XML 26 R16.htm IDEA: XBRL DOCUMENT v3.10.0.1
RENTAL INCOME
6 Months Ended
Jun. 30, 2018
RENTAL INCOME  
RENTAL INCOME

NOTE 10. RENTAL INCOME

 

During the six months ended June 30, 2018, 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 June 30, 2018 as follows:

 

 

 

 

 

 

 

    

Commercial

 

 

 

Property Leases

 

2019

 

$

2,720,000

 

2020

 

 

2,251,000

 

2021

 

 

2,071,000

 

2022

 

 

1,164,000

 

2023

 

 

737,000

 

Thereafter

 

 

977,000

 

 

 

$

9,920,000

 

 

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 $449,000 and $319,000 for the six months ended June 30, 2018 and 2017 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 June 30,

 

expiring leases

 

for expiring leases

 

leases expiring

 

expiring leases

 

2019

 

$

303,325

 

13,980

 

12

 

10

%

2020

 

 

500,471

 

17,383

 

 9

 

17

%

2021

 

 

686,602

 

27,388

 

 8

 

23

%

2022

 

 

579,290

 

23,267

 

 6

 

19

%

2023

 

 

397,553

 

10,507

 

 6

 

13

%

2024

 

 

379,671

 

11,668

 

 4

 

13

%

2025

 

 

 —

 

 —

 

 —

 

 —

%

2026

 

 

 —

 

 —

 

 —

 

 —

%

2027

 

 

 —

 

 —

 

 —

 

 —

%

2028

 

 

 —

 

 —

 

 —

 

 —

%

2029

 

 

142,450

 

3,850

 

 1

 

 5

%

Totals

 

$

2,989,362

 

108,043

 

46

 

100

%

 

Rents receivable are net of an allowance for doubtful accounts of approximately $481,000 and $644,000 at June 30, 2018 and December 31, 2017. Included in rents receivable at June 30, 2018 is approximately $115,000 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 at 62 Boylston Street in Boston, Massachusetts.

 

Rents receivable at June 30, 2018 also includes approximately $94,000 representing the deferral of rental concession primarily related to the residential properties.