XML 21 R7.htm IDEA: XBRL DOCUMENT v2.4.0.6
Condensed Statements of Cash Flows (USD $)
9 Months Ended
Sep. 30, 2012
Sep. 30, 2011
Cash flows from operating activities:    
Net income $ 4,560,777 $ 2,624,363
Adjustments to reconcile net income to net cash provided by (used in) operating activities:    
Depreciation of building and tenant improvements and equipment 2,183,423 1,912,741
Amortization of leasing costs 414,782 230,618
Amortization of mortgage refinancing costs 272,713 272,713
Changes in operating assets and liabilities:    
Change in other receivable (8,869)  
Further additional rent due from Lessee (5,706,265) (3,085,983)
Change in prepaid insurance (21,632)  
Leasing costs paid (2,240,044)  
Change in due to Supervisor, a related party 17,026 (43,555)
Accrued expenses (46,115) 572,628
Change in accrued supervisory fees, to a related party (81,265) 118,633
Accrued mortgage interest (8,143) (7,701)
Net cash provided by (used in) operating activities (663,612) 2,594,457
Cash flows from investing activities:    
Purchase of building improvements and equipment   (2,192,484)
Purchase of tenant improvements (1,619,754) (195,101)
Increase in payable to Lessee   1,471,139
Net cash used in investing activities (1,619,754) (916,446)
Cash flows from financing activities:    
Repayment of mortgages payable (1,764,314) (1,669,501)
Distributions to Participants (784,815) (784,815)
Deferred costs (2,333,513) (702,424)
Net cash used in financing activities (4,882,642) (3,156,740)
Net decrease in cash and cash equivalents (7,166,008) (1,478,729)
Cash and cash equivalents, beginning of period 10,466,377 11,555,334
Cash and cash equivalents, end of period 3,300,369 10,076,605
Supplemental disclosure of cash flow information:    
Cash paid for interest 3,823,992 3,918,805
Net cash used in investing activities excludes an increase of $2,848,604 in payable to Lessee for the period ended September 30, 2012 for the purchase of Building improvements and equipment and Tenant improvements. 2,848,604  
Net cash used in financing activities includes a decrease of $1,021,747 in due to Supervisor accrued for the nine month ended September 30, 2012 for deferred costs. $ 1,021,747