XML 59 R49.htm IDEA: XBRL DOCUMENT v3.23.3
Notes Payable and Other Debt (Details Narrative)
₪ in Thousands, $ in Thousands
1 Months Ended 9 Months Ended
Sep. 30, 2023
USD ($)
Integer
Aug. 25, 2023
USD ($)
Dec. 31, 2022
USD ($)
Integer
Mar. 21, 2022
USD ($)
Jul. 31, 2023
ILS (₪)
Jun. 30, 2023
USD ($)
Jun. 30, 2023
ILS (₪)
Feb. 28, 2023
USD ($)
Feb. 28, 2023
ILS (₪)
Jul. 31, 2021
USD ($)
Jul. 31, 2021
ILS (₪)
Nov. 30, 2015
USD ($)
Nov. 30, 2015
ILS (₪)
Sep. 30, 2023
USD ($)
Integer
Sep. 30, 2022
USD ($)
May 31, 2017
USD ($)
Sep. 30, 2023
ILS (₪)
Integer
Jul. 31, 2023
USD ($)
Jul. 31, 2023
ILS (₪)
Feb. 28, 2023
ILS (₪)
Short-Term Debt [Line Items]                                        
Number of outstanding credit related instrument | Integer 42   40                     42     42      
Proceeds from private placement of additional Series C debentures $ 3,266   $ 1,376                     $ 3,266            
Minimum equity balance $ 8,357   7,786                     $ 8,357            
BVI Company [Member]                                        
Short-Term Debt [Line Items]                                        
Credit facility of market fair value collateral                           Under the terms of the indenture for the Series C Bonds, the BVI Company can take out properties from the collateral (in case of HUD refinancing) or to add properties and increase the Series C Bonds as long as the ratio of outstanding amount of the Series C Bonds to fair market value of the collateral is not more than 65%. In addition, starting from July 1, 2023, if the fair market value of the collateral is below 55%, the BVI Company can request to release collateral so the fair market value will increase to 55%. As of September 30, 2023, the ratio of outstanding Series C Bonds to fair value of the collateral was 51.7%.            
Senior Debt [Member]                                        
Short-Term Debt [Line Items]                                        
Debt borrowing value at inception       $ 105,000                                
Payment terms, description       The facility provides for monthly payments of principal based on a 20-year amortization with a balloon payment due in March 2027.                                
Debt instrument margin rate       3.50%                                
Floor interest rate       4.00%                                
Debt instrument, interest rate 8.83%                         8.83%     8.83%      
Debt outstanding value $ 99,710   102,390                     $ 99,710            
Foreign currency transaction loss                             $ 10,100          
Covenant description                           20.0            
Senior Debt One [Member]                                        
Short-Term Debt [Line Items]                                        
Debt borrowing value at inception   $ 66,000                                    
Payment terms, description   The facility is an interest only facility for the first 12 months and provides for monthly payments of principal based on a 20-year amortization starting in the second year with a balloon payment due in August 2028.                                    
Debt instrument margin rate   3.50%                                    
Floor interest rate   4.00%                                    
Debt instrument, interest rate 8.83%                         8.83%     8.83%      
Debt outstanding value $ 66,000                         $ 66,000            
Mortgage Loans [Member]                                        
Short-Term Debt [Line Items]                                        
Mortgage loans $ 273,000   $ 276,000                     $ 273,000            
Mortgage interest premium rate 0.65%                         0.65%     0.65%      
Interest rate including mortgage insurance premium 3.91%   3.88%                     3.91%     3.91%      
Series A Bonds [Member]                                        
Short-Term Debt [Line Items]                                        
Debt instrument, interest rate 6.40%                         6.40%     6.40%      
Proceeds from issuance of bonds $ 9,300   $ 21,500                 $ 68,000 ₪ 265,200              
Proceeds from issuance of debt, Net of issuance costs                       $ 64,300 ₪ 251,200     $ 30,100        
Weighted interest rate, debt 7.40%                         7.40%     7.40%      
Series C Bonds [Member]                                        
Short-Term Debt [Line Items]                                        
Debt instrument, interest rate 5.70%                         5.70%     5.70%      
Proceeds from issuance initial public offering $ 57,700   $ 55,600         $ 11,300 ₪ 40,000 $ 64,700 ₪ 208,000                  
Proceeds from private placement of additional Series C debentures               $ 10,730   $ 1,700                   ₪ 38,100
Private placement issue price               95.25%                       95.25%
Series C Bonds [Member] | BVI Company [Member]                                        
Short-Term Debt [Line Items]                                        
Distribution maximum percentage ratio                           1.50%            
Fair market value of collateral                           75.00%            
Interest increasing in additional percentage                           0.50%            
Maximum issuance of debt 165,000                         $ 165,000     ₪ 630,000      
Series C Bonds [Member] | Minimum [Member] | Stockholders Equity [Member]                                        
Short-Term Debt [Line Items]                                        
Stockholders' equity percentage                           27.00%            
Series C Bonds [Member] | Minimum [Member] | BVI Company [Member]                                        
Short-Term Debt [Line Items]                                        
Minimum equity balance 230,000                         $ 230,000            
Stockholders' equity percentage                           25.00%            
Fair market value of collateral                           75.00%            
Distribution maximum percentage ratio                           0.25%            
Series C Bonds [Member] | Minimum [Member] | BVI Company [Member] | Stockholders Equity [Member]                                        
Short-Term Debt [Line Items]                                        
Minimum equity balance $ 250,000                         $ 250,000            
Series C Bonds [Member] | Maximum [Member] | BVI Company [Member]                                        
Short-Term Debt [Line Items]                                        
Distribution maximum percentage ratio                           80.00%            
Maximum interest rate increase                           1.25%            
Series C Bonds [Member] | Maximum [Member] | BVI Company [Member] | Stockholders Equity [Member]                                        
Short-Term Debt [Line Items]                                        
Stockholders' equity percentage                           30.00%            
Series C Bonds [Member] | First Four Principal Payments [Member]                                        
Short-Term Debt [Line Items]                                        
Percentage of total bond principal paid                           6.00%            
Series C Bonds [Member] | September 2023 [Member] | BVI Company [Member]                                        
Short-Term Debt [Line Items]                                        
Prepayment additional rate                           1.00%            
Series C Bonds [Member] | October One Twenty Twenty Two To September Thirty Tewnty Twenty Three [Member] | BVI Company [Member]                                        
Short-Term Debt [Line Items]                                        
Prepayment additional rate                           2.50%            
Series C Bonds [Member] | There after [Member] | BVI Company [Member]                                        
Short-Term Debt [Line Items]                                        
Prepayment additional rate                           3.00%            
Series D Bonds [Member]                                        
Short-Term Debt [Line Items]                                        
Debt instrument, interest rate 9.10%                         9.10%     9.10%      
Proceeds from issuance initial public offering $ 40,000       ₪ 70,000 $ 22,900 ₪ 82,900                          
Proceeds from private placement of additional Series C debentures           $ 600                       $ 19,200 ₪ 69,800  
Private placement issue price                                   99.70% 99.70%  
Series D Bonds [Member] | BVI Company [Member]                                        
Short-Term Debt [Line Items]                                        
Distribution maximum percentage ratio                           1.50%            
Interest increasing in additional percentage                           0.50%            
Maximum issuance of debt 118,000                         $ 118,000     ₪ 450,000      
Series D Bonds [Member] | Minimum [Member] | Stockholders Equity [Member]                                        
Short-Term Debt [Line Items]                                        
Stockholders' equity percentage                           27.00%            
Series D Bonds [Member] | Minimum [Member] | BVI Company [Member]                                        
Short-Term Debt [Line Items]                                        
Minimum equity balance 230,000                         $ 230,000            
Stockholders' equity percentage                           25.00%            
Distribution maximum percentage ratio                           0.25%            
Series D Bonds [Member] | Minimum [Member] | BVI Company [Member] | Stockholders Equity [Member]                                        
Short-Term Debt [Line Items]                                        
Minimum equity balance $ 250,000                         $ 250,000            
Stockholders' equity percentage                           30.00%            
Series D Bonds [Member] | Maximum [Member] | BVI Company [Member]                                        
Short-Term Debt [Line Items]                                        
Distribution maximum percentage ratio                           80.00%            
Maximum interest rate increase                           1.25%            
Series D Bonds [Member] | There after [Member] | BVI Company [Member]                                        
Short-Term Debt [Line Items]                                        
Prepayment additional rate                           3.00%            
Series D Bonds [Member] | First Two Principal Payments [Member]                                        
Short-Term Debt [Line Items]                                        
Percentage of total bond principal paid                           6.00%            
Series D Bonds [Member] | September 30, 2024 [Member] | BVI Company [Member]                                        
Short-Term Debt [Line Items]                                        
Prepayment additional rate                           1.00%