Operating Leases | 6. Operating Leases: Lessor The Company leases office and retail space to tenants under operating leases in commercial buildings. Most rental terms range from approximately 5 to 49 years. The leases provide for the payment of fixed base rent payable monthly in advance as well as reimbursements of real estate taxes and common area costs. The Company has elected to account for lease revenues and the reimbursements of common area costs as a single component included as rental income in our consolidated statements of operations. The following table disaggregates the Company's revenues by lease and non-lease components: Three Months Ended Six Months Ended 2023 2022 2023 2022 Base rent - fixed $ 5,332,288 $ 4,907,556 $ 10,662,829 $ 9,583,388 Reimbursements of common area costs 225,960 182,843 403,325 343,160 Non-lease components (real estate taxes) 279,571 237,950 541,399 481,348 Rental income $ 5,837,819 $ 5,328,349 $ 11,607,553 $ 10,407,896 Future minimum non-cancelable rental income for leases with initial or remaining terms of one year or more is as follows: As of January 31, 2023 Fiscal Year Company Leased Total For the remainder of 2023 $ 6,152,664 $ 2,843,867 $ 8,996,531 2024 8,523,663 3,244,623 11,768,286 2025 7,994,095 2,666,307 10,660,402 2026 7,145,049 2,531,824 9,676,873 2027 6,434,120 2,389,039 8,823,159 2028 5,621,083 2,343,264 7,964,347 After 2028 25,011,079 2,999,243 28,010,322 Total $ 66,881,753 $ 19,018,167 $ 85,899,920 Lessee The Company’s real estate operations include leased properties under long-term, non-cancelable operating lease agreements. The leases expire at various dates through 2073, including options to extend or terminate the lease when it is reasonably certain the Company will exercise that option. Certain leases provide for increases in future minimum annual rental payments as defined in the lease agreements. In July 2022, the Company entered into lease agreements with its landlord for two of its properties as follows: (1) Jamaica Avenue at 169th Street, Jamaica, New York - Giving the Company four five-year option periods to extend its lease beyond the current expiration date of May 31, 2030 for a total of twenty years through May 31, 2050. As of January 31, 2023, it is not reasonably certain such options to extend the lease will be exercised by the Company. (2) 504-506 Fulton Street, Brooklyn, New York – Modification of the lease agreement to increase monthly lease payments from $30,188 per month to $34,716 per month commencing on May 1, 2026 through April 30, 2031. The landlord is Weinstein Enterprises, Inc., an affiliated company principally owned by the Chairman of the Board of Directors who also principally owns the Company. The effect of the lease modification for 504-506 Fulton Street, Brooklyn, NY on the measurement of operating lease right-of-use assets, liabilities and rent expense follows: Increase From July 2022 Modification Operating Operating Monthly Increase resulting from July 2022 lease modification $ 94,412 $ 94,412 $ 2,563 Operating lease costs for leased real property was exceeded by sublease rental income from the Company’s real estate operations as follows: Three Months Ended Six Months Ended 2023 2022 2023 2022 Sublease income $ 1,851,181 $ 1,810,962 $ 3,690,256 $ 3,597,138 Operating lease cost (840,400 ) (832,709 ) (1,680,800 ) (1,665,420 ) Excess of sublease income over lease cost $ 1,010,781 $ 978,253 $ 2,009,456 $ 1,931,718 Three Months Ended Six Months Ended Other information: 2023 2022 2023 2022 Operating cash flows from operating leases $ 532,181 $ 528,073 $ 1,063,469 $ 1,055,287 The following is a maturity analysis of the annual undiscounted cash flows of the operating lease liabilities as of January 31, 2023: Period Ended Operating January 31, 2024 $ 2,141,424 January 31, 2025 2,158,823 January 31, 2026 2,181,170 January 31, 2027 2,303,496 January 31, 2028 2,338,782 Thereafter 22,086,182 Total undiscounted cash flows 33,209,877 Less: present value discount (7,284,864 ) Total Lease Liabilities $ 25,925,013 As of January 31, 2023, our operating leases had a weighted average remaining lease term of 16.36 years and a weighted average discount rate of 2.95%. |