XML 86 R27.htm IDEA: XBRL DOCUMENT v2.4.0.6
Schedule of Mortgage Loans on Real Estate
12 Months Ended
Dec. 31, 2012
Mortgage Loans on Real Estate [Abstract]  
Mortgage Loans on Real Estate, by Loan Disclosure
NATIONAL HEALTH INVESTORS, INC.
SCHEDULE IV - MORTGAGE LOANS ON REAL ESTATE1
December 31, 2012
 
 

Monthly
 


 
Amount Subject To
 
Interest
Maturity
Payment
Prior
Original
Carrying
 
Delinquent Principal

Rate
Date
Terms
Liens
Face Amount
Amount
 
or Interest
 
 
 
 
 
(in thousands)
 
 
First Mortgages:
 
 
 
 
 
 
 
 
Skilled nursing facilities:
 
 
 
 
 
 
 
 
Manchester, NH
6.9%
Currently Due
$69,000
 
$
9,006

$
3,109

 
$
3,109

Taunton, MA
6.9%
Currently Due
$69,000
 
9,006

3,109

 
3,109

Greenfield, MA
6.9%
Currently Due
$62,000
 
8,105

2,798

 
2,799

Haysville, KS2
3.0% - 8.5%
2014
Interest Only
 
5,884

4,232

 
 
St. Charles, MO2
3.0% - 8.5%
2014
Interest Only
 
3,694

2,721

 
 
Joplin, MO2
3.0% - 8.5%
2014
Interest Only
 
3,800

2,619

 
 
Virginia Beach, VA
8%
2031
$27,000
 
3,814

2,934

 
 
Grundy, VA
8%
2032
$30,000
 
4,396

3,239

 
 
Others with carrying amounts less than 3% of total carrying amount of mortgages
3.0% - 9.6%
2013 - 2032
 
 
 
24,518

 
4,975

 
 
 
 
 
 
 
 
 
Assisted living facility in Owatonna, MN
7.47%
2018
$38,000
 
5,033

3,765

 
 
 
 
 
 
 
 
 
 
 
Construction Loan:
 
 
 
 
 
 
 
 
Transitional rehabilitation center in Mesa, Arizona
10%
2015
Interest Only
 
13,870

11,870

 
 
 
 
 
 
 
 
 
 
 
Second Mortgages:
 
 
 
 
 
 
 
 
Assisted living facility in Ocala, FL
13%
2014
Interest Only
 
2,500

2,500

 
 
1 assisted living facility with carrying amount less than 3% of total carrying amount of mortgages
12%
2014
 
 
 
800

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
$
68,214

 
$
13,992


NOTES TO SCHEDULE IV - MORTGAGE LOANS ON REAL ESTATE
(1) See Note 4 to Consolidated Financial Statements for more information on our mortgage loan receivables.
(2) The Company has a first mortgage receivable on 8 properties with an original amount of $26,293,000 and current carrying value of $19,037,000.  The notes on these properties are separated into individual notes per property with Note A in the aggregate original amount of $16,513,000 (carrying value $9,257,000) at 8.5% and Note B in the aggregate original amount of $9,780,000 is at 3% with all principal and interest due at maturity.  All notes on the 8 properties are cross-collateralized.
NATIONAL HEALTH INVESTORS, INC.
SCHEDULE IV - MORTGAGE LOANS ON REAL ESTATE
FOR THE YEARS ENDED DECEMBER 31, 2012, 2011 AND 2010
(in thousands)
 
 
 
December 31,
 
2012
 
2011
 
2010
Reconciliation of mortgage loans on real estate
 
 
 
 
 
Balance at beginning of period
$
78,672

 
$
75,465

 
$
94,588

Additions:
 
 
 
 
 
New mortgage loans

 
6,566

 
12,422

Interest accrued on construction loan

 
1,082

 
298

Total Additions

 
7,648

 
12,720

 
 
 
 
 
 
Deductions:
 
 
 
 
 
Settlement of mortgage note by real estate acquisition

 

 
22,936

Impairment of mortgage note
2,300

 

 

Collection of principal, less recoveries of previous write-downs
8,158

 
4,441

 
8,907

Total Deductions
10,458

 
4,441

 
31,843

 
 
 
 
 
 
Balance at end of period
$
68,214

 
$
78,672

 
$
75,465