XML 38 R7.htm IDEA: XBRL DOCUMENT v2.4.0.6
STATEMENTS OF CASH FLOWS (USD $)
12 Months Ended
Dec. 31, 2012
Dec. 31, 2011
Cash flows from operating activities:    
Net income $ 1,967,456 $ 3,287,105
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation of building and tenant improvements 1,827,010 1,502,213
Amortization of leasing commissions 256,431 191,639
Amortization of mortgage refinancing costs 317,045 317,045
Leasing commissions paid (861,730)  
Changes in operating assets and liabilities:    
Change in other assets (45,956)  
Change in accrued mortgage interest 29,449 12,642
Change in accrued supervisory fees, related party (20,000) (11,000)
Change in accrued expenses (31,447) (101,424)
Change in due to Supervisor 80,610 153,445
Net cash provided by operating activities 3,518,868 5,351,665
Cash flows from investing activities:    
Purchase of building and tenant improvements (7,343,255) (4,640,848)
Net cash used in investing activities (7,343,255) (4,640,848)
Cash flows from financing activities:    
Proceeds from mortgages payable 9,000,000 5,000,000
Repayment of mortgages payable (1,034,885) (979,358)
Change in deferred costs (575,147) (636,883)
Distributions to participants (2,570,006) (3,282,704)
Net cash provided by financing activities 4,819,962 101,055
Net increase in cash and cash equivalents 995,575 811,872
Cash and cash equivalents, beginning of year 2,325,024 1,513,152
Cash and cash equivalents, end of year 3,320,599 2,325,024
Supplemental disclosure of cash flow information-    
Cash paid for interest 2,437,240 2,264,153
Non-cash investing and financing activities:    
Purchases of buildings and tenant improvements included in Payable to Lessee, a related party 3,322,181 3,576,129
Deferred costs included in Due to Supervisor $ 422,031 $ 34,853