in 2006 and bear interest at 11.0%. Also during 2005, we invested $532,000 under line of credit agreements with certain operators. Subsequent to December 31,
2005, one of these loans was paid in full. During the fourth quarter of 2005, we sold an option to purchase four of our assisted living properties to an entity formed by the principals of Sunwest (see Note 3. Major
Operators). The price of the option was $500,000 in cash and a promissory note in the amount of $1,500,000. Subsequent to
December 31, 2005, the promissory note was paid in full. SeeNote 6. Real Estate Investmentsfor further discussion of this transaction.

67

---





9. Marketable Debt Securities

In December 2005, we purchased $10,000,000 face value of Skilled Healthcare Group, Inc. (or SHG) Senior Subordinated Notes with a face rate of 11%,
payable semi-annually in arrears and maturing on January 15, 2014. We paid approximately $9,933,000 in cash resulting in an effective yield of approximately 11.1%. We purchased the
SHG Senior Secured Notes through an open market transaction underwritten by Credit Suisse and JP Morgan. The prospectus for the SHG Senior Secured Notes includes a provision for an interest rate
adjustment if the Senior Secured Notes are not registered within 240 days of issuance. One of our board members is the chief executive officer of SHG. He abstained from board discussions
contemplating the purchase of the SHG Senior Subordinated Notes and he abstained from the board vote to approve the purchase of the SHG Senior Subordinated Notes. We account for our investment in SHG
Senior Subordinated Notes at amortized cost as held-to-maturity securities. At December 31, 2004, we did not have any investment in marketable debt securities.

10. Debt Obligations

Bank Borrowings.In 2003, we entered into a three-year Unsecured Credit Agreement maturing in 2006. The Unsecured
Credit Agreement provided for a revolving line of credit for up to $45,000,000 and for the inclusion of additional banks and an expansion of the line under certain circumstances. On October 11,
2004, we amended the Unsecured Credit Agreement to increase total commitments under the Agreement from $45,000,000 to $65,000,000 with the inclusion of an additional lender. On November 7,
2005, we amended and restated the Unsecured Credit Agreement to (i) increase the commitments from $65,000,000 to $90,000,000, (ii) decrease the applicable margins, (iii) adjust
certain financial covenants, and (iv) extend the maturity date from December 26, 2006 to November 7, 2008.

We
can designate, at the time of funding the pricing of the Unsecured Credit Agreement between LIBOR plus 1.50% and LIBOR plus 2.50% or Prime plus 0.50% and Prime plus 1.50%. The spreads
are dependent on our leverage ratio. We had $16,000,000 outstanding under this agreement as of December 31, 2005 with the interest rate at LIBOR plus 1.50%. Subsequent to December 31,
2005, we repaid all outstanding balances under the Unsecured Credit Agreement in full. At December 31, 2004, we had no outstanding balances under the Unsecured Credit Agreement, however, had we
borrowed, our interest rate would have been LIBOR plus 2.75%.

Under
financial covenants contained in the Unsecured Credit Agreement which are measured quarterly we are required to maintain, among other things, (i) a ratio, of total
indebtedness to total asset value, not greater than .5 to 1.0, (ii) a ratio not greater than .35 to 1.0 of secured debt to total asset value (iii) a ratio not less than 2.5 to 1.0 of
EBITDA to interest expense, and (iv) a ratio of not less than 1.50 to 1.0 of EBITDA to fixed charges.

68

---



Mortgage Loans Payable.Maturity dates, weighted average interest rates and year-end balances on our mortgage
loans payable were (dollar amounts in thousands):

Maturity

Total Loan Balance at
December 31, 2005

Rate

Total Loan Balance at
December 31, 2004

Rate2006

$
9,610

6.33
%
$
10,065

6.42
%2007









2008


15,217

7.27
%

15,593

7.27
%2009


25,790

8.68
%

26,232

8.68
%2010


8,274

8.69
%

19,396

8.37
%Thereafter









$
58,891



$
71,286


As
of December 31, 2005 and 2004, the aggregate carrying value of real estate properties securing our mortgage loans payable was $88,541,000 and $103,647,000, respectively.

During
2005, we paid off a mortgage loan payable to a REMIC Pool we originated in the amount of $3,762,000. Additionally, mortgage loans payable decreased $7,125,000 due to the
elimination of two loans payable included in a REMIC pool whose assets were effectively repurchased by us as described inNote 6. Real Estate
Investments. During 2004, we paid off mortgage loans payable to a REMIC Pool we originated in the amount of $44,820,000 and $5,300,000 on another mortgage loan.

Bonds Payable and Capital Leases.At December 31, 2005 and 2004, we had outstanding principal of $5,935,000 and
$6,300,000, respectively on multifamily tax-exempt revenue bonds that are secured by five assisted living properties in Washington. These bonds bear interest at a variable rate that is
reset weekly and matures during 2015. For the year ended December 31, 2005, the weighted average interest rate, including letter of credit fees, on the outstanding bonds was 6.1%. Additionally,
included in liabilities related to properties held for sale at December 31, 2005 and 2004, we had outstanding principal of $3,824,000 and $3,896,000, respectively on a multi-unit
housing tax-exempt revenue bond that bears interest at 8.75% and matures in 2025 and is secured by one assisted living property in Oregon. Subsequent to December 31, 2005, this bond
was fully prepaid from the proceeds received from the sale of the Sunwest properties as described inNote 6. Real Estate Investments.

During
2005, we prepaid in full $3,513,000 under our capital lease obligations. At December 31, 2004, we had outstanding principal of $3,771,000. The capital leases were secured
by four assisted living residences, had a weighted average interest rate of 7.6% and had various maturity dates through 2013.

As
of December 31, 2005 and 2004, the aggregate gross investment in real estate properties securing our bonds payable and capital leases was $19,360,000 and $26,078,000,
respectively.

Senior Mortgage Participation Payable.In 2002, we completed a loan participation transaction whereby we issued a $30,000,000
Senior Participation interest in 22 of our first mortgage loans that had a total unpaid principal balance of $58,627,000 in the Participation Loan Pool. The Participation Loan Pool had a weighted
average interest rate of 11.6% and a weighted average scheduled term to maturity of 77 months. The Senior Participation is secured by the entire Participation Loan Pool. We received net
proceeds from the issuance of the Senior Participation of $29,750,000 that was used to reduce commitments and amounts outstanding under our Secured Revolving Credit.

The
Senior Participation receives interest at a rate of 9.25% per annum, payable monthly in arrears, on the then outstanding principal balance of the Senior Participation. In addition,
the Senior

69

---



Participation
receives all mortgage principal collected on the Participation Loan Pool until the Senior Participation balance has been reduced to zero. We retain interest received on the Participation
Loan Pool in excess of the 9.25% paid to the Senior Participation. The ultimate extinguishment of the Senior Participation is tied to the underlying maturities of loans in the Participation Loan Pool
which range from 2 to 152 months. As of December 31, 2005, there are 18 loans remaining in the Participation Loan Pool, the Senior Participation balance was $11,535,000 and the weighted
average interest rate on the loans in the pool was 11.84%. We have accounted for the participation transaction as a secured borrowing under SFAS No. 140"Accounting for
Transfers and Servicing of Financial Assets and Extinguishments of Liabilities."

Scheduled Principal Payments.Total scheduled principal payments for our mortgage loans payable, bonds payable and capital
lease obligations as of December 31, 2005 were $11,093,000, $1,601,000, $15,635,000, $24,944,000, $8,290,000 and $7,087,000 in 2006, 2007, 2008, 2009, 2010 and thereafter. To the extent we
receive principal payments on the mortgage loans securing the Senior Participation Payable, scheduled principal payments at December 31, 2005 were $7,593,000, $1,904,000 and $2,038,000 in 2006,
2007 and 2008.

Fair Value.The estimated fair value of the Senior Participation Payable was $11,860,000 at December 31, 2005 based on
the net present value of the future cash flows discounted at 6.2%. The estimated fair value of the mortgage loans payable, bonds payable and capital lease obligations approximated their carrying
values at December 31, 2005 based upon prevailing market interest rates for similar debt arrangements.

11. Stockholders' Equity

Preferred Stock.Preferred Stock is comprised of the series summarized as follows:

|                                                |  | Shares outstanding at
December 31, |  |           |  |   |       | Carrying Value at
December 31,
|----------------------------------------------- |  | ---------------------------------- |  | --------- |  | - | ----- | ------------------------------
|
|
|Series C Cumulative Convertible Preferred Stock |  | 2,000,000                          |  | 2,000,000 |  | $ | 19.25 |                               
|Series E Cumulative Convertible Preferred Stock |  | 352,675                            |  | 561,269   |  | $ | 25.00 |                               
|Series F Cumulative Preferred Stock             |  | 6,640,000                          |  | 6,640,000 |  | $ | 25.00 |                               

Our
Series C Cumulative Convertible Preferred Stock is convertible into 2,000,000 shares of our common stock at $19.25 per share. Dividends are payable quarterly. Total shares
reserved for issuance of common stock related to the conversion of Series C Preferred Stock were 2,000,000 shares at December 31, 2005 and 2004.

Our
Series E Cumulative Convertible Preferred Stock is convertible at any time into shares of our common stock at a conversion price of $12.50 per share of common stock, subject
to adjustment under certain circumstances. On or after September 19, 2006 and before September 19, 2008, we have the right but not the obligation, upon not less than 30 nor more than
60 days' written notice, to redeem shares of the Series E Preferred Stock, in whole or in part, if such notice is given within fifteen trading days of the end of the 30 day period
in which the closing price of our common stock on the NYSE equals or exceeds 125% of the applicable conversion price for 20 out of 30 consecutive trading days, for cash at a redemption price of $25.00
per share, plus all accrued and unpaid dividends thereon. We may not otherwise redeem the Series E Preferred Stock before September 19, 2008, except in order to

70

---



preserve
our status as a real estate investment trust. Dividends are payable quarterly. During 2005, holders of 208,594 shares of Series E Preferred stock notified us of their election to
convert such shares into 417,188 shares of common stock. During 2004, holders of 1,638,731 shares of Series E Preferred Stock notified us of their election to convert such shares into 3,277,462
shares of common stock. Total shares reserved for issuance of common stock related to the conversion of Series E Preferred Stock were 705,350 at December 31, 2005. Subsequent to
December 31, 2005, holders of 5,496 shares of Series E Preferred Stock notified us of their election to convert such shares into 10,992 shares of common stock. Subsequent to this most
recent conversion, there are 347,179 shares of our Series E Preferred Stock outstanding.

In
February 2004, we sold 4,000,000 shares of our Series F Preferred Stock in a registered direct placement. In July 2004, we issued an additional 2,640,000 shares
of Series F Preferred Stock in a registered direct placement. The combined issuances of Series F Preferred Stock generated net cash proceeds of $159,305,000. We used the proceeds to
redeem our Series A and Series B Preferred Stock, reduce our mortgage debt and fund new investments. The dividend rate is 8.0% and the liquidation value is $25.00 per share. Dividends
are cumulative from the date of original issue and are payable quarterly to stockholders of record on the first day of each quarter. We may not redeem the Series F Preferred Stock prior to
February 23, 2009, except as necessary to preserve our status as a real estate investment trust. On or after February 23, 2009, we may, at our option, redeem the Series F
Preferred Stock, in whole or from time to time in part, for $25.00 per Series F Preferred Stock in cash plus any accrued and unpaid dividends to the date of redemption.

While
outstanding, the liquidation preferences of the preferred stocks in the previous table arepari passu. None have any voting rights,
any stated maturity, nor are they subject to any sinking fund or mandatory redemption.

Common Stock.During 2005 we sold 1,500,000 shares of common stock in a registered direct placement for $22.08 per share, net
proceeds of $32,626,000 were used for general corporate purposes including acquisitions, loan originations and debt retirement.

During
2005, we repurchased and retired 184,700 shares of common stock for an aggregate purchase price of $3,296,000 at an average purchase price of $17.85 per share. The shares were
purchased on the open market under a Board authorization to purchase up to 5,000,000 shares. Including these purchases, 2,532,900 shares have been purchased under this authorization. Therefore, we
continue to have an open Board authorization to purchase an additional 2,467,100 shares. During 2004 we did not repurchase any common stock. During 2003 we repurchased and retired 482,800 shares of
common stock for an aggregate purchase price of approximately $3,246,000, an average of $6.72 per share

In
2004 we filed a prospectus to cover the possible resale of up to 865,387 shares of our common stock which were contingently issuable under certain partnership agreements. During 2004,
partners in seven of our limited partnerships elected to exchange their interests in the partnerships. In accordance with the partnership agreements, at our option, we issued 208,401 shares of our
common stock related to five limited partnerships, paid approximately $109,000 for the redemption of 7,027 shares owned by another limited partner and paid approximately $8,387,000 to other limited
partners in exchange for their partnership interests. At December 31, 2005, we only have one limited partnership remaining and there remains 201,882 shares of our common stock reserved for this
partnership agreement.

Available Shelf Registrations.On March 31, 2004, we filed a Form S-3 "shelf" registration which
became effective April 5, 2004 and provides us with the capacity to offer up to $200,000,000 in our

71

---



debt
and/or equity securities. At December 31, 2005 we had $104,761,000 available under the "shelf" registration.

Dividend Distributions.We declared and paid the following cash dividends on our common and preferred stock (in
thousands):

Year ended December 31, 2005

Year ended December 31, 2004Declared

Paid

Declared

PaidPreferred StockSeries A

$


$


$
1,019

$
1,861Series B








1,118


1,491Series C


3,272


3,272


3,272


3,272Series E


791


902


2,763


3,634Series F


13,280


13,280


9,184


5,864
(1)Total Preferred


17,343


17,454


17,356


16,122Common Stock


37,348
(3)

28,965


22,376


22,376Total

$
54,691
(2)
$
46,419
(2)
$
39,732
(2)
$
38,498
(2)


---

In
2004, we redeemed of all of the remaining 1,838,520 outstanding shares of Series A Preferred Stock and all of the 1,988,000 outstanding shares of Series B Preferred
Stock. Accordingly, in 2004 we recognized the $1,861,000 and $2,168,000 of original issue costs related to the Series A and Series B Preferred Stock, respectively, as a preferred stock
redemption charge in the first quarter of 2004. In December 2003, we announced the redemption of 40% of our outstanding Series A Preferred Stock or 1,225,680 shares. Accordingly, in 2003
we recognized a preferred stock redemption charge of $1,241,000 related to the original issue costs of the shares we redeemed.

Other Equity.Other equity consists of the following (amounts in thousands):

December 31,2005

2004Notes receivable from stockholders

$
(226
)
$
(508
)Unamortized balance on deferred compensation


(3,123
)

(228
)Accumulated comprehensive income


2,408


2,806Total Other Equity

$
(941
)
$
2,070


Deferred
compensation is the value of unvested restricted stock awards granted to employees. See"Stock Based Compensation Plans"below.
Accumulated comprehensive income represents the net increase in fair market value over the carrying value of our available-for-sale securities.

72

---



Notes Receivable from Stockholders.In 1997, the Board of Directors adopted a loan program designed to encourage executives,
key employees, consultants and directors to acquire common stock through the exercise of options. Under the program, we made full recourse, secured loans to participants equal to the exercise price of
vested options plus up to 50% of the taxable income resulting from the exercise of options. Such loans bear interest at the then current Applicable Federal Rate (or AFR). In January 2000, the
Board of Directors approved a new loan agreement (or New Agreement) for current executives and directors in the amounts of the then remaining principal balance of the original loans.

The
new loan agreements provided that the interest rate would be 6.07% (AFR for an equivalent 3 to 9 year instrument) and interest payments were to be paid from dividends received
on shares pledged as security for the New Agreements during the quarter in which the interest is due. If the dividend does not fully pay the interest due or if no dividend is paid, the unpaid interest
is added to the principal balance. In addition, the notes also require the borrower to reduce principal by one-half of the difference between the most recent dividend received on the
pledged shares and the interest
paid on the loans from that dividend. During the first quarter of 2003, the difference between the dividend paid and the current interest due on the outstanding loan balances was added to the loan
balance in accordance with the loan agreements.

During
2004, five notes receivable from stockholders with a combined principal balance of $1,722,000 were paid in full. Two of these notes were from current members of our board of
directors. At December 31, 2005, only one note receivable from a stockholder (a former employee) with a principal balance of $226,000 remains. This note is fully amortizing and matures in
December 2006.

We
currently have no loan programs for officers and/or directors and do not provide any guarantee to any officer and/or director or third party relating to purchases and sales of our
equity securities.

At
December 31, 2005, 2004 and 2003, loans totaling $226,000, $508,000 and $2,792,000, respectively were outstanding. At December 31, 2005, 2004 and 2003, the market value
of the common stock securing these loans was approximately $1,262,000, $1,195,000 and $4,393,000, respectively.

Stock Based Compensation Plans.During 2004 we adopted and our stockholders approved The 2004 Stock Option Plan under which
500,000 shares of common stock have been reserved for incentive and nonqualified stock option grants to officers, employees, non-employee directors and consultants. Also during 2004, we
adopted and our stockholders approved The 2004 Restricted Stock Plan under which 100,000 shares of common stock have been reserved for restricted stock grants to officers, employees,
non-employee directors and consultants. The terms of the awards granted under The 2004 Stock Option Plan and The 2004 Restricted Stock Plan are set by our compensation committee at its
discretion. During 2005, we issued 8,000 shares of restricted common stock at $19.62 per share. These shares vest ratably over a three year period. We also issued 72,000 shares of restricted common
stock at $21.69 per share. These shares vest ratably over a four year period. Total shares available for future grant under these two plans as of December 31, 2005 was 478,234. All options
outstanding that were granted under The 2004 Stock Option Plan vest over three years from the original date of grant. Unexercised options expire seven years after the date of vesting.

Our
stockholders have approved the 1992 Stock Option Plan, as amended, under which 1,400,000 shares of common stock were reserved and the 1998 Equity Participation Plan under which
500,000 shares of common stock were reserved. Both plans provide for the issuance of incentive and nonqualified stock options, restricted stock and other stock based awards to officers, employees,
non-employee directors and consultants. The terms of the awards granted under the Plans are set by

73

---



our
compensation committee at its discretion; however, in the case of incentive stock options, the term may not exceed 10 years from the date of grant. All available shares under the 1992 Stock
Option Plan have been issued. Total shares available for future grant under the 1998 Equity Participation Plan as of December 31, 2005, 2004 and 2003 were 99,616, 99,816, and 53,176,
respectively. All options outstanding that were granted under the 1998 Equity Participation Plan vest over five years from the original date of grant. Unexercised options expire seven years after the
date of vesting.

Nonqualified
stock option activity for the years ended December 31, 2005, 2004 and 2003, was as follows:

Shares

Weighted Average Price2005

2004

2003

2005

2004

2003Outstanding, January 1

200,300

285,871

569,500

$
7.15

$
5.63

$
5.53Granted

15,000

30,000



$
19.62

$
15.13


Exercised

(101,100
)
(99,171
)
(245,629
)
$
6.68

$
5.51

$
5.40Canceled

(4,000
)
(16,400
)
(38,000
)
$
7.63

$
5.27

$
5.61Outstanding, December 31

110,200

200,300

285,871

$
9.26

$
7.15

$
5.63Exercisable, December 31

58,600

75,100

85,671

$
5.46

$
5.68

$
5.59


During
2005 a total of 101,100 options were exercised at a total option value of $675,000 and a total market value as of the exercise dates of $1,971,000. Subsequent to
December 31, 2005, a total of 1,800 options were exercised at a total option value of $9,000 and a total market value as of the exercise dates of $41,000.

Restricted
stock activity for the years ended December 31, 2005, 2004 and 2003 was as follows:

2005

2004

2003Outstanding, January 1


132,772


150,912


202,664Granted


80,000


12,100


Vested


(24,143
)




(40,852
)Canceled


(11,134
)

(30,240
)

(10,900
)Outstanding, December 31


177,495


132,772


150,912Compensation Expense for the year

$
540,000

$
434,000

$
132,000


During
2005, our board of directors approved a change in the vesting criteria for 89,760 shares of restricted stock outstanding. Prior to the change, these shares vested ratably over
five years if we met certain financial objectives and the grantees remained employed by us. Compensation expense was recognized over the service period at the market price per share on the date of
vesting. Our board modified the awards so that at December 31, 2005, the 89,760 shares of restricted stock vest ratably over four years. Accordingly, we recorded $1,435,000 in deferred
compensation based on the closing market price per share on the date the award was modified. The deferred compensation related to the award modification is being amortized to compensation expense over
the service period.

Dividends
are payable on the restricted shares to the extent and on the same date as dividends are paid on all of our common stock.

Prior
to January 1, 2003, we accounted for stock option grants in accordance with APB Opinion No. 25"Accounting for Stock Issued to
Employees"(or APB 25) and related Interpretations.

74

---



Historically,
we granted stock options for a fixed number of shares to employees with an exercise price equal to the fair value of the shares at the date of grant. Under APB 25, because the exercise
price of our employee stock options equaled the market price of the underlying stock on the date of grant, no compensation expense was recognized. Effective January 1, 2003, we adopted SFAS
No. 148 "Accounting for Stock-Based CompensationTransition and Disclosure," on a prospective basis for all employee awards granted,
modified or settled on or after January 1, 2003. During 2005, 15,000 options to purchase common stock were issued at an exercise price of $19.62 and vest ratably over a three year period.
During 2004, 30,000 options to purchase common stock were issued at an exercise price of $15.13 and vest ratably over a three year period. Accordingly, $39,000 and $17,000 of compensation expense
related to the vesting of these options was recognized during 2005 and 2004, respectively. No compensation expense was recognized in 2003 related to stock option vesting since no options were issued
or modified in 2003.

The
following table illustrates the effect on net income and earnings per share as if the fair value method had been applied to all outstanding and unvested awards in each period (in thousands):

Year Ended December 31,2005

2004

2003Net income available to common stockholders, as reported

$
35,366

$
15,003

$
6,482Add: Stock-based compensation expense in the period


39


17


Deduct: Total stock-based compensation expense determined under fair value method for all awards


(54
)

(30
)

(71
)Pro forma net income available to common stockholders

$
35,351

$
14,990

$
6,411Net income per common share available to common stockholders:Basicas reported

$
1.58

$
0.77

$
0.36Basicpro forma

$
1.58

$
0.77

$
0.36Dilutedas reported

$
1.56

$
0.77

$
0.36Dilutedpro forma

$
1.56

$
0.77

$
0.36


---

Note: Adjustments to compensation expense related to restricted shares have been excluded from this table since expense for restricted shares is already reflected in net income
and is the same under APB No. 25 and SFAS No. 123.

As
of December 31, 2005, 2004 and 2003, there were 110,200, 200,300 and 285,871 options outstanding, respectively, subject to the disclosure requirements of SFAS No. 123.
The fair value of these options was estimated utilizing the Black-Scholes-Merton valuation model and assumptions as of each respective grant date. In determining the estimated fair value for the
options granted in 2005, the weighted average expected life assumption was three years, the weighted average volatility was 0.31, the weighted average risk free interest rate was 3.47% and the
expected dividend yield was 6.12%. The weighted average fair value of the options granted was estimated to be $2.87. In determining the estimated fair value for the options granted in 2004, the
weighted average expected life assumption was three years, the weighted average volatility was 0.39, the weighted average risk free interest rate was

75

---



3.18%
and the expected dividend yield was 7.27%. The weighted average fair value of the options granted was estimated to be $2.58. No options were granted in 2003. There was no material
pro-forma effect on net income or earnings per share for the years ending December 31, 2005, 2004 and 2003. The weighted average exercise price of the options was $9.26, $7.15 and
$5.63 and the weighted average remaining contractual life was 1.1, 1.2, and 1.6 years as of December 31, 2005, 2004 and 2003, respectively.

12. Commitments and Contingencies

It is our current policy and we intend to continue this policy that all borrowers of funds from us and lessees of any of our properties secure adequate
comprehensive property and general and professional liability insurance that covers us as well as the borrower and/or lessee. Even though that is our policy, certain borrowers and lessees have been
unable to obtain general and professional liability insurance because the cost of such insurance has increased substantially and some insurers have stopped offering such insurance for
long-term care facilities. Additionally, insurance companies have filed for bankruptcy protection leaving certain of our borrowers and/or lessees without coverage for periods that were
believed to be covered prior to such bankruptcies. The unavailability and associated exposure as well as increased cost of such insurance could have a material adverse effect on the lessees and
borrowers, including their ability to make lease or mortgage payments. Although we contend that as a non-possessory landlord we are not generally responsible for what takes place on real
estate we do not possess, claims including general and professional liability claims, may still be asserted against us which may result in costs and exposure for which insurance is not available.
Certain risks may be uninsurable, not economically insurable or insurance may not be available and there can be no assurance that we, a borrower or lessee will have adequate funds to cover all
contingencies. If an uninsured loss or a loss in excess of insured limits occurs with respect to one or more of our properties, we could be subject to an adverse claim including claims for general or
professional liability, could lose the capital that we have invested in the properties, as well as the anticipated future revenue for the properties and, in the case of debt which is with recourse to
us, we would remain obligated for any mortgage debt or other financial obligations related to the properties. Certain losses such as losses due to floods or seismic activity if insurance is available
may be insured subject to certain limitations including large deductibles or co-payments and policy limits.



We committed to provide to Alterra $2,500,000 over three years ending December 4, 2006 to invest in leasehold improvements to properties they lease from us
and an additional $2,500,000 over the next succeeding three years ending December 4, 2009 to expand properties they lease from us. Both of these investments would be made at a 10% annual return
to us. To date, Alterra has not requested any funds under this agreement.    SeeNote 3. Major Operatorsfor further discussions.

We
committed to provide EHSI up to $5,000,000 per year, under certain conditions, for expansion of the 37 properties they lease from us under certain conditions. Should we expend such
funds, EHSI's monthly minimum rent would increase by an amount equal to (a) 9.5% plus the positive difference, if any, between the average yield on the U.S. Treasury 10-year note
for the five days prior to funding, minus 420 basis points (expressed as a percentage), multiplied by (b) the amounts funded. To date, EHSI has not requested any funds under this agreement.

We
committed to provide a lessee an accounts receivable financing on a skilled nursing property. The loan has a credit limit not to exceed $150,000 and an interest rate of 10%. The
commitment expires if the first advance is not requested by the borrower within a year of the agreement's

76

---



commencement
date and the term of the loan is not to exceed two years from the date of the first request for advance. To date $125,000 has been funded under this agreement. We also committed to invest
$300,000 in capital improvements for this property. To date no funds have been requested under this agreement.

We
committed to provide a lessee an accounts receivable financing on a skilled nursing property. The loan has a credit limit not to exceed $75,000 and an interest rate of 10%. The
commitment expires if the first advance is not requested by the borrower within nine months of the agreement's commencement date and the term of the loan is nine months from the date of the first
request for advance. To date $7,000 has been requested and repaid under this agreement. We have also committed to replace the roof and install a fire sprinkler system for this property. The lessee's
monthly minimum rent will increase by an amount equal to 11% of our investment in these capital improvements. To date no funds have been requested under this agreement.

We
committed to provide 11 sub-lessees of one of our master leases with accounts receivable financing on a skilled nursing properties. Each loan has a specific credit limit,
and, in aggregate, the credit limit is not to exceed $4,500,000. The loans have an interest rate of 11% and mature one year from the date of the first request for advance. During 2005, we funded
$3,817,000 under these agreements. In January 2006, we funded an additional $675,000 under these agreements.

During
part of 2005 we had a commitment to provide a lessee with up to $250,000 to invest in leasehold improvements to a property they lease from us. The lessee's monthly minimum rent
will increase by an amount equal to 11% of our investment in these capital improvements. The commitment will expire in February of 2006.

We
committed to provide a lessee with a $500,000 capital allowance which expires on June 30, 2007. Monthly minimum rent increases by the previous month's capital funding
multiplied by 10%.



We committed to provide an operator with a line of credit up to $300,000. The line of credit has an interest rate of 12% and matures on April 31, 2006. In
2006, we funded $300,000 under this agreement.

We
committed to provide a lessee with up to $2,500,000 to invest in capital improvements to renovate an existing closed skilled nursing property they currently lease from us. The
renovation is currently scheduled to be completed in May 2007.

Contingent
upon an outcome of a bankruptcy proceeding, we committed to provide a lessee with the following: up to $260,000 to invest in capital improvements to a property they lease from
us; up to $735,000 to invest in capital improvements on two properties they lease from us, however, under this commitment, the monthly minimum rent will increase by the amount of the capital funding
multiplied by 11%; and up to $3,000,000 to purchase land, construct and equip a new property in the general vicinity of an existing property they lease from us with a corresponding increase in the
monthly minimum rent of 11% multiplied by the amount funded plus capitalized interest costs associated with the construction of the new property.

13. Distributions

We must distribute at least 90% of our taxable income in order to continue to qualify as a REIT. This distribution requirement can be satisfied by current year
distributions or by distributions in the following year.

77

---



For
federal tax purposes, distributions to stockholders are treated as ordinary income, capital gains, return of capital or a combination thereof. Distributions for 2005, 2004 and 2003
were cash distributions.

The
federal income tax classification of the per share common stock distributions are (unaudited):

Year Ended2005

2004

2003Ordinary income

$
0.920

$
0.615

$
Non-taxable distribution


0.370


0.510


0.650Section 1250 capital gain








Long term capital gain








Total

$
1.29

$
1.125

$
0.650


14. Net Income Per Common Share

Basic and diluted net income per share were as follows(in thousands except per share amounts):

For the year ended December 31,2005

2004

2003Net income

$
52,709

$
36,388

$
24,319Preferred stock redemption





(4,029
)

(1,241
)Preferred dividends


(17,343
)

(17,356
)

(16,596
)Net income for basic net income per common share


35,366


15,003


6,482Other dilutive securities


790
(2)


(1)


(1)Net income for diluted net income per common share

$
36,156

$
15,003

$
6,482Shares for basic net income per common share


22,325


19,432


17,836Stock options


73


135


139Other dilutive securities


744
(2)


(1)


(1)Shares for diluted net income per common share


23,142


19,567


17,975Basic net income per common share

$
1.58

$
0.77

$
0.36Diluted net income per common share

$
1.56

$
0.77

$
0.36


---

78

---





15. Quarterly Financial Information (Unaudited)

|                                                                                          |         | For the quarter ended |       
|----------------------------------------------------------------------------------------- | ------- | --------------------- | ------
|
|
|2005                                                                                      |         |                       |       
|Revenues                                                                                  |         | $                     | 21,775
|Net income (loss) from discontinued operations                                            |         |                       | 780   
|Net income available to common stockholders                                               |         |                       | 17,157
|Net income per common share from continuing operations net of preferred dividends:        |         |                       |       
|                                                                                          | Basic   |                       | $     
|                                                                                          | Diluted |                       | $     
|Net income per common share from discontinued operations:                                 |         |                       |       
|                                                                                          | Basic   |                       | $     
|                                                                                          | Diluted |                       | $     
|Net income per common share available to common stockholders:                             |         |                       |       
|                                                                                          | Basic   |                       | $     
|                                                                                          | Diluted |                       | $     
|Dividends per share declared                                                              |         | $                     | 0.30  
|Dividend per share paid                                                                   |         | $                     | 0.30  
|2004                                                                                      |         |                       |       
|Revenues(1)                                                                               |         | $                     | 15,833
|Net income from discontinued operations                                                   |         | $                     | 1,738 
|Net income available to common stockholders                                               |         | $                     | 926   
|Net (loss) income per common share from continuing operations net of preferred dividends: |         |                       |       
|                                                                                          | Basic   |                       | $     
|                                                                                          | Diluted |                       | $     
|Net income per common share from discontinued operations:                                 |         |                       |       
|                                                                                          | Basic   |                       | $     
|                                                                                          | Diluted |                       | $     
|Net income per common share available to common stockholders:                             |         |                       |       
|                                                                                          | Basic   |                       | $     
|                                                                                          | Diluted |                       | $     
|Dividends per share declared and paid                                                     |         | $                     | 0.25  

---

79

---





Item 9.    CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE

None.

Item 9A.    CONTROLS AND PROCEDURES

Evaluation of Disclosure Controls and Procedures.

Our management, with the participation of our Chief Executive Officer and Chief Financial Officer, have evaluated the effectiveness of our disclosure controls and
procedures (as such term is defined in Rules 13a-15(e) and 15d-15(e) under the Securities and Exchange Act of 1934, as amended (or Exchange Act"). As of the end of the
period covered by this report based on such evaluation our Chief Executive Officer and Chief Financial Officer have concluded that, as of the end of such period, our disclosure controls and procedures
are effective to ensure that information required to be disclosed by us in the reports that we file or submit under the Exchange Act is recorded, processed, summarized and reported within the time
periods specified in Securities and Exchange Commission's rules and forms and that it is accumulated and communicated to management, including the Chief Executive Officer, Chief Financial Officer and
Audit Committee, as appropriate to allow timely decisions regarding required disclosure.

Design and Evaluation of Internal Control Over Financial Reporting.

Management Report on Internal Control Over Financial Reporting and the Report of Independent Registered Public Accounting Firm thereon are set forth on pages 81
and 82.

Changes in Internal Control Over Financial Reporting.

There has been no change in our internal control over financial reporting during the fourth fiscal quarter ended December 31, 2005 that has materially
affected, or is reasonably likely to materially affect, our internal control over financial reporting.

80

---





MANAGEMENT REPORT ON INTERNAL CONTROL OVER FINANCIAL REPORTING

The management of LTC Properties, Inc. is responsible for establishing and maintaining adequate internal control over financial reporting. Internal control
over financial reporting is defined in Rule 13a-15(f) or 15d-15(f) promulgated under the Securities Exchange Act of 1934 as a process designed by, or under the
supervision of, the company's principal executive and principal financial officers and effected by the company's board of directors, management and other personnel, to provide reasonable assurance
regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles and includes those
policies and procedures that:



Because
of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Projections of any evaluation of effectiveness to future periods
are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.

The
company's management assessed the effectiveness of the company's internal control over financial reporting as of December 31, 2005. In making this assessment, the company's
management used the criteria set forth by the Committee of Sponsoring Organizations of the Treadway Commission (COSO) in Internal Control-Integrated Framework.

Based
on our assessment, management believes that, as of December 31, 2005, the company's internal control over financial reporting is effective based on those criteria.

The
company's independent auditors have issued an audit report on our assessment of the company's internal control over financial reporting. This report appears on the following page.

81

---





REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

To the Board of Directors and Stockholders of LTC Properties, Inc.

We
have audited management's assessment, included in the accompanying Management's Report on Internal Control Over Financial Reporting, that LTC Properties, Inc. maintained
effective internal control over financial reporting as of December 31, 2005, based on criteria established in Internal ControlIntegrated Framework issued by the Committee of
Sponsoring Organizations of the Treadway Commission (the COSO criteria). LTC Properties, Inc.'s management is responsible for maintaining effective internal control over financial reporting and
for its assessment of the effectiveness of internal control over financial reporting. Our responsibility is to express an opinion on management's assessment and an opinion on the effectiveness of the
Company's internal control over financial reporting based on our audit.

We
conducted our audit in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to
obtain reasonable assurance about whether effective internal control over financial reporting was maintained in all material respects. Our audit included obtaining an understanding of internal control
over financial reporting, evaluating management's assessment, testing and evaluating the design and operating effectiveness of internal control, and performing such other procedures as we considered
necessary in the circumstances. We believe that our audit provides a reasonable basis for our opinion.

A
company's internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of
financial statements for external purposes in accordance with generally accepted accounting principles (United States). A company's internal control over financial reporting includes those policies
and procedures that (1) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company;
(2) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that
receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and (3) provide reasonable assurance regarding
prevention or timely detection of unauthorized acquisition, use, or disposition of the company's assets that could have a material effect on the financial statements.

Because
of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future
periods are subject to the
risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.

In
our opinion, management's assessment that LTC Properties, Inc. maintained effective internal control over financial reporting as of December 31, 2005, is fairly stated,
in all material respects, based on the COSO criteria. Also, in our opinion, LTC Properties, Inc. maintained, in all material respects, effective internal control over financial reporting as of
December 31, 2005, based on the COSO criteria.

We
also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States), the consolidated balance sheets of LTC Properties, Inc. as
of December 31, 2005 and 2004, and the related consolidated statements of income and comprehensive income, stockholders' equity, and cash flows for each of the three years in the period ended
December 31, 2005 of LTC Properties, Inc. and our report dated February 22, 2006 expressed an unqualified opinion thereon.

| |  | /s/ ERNST & YOUNG LLP
| |  | ---------------------

Los
Angeles, California
February 22, 2006

82

---





Item 10.    DIRECTORS AND EXECUTIVE OFFICERS OF THE COMPANY

The information with respect to directors, set forth in our Proxy Statement relating to the Annual Meeting of Stockholders to be held May 4, 2006 under the
caption "Election of Directors" is incorporated herein by reference. Our executive officers are:

|Name                 |  | Age |  | Position                                                                           
|-------------------- |  | --- |  | -----------------------------------------------------------------------------------
|Andre C. Dimitriadis |  | 65  |  | Chairman, Chief Executive Officer, and Director                                    
|Wendy L. Simpson     |  | 56  |  | President, Chief Operating Officer, Chief Financial Officer, Treasurer and Director

Andre
C. Dimitriadis founded LTC Properties in 1992 and has been our Chairman and Chief Executive Officer since inception. In 2000 Mr. Dimitriadis also assumed the position of
President. In October 2005, Mr. Dimitriadis resigned from the position of President but remains Chairman and Chief Executive Officer.

Wendy
L. Simpson has been a director since 1995, Vice Chairman from April 2000 through October 2005, Chief Financial Officer since July 2000, Treasurer since
January 2005 and President and Chief Operating Officer since October 2005.

Code of Ethics

Information relating to our Code of Business Conduct and Ethics that applies to our principal executive officer, principal financial officer, principal accounting
officer or controller, or persons performing similar functions is included in Part I, Item 1 of this report.

Section 16(a) Beneficial Ownership Reporting Compliance

Information with respect to compliance with Section 16(a) of the Securities Exchange Act of 1934, as amended, set forth in our Proxy Statement relating to
the Annual Meeting of Stockholders to be held on May 4, 2006 under the caption "Security Ownership of Certain Beneficial Owners and ManagementSection 16(a) Beneficial
Ownership Reporting Compliance," is incorporated herein by reference.

Item 11.    EXECUTIVE COMPENSATION

Information relating to executive compensation, set forth in our Proxy Statement relating to the Annual Meeting of Stockholders to be held on May 4, 2006,
under the caption "Executive Compensation," is incorporated herein by reference. The Comparative Performance Graph and the Compensation Committee Report on Executive Compensation also included in the
Proxy Statement are expressly not incorporated herein by reference.

Item 12.    SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND RELATED STOCKHOLDER MATTERS

Information relating to the security ownership of management and certain beneficial owners, set forth our Proxy Statement relating to the Annual Meeting of
Stockholders to be held May 4, 2006 under the caption "Security Ownership of Certain Beneficial Owners and Management," is incorporated herein by reference.

Information
relating to securities authorized for issuance under our equity compensation plans, is set forth in Part I, Item 5 of this report under the caption "Equity
Compensation Plan Information."

83

---



Item 13.    CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

Information relating to certain relationships and related transactions, set forth in our Proxy Statement relating to the Annual Meeting of Stockholders to be held
on May 4, 2006 under the caption "Certain Relationships and Related Transactions," is incorporated herein by reference.

Item 14.    PRINCIPAL ACCOUNTANT FEES AND SERVICES

Information relating to the fees paid to our accountant, set forth in our Proxy Statement relating to the Annual Meeting of Stockholders to be held on
May 4, 2006, under the caption "Audit CommitteeAudit and Non-Audit Fees," is incorporated herein by reference.

Item 15.    FINANCIAL STATEMENT SCHEDULES AND EXHIBITS



The
financial statement schedules listed in the accompanying index to financial statement schedules are filed as part of this annual report.



The
exhibits listed in the accompanying index to exhibits are filed as part of this annual report.

84

---





LTC PROPERTIES, INC.        INDEX TO FINANCIAL STATEMENT SCHEDULES        (Item 15(a))

|II.  |  | Valuation and Qualifying Accounts        |  | 86
|---- |  | ---------------------------------------- |  | --
|III. |  | Real Estate and Accumulated Depreciation |  | 87
|IV.  |  | Mortgage Loans on Real Estate            |  | 91

All
other schedules have been omitted since the required information is not present or not present in amounts sufficient to require submission of the schedule.

85

---



LTC PROPERTIES, INC.        SCHEDULE II        VALUATION AND QUALIFYING ACCOUNTS        (in thousands)

|                                 |  | Balance at
Beginning of Period |       | Charge to
Operations |   | Balance at
End of Period
|-------------------------------- |  | ------------------------------ | ----- | -------------------- | - | ------------------------
|Allowance for Doubtful Accounts: |  |                                |       |                      |   |                         
|2005                             |  | $                              | 1,280 |                      | $ |                        
|2004                             |  | $                              | 1,280 |                      | $ |                        
|2003                             |  | $                              | 1,280 |                      | $ |                        

86

---



LTC PROPERTIES, INC.

SCHEDULE III

REAL ESTATE AND ACCUMULATED DEPRECIATION

(in thousands)

|                            |  |   |  |   |        |  |   |         | Gross Amount at which Carried
at December 31, 2005 |   |        |  |   |        | 
|--------------------------- |  | - |  | - | ------ |  | - | ------- | -------------------------------------------------- | - | ------ |  | - | ------ | 
|
|
|
|                            |  |   |  |   |        |  |   |         |                                                    |   |        |  |   |        | 
|Skilled Nursing Properties: |  |   |  |   |        |  |   |         |                                                    |   |        |  |   |        | 
|Alamogordo, NM              |  |  |  | $ | 210    |  | $ | 2,590   |                                                    | $ | 3      |  | $ | 210    | 
|Albuquerque, NM             |  |  |  |   | 1,696  |  |   | 3,891   |                                                    |   | 6      |  |   | 1,696  | 
|Albuquerque, NM             |  |  |  |   | 2,414  |  |   | 8,910   |                                                    |   | 10     |  |   | 2,414  | 
|Albuquerque, NM             |  |  |  |   | 2,463  |  |   | 7,647   |                                                    |   | 9      |  |   | 2,463  | 
|Altoona, IA                 |  |  |  |   | 105    |  |   | 2,309   |                                                    |   | 341    |  |   | 105    | 
|Aransas Pass, TX            |  |  |  |   | 154    |  |   | 1,276   |                                                    |   | 38     |  |   | 154    | 
|Atlanta, GA                 |  |  |  |   | 175    |  |   | 1,282   |                                                    |   | 3      |  |   | 175    | 
|Atmore, AL                  |  |  |  |   | 131    |  |   | 2,877   |                                                    |   | 196    |  |   | 131    | 
|Beaumont, TX                |  |  |  |   | 370    |  |   | 958     |                                                    |   |       |  |   | 370    | 
|Beeville, TX                |  |  |  |   | 186    |  |   | 1,197   |                                                    |   | 10     |  |   | 186    | 
|Benbrook, TX                |  |  |  |   | 503    |  |   | 2,121   |                                                    |   | 102    |  |   | 503    | 
|Bradenton, FL               |  |  |  |   | 330    |  |   | 2,720   |                                                    |   | 102    |  |   | 330    | 
|Brownsville, TX             |  |  |  |   | 302    |  |   | 1,856   |                                                    |   | 32     |  |   | 302    | 
|Canyon, TX(8)               |  |  |  |   | 196    |  |   | 506     |                                                    |   | 211    |  |   | 196    | 
|Carroll, IA                 |  |  |  |   | 47     |  |   | 1,033   |                                                    |   | 165    |  |   | 47     | 
|Chesapeake, VA              |  |  |  |   | 388    |  |   | 3,469   |                                                    |   | 59     |  |   | 388    | 
|Clovis, NM                  |  |  |  |   | 561    |  |   | 5,539   |                                                    |   |       |  |   | 561    | 
|Clovis, NM                  |  |  |  |   | 598    |  |   | 5,902   |                                                    |   |       |  |   | 598    | 
|Commerce City, CO           |  |  |  |   | 236    |  |   | 3,217   |                                                    |   | 66     |  |   | 236    | 
|Commerce City, CO           |  |  |  |   | 160    |  |   | 2,160   |                                                    |   | 5      |  |   | 160    | 
|Del Norte, CO               |  |  |  |   | 103    |  |   | 930     |                                                    |   | 2      |  |   | 103    | 
|Des Moines, IA(8)           |  |  |  |   | 115    |  |   | 2,096   |                                                    |   | 1,348  |  |   | 115    | 
|Dresden, TN                 |  |  |  |   | 31     |  |   | 1,529   |                                                    |   | 123    |  |   | 31     | 
|Gardendale, AL              |  |  |  |   | 84     |  |   | 6,316   |                                                    |   |       |  |   | 84     | 
|Gardner, KS                 |  |  |  |   | 896    |  |   | 4,478   |                                                    |   | 457    |  |   | 896    | 
|Granger, IA                 |  |  |  |   | 62     |  |   | 1,356   |                                                    |   | 158    |  |   | 62     | 
|Grapevine, TX               |  |  |  |   | 431    |  |   | 1,449   |                                                    |   | 129    |  |   | 431    | 
|Griffin, GA                 |  |  |  |   | 500    |  |   | 2,900   |                                                    |   |       |  |   | 500    | 
|Hereford, TX(8)             |  |  |  |   | 106    |  |   | (106    | )                                                  |   | 2      |  |   | 106    | 
|Holyoke, CO                 |  |  |  |   | 211    |  |   | 1,513   |                                                    |   | 257    |  |   | 211    | 
|Houston, TX                 |  |  |  |   | 202    |  |   | 4,458   |                                                    |   | 969    |  |   | 202    | 
|Houston, TX                 |  |  |  |   | 365    |  |   | 3,769   |                                                    |   | 1,477  |  |   | 365    | 
|Houston, TX                 |  |  |  |   | 202    |  |   | 4,458   |                                                    |   | 854    |  |   | 202    | 
|Jacksonville, FL            |  |  |  |   | 486    |  |   | 1,981   |                                                    |   | 30     |  |   | 486    | 
|Jefferson, IA               |  |  |  |   | 86     |  |   | 1,883   |                                                    |   | 251    |  |   | 86     | 
|Lecanto, FL                 |  |  |  |   | 351    |  |   | 2,665   |                                                    |   | 2,529  |  |   | 351    | 
|Manchester, TN              |  |  |  |   | 50     |  |   | 954     |                                                    |   | 87     |  |   | 50     | 
|Marion Pointe, OH           |  |  |  |   | 119    |  |   | 1,156   |                                                    |   | 17     |  |   | 119    | 
|Mesa, AZ                    |  |  |  |   | 305    |  |   | 6,909   |                                                    |   | 1,876  |  |   | 305    | 
|Mesa, AZ(8)                 |  |  |  |   | 420    |  |   | 3,258   |                                                    |   | 36     |  |   | 420    | 
|Midland, TX                 |  |  |  |   | 33     |  |   | 2,285   |                                                    |   | 26     |  |   | 33     | 
|Montgomery, AL              |  |  |  |   | 242    |  |   | 5,327   |                                                    |   | 115    |  |   | 242    | 
|Nacogdoches, TX             |  |  |  |   | 100    |  |   | 1,738   |                                                    |   | 90     |  |   | 100    | 
|Norwalk, IA                 |  |  |  |   | 47     |  |   | 1,033   |                                                    |   | 130    |  |   | 47     | 
|Olathe, KS                  |  |  |  |   | 520    |  |   | 1,872   |                                                    |   | 85     |  |   | 520    | 
|Phoenix, AZ                 |  |  |  |   | 334    |  |   | 3,383   |                                                    |   | 273    |  |   | 334    | 
|Phoenix, AZ                 |  |  |  |   | 300    |  |   | 9,703   |                                                    |   | 92     |  |   | 300    | 
|Polk City, IA               |  |  |  |   | 63     |  |   | 1,376   |                                                    |   | 109    |  |   | 63     | 
|Portland, OR                |  |  |  |   | 100    |  |   | 1,925   |                                                    |   | 457    |  |   | 100    | 
|Richland Hills, TX          |  |  |  |   | 144    |  |   | 1,656   |                                                    |   | 257    |  |   | 144    | 
|Richmond, VA                |  |  |  |   | 356    |  |   | 3,180   |                                                    |   | 351    |  |   | 356    | 
|Ripley, TN                  |  |  |  |   | 20     |  |   | 985     |                                                    |   | 87     |  |   | 20     | 
|Roswell, NM                 |  |  |  |   | 568    |  |   | 5,232   |                                                    |   | 3      |  |   | 568    | 
|Rusk, TX                    |  |  |  |   | 34     |  |   | 2,399   |                                                    |   | 173    |  |   | 34     | 
|Sacramento, CA              |  |  |  |   | 220    |  |   | 2,929   |                                                    |   |       |  |   | 220    | 
|Salina, KS(8)               |  |  |  |   | 100    |  |   | 1,153   |                                                    |   | 558    |  |   | 100    | 
|Tappahannock, VA(8)         |  |  |  |   | 375    |  |   | 1,327   |                                                    |   | 93     |  |   | 375    | 
|Tucson, AZ                  |  |  |  |   | 276    |  |   | 8,924   |                                                    |   | 112    |  |   | 276    | 
|Tyler, TX                   |  |  |  |   | 300    |  |   | 3,071   |                                                    |   | 22     |  |   | 300    | 
|                            |  |   |  |   |        |  |   |         |                                                    |   |        |  |   |        | 
|Skilled Nursing Properties  |  |  |  | $ | 20,482 |  | $ | 174,910 |                                                    | $ | 14,993 |  | $ | 20,482 | 
|                            |  |   |  |   |        |  |   |         |                                                    |   |        |  |   |        | 

87

---



|Assisted Living Properties: |   |        |     |   |     |  |   |        |  |  |     |  |   |     |  |   |        |  |   |        |  |   |       |  |                 |  |       
|--------------------------- | - | ------ | --- | - | --- |  | - | ------ |  |  | --- |  | - | --- |  | - | ------ |  | - | ------ |  | - | ----- |  | --------------- |  | ------
|Ada, OK                     | $ |       |     | $ | 100 |  | $ | 1,650  |  |  |    |  | $ | 100 |  | $ | 1,650  |  | $ | 1,750  |  | $ | 403   |  | 1996            |  | Dec-96
|Arlington, OH               |   |       | (7) |   | 629 |  |   | 6,973  |  |  |    |  |   | 629 |  |   | 6,973  |  |   | 7,602  |  |   | 759   |  | 1993            |  | Dec-01
|Arvada, CO                  |   | 6,415  | (4) |   | 100 |  |   | 2,810  |  |  | 276 |  |   | 100 |  |   | 3,086  |  |   | 3,186  |  |   | 673   |  | 1997            |  | Aug-97
|Athens, TX                  |   |       |     |   | 96  |  |   | 1,510  |  |  | 1   |  |   | 96  |  |   | 1,511  |  |   | 1,607  |  |   | 404   |  | 1995            |  | Jan-96
|Bakersfield, CA             |   | 8,728  |     |   | 834 |  |   | 11,986 |  |  | 20  |  |   | 834 |  |   | 12,006 |  |   | 12,840 |  |   | 1,505 |  | 1998/2002       |  | Dec-01
|Battleground, WA            |   |       |     |   | 100 |  |   | 2,500  |  |  |    |  |   | 100 |  |   | 2,500  |  |   | 2,600  |  |   | 600   |  | 1996            |  | Nov-96
|Beatrice, NE                |   |       |     |   | 100 |  |   | 2,173  |  |  |    |  |   | 100 |  |   | 2,173  |  |   | 2,273  |  |   | 481   |  | 1997            |  | Oct-97
|Bexley, OH                  |   | 15,217 | (7) |   | 306 |  |   | 4,196  |  |  |    |  |   | 306 |  |   | 4,196  |  |   | 4,502  |  |   | 458   |  | 1992            |  | Dec-01
|Bullhead City, AZ           |   |       |     |   | 100 |  |   | 2,500  |  |  |    |  |   | 100 |  |   | 2,500  |  |   | 2,600  |  |   | 554   |  | 1997            |  | Aug-97
|Burley, ID                  |   |       |     |   | 100 |  |   | 2,200  |  |  |    |  |   | 100 |  |   | 2,200  |  |   | 2,300  |  |   | 492   |  | 1997            |  | Sep-97
|Caldwell, ID                |   |       |     |   | 100 |  |   | 2,200  |  |  |    |  |   | 100 |  |   | 2,200  |  |   | 2,300  |  |   | 492   |  | 1997            |  | Sep-97
|Camas, WA                   |   |       | (3) |   | 100 |  |   | 2,175  |  |  |    |  |   | 100 |  |   | 2,175  |  |   | 2,275  |  |   | 553   |  | 1996            |  | May-96
|Central, SC                 |   |       |     |   | 100 |  |   | 2,321  |  |  |    |  |   | 100 |  |   | 2,321  |  |   | 2,421  |  |   | 391   |  | 1998            |  | Mar-99
|Cordele, GA                 |   |       |     |   | 153 |  |   | 1,455  |  |  | 82  |  |   | 153 |  |   | 1,537  |  |   | 1,690  |  |   | 334   |  | 1987/88/2002    |  | Jul-00
|Denison, IA                 |   |       |     |   | 100 |  |   | 2,713  |  |  |    |  |   | 100 |  |   | 2,713  |  |   | 2,813  |  |   | 543   |  | 1998            |  | Jun-98
|Dodge City, KS              |   |       |     |   | 84  |  |   | 1,666  |  |  |    |  |   | 84  |  |   | 1,666  |  |   | 1,750  |  |   | 475   |  | 1995            |  | Dec-95
|Durant, OK                  |   |       |     |   | 100 |  |   | 1,769  |  |  |    |  |   | 100 |  |   | 1,769  |  |   | 1,869  |  |   | 416   |  | 1997            |  | Apr-97
|Edmond, OK                  |   |       | (5) |   | 100 |  |   | 1,365  |  |  | 526 |  |   | 100 |  |   | 1,891  |  |   | 1,991  |  |   | 422   |  | 1996            |  | Aug-97
|Elkhart, IN                 |   |       |     |   | 100 |  |   | 2,435  |  |  |    |  |   | 100 |  |   | 2,435  |  |   | 2,535  |  |   | 521   |  | 1997            |  | Dec-97
|Erie, PA                    |   |       | (6) |   | 850 |  |   | 7,477  |  |  |    |  |   | 850 |  |   | 7,477  |  |   | 8,327  |  |   | 1,567 |  | 1998            |  | Oct-99
|Eugene, OR                  |   |       |     |   | 100 |  |   | 2,600  |  |  |    |  |   | 100 |  |   | 2,600  |  |   | 2,700  |  |   | 575   |  | 1997            |  | Sep-97
|Fremont,OH                  |   |       |     |   | 100 |  |   | 2,435  |  |  |    |  |   | 100 |  |   | 2,435  |  |   | 2,535  |  |   | 545   |  | 1997            |  | Aug-97
|Ft. Collins, CO             |   |       |     |   | 100 |  |   | 2,961  |  |  |    |  |   | 100 |  |   | 2,961  |  |   | 3,061  |  |   | 540   |  | 1998            |  | Mar-99
|Ft. Collins, CO             |   |       |     |   | 100 |  |   | 3,400  |  |  |    |  |   | 100 |  |   | 3,400  |  |   | 3,500  |  |   | 577   |  | 1999            |  | Jul-99
|Ft. Meyers, FL              |   |       |     |   | 100 |  |   | 2,728  |  |  | 9   |  |   | 100 |  |   | 2,737  |  |   | 2,837  |  |   | 564   |  | 1998            |  | Mar-98
|Gardendale, AL              |   |       |     |   | 16  |  |   | 1,234  |  |  |    |  |   | 16  |  |   | 1,234  |  |   | 1,250  |  |   | 373   |  | 1988            |  | May-96
|Goldsboro, NC               |   |       |     |   | 100 |  |   | 2,385  |  |  | 1   |  |   | 100 |  |   | 2,386  |  |   | 2,486  |  |   | 369   |  | 1998            |  | Mar-99
|Grandview, WA               |   |       | (3) |   | 100 |  |   | 1,940  |  |  |    |  |   | 100 |  |   | 1,940  |  |   | 2,040  |  |   | 509   |  | 1996            |  | Mar-96
|Great Bend, KS              |   |       |     |   | 80  |  |   | 1,570  |  |  | 17  |  |   | 80  |  |   | 1,587  |  |   | 1,667  |  |   | 469   |  | 1995            |  | Dec-95
|Greeley, CO                 |   |       |     |   | 100 |  |   | 2,310  |  |  | 270 |  |   | 100 |  |   | 2,580  |  |   | 2,680  |  |   | 571   |  | 1997            |  | Aug-97
|Greenville, NC              |   |       |     |   | 100 |  |   | 2,478  |  |  | 2   |  |   | 100 |  |   | 2,480  |  |   | 2,580  |  |   | 439   |  | 1998            |  | Mar-99
|Greenville, TX              |   |       |     |   | 42  |  |   | 1,565  |  |  |    |  |   | 42  |  |   | 1,565  |  |   | 1,607  |  |   | 418   |  | 1995            |  | Jan-96
|Greenwood, SC               |   |       |     |   | 100 |  |   | 2,638  |  |  |    |  |   | 100 |  |   | 2,638  |  |   | 2,738  |  |   | 475   |  | 1998            |  | Mar-99
|Hayden, ID                  |   |       |     |   | 100 |  |   | 2,450  |  |  | 243 |  |   | 100 |  |   | 2,693  |  |   | 2,793  |  |   | 639   |  | 1996            |  | Dec-96
|Hoquiam, WA                 |   |       |     |   | 100 |  |   | 2,500  |  |  |    |  |   | 100 |  |   | 2,500  |  |   | 2,600  |  |   | 559   |  | 1997            |  | Aug-97
|Jacksonville, TX            |   |       |     |   | 100 |  |   | 1,900  |  |  |    |  |   | 100 |  |   | 1,900  |  |   | 2,000  |  |   | 502   |  | 1996            |  | Mar-96
|Kelso, WA                   |   |       |     |   | 100 |  |   | 2,500  |  |  |    |  |   | 100 |  |   | 2,500  |  |   | 2,600  |  |   | 657   |  | 1996            |  | Nov-96
|Kennewick. WA               |   |       | (3) |   | 100 |  |   | 1,940  |  |  |    |  |   | 100 |  |   | 1,940  |  |   | 2,040  |  |   | 513   |  | 1996            |  | Feb-96
|Klamath Falls, OR           |   |       |     |   | 100 |  |   | 2,300  |  |  |    |  |   | 100 |  |   | 2,300  |  |   | 2,400  |  |   | 550   |  | 1996            |  | Dec-96
|Lake Havasu, AZ             |   |       |     |   | 100 |  |   | 2,420  |  |  |    |  |   | 100 |  |   | 2,420  |  |   | 2,520  |  |   | 542   |  | 1997            |  | Aug-97
|Lakeland, FL                |   |       |     |   | 519 |  |   | 2,313  |  |  | 82  |  |   | 519 |  |   | 2,395  |  |   | 2,914  |  |   | 541   |  | 1968/74/96/2002 |  | Jul-00
|Longmont, CO                |   |       | (4) |   | 100 |  |   | 2,640  |  |  |    |  |   | 100 |  |   | 2,640  |  |   | 2,740  |  |   | 535   |  | 1998            |  | Jun-98
|Longview, TX                |   |       |     |   | 38  |  |   | 1,568  |  |  | 1   |  |   | 38  |  |   | 1,569  |  |   | 1,607  |  |   | 425   |  | 1995            |  | Oct-95
|Loveland, CO                |   |       | (4) |   | 100 |  |   | 2,865  |  |  | 270 |  |   | 100 |  |   | 3,135  |  |   | 3,235  |  |   | 676   |  | 1997            |  | Sep-97
|Lufkin, TX                  |   |       |     |   | 100 |  |   | 1,950  |  |  |    |  |   | 100 |  |   | 1,950  |  |   | 2,050  |  |   | 507   |  | 1996            |  | Apr-96
|Madison, IN                 |   |       |     |   | 100 |  |   | 2,435  |  |  |    |  |   | 100 |  |   | 2,435  |  |   | 2,535  |  |   | 536   |  | 1997            |  | Oct-97
|Marshall, TX                |   |       |     |   | 38  |  |   | 1,568  |  |  | 451 |  |   | 38  |  |   | 2,019  |  |   | 2,057  |  |   | 537   |  | 1995            |  | Oct-95
|McPherson, KS               |   |       |     |   | 79  |  |   | 1,571  |  |  |    |  |   | 79  |  |   | 1,571  |  |   | 1,650  |  |   | 464   |  | 1994            |  | Dec-95
|Millville, NJ               |   |       |     |   | 100 |  |   | 2,825  |  |  |    |  |   | 100 |  |   | 2,825  |  |   | 2,925  |  |   | 628   |  | 1997            |  | Aug-97
|Nampa, ID                   |   |       |     |   | 100 |  |   | 2,240  |  |  | 23  |  |   | 100 |  |   | 2,263  |  |   | 2,363  |  |   | 541   |  | 1997            |  | Jan-97
|New Bern, NC                |   |       |     |   | 100 |  |   | 2,427  |  |  | 1   |  |   | 100 |  |   | 2,428  |  |   | 2,528  |  |   | 382   |  | 1998            |  | Mar-99
|Newark, OH                  |   |       |     |   | 100 |  |   | 2,435  |  |  |    |  |   | 100 |  |   | 2,435  |  |   | 2,535  |  |   | 536   |  | 1997            |  | Oct-97
|Newport Richey, FL          |   |       |     |   | 100 |  |   | 5,845  |  |  | 489 |  |   | 100 |  |   | 6,334  |  |   | 6,434  |  |   | 1,423 |  | 1986/1995       |  | Jan-98
|Newport, OR                 |   |       |     |   | 100 |  |   | 2,050  |  |  |    |  |   | 100 |  |   | 2,050  |  |   | 2,150  |  |   | 538   |  | 1996            |  | Dec-96
|Niceville, FL               |   |       |     |   | 100 |  |   | 2,680  |  |  |    |  |   | 100 |  |   | 2,680  |  |   | 2,780  |  |   | 542   |  | 1998            |  | Jun-98
|Norfolk, NE                 |   |       |     |   | 100 |  |   | 2,123  |  |  |    |  |   | 100 |  |   | 2,123  |  |   | 2,223  |  |   | 484   |  | 1997            |  | Jun-97
|Portland, OR                |   | 3,824  | (9) |   | 100 |  |   | 7,622  |  |  | 359 |  |   | 100 |  |   | 7,981  |  |   | 8,081  |  |   | 1,513 |  | 1986/2002       |  | Jun-98
|Rio Rancho, NM              |   |       | (9) |   | 100 |  |   | 8,300  |  |  | 40  |  |   | 100 |  |   | 8,340  |  |   | 8,440  |  |   | 1,650 |  | 1998            |  | Mar-98
|Rocky Mount, NC             |   |       |     |   | 100 |  |   | 2,494  |  |  | 1   |  |   | 100 |  |   | 2,495  |  |   | 2,595  |  |   | 410   |  | 1998            |  | Mar-99
|Rocky River, OH             |   | 9,610  | (6) |   | 760 |  |   | 6,963  |  |  |    |  |   | 760 |  |   | 6,963  |  |   | 7,723  |  |   | 1,399 |  | 1998            |  | Oct-99
|Roseville, CA               |   |       | (9) |   | 100 |  |   | 7,300  |  |  | 8   |  |   | 100 |  |   | 7,308  |  |   | 7,408  |  |   | 1,405 |  | 1998/2002       |  | Jun-98
|Salina, KS                  |   |       |     |   | 79  |  |   | 1,571  |  |  |    |  |   | 79  |  |   | 1,571  |  |   | 1,650  |  |   | 464   |  | 1994            |  | Dec-95
|San Antonio, TX             |   |       | (5) |   | 100 |  |   | 1,900  |  |  |    |  |   | 100 |  |   | 1,900  |  |   | 2,000  |  |   | 445   |  | 1997            |  | May-97
|San Antonio, TX             |   |       | (5) |   | 100 |  |   | 2,055  |  |  |    |  |   | 100 |  |   | 2,055  |  |   | 2,155  |  |   | 474   |  | 1997            |  | Jun-97
|                            |   |        |     |   |     |  |   |        |  |  |     |  |   |     |  |   |        |  |   |        |  |   |       |  |                 |  |       

88

---



|Shelby, NC                 |   |       |     |   | 100    |  |   | 2,805   |  |   | 2      |  |   | 100    |  |   | 2,807   |  |   | 2,907   |  |   | 566    |  | 1998      |  | Jun-98
|-------------------------- | - | ------ | --- | - | ------ |  | - | ------- |  | - | ------ |  | - | ------ |  | - | ------- |  | - | ------- |  | - | ------ |  | --------- |  | ------
|Spring Hill, FL            |   |       |     |   | 100    |  |   | 2,650   |  |   |       |  |   | 100    |  |   | 2,650   |  |   | 2,750   |  |   | 536    |  | 1998      |  | Jun-98
|Springfield, OH            |   |       |     |   | 100    |  |   | 2,035   |  |   | 270    |  |   | 100    |  |   | 2,305   |  |   | 2,405   |  |   | 509    |  | 1997      |  | Aug-97
|Sumter, SC                 |   |       |     |   | 100    |  |   | 2,351   |  |   |       |  |   | 100    |  |   | 2,351   |  |   | 2,451   |  |   | 408    |  | 1998      |  | Mar-99
|Tallahassee, FL            |   |       | (5) |   | 100    |  |   | 3,075   |  |   |       |  |   | 100    |  |   | 3,075   |  |   | 3,175   |  |   | 623    |  | 1998      |  | Apr-98
|Tiffin, OH                 |   |       |     |   | 100    |  |   | 2,435   |  |   |       |  |   | 100    |  |   | 2,435   |  |   | 2,535   |  |   | 545    |  | 1997      |  | Aug-97
|Troy,OH                    |   |       |     |   | 100    |  |   | 2,435   |  |   | 306    |  |   | 100    |  |   | 2,741   |  |   | 2,841   |  |   | 618    |  | 1997      |  | May-97
|Tulsa, OK                  |   |       | (5) |   | 200    |  |   | 1,650   |  |   |       |  |   | 200    |  |   | 1,650   |  |   | 1,850   |  |   | 396    |  | 1997      |  | Feb-97
|Tulsa, OK                  |   |       | (5) |   | 100    |  |   | 2,395   |  |   |       |  |   | 100    |  |   | 2,395   |  |   | 2,495   |  |   | 547    |  | 1997      |  | Jun-97
|Tucson, AZ                 |   |       | (9) |   | 100    |  |   | 8,700   |  |   | 8      |  |   | 100    |  |   | 8,708   |  |   | 8,808   |  |   | 1,667  |  | 1998/2002 |  | Jun-98
|Tyler, TX                  |   | 10,647 | (5) |   | 100    |  |   | 1,800   |  |   |       |  |   | 100    |  |   | 1,800   |  |   | 1,900   |  |   | 438    |  | 1996      |  | Dec-96
|Vacaville, CA              |   | 8,274  |     |   | 1,662  |  |   | 11,634  |  |   | 19     |  |   | 1,662  |  |   | 11,653  |  |   | 13,315  |  |   | 1,481  |  | 1998/2002 |  | Dec-01
|Vancouver, WA              |   |       | (3) |   | 100    |  |   | 2,785   |  |   |       |  |   | 100    |  |   | 2,785   |  |   | 2,885   |  |   | 706    |  | 1996      |  | Jun-96
|Waco, TX                   |   |       |     |   | 100    |  |   | 2,235   |  |   |       |  |   | 100    |  |   | 2,235   |  |   | 2,335   |  |   | 513    |  | 1997      |  | Jun-97
|Wahoo, NE                  |   |       |     |   | 100    |  |   | 2,318   |  |   |       |  |   | 100    |  |   | 2,318   |  |   | 2,418   |  |   | 521    |  | 1997      |  | Jul-97
|Walla Walla, WA            |   | 5,935  | (3) |   | 100    |  |   | 1,940   |  |   |       |  |   | 100    |  |   | 1,940   |  |   | 2,040   |  |   | 505    |  | 1996      |  | Apr-96
|Watauga, TX                |   |       |     |   | 100    |  |   | 1,668   |  |   |       |  |   | 100    |  |   | 1,668   |  |   | 1,768   |  |   | 380    |  | 1996      |  | Aug-97
|Wetherford, OK             |   |       |     |   | 100    |  |   | 1,669   |  |   | 592    |  |   | 100    |  |   | 2,261   |  |   | 2,361   |  |   | 498    |  | 1996      |  | Aug-97
|Wheelersburg, OH           |   |       |     |   | 29     |  |   | 2,435   |  |   |       |  |   | 29     |  |   | 2,435   |  |   | 2,464   |  |   | 536    |  | 1997      |  | Sep-97
|Wichita Falls, TX          |   |       |     |   | 100    |  |   | 1,850   |  |   |       |  |   | 100    |  |   | 1,850   |  |   | 1,950   |  |   | 449    |  | 1996      |  | Dec-96
|Wichita Falls, TX          |   |       |     |   | 100    |  |   | 2,750   |  |   |       |  |   | 100    |  |   | 2,750   |  |   | 2,850   |  |   | 606    |  | 1997      |  | Sep-97
|Worthington, OH            |   |       | (7) |   |       |  |   | 6,102   |  |   |       |  |   |       |  |   | 6,102   |  |   | 6,102   |  |   | 490    |  | 1993      |  | Dec-01
|Worthington, OH            |   |       | (7) |   |       |  |   | 3,402   |  |   |       |  |   |       |  |   | 3,402   |  |   | 3,402   |  |   | 814    |  | 1995      |  | Dec-01
|York, NE                   |   |       |     |   | 100    |  |   | 2,318   |  |   |       |  |   | 100    |  |   | 2,318   |  |   | 2,418   |  |   | 521    |  | 1997      |  | Aug-97
|                           |   |        |     |   |        |  |   |         |  |   |        |  |   |        |  |   |         |  |  
|Assisted Living Residences |   | 68,650 |     |   | 13,194 |  |   | 263,505 |  |   | 4,369  |  |   | 13,194 |  |   | 267,874 |  |   | 281,068 |  |   | 54,357 |  |           |  |       
|                           |   |        |     |   |        |  |   |         |  |   |        |  |   |        |  |   |         |  |  
|Schools                    |   |        |     |   |        |  |   |         |  |   |        |  |   |        |  |   |         |  |   |         |  |   |        |  |           |  |       
|Trenton, NJ                |   |       |     |   | 100    |  |   | 6,000   |  |   | 3,170  |  |   | 100    |  |   | 9,170   |  |   | 9,270   |  |   | 2,041  |  | 1930/1998 |  | Dec-98
|                           |   |        |     |   |        |  |   |         |  |   |        |  |   |        |  |   |         |  |  
|Schools                    |   |       |     |   | 100    |  |   | 6,000   |  |   | 3,170  |  |   | 100    |  |   | 9,170   |  |   | 9,270   |  |   | 2,041  |  |           |  |       
|                           |   |        |     |   |        |  |   |         |  |   |        |  |   |        |  |   |         |  |  
|                           | $ | 68,650 |     | $ | 33,776 |  | $ | 444,415 |  | $ | 22,532 |  | $ | 33,776 |  | $ | 466,947 |  | $ | 500,723 |  | $ | 95,771 |  |           |  |       
|                           |   |        |     |   |        |  |   |         |  |   |        |  |   |        |  |   |         |  |  

---

89

---



Activity for the years ended December 31, 2003, 2004 and 2005 is as follows:

|                             |                                                                         | Real Estate & Equipment |         | Accumulated
Depreciation |  
|---------------------------- | ----------------------------------------------------------------------- | ----------------------- | ------- | ------------------------ | -
|Balance at December 31, 2002 |                                                                         | $                       | 469,656 |                          | $
|                             | Additions                                                               |                         |         | 2,075                    |  
|                             | Additions purchased from Center Healthcare, Inc. (CLC)                  |                         |         | 1,612                    |  
|                             | Conversion of mortgage loans into owned properties                      |                         |         |                         |  
|                             | Impairment charges                                                      |                         |         |                         |  
|                             | Cost of real estate sold                                                |                         |         | (17,342                  | )
|                             |                                                                         |                         |         |                          |  
|Balance at December 31, 2003 |                                                                         | $                       | 456,001 |                          | $
|                             | Additions                                                               |                         |         | 9,541                    |  
|                             | Conversion of mortgage loans into owned properties                      |                         |         | 9,492                    |  
|                             | Increase due to step up in basis resulting from partnership conversions |                         |         | 2,288                    |  
|                             | Impairment charges                                                      |                         |         |                         |  
|                             | Cost of real estate sold                                                |                         |         | (8,205                   | )
|                             |                                                                         |                         |         |                          |  
|Balance at December 31, 2004 |                                                                         | $                       | 469,117 |                          | $
|                             | Additions                                                               |                         |         | 30,979                   |  
|                             | Conversion of mortgage loans into owned properties                      |                         |         | 3,636                    |  
|                             | Impairment charges                                                      |                         |         |                         |  
|                             | Cost of real estate sold                                                |                         |         | (3,009                   | )
|                             |                                                                         |                         |         |                          |  
|Balance at December 31, 2005 |                                                                         | $                       | 500,723 | (1)                      | $
|                             |                                                                         |                         |         |                          |  

---

90

---





LTC PROPERTIES, INC.        SCHEDULE IV        MORTGATE LOANS ON REAL ESTATE        (dollars in thousands)

|           |  |    |  |       |     |                |  |             |  |   |         |  |   |       |  |   |         | Principal
Amount
of Loans
Subject to
Delinquent
Principal or
Interest
|---------- |  | -- |  | ----- | --- | -------------- |  | ----------- |  | - | ------- |  | - | ----- |  | - | ------- | ---------------------------------------------------------------------
|
|
|
|MT, NE, IA |  | 4  |  | 305   | (4) | 12.02%         |  | 2007        |  |   | 8,752   |  |   | 105   |  |   | 10,000  |                                                                      
|FL         |  | 3  |  | 256   |     | 11.10%         |  | 2009        |  |   | 6,557   |  |   | 68    |  |   | 6,850   |                                                                      
|FL         |  | 1  |  | 180   |     | 10.16%         |  | 2006        |  |   | 6,159   |  |   | 66    |  |   | 7,200   |                                                                      
|GA         |  | 1  |  | 104   |     | 10.00%         |  | 2010        |  |   | 4,760   |  |   | 45    |  |   | 5,000   |                                                                      
|TX         |  | 5  |  | 583   |     | 12.60%         |  | 2011        |  |   | 904     |  |   | 90    |  |   | 8,000   |                                                                      
|OH         |  | 1  |  | 150   |     | 11.09%         |  | 2006        |  |   | 4,546   |  |   | 52    |  |   | 5,200   |                                                                      
|TX         |  | 1  |  | 140   |     | 11.00%         |  | 2007        |  |   | 4,412   |  |   | 42    |  |   | 4,510   |                                                                      
|Various    |  | 65 |  | 6,904 |     | 5.52% - 12.85% |  | 2006 - 2019 |  |   | 69,543  |  |   | 1,347 |  |   | 130,037 |                                                                      
|           |  |    |  |       |     |                |  |             |  |   |         |  |   |       |  |   |         |                                                                      
|           |  | 81 |  | 8,622 | (3) |                |  |             |  | $ | 105,633 |  | $ | 1,815 |  | $ | 176,797 |                                                                      
|           |  |    |  |       |     |                |  |             |  |   |         |  |   |       |  |   |         |                                                                      

---

# of Loans

Original loan amounts40

$
500 - $  2,00012

$
2,001 - $  3,00010

$
3,001 - $  4,0003

$
4,001 - $  5,0001

$
5,001 - $  6,0001

$
6,001 - $  7,0003

$
7,001 - $10,000


Activity
for the years ended December 31, 2003, 2004 and 2005 is as follows:

Balance at December 31, 2002

$
82,675Conversion of notes to owned properties


Investment in real estate mortgages


1,707Impairment charges


(31
)Collections of principal


(12,886
)Balance at December 31, 2003

$
71,465Conversion of notes to owned properties


(9,277
)Conversion of other notes to mortgage notes


3,751Conversion of REMIC certificates to loans


12,025Investment in real estate mortgages


22,817Impairment charges


Mortgage premium


(60
)Collections of principal


(9,843
)Balance at December 31, 2004

$
90,878Conversion of notes to owned properties


(3,029
)Conversion of REMIC certificates to loans


35,694Investment in real estate mortgages


38,500Mortgage premium


(131
)Loan prepayments/payoffs


(10,320
)Collections of principal


(3,540
)Balance at December 31, 2005

$
148,052


91

---





LTC PROPERTIES, INC.

INDEX TO EXHIBITS

(Item 15(b))

|Exhibit
Number |  | Description                                                                                                                                                                                                                                                                                                                                             
|-------------- |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|3.1            |  | Amended and Restated Articles of Incorporation of LTC Properties, Inc. (incorporated by reference to Exhibit 3.1 to LTC Properties, Inc.'s Current Report on Form 8-K dated June 19, 1997)                                                                                                                                                              
|3.2            |  | Amended and Restated By-Laws of LTC Properties, Inc. (incorporated by reference to Exhibit 3.1 to LTC Properties, Inc.'s Form 10-Q for the quarter ended June 30, 1996)                                                                                                                                                                                 
|3.3            |  | Articles of Amendment of LTC Properties, Inc. (incorporated by reference to Exhibit 3.3 to LTC Properties, Inc.'s Current Report on Form 8-K dated June 19, 1997)                                                                                                                                                                                       
|3.4            |  | Certificate of Amendment to Amended and Restated Bylaws of LTC Properties, Inc. (incorporated by reference to Exhibit 3.1 to LTC Properties, Inc.'s Quarterly Report on Form 10-Q for the quarter ended September 30, 1998)                                                                                                                             
|3.5            |  | Articles Supplementary Classifying 2,000,000 Shares of 8.5% Series C Cumulative Convertible Preferred Stock of LTC Properties, Inc. (incorporated by reference to Exhibit 3.2 to LTC Properties, Inc.'s Quarterly Report on Form 10-Q for the quarter
ended September 30, 1998)                                                                         
|3.6            |  | Articles Supplemental reclassifying 5,000,000 shares of Common Stock into Preferred Stock of LTC Properties, Inc. (incorporated by reference to Exhibit 3.1 to LTC Properties, Inc.'s Registration Statement on Form S-3 filed June 27, 2003)                                                                                                           
|3.7            |  | Certificate of Amendment to Amended and Restated Bylaws of LTC Properties, Inc. (incorporated by reference to Exhibit 3.10 to LTC Properties, Inc.'s Registration Statement on Form S-3, Amendment No. 2 filed August 29, 2003)                                                                                                                         
|3.8            |  | Articles Supplementary Classifying 2,200,000 shares of 8.5% Series E Cumulative Convertible Preferred Stock of LTC Properties, Inc. (incorporated by reference to Exhibit 3.2 to LTC Properties, Inc.'s Registration Statement on Form 8-K filed September
16, 2003)                                                                                    
|3.9            |  | Articles Supplementary Classifying 4,000,000 shares of 8.0% Series F Cumulative Preferred Stock of LTC Properties, Inc. (incorporated by reference to Exhibit 4.1 to LTC Properties, Inc.'s Current Report on Form 8-K filed February 19, 2004)                                                                                                         
|3.10           |  | Articles Supplementary Reclassifying 40,000 Shares of Series D Junior Participating Preferred Stock into unclassified shares of Preferred Stock of LTC Properties, Inc. (incorporated by reference to Exhibit 4.1 to LTC Properties, Inc.'s Current Report
on Form 8-K filed on March 19, 2004)                                                         
|3.11           |  | Articles Supplementary Reclassifying 3,080,000 Shares of 9.5% Series A Cumulative Preferred Stock and 2,000,000 Shares of 9% Series B Cumulative Preferred Stock into unclassified shares of Preferred Stock of LTC Properties, Inc. (incorporated by
reference to Exhibit 3.1 to LTC Properties, Inc.'s Form 10-Q for the quarter ended March 31, 2004)
|3.12           |  | Articles of Amendment replacing Section 7.1 regarding authorized shares of stock of LTC Properties, Inc. (incorporated by reference to Exhibit 3.12 to LTC Properties, Inc.'s Form 10-Q for the quarter ended July 31, 2004)                                                                                                                            
|               |  |                                                                                                                                                                                                                                                                                                                                                         

92

---



|3.13 |  | Articles Supplementary Classifying an Additional 2,640,000 shares of 8.0% Series F Cumulative Preferred Stock of LTC Properties, Inc. (incorporated by reference to Exhibit 3.13 to LTC Properties, Inc.'s Form 10-Q for the quarter ended July 31,
2004)                                                                                                                                                                                                                                                  
|---- |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|3.14 |  | Certificate of Correction to Articles of Amendment filed on June 24, 2004. (incorporated by reference to Exhibit 3.14 to LTC Properties, Inc.'s Form 10-Q for the quarter ended September 30, 2004)                                                                                                                                                                                                                                                                                                        
|4.1  |  | Rights Agreement dated as of May 2, 2000 (incorporated by reference to Exhibit 4.1 to LTC Properties, Inc.'s Registration Statement on Form 8-A filed on May 9, 2000)                                                                                                                                                                                                                                                                                                                                      
|4.2  |  | Amendment No. 1 to Rights Agreement dated as of March 19, 2004 (incorporated by reference to Exhibit 4.1 to LTC Properties, Inc.'s Current Report on Form 8-K filed on March 19, 2004)                                                                                                                                                                                                                                                                                                                     
|4.3  |  | Amended and Restated Agreement of Limited Partnership of LTC Partners I, L.P. and Exchange Rights Agreement dated June 30, 1995 (incorporated by reference to Exhibit 4.1 to LTC Properties, Inc.'s Form S-3 filed on May 28, 2004)                                                                                                                                                                                                                                                                        
|4.4  |  | Amended and Restated Agreement of Limited Partnership of LTC Partners II, L.P. and Exchange Rights Agreement dated May 1, 1996 (incorporated by reference to Exhibit 4.2 to LTC Properties, Inc.'s Form S-3 filed on May 28, 2004)                                                                                                                                                                                                                                                                         
|4.5  |  | Amended and Restated Agreement of Limited Partnership of LTC Partners III, L.P. and Exchange Rights Agreement dated January 30, 1996 (incorporated by reference to Exhibit 4.3 to LTC Properties, Inc.'s Form S-3 filed on May 28, 2004)                                                                                                                                                                                                                                                                   
|4.6  |  | Amended and Restated Agreement of Limited Partnership of LTC Partners IV, L.P. and Exchange Rights Agreement dated January 30, 1996 (incorporated by reference to Exhibit 4.4 to LTC Properties, Inc.'s Form S-3 filed on May 28, 2004)                                                                                                                                                                                                                                                                    
|4.7  |  | Amendment to Agreement of Limited Partnership dated January 1, 1999 and Amendment No. 1 to Amended and Restated Agreement of Limited Partnership dated January 30, 1998 and Amended and Restated Agreement of Limited Partnership of LTC
Partners V, L.P. dated June 13, 1996 and Amendment No. 1 to Exchange Rights Agreement dated January 30, 1998 and Exchange Rights Agreement dated June 14, 1996 (incorporated by reference to Exhibit 4.5 to LTC Properties,
Inc.'s Form S-3 filed on May 28, 2004)
|4.8  |  | Amended and Restated Agreement of Limited Partnership of LTC Partners VI, L.P. and Exchange Rights Agreement dated June 14, 1996 (incorporated by reference to Exhibit 4.6 to LTC Properties, Inc.'s Form S-3 filed on May 28, 2004)                                                                                                                                                                                                                                                                       
|4.9  |  | Amended and Restated Agreement of Limited Partnership of LTC Partners VII, L.P. dated June 14, 1996 and Amendment No. 1 to Exchange Rights Agreement dated January 30, 1998 and Exchange Rights Agreement dated June 14, 1996 (incorporated by reference
to Exhibit 4.7 to LTC Properties, Inc.'s Form S-3 filed on May 28, 2004)                                                                                                                                                                          
|4.10 |  | Amended and Restated Agreement of Limited Partnership of LTC Partners IX, L.P. and Exchange Rights Agreement dated February 11, 1998 (incorporated by reference to Exhibit 4.8 to LTC Properties, Inc.'s Form S-3 filed on May 28,
2004)                                                                                                                                                                                                                                                                   
|     |  | Certain instruments defining the rights of holders of long-term debt securities are omitted pursuant to Item 601(b)(4)(iii) of Regulation S-K. The Registrant hereby undertakes to furnish to the SEC, upon request, copies of any such
instruments.                                                                                                                                                                                                                                                       
|     |  |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            

93

---



|10.1  |  | Amended and Restated Employment Agreement of Wendy Simpson dated March 9, 2004 (incorporated by reference to Exhibit 10.1 to LTC Properties, Inc.'s Form 10-Q for the quarter ended March 31, 2004)                                                                                                                                                                                                                                                      
|----- |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|10.2  |  | Amended and Restated Employment Agreement of Alex Chavez dated March 9, 2004 (incorporated by reference to Exhibit 10.2 to LTC Properties, Inc.'s Form 10-Q for the quarter ended March 31, 2004)                                                                                                                                                                                                                                                        
|10.3  |  | The 2004 Stock Option Plan (incorporated by reference to Exhibit 4.1 to LTC Properties, Inc.'s Form S-8 dated May 25, 2004)                                                                                                                                                                                                                                                                                                                              
|10.4  |  | The 2004 Restricted Stock Plan (incorporated by reference to Exhibit 4.1 to LTC Properties, Inc.'s Form S-8 dated May 25, 2004)                                                                                                                                                                                                                                                                                                                          
|10.5  |  | Employment Agreement of Pamela Shelley-Kessler dated August 9, 2004 (incorporated by reference to Exhibit 10.1 to LTC Properties, Inc.'s Form 10-Q for the quarter ended September 30, 2004)                                                                                                                                                                                                                                                             
|10.6  |  | Employment Agreement of Peter Lyew dated August 9, 2004 (incorporated by reference to Exhibit 10.2 to LTC Properties, Inc.'s Form 10-Q for the quarter ended September 30, 2004)                                                                                                                                                                                                                                                                         
|10.7  |  | Employment Agreement of Clint Malin dated August 9, 2004 (incorporated by reference to Exhibit 10.3 to LTC Properties, Inc.'s Form 10-Q for the quarter ended September 30, 2004)                                                                                                                                                                                                                                                                        
|10.8  |  | First Amendment to Credit Agreement dated September 17, 2004 (incorporated by reference to Exhibit 10.4 to LTC Properties, Inc.'s Form 10-Q for the quarter ended September 30, 2004)                                                                                                                                                                                                                                                                    
|10.9  |  | Second Amendment to Credit Agreement dated October 5, 2004 (incorporated by reference to Exhibit 10.5 to LTC Properties, Inc.'s Form 10-Q for the quarter ended September 30, 2004)                                                                                                                                                                                                                                                                      
|10.10 |  | Amended Restated and Consolidated Promissory Note dated October 1, 2004 (incorporated by reference to Exhibit 10.6 to LTC Properties, Inc.'s Form 10-Q for the quarter ended September 30, 2004)                                                                                                                                                                                                                                                         
|10.11 |  | Form of Stock Option Agreement under the 2004 Stock Option Plan (incorporated by reference to Exhibit 10.50 to LTC Properties, Inc.'s Annual Report on Form 10-K for the year ended December 31, 2004)                                                                                                                                                                                                                                                   
|10.12 |  | Form of Restricted Stock Agreement under the 2004 Restricted Stock Plan (incorporated by reference to Exhibit 10.50 to LTC Properties, Inc.'s Annual Report on Form 10-K for the year ended December 31, 2004)                                                                                                                                                                                                                                           
|10.13 |  | Memorandum of Understanding ("MOU") with Extendicare Health Services, Inc., ("EHSI") a wholly owned subsidiary of Extendicare Inc. (TSX:EXE.MV; EXE.SV and NYSE:EXE); Alpha Acquisition, Inc. ("AAI"), a wholly owned subsidiary of EHSI; Assisted Living
Concepts, Inc. ("OTC BB:ASLC") and Carriage House Assisted Living, Inc. (incorporated by reference to Exhibit 10.1 to LTC Properties, Inc.'s Current Report on Form 8-K dated January 31, 2005)
|10.14 |  | Form of Purchase Agreement dated as of July 12, 2005 by and between LTC Properties, Inc. and the purchasers of certain shares of common stock of LTC Properties, Inc. (incorporated by reference to Exhibit 10.1 to LTC Properties, Inc.'s Current Report
on Form 8-K dated July 12, 2005)                                                                                                                                                               
|      |  |                                                                                                                                                                                                                                                                                                                                                                                                                                                          

94

---



|10.15 |  | Placement Agent Agreement dated July 12, 2005 between LTC Properties, Inc. and Cohen & Steers Capital Advisors, LLC (incorporated by reference to Exhibit 10.2 to LTC Properties, Inc.'s Current Report on Form 8-K dated July 12, 2005)                                                                                                                                                                                
|----- |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|10.16 |  | Amended and Restated Credit Agreement dated as of November 7, 2005 among LTC Properties, Inc. and Bank of Montreal, Chicago Branch, as Administrative Agent, Harris Nesbitt Corp. Co-Lead Arranger and Book Manager and Key Bank National Association as
Co-Lead Arranger and Syndication Agent. (incorporated by reference to Exhibit 10.1 to LTC Properties, Inc.'s Current Report on Form 8-K dated November 8, 2005)
|21.1  |  | List of subsidiaries                                                                                                                                                                                                                                                                                                                                                                                                    
|24.1  |  | Powers of Attorney (included on signature page)                                                                                                                                                                                                                                                                                                                                                                         
|23.1  |  | Consent of Ernst & Young LLP with respect to the financial information of the Company                                                                                                                                                                                                                                                                                                                                   
|31.1  |  | Certification of the Chief Executive Officer of LTC Properties, Inc. pursuant to Rule 13a-14 of the Securities Exchange Act of 1934, as amended, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (filed herewith)                                                                                                                                                                                  
|31.2  |  | Certification of the Chief Financial Officer of LTC Properties, Inc. pursuant to Rule 13a-14 of the Securities Exchange Act of 1934, as amended, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (filed herewith)                                                                                                                                                                                  
|32    |  | Certifications pursuant to 18 U.S.C. Section 1350, as adopted pursuant to the Sarbanes-Oxley Act of 2002 (furnished herewith).                                                                                                                                                                                                                                                                                          

95

---





LTC PROPERTIES, INC.        SIGNATURES

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

|                         |  | LTC Properties, Inc.
Registrant
|------------------------ |  | -------------------------------
|Dated: February 23, 2006 |  |                                
|                         |  | By:                            
|                         |  |                                
|                         |  |                                

POWER OF ATTORNEY

KNOW ALL PERSONS BY THESE PRESENTS, that each person whose signature appears below constitutes and appoints Andre C. Dimitriadis and Wendy L. Simpson, and each of
them severally, his
true and lawful attorney-in-fact with power of substitution and resubstitution to sign in his name, place and stead, in any and all capacities, to do any and all things and
execute any and all instruments that such attorney may deem necessary or advisable under the Securities Exchange Act of 1934 and any rules, regulations and requirements of the U.S. Securities and
Exchange Commission in connection with the Annual Report on Form 10-K and any and all amendments hereto, as fully for all intents and purposes as he might or could do in person, and
hereby ratifies and confirms all said attorneys-in-fact and agents, each acting alone, and his substitute or substitutes, may lawfully do or cause to be done by virtue hereof.

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

|/s/ANDRE C. DIMITRIADISAndre C. Dimitriadis |  | Chairman of the Board,
Chief Executive Officer and Director (Principal Executive Officer)                        |  | February 23, 2006
|------------------------------------------- |  | ---------------------------------------------------------------------------------------------------------------- |  | -----------------
|/s/WENDY L. SIMPSONWendy L. Simpson         |  | President, Chief Operating Officer, Chief Financial Officer, Treasurer and Director(Principal Financial Officer) |  | February 23, 2006
|/s/BOYD HENDRICKSONBoyd Hendrickson         |  | Director                                                                                                         |  | February 23, 2006
|/s/EDMUND C. KINGEdmund C. King             |  | Director                                                                                                         |  | February 23, 2006
|/s/TIMOTHY J. TRICHETimothy Triche          |  | Director                                                                                                         |  | February 23, 2006
|/s/SAM YELLENSam Yellen                     |  | Director                                                                                                         |  | February 23, 2006

96

---



QuickLinks