MAYS J W INC Leases Disclosure

4. OPERATING LEASES:

 

Lessor

 

The Company leases office and retail space to tenants under operating leases in commercial buildings. The 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:

 

Schedule of revenues by lease and non-lease components
		Years Ended July 31,
		2025				2024
Base rent – fixed		$	20,441,035			$	19,762,211
Reimbursements of common area costs			740,924				771,496
Non-lease components (real estate taxes)			1,287,751				1,059,557
Rental income		$	22,469,710			$	21,593,264

		Years Ended July 31,
		2025				2024
Base rent – fixed
Company owned property		$	13,802,232			$	13,107,528
Leased property			6,638,803				6,654,683
			20,441,035				19,762,211
Reimbursements of common area costs & Non lease components (real estate taxes)
Company owned property			1,200,313				1,127,841
Leased property			828,362				703,212
			2,028,675				1,831,053
Total		$	22,469,710			$	21,593,264

Future minimum non-cancelable rental income for leases with initial or remaining terms of one year or more is as follows:

 

Schedule of future minimum non-cancelable rental income
Year Ended July 31,		Company Owned Property				Leased Property				Total
2026		$	9,532,921			$	5,083,766			$	14,616,687
2027			8,331,404				4,569,993				12,901,397
2028			7,574,026				4,524,742				12,098,768
2029			7,002,009				3,700,356				10,702,365
2030			5,205,610				2,278,442				7,484,052
After 2030			17,326,624				8,018,576				25,345,200
Total		$	54,972,594			$	28,175,875			$	83,148,469

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.

 

Sublease rental income from the Company’s real estate operations for leased real property exceeded operating lease costs as follows:

 

Schedule of rental expense
		Years Ended July 31,
		2025				2024
Sublease income		$	7,467,165			$	7,357,895
Operating lease cost			(2,997,462	)			(2,996,055	)
Excess of sublease income over lease cost		$	4,469,703			$	4,361,840

 

Schedule of additional information related to leases
		Years Ended July 31,
		2025				2024
Other information:
Operating cash flows from operating leases		$	2,167,284			$	2,150,129

 

The following is a maturity analysis of the annual undiscounted cash flows of the operating lease liabilities as of July 31, 2025:

 

Schedule of annual undiscounted cash flows of the operating lease liabilities
Year ended July 31		Operating Leases
2026		$	2,237,257
2027			2,328,731
2028			2,349,076
2029			2,370,098
2030			2,293,975
Thereafter			19,368,853
Total undiscounted cash flows			30,947,990
Less: present value discount			(6,913,321	)
Total Lease Liabilities		$	24,034,669

 

As of July 31, 2025, our operating leases had a weighted average remaining lease term of 15.20 years and a weighted average discount rate of 3.62%.