XML 18 R6.htm IDEA: XBRL DOCUMENT  v2.3.0.11
Condensed Statements of Cash Flows (Unaudited) (USD $)
6 Months Ended
Jun. 30, 2011
Jun. 30, 2010
Cash flows from operating activities:    
Net income (loss) $ (237,667) $ 91,080
Adjustments to reconcile net income (loss) to net cash provided by operating activities:    
Depreciation of building and tenant improvements 733,114 469,574
Amortization of leasing commissions 96,737 96,557
Amortization of mortgage refinancing costs 158,522 158,522
Changes in operating assets and liabilities:    
Other receivable (57,758) (103,980)
Leasing commissions paid (101,646) (85,292)
Change in accrued mortgage interest (2,392) (2,273)
Change in accrued supervisory fees, a related party (31,000) 0
Change in accrued expenses and other liabilities 172,426 0
Net cash provided by operating activities 730,336 624,188
Cash flows from investing activities:    
Purchase of building and tenant improvements (1,860,055) (718,763)
Increase (decrease) in payable to Lessee 1,961,700 (199,241)
Net cash provided by (used in) investing activities 101,645 (918,004)
Cash flows from financing activities:    
Repayment of mortgages payable (482,828) (457,024)
Financing costs 0 50
Deferred costs (185,412) 0
Distributions to Participants (360,000) (360,000)
Members' distributions held by Supervisor 0 (60,000)
Net cash used in financing activities (1,028,240) (876,974)
Net decrease in cash and cash equivalents (196,259) (1,170,790)
Cash and cash equivalents, beginning of period 1,513,152 1,953,929
Cash and cash equivalents, end of period 1,316,893 783,139
Supplemental disclosure of cash flow information:    
Cash paid for interest $ 1,138,842 $ 1,164,647