XML 60 R49.htm IDEA: XBRL DOCUMENT v3.24.2.u1
Notes Payable and Other Debt (Details Narrative)
₪ in Thousands, $ in Thousands
1 Months Ended 6 Months Ended 9 Months Ended 12 Months Ended
Feb. 08, 2024
ILS (₪)
Aug. 25, 2023
USD ($)
Mar. 21, 2022
USD ($)
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 (₪)
Jun. 30, 2024
USD ($)
Integer
Jun. 30, 2024
USD ($)
Integer
Sep. 30, 2022
May 31, 2017
USD ($)
Dec. 31, 2024
Dec. 31, 2023
USD ($)
Integer
Sep. 30, 2023
Jun. 30, 2024
ILS (₪)
Integer
Feb. 08, 2024
USD ($)
Feb. 08, 2024
ILS (₪)
Jul. 31, 2023
USD ($)
Jul. 31, 2023
ILS (₪)
Feb. 28, 2023
ILS (₪)
Short-Term Debt [Line Items]                                                  
Number of outstanding credit related instruments | Integer                         40 40       41   40          
Proceeds from private placement of additional Series C debentures                         $ 3,093 $ 3,093       $ 2,659              
Minimum equity balance                         $ 7,438 $ 7,438       7,507              
Total increase in interest rate                                 6.00%                
Senior Debt [Member]                                                  
Short-Term Debt [Line Items]                                                  
Debt borrowing value     $ 105,000                                            
Payment terms, description     The facility provides for monthly payments of principal and interest based on a 20-year amortization with a balloon payment due in March 2027.                                            
Margin interest rate, percentage     3.50%                                            
Floor interest rate     4.00%                                            
Debt instrument, interest rate                         8.83% 8.83%           8.83%          
Debt outstanding value                         $ 97,000 $ 97,000       98,800              
Credit facility description                         (i) a covenant that the ratio of the Company’s indebtedness to its EBITDA cannot exceed 8.0 to 1, (ii) a covenant that the ratio of the Company’s net operating income to its debt service before dividend distribution is at least 1.20 to 1.00 for each fiscal quarter as measured pursuant to the terms of the loan agreement, (iii) a covenant that the ratio of the Company’s net operating income to its debt service after dividend distribution is at least 1.05 to 1.00 for each fiscal quarter as measured pursuant to the terms of the loan agreement, and (iii) a covenant that the Company’s GAAP equity is at least $20.0 million.                        
Senior Debt One [Member]                                                  
Short-Term Debt [Line Items]                                                  
Debt borrowing value   $ 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.                                              
Margin interest rate, percentage   3.50%                                              
Floor interest rate   4.00%                                              
Debt instrument, interest rate                         8.83% 8.83%           8.83%          
Debt outstanding value                         $ 66,000 $ 66,000       66,000              
Mortgage Loans [Member]                                                  
Short-Term Debt [Line Items]                                                  
Mortgage loans                         $ 266,000 $ 266,000       $ 271,000              
Mortgage interest premium rate                         0.65% 0.65%           0.65%          
Interest rate including mortgage insurance premium                         3.91% 3.91%       3.93%   3.91%          
Series A Bonds [Member]                                                  
Short-Term Debt [Line Items]                                                  
Debt instrument, interest rate         6.40%                                        
Proceeds from issuance of bonds                     $ 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%                          
Series C Bonds [Member]                                                  
Short-Term Debt [Line Items]                                                  
Debt instrument, interest rate                         5.70% 5.70%           5.70%          
Par value of private placement of additional Series C debentures             $ 11,300 ₪ 40,000 $ 64,700 ₪ 208,000     $ 58,700         $ 60,800              
Offering and issuance, costs                 $ 1,700                                
Proceeds from private placement of additional Series C debentures             $ 10,730                                   ₪ 38,100
Private placement issue price             95.25%                                   95.25%
Series C Bonds [Member] | BVI Company [Member]                                                  
Short-Term Debt [Line Items]                                                  
Fair market value of collateral                         75.00%                        
Interest increasing in additional percentage                         0.50%                        
Collateral bond description                         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 June 30, 2024, the ratio of outstanding Series C Bonds to fair value of the collateral was 50.2%.                        
Maximum issuance of debt                         $ 168,000 $ 168,000           ₪ 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%                        
Interest rate penalty                         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]                                                  
Dividend distribution percentage ratio                         80.00%                        
Maximum interest rate increase                         1.25%                        
Total increase in interest rate                         1.50%                        
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 30, 2024 [Member] | BVI Company [Member]                                                  
Short-Term Debt [Line Items]                                                  
Additional interest rate                             1.00%                    
Series C Bonds [Member] | October 1, 2022, to September 30, 2023 [Member] | BVI Company [Member]                                                  
Short-Term Debt [Line Items]                                                  
Additional interest rate                                     2.50%            
Series C Bonds [Member] | There after [Member] | BVI Company [Member]                                                  
Short-Term Debt [Line Items]                                                  
Additional interest rate                           3.00%                      
Series D Bonds [Member]                                                  
Short-Term Debt [Line Items]                                                  
Debt instrument, interest rate                         9.10% 9.10%           9.10%          
Par value of private placement of additional Series C debentures ₪ 100,000     ₪ 70,000 $ 22,900 ₪ 82,900             $ 65,700         $ 42,200              
Proceeds from private placement of additional Series C debentures                                         $ 26,700 ₪ 98,200 $ 19,200 ₪ 69,800  
Private placement issue price                                         106.30% 106.30% 99.70% 99.70%  
Issuance costs of placement         $ 600                                        
Series D Bonds [Member] | BVI Company [Member]                                                  
Short-Term Debt [Line Items]                                                  
Interest increasing in additional percentage                         0.50%                        
Maximum issuance of debt                         $ 120,000 $ 120,000           ₪ 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%                        
Interest rate penalty                         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]                                                  
Dividend distribution percentage ratio                         80.00%                        
Maximum interest rate increase                         1.25%                        
Distribution maximum percentage ratio                         1.50%                        
Series D Bonds [Member] | September 30, 2024 [Member] | BVI Company [Member]                                                  
Short-Term Debt [Line Items]                                                  
Additional interest rate                         1.00%                        
Series D Bonds [Member] | There after [Member] | BVI Company [Member]                                                  
Short-Term Debt [Line Items]                                                  
Additional interest 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%