XML 28 R16.htm IDEA: XBRL DOCUMENT v3.6.0.2
RENTAL INCOME
12 Months Ended
Dec. 31, 2016
RENTAL INCOME  
RENTAL INCOME

NOTE 10. RENTAL INCOME

During the year ended December 31, 2016, approximately 93% 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 7% was related to commercial properties, which have minimum future annual rental income on non‑cancellable operating leases at December 31, 2016 as follows:

 

 

 

 

 

 

    

Commercial

 

 

 

Property Leases

 

2017

 

$

2,692,000

 

2018

 

 

2,467,000

 

2019

 

 

1,988,000

 

2020

 

 

1,525,000

 

2021

 

 

1,083,000

 

Thereafter

 

 

614,000

 

 

 

$

10,369,000

 

 

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 $616,000,  $683,000 and $638,000 for the years ended December 31, 2016, 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

    

 

    

 

    

Percentage of

 

 

 

rent for

 

Total square feet

 

Total number of

 

annual base rent for

 

Through December 31,

 

expiring leases

 

for expiring leases

 

leases expiring

 

expiring leases

 

2017

 

$

298,019

 

13,430

 

10

 

10

%

2018

 

 

333,911

 

9,557

 

7

 

11

%

2019

 

 

699,908

 

24,688

 

12

 

24

%

2020

 

 

191,771

 

4,739

 

6

 

6

%

2021

 

 

829,156

 

40,323

 

6

 

29

%

2022

 

 

370,044

 

8,677

 

3

 

12

%

2023

 

 

157,443

 

4,771

 

1

 

5

%

2024

 

 

94,184

 

1,858

 

1

 

3

%

2025

 

 

 —

 

 —

 

 —

 

 —

%

2026

 

 

 —

 

 —

 

 —

 

 —

%

Totals

 

$

2,974,436

 

108,043

 

46

 

100

%

 

Rents receivable are net of an allowance for doubtful accounts of approximately $523,000 and $373,000 at December 31, 2016 and 2015. Included in rents receivable at December 31, 2016 is approximately $113,000 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 December 31, 2016 also includes approximately $138,000 representing the deferral of rental concession primarily related to the residential properties.

For the year ended December 31, 2016 rent at the commercial properties includes approximately $2,000, of amortization of deferred rents arising from the fair values assigned to in‑place leases upon the purchase of Cypress Street in Brookline, Massachusetts.