XML 54 R16.htm IDEA: XBRL DOCUMENT v3.2.0.727
RENTAL INCOME
6 Months Ended
Jun. 30, 2015
RENTAL INCOME  
RENTAL INCOME

NOTE 10. RENTAL INCOME

 

During the six months ended June 30, 2015, approximately 92% of rental income was related to residential apartments and condominium units with leases of one year or less. The majority of these leases expire in June, July and August. Approximately 8% was related to commercial properties, which have minimum future annual rental income on non-cancellable operating leases at June 30, 2015 as follows:

 

 

 

Commercial
Property Leases

 

2016

 

$

2,639,000 

 

2017

 

1,877,000 

 

2018

 

1,444,000 

 

2019

 

1,062,000 

 

2020

 

475,000 

 

Thereafter

 

603,000 

 

 

 

 

 

 

 

$

8,100,000 

 

 

 

 

 

 

 

The aggregate minimum future rental income does not include contingent rentals that may be received under various leases in connection with common area charges and real estate taxes. Aggregate contingent rentals from continuing operations were approximately $345,000 and $315,000 for the six months ended June 30, 2015 and 2014 respectively. Staples and Trader Joes, tenants at Staples Plaza, are approximately 30% of the total commercial rental income.

 

The following information is provided for commercial leases:

 

 

 

Annual base rent
for expiring leases

 

Total square feet
for expiring leases

 

Total number
of leases expiring

 

Percentage of
annual base rent for
expiring leases

 

Through June 30,

 

 

 

 

 

 

 

 

 

2016

 

$

864,371 

 

38,641 

 

11 

 

29 

%

2017

 

525,725 

 

18,157 

 

 

18 

%

2018

 

408,902 

 

13,175 

 

 

14 

%

2019

 

211,965 

 

6,626 

 

 

%

2020

 

753,497 

 

24,873 

 

10 

 

25 

%

2021

 

64,800 

 

1,800 

 

 

%

2022

 

 

 

 

%

2023

 

 

 

 

%

2024

 

157,443 

 

4,771 

 

 

%

2025

 

 

 

 

%

 

 

 

 

 

 

 

 

 

 

Totals

 

$

2,986,703 

 

108,043 

 

44 

 

100 

%

 

 

 

 

 

 

 

 

 

 

 

 

Rents receivable are net of an allowance for doubtful accounts of approximately $452,000 and $366,000 at June 30, 2015 and December 31, 2014. Included in rents receivable at June 30, 2015 is approximately $168,000 resulting from recognizing rental income from non-cancelable commercial leases with future rental increases on a straight-line basis. The majority of this amount is for long-term leases with Staples and Trader Joe’s at Staples Plaza in Framingham, Massachusetts.

 

Rents receivable at June 30, 2015 also includes approximately $109,000 representing the deferral of rental concession primarily related to the residential properties.

 

For the six months ended June 30, 2015 rent at the commercial properties includes approximately $1,100 of amortization of deferred rents arising from the fair values assigned to in-place leases upon the purchase of Cypress Street in Brookline, Massachusetts.