XML 38 R7.htm IDEA: XBRL DOCUMENT v2.4.0.6
Statements of Cash Flows (USD $)
12 Months Ended
Dec. 31, 2011
Dec. 31, 2010
Cash flows from operating activities:    
Net income $ 3,461,340 $ 4,666,313
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation of building and tenant improvements 1,502,213 1,005,398
Amortization of leasing commissions 191,639 184,664
Amortization of mortgage refinancing costs 317,045 317,042
Changes in operating assets and liabilities:    
Change in accrued mortgage interest 12,642 (4,267)
Change in accrued supervisory fees, related party (11,000) 31,000
Change in accrued expenses (101,424) 157,164
Change in due to Supervisor 153,445 0
Net cash provided by operating activities 5,525,900 6,357,314
Cash flows from investing activities:    
Purchase of building and tenant improvements (4,623,863) (940,630)
Increase in payable to Lessee (16,985) 62,456
Net cash used in investing activities (4,640,848) (1,003,086)
Cash flows from financing activities:    
Proceeds from mortgages payable 5,000,000 0
Repayment of mortgages payable (979,358) (926,822)
Change in deferred costs (811,118) (192,400)
Distributions to participants (3,282,704) (4,615,783)
Net cash used in financing activities (73,180) (5,735,005)
Net increase (decrease) in cash and cash equivalents 811,872 (380,777)
Cash and cash equivalents, beginning of year 1,513,152 1,893,929
Cash and cash equivalents, end of year 2,325,024 1,513,152
Supplemental disclosure of cash flow information:    
Cash paid for interest $ 2,264,153 $ 2,316,690