XML 17 R4.htm IDEA: XBRL DOCUMENT v2.4.0.8
Condensed Statements of Operations (USD $)
3 Months Ended 6 Months Ended
Jun. 30, 2013
Jun. 30, 2012
Jun. 30, 2013
Jun. 30, 2012
Revenue:        
Basic rent income, from a related party $ 1,879,844 $ 1,868,604 $ 3,748,612 $ 3,737,200
Advance of additional rent income, from a related party 263,450 263,450 526,900 526,900
Total rent income 2,143,294 2,132,054 4,275,512 4,264,100
Dividend and other income 140 195 367 418
Total revenue 2,143,434 2,132,249 4,275,879 4,264,518
Expenses:        
Interest on mortgages 1,364,014 1,362,892 2,701,905 2,733,888
Supervisory services to a related party 49,134 48,478 98,269 96,956
Depreciation of building and tenant improvements and equipment 1,010,357 743,812 1,817,854 1,397,208
Amortization of leasing costs 154,079 208,150 274,935 286,083
Formation transaction expenses 132,363 56,229 333,598 82,822
Professional fees, including amounts to a related party 345,470 68,677 713,070 154,358
Other 23,866 15,887 40,841 15,887
Total expenses 3,079,283 2,504,125 5,980,472 4,767,202
Net loss $ (935,849) $ (371,876) $ (1,704,593) $ (502,684)
Loss per $10,000 participation unit, based on 700 participation units outstanding during each period $ (1,336.93) $ (531.25) $ (2,435.13) $ (718.12)
Distributions per $10,000 participation unit consisted of the following:        
Income            
Return of capital $ 373.72 $ 373.72 $ 747.44 $ 747.44
Total distributions $ 373.72 $ 373.72 $ 747.44 $ 747.44