XML 20 R7.htm IDEA: XBRL DOCUMENT v2.4.0.6
Condensed Statements of Cash Flows (Unaudited) (USD $)
6 Months Ended
Jun. 30, 2012
Jun. 30, 2011
Cash flows from operating activities:    
Net loss $ (419,862) $ (152,757)
Adjustments to reconcile net loss to net cash provided by (use in) operating activities:    
Depreciation of building and tenant improvements and equipment 1,397,208 1,281,725
Amortization of leasing costs 286,083 157,206
Amortization of mortgage refinancing costs 181,808 181,810
Changes in operating assets and liabilities:    
Change in other receivable (5,844)  
Change in prepaid insurance (31,617)  
Change in due to Supervisor, a related party (171,210) (43,555)
Accrued expenses (19,500)  
Change in accrued supervisory fees, to a related party (81,265) 78,000
Accrued mortgage interest (5,392) (182,524)
Net cash provided by operating activities 1,130,409 1,319,905
Cash flows from investing activities:    
Purchase of building improvements and equipment   (1,352,847)
Purchase of tenant improvements (947,932) (409,761)
Increase in payable to Lessee 0 845,925
Net cash used in investing activities (947,932) (916,683)
Cash flows from financing activities:    
Repayment of mortgages payable (1,168,067) (1,105,300)
Distributions to Participants (523,210) (523,210)
Deferred costs (2,082,115) (228,841)
Net cash used in financing activities (3,773,392) (1,857,351)
Net decrease in cash and cash equivalents (3,590,915) (1,454,129)
Cash and cash equivalents, beginning of period 10,466,377 11,555,334
Cash and cash equivalents, end of period 6,875,462 10,101,205
Supplemental disclosure of cash flow information:    
Cash paid for interest 2,557,470 2,620,237
Net cash used in investing activities excludes increase of $1,482,852 in payable to Lessee for the period ended June 30, 2012. 1,482,852  
Net cash used in financing activities excludes a decrease of $453,535 in due to Supervisor for the period ended June 30, 2012. $ 453,535