XML 54 R16.htm IDEA: XBRL DOCUMENT v3.3.0.814
RENTAL INCOME
9 Months Ended
Sep. 30, 2015
RENTAL INCOME  
RENTAL INCOME

NOTE 10. RENTAL INCOME

 

During the nine months ended September 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 September 30, 2015 as follows:

 

 

 

 

 

 

 

    

Commercial

 

 

 

Property Leases

 

2016

 

$

2,811,000

 

2017

 

 

2,285,000

 

2018

 

 

2,003,000

 

2019

 

 

1,574,000

 

2020

 

 

936,000

 

Thereafter

 

 

997,000

 

 

 

$

10,606,000

 

 

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 $521,000 and $532,000 for the nine months ended September 30, 2015 and 2014 respectively. Staples and Trader Joes, tenants at Staples Plaza, are approximately 27% of the total commercial rental income.

 

The following information is provided for commercial leases:

 

 

 

 

 

 

 

 

 

 

 

 

 

    

Annual base

    

 

    

 

    

Percentage of

 

 

 

rent for

 

Total square feet

 

Total number of

 

annual base rent for

 

Throguh September 30,

 

expiring leases

 

for expiring leases

 

leases expiring

 

expiring leases

 

2016

 

$

123,679

 

6,646

 

8

 

4

%

2017

 

 

576,040

 

20,023

 

9

 

20

%

2018

 

 

402,653

 

12,357

 

8

 

14

%

2019

 

 

650,019

 

23,321

 

10

 

22

%

2020

 

 

335,312

 

9,651

 

5

 

12

%

2021

 

 

647,765

 

31,274

 

3

 

23

%

2022

 

 

 —

 

 —

 

 —

 

 —

%

2023

 

 

 

 

 —

 

 —

 

 —

%

2024

 

 

157,443

 

4,771

 

1

 

5

%

2025

 

 

 

 

 —

 

 —

 

 —

%

Totals

 

$

2,892,911

 

108,043

 

44

 

100

%

 

Rents receivable are net of an allowance for doubtful accounts of approximately $524,000 and $366,000 at September 30, 2015 and December 31, 2014. Included in rents receivable at September 30, 2015 is approximately $157,000 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 September 30, 2015 also includes approximately $111,000 representing the deferral of rental concession primarily related to the residential properties.

 

For the nine months ended September 30, 2015 rent at the commercial properties includes approximately $1,600 of amortization of deferred rents arising from the fair values assigned to in-place leases upon the purchase of Cypress Street in Brookline, Massachusetts.