XML 27 R4.htm IDEA: XBRL DOCUMENT v2.4.0.6
Condensed Statements of Operations (USD $)
3 Months Ended 9 Months Ended
Sep. 30, 2012
Sep. 30, 2011
Sep. 30, 2012
Sep. 30, 2011
Revenue:        
Basic minimum annual rent, from a related party $ 866,936 $ 818,005 $ 2,599,408 $ 2,453,508
Advance of primary overage rent, from a related party 188,000 188,000 564,000 564,000
Secondary overage rent, from a related a party 3,558,414 4,350,339 3,558,414 4,350,339
Total rent income 4,613,350 5,356,344 6,721,822 7,367,847
Interest and dividend income 151 214 501 699
Total revenue 4,613,501 5,356,558 6,722,323 7,368,546
Expenses:        
Interest on mortgages 677,516 642,626 2,041,850 1,937,598
Supervisory services, to a related party 31,797 31,425 94,648 92,425
Additional payment for supervisory services, to a related party   284,745   284,745
Depreciation of building and tenant improvements 451,047 379,159 1,289,581 1,112,272
Amortization of leasing costs 75,083 46,247 186,150 142,985
Formation transaction expense 56,738 41,589 95,575 81,417
Professional fees, including amounts to a related party 188,824 72,395 291,827 133,227
Miscellaneous 8,366   25,534 3,000
Total expenses 1,489,371 1,498,186 4,025,165 3,787,669
Net Income $ 3,124,130 $ 3,858,372 $ 2,697,158 $ 3,580,877
Income per $5,000 participation unit, based on 720 participation units outstanding during the period $ 4,339.07 $ 5,358.85 $ 3,746.05 $ 4,973.44
Distributions per $5,000 participation unit consisted of the following:        
Income $ 250.00 $ 250.00 $ 750.00 $ 750.00
Return of capital $ 0 $ 0 $ 0 $ 0
Total distributions $ 250.00 $ 250.00 $ 750.00 $ 750.00