XML 62 R50.htm IDEA: XBRL DOCUMENT v3.24.1
Notes Payable and Other Debt (Details Narrative)
₪ in Thousands
1 Months Ended 9 Months Ended 12 Months Ended
Feb. 08, 2024
USD ($)
Feb. 08, 2024
ILS (₪)
Aug. 25, 2023
USD ($)
Aug. 25, 2023
Mar. 21, 2022
USD ($)
Jul. 31, 2023
ILS (₪)
Jun. 30, 2023
USD ($)
Jun. 30, 2023
ILS (₪)
Feb. 28, 2023
USD ($)
Feb. 28, 2023
ILS (₪)
Sep. 30, 2022
Jul. 31, 2021
USD ($)
Jul. 31, 2021
ILS (₪)
Nov. 30, 2015
USD ($)
Nov. 30, 2015
ILS (₪)
May 31, 2017
USD ($)
Dec. 31, 2023
USD ($)
Integer
Dec. 31, 2023
ILS (₪)
Dec. 31, 2022
USD ($)
Integer
Dec. 31, 2023
ILS (₪)
Integer
Jul. 31, 2023
USD ($)
Short-Term Debt [Line Items]                                          
Number of outstanding credit related instrument | Integer                                 41   40 41  
Credit facility description       66.0 million credit facility from a commercial bank                                  
Offering and issuance, costs                                 $ 2,659,000   $ 1,376,000    
Minimum equity balance                                 $ 7,507,000   7,786,000    
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% 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%      
Mortgage Loans [Member]                                          
Short-Term Debt [Line Items]                                          
Mortgage loans                                 $ 271,000,000   $ 276,000,000    
Debt instrument, interest rate                                 0.65%     0.65%  
Interest rate                                 3.93%   3.88% 3.93%  
Series B Bonds [Member]                                          
Short-Term Debt [Line Items]                                          
Debt instrument, interest rate                                 8.84%     8.84%  
Debt borrowing value     $ 66,000,000   $ 105,000,000                                
Downgrade of rating, description         The facility provides for monthly payments of principal based on a 20-year amortization with a balloon payment due in March 2027                                
Margin interest rate, percentage     3.50% 3.50% 3.50%                                
Floor interest rate     4.00% 4.00% 4.00%                                
Debt outstanding value                                 $ 98,800,000   $ 102,400,000    
Foreign currency loss                                     10,100,000    
Additional interest rate, percentage                                 66.00%     66.00%  
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 $20,000,000 (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 $20,000,000      
Series A Bonds [Member]                                          
Short-Term Debt [Line Items]                                          
Debt instrument, interest rate                                 6.40%     6.40%  
Proceeds from issuance of bonds                           $ 68,000,000 ₪ 265,200            
Proceeds from issuance of debt, Net of issuance costs                           $ 64,300,000 ₪ 251,200 $ 30,100,000          
Series C Bonds [Member]                                          
Short-Term Debt [Line Items]                                          
Debt instrument, interest rate                                 5.70%     5.70%  
Proceeds from issuance initial public offering                 $ 19,200,000 ₪ 40,000   $ 64,700,000 ₪ 208,000                
Offering and issuance, costs                       $ 1,700,000                  
Proceeds from issuance initial public offering                                 $ 60,800,000   $ 55,600,000    
Series C Bonds [Member] | BVI Company [Member]                                          
Short-Term Debt [Line Items]                                          
Fair market value of collateral                                 75.00% 75.00%      
Interest increasing in additional percentage                                 0.50% 0.50%      
Maximum issuance of debt                                 $ 192,000,000     ₪ 630,000  
Additional interest rate                     3.00%                    
Series C Bonds [Member] | Minimum [Member] | Stockholders Equity [Member]                                          
Short-Term Debt [Line Items]                                          
Stockholders' equity percentage                                 27.00% 27.00%      
Series C Bonds [Member] | Minimum [Member] | BVI Company [Member]                                          
Short-Term Debt [Line Items]                                          
Minimum equity balance                                 $ 230,000,000        
Stockholders' equity percentage                                 25.00% 25.00%      
Fair market value of collateral                                 75.00% 75.00%      
Series C Bonds [Member] | Minimum [Member] | BVI Company [Member] | Stockholders Equity [Member]                                          
Short-Term Debt [Line Items]                                          
Minimum equity balance                                 $ 250,000,000        
Series C Bonds [Member] | Maximum [Member] | BVI Company [Member]                                          
Short-Term Debt [Line Items]                                          
Distribution maximum percentage ratio                                 80.00% 80.00%      
Series C Bonds [Member] | Maximum [Member] | BVI Company [Member] | Stockholders Equity [Member]                                          
Short-Term Debt [Line Items]                                          
Stockholders' equity percentage                                 30.00% 30.00%      
Series C Bonds [Member] | First Four Principal Payments [Member]                                          
Short-Term Debt [Line Items]                                          
Percentage of total bond principal paid                                 6.00% 6.00%      
Series D Bonds [Member]                                          
Short-Term Debt [Line Items]                                          
Debt instrument, interest rate                                 9.10%     9.10%  
Proceeds from issuance initial public offering $ 27,200,000 ₪ 100,000       ₪ 70,000 $ 22,900,000 ₪ 82,900                          
Offering and issuance, costs             $ 600,000                           $ 19,200,000
Proceeds from issuance initial public offering                                 $ 42,200,000 ₪ 152,900      
Series D Bonds [Member] | BVI Company [Member]                                          
Short-Term Debt [Line Items]                                          
Distribution maximum percentage ratio                                 1.50% 1.50%      
Interest increasing in additional percentage                                 0.50% 0.50%      
Maximum issuance of debt                                 $ 124,000,000     ₪ 450,000  
Series D Bonds [Member] | Minimum [Member] | Stockholders Equity [Member]                                          
Short-Term Debt [Line Items]                                          
Stockholders' equity percentage                                 27.00% 27.00%      
Series D Bonds [Member] | Minimum [Member] | BVI Company [Member]                                          
Short-Term Debt [Line Items]                                          
Minimum equity balance                                 $ 230,000,000        
Stockholders' equity percentage                                 25.00% 25.00%      
Interest rate penalty                                 0.25% 0.25%      
Series D Bonds [Member] | Minimum [Member] | BVI Company [Member] | Stockholders Equity [Member]                                          
Short-Term Debt [Line Items]                                          
Minimum equity balance                                 $ 250,000,000        
Stockholders' equity percentage                                 30.00% 30.00%      
Series D Bonds [Member] | Maximum [Member] | BVI Company [Member]                                          
Short-Term Debt [Line Items]                                          
Distribution maximum percentage ratio                                 80.00% 80.00%      
Maximum interest rate increase                                 1.25% 1.25%      
Series D Bonds [Member] | First Two Principal Payments [Member]                                          
Short-Term Debt [Line Items]                                          
Percentage of total bond principal paid                                 6.00% 6.00%      
Series D Bonds [Member] | September 30, 2024 [Member] | BVI Company [Member]                                          
Short-Term Debt [Line Items]                                          
Additional interest rate                                 1.00% 1.00%      
Series D Bonds [Member] | There after [Member] | BVI Company [Member]                                          
Short-Term Debt [Line Items]                                          
Additional interest rate                                 3.00% 3.00%