Notes Payable and Other Debt (Tables)

9 Months Ended

Sep. 30, 2024

Schedule of Notes Payable and Other Debt

Notes payable and other debt consists of the following:


(Amounts in 000’s)	September 30, 2024			December 31, 2023
Senior debt—guaranteed by HUD	$	28,360		$	28,979
Senior debt—guaranteed by USDA (1)		7,037			7,259
Senior debt—guaranteed by SBA(2)		541			557
Senior debt—bonds		5,970			6,117
Senior debt—other mortgage indebtedness		7,817			8,001
Other debt		945			889
Subtotal		50,670			51,802
Deferred financing costs		(903	)		(954	)
Unamortized discount on bonds		(109	)		(113	)
Notes payable and other debt	$	49,658		$	50,735

(1)

U.S. Department of Agriculture ("USDA")

(2)

U.S. Small Business Administration ("SBA")

The following is a detailed listing of the debt facilities that comprise each of the above categories:


(Amounts in 000’s)
Facility	Lender	Maturity	Interest Rate (1)			September 30, 2024		December 31, 2023
Senior debt - guaranteed by HUD (2)
The Pavilion Care Center	Newpoint Capital	12/01/2039	Fixed	3.97	%	$	774	$	801
Hearth and Care of Greenfield	Newpoint Capital	8/01/2050	Fixed	3.97	%		1,878		1,909
Woodland Manor	Newpoint Capital	11/01/2052	Fixed	3.97	%		4,822		4,891
Glenvue	Newpoint Capital	10/01/2044	Fixed	3.75	%		6,907		7,077
Autumn Breeze	KeyBank	01/01/2045	Fixed	3.65	%		6,007		6,154
Georgetown	Newpoint Capital	10/01/2046	Fixed	2.98	%		3,049		3,120
Sumter Valley	KeyBank	01/01/2047	Fixed	3.70	%		4,923		5,027
Total						$	28,360	$	28,979
Senior debt - guaranteed by USDA (3)
Mountain Trace (4)	Community B&T	12/24/2036	Prime + 1.75%	9.75	%	$	3,433	$	3,539
Southland	Cadence Bank, NA	07/27/2036	Prime + 1.50%	9.50	%		3,604		3,720
Total						$	7,037	$	7,259
Senior debt - guaranteed by SBA
Southland(5)	Cadence Bank, NA	07/27/2036	Prime + 2.25%	10.25	%	$	541	$	557
Total						$	541	$	557

(1)

Represents interest rates as of September 30, 2024 as adjusted for interest rate floor limitations, if applicable. The rates exclude amortization of deferred financing costs which are approximately 0.13% per annum.

(2)

For the seven SNF’s, the Company has term loans insured 100% by HUD with financial institutions. The loans are secured by, among other things, an assignment of all rents paid under any existing or future leases and rental agreements with respect to the underlying facility. The loans contain customary events of default, including fraud or material misrepresentations or material omission, the commencement of a forfeiture action or proceeding, failure to make required payments, and failure to perform or comply with certain agreements. Upon the occurrence of certain events of default, the lenders may, after receiving the prior written approval of HUD, terminate the loans and all amounts under the loans will become immediately due and payable. In connection with entering into loans, the facilities entered into a healthcare regulatory agreement and a promissory note, each containing customary terms and conditions.

(3)

For the two SNF’s, the Company has term loans with financial institutions, which are insured 70% to 80% by the USDA. The loans have an annual renewal fee for the USDA guarantee of 0.25% of the guaranteed portion. The loans have prepayment penalties of 1% through 2020, capped at 1% for the remainder of the first 10 years of the term and 0% thereafter.

(4)

Represents debt liability related to asset held for sale (see Note 5 – Assets Held for Sale).

(5)

For one SNF, commonly known as Southland, the Company has a term loan with a financial institution, which is insured 75% by the SBA.

        (Amounts in 000’s)

        Facility

        Lender

        Maturity

        Interest Rate (1)

        September 30, 2024

        December 31, 2023

        Senior debt - bonds

Eaglewood Bonds Series A

City of Springfield, Ohio

05/01/2042

Fixed

7.65

5,970

6,117

(1)

Represents cash interest rates as of September 30, 2024. The rates exclude amortization of deferred financing of approximately 0.1% per annum.


(Amounts in 000’s)
Facility	Lender	Maturity	Interest Rate (1)			September 30, 2024		December 31, 2023
Senior debt - other mortgage indebtedness
Meadowood (2)	Exchange Bank of Alabama	10/01/2026	Fixed	4.50	%	$	3,195	$	3,237
Coosa (3)	Exchange Bank of Alabama	10/10/2026	Fixed	3.95	%		4,622		4,764
Total						$	7,817	$	8,001

(1)

Represents cash interest rates as of September 30, 2024 as adjusted for interest rate floor limitations, if applicable. The rates exclude amortization of deferred financing costs of 0.34% per annum.

(2)

The Meadowood Credit Facility is secured by the Meadowood Facility and the assets of Coosa, which is guaranteed by Regional Health Properties, Inc.

(3)

The Coosa Credit Facility, guaranteed by Regional Health Properties, Inc., includes customary terms, including events of default with an associated annual 5% default interest rate, and is secured by the Coosa Facility and the assets of Meadowood. Upon the occurrence of certain events of default, the lenders may terminate the Coosa Credit Facility and the Meadowood Credit Facility, and all amounts due under both credit facilities will become immediately due and payable. The Coosa Credit Facility has prepayment penalties of 5% in the 1st year, 4% in the 2nd year and 1% thereafter.


(Amounts in 000’s)
Lender	Maturity	Interest Rate			September 30, 2024		December 31, 2023
Other debt
First Insurance Funding (1)	Various 2024	Fixed	3.19	%	$	393	$	369
Key Bank (2)	08/25/2025	Fixed	0.00	%		495		495
Marlin Capital Solutions	06/1/2027	Fixed	5.00	%		14		25
Cavalier Management	3/1/2025	Fixed	6.00	%		43		—
Total					$	945	$	889

(1)

Annual Insurance financing primarily for the Company's directors and officers insurance and professional liability for the facilities where the company is the licensed operator.

(2)

On December 30, 2022, Key Bank and the Company extended the maturity date from August 25, 2023 to August 25, 2025.

Summary of the Scheduled Maturities

The schedule below summarizes the scheduled gross maturities as of September 30, 2024 for each of the next five years and thereafter.


For the Twelve Months Ended December 31,	(Amounts in 000’s)
2024 (3 months remaining)	$	622
2025		2,464
2026		8,829
2027		1,560
2028		1,657
Thereafter		35,538
Subtotal	$	50,670
Less: unamortized discounts		(109	)
Less: deferred financing costs, net		(903	)
Total notes and other debt	$	49,658