XML 33 R4.htm IDEA: XBRL DOCUMENT v2.4.0.6
Statements of Operations (USD $)
3 Months Ended 6 Months Ended
Jun. 30, 2012
Jun. 30, 2011
Jun. 30, 2012
Jun. 30, 2011
Revenues:        
Rental income $ 783,165 $ 722,625 $ 1,556,021 $ 1,444,484
Tenant reimbursements 332,961 311,489 635,692 574,076
Total revenues 1,116,126 1,034,114 2,191,713 2,018,560
Expenses:        
Property operating costs 639,417 605,233 1,299,751 1,263,008
Asset and property management fees:        
Related-party 74,696 72,122 149,405 143,701
Other 10,714 13,684 30,216 28,563
Depreciation 212,501 191,862 423,950 383,152
Amortization 219,300 215,914 438,600 431,825
General and administrative expenses 159,949 131,642 352,994 315,024
Total expenses 1,316,577 1,230,457 2,694,916 2,565,273
Real Estate Operating Loss (200,451) (196,343) (503,203) (546,713)
Other Expense:        
Interest Expense (258,479) (455,460) (714,546) (904,644)
Loss from Continuing Operations (458,930) (651,803) (1,217,749) (1,451,357)
Discontinued Operations:        
Operating income (loss) 77,569 (134,475) 130,330 (278,715)
Gain from disposition 5,634,101 0 5,634,101 0
Income (loss) from Discontinued Operations 5,711,670 (134,475) 5,764,431 (278,715)
Net Income (Loss) $ 5,252,740 $ (786,278) $ 4,546,682 $ (1,730,072)
Net Income (Loss) per Weighted Average Share of Investor Members' Interests        
Loss from continuing operations $ (8.85) $ (12.57) $ (23.48) $ (27.99)
Income (loss) from discontinued operations $ 110.15 $ (2.59) $ 111.17 $ (5.37)
Net income (loss) per weighted-average share of members' interests $ 101.30 $ (15.16) $ 87.69 $ (33.36)
Weighted-Average Shares of Investor Members' Interests Outstanding 51,854 51,854 51,854 51,854