Document And Entity Information
Document And Entity Information - shares | 6 Months Ended | |
Jun. 30, 2022 | Jul. 31, 2022 | |
Document Information Line Items | ||
Entity Registrant Name | AEI INCOME & GROWTH FUND 25 LLC | |
Document Type | 10-Q | |
Current Fiscal Year End Date | --12-31 | |
Entity Common Stock, Shares Outstanding | 38,961.72 | |
Amendment Flag | false | |
Entity Central Index Key | 0001185198 | |
Entity Current Reporting Status | Yes | |
Entity Filer Category | Non-accelerated Filer | |
Document Period End Date | Jun. 30, 2022 | |
Document Fiscal Year Focus | 2022 | |
Document Fiscal Period Focus | Q2 | |
Entity Small Business | true | |
Entity Emerging Growth Company | false | |
Entity Shell Company | false | |
Document Quarterly Report | true | |
Entity File Number | 000-50609 | |
Entity Incorporation, State or Country Code | DE | |
Entity Tax Identification Number | 75-3074973 | |
Entity Address, Address Line One | 30 East 7th Street, Suite 1300 | |
Entity Address, City or Town | St. Paul | |
Entity Address, State or Province | MN | |
Entity Address, Postal Zip Code | 55101 | |
City Area Code | 651 | |
Local Phone Number | 227-7333 | |
Entity Information, Former Legal or Registered Name | Not Applicable | |
No Trading Symbol Flag | true | |
Security Exchange Name | NONE | |
Title of 12(g) Security | Limited Liability Company Units | |
Entity Interactive Data Current | Yes | |
Document Transition Report | false |
Balance Sheet
Balance Sheet - USD ($) | Jun. 30, 2022 | Dec. 31, 2021 |
Current Assets: | ||
Cash | $ 2,697,614 | $ 656,658 |
Rent Receivable | 0 | 11,227 |
Total Current Assets | 2,697,614 | 667,885 |
Real Estate Investments: | ||
Land | 6,488,377 | 7,103,977 |
Buildings | 17,475,760 | 18,874,469 |
Acquired Intangible Lease Assets | 2,411,423 | 2,712,159 |
Real Estate Held for Investment, at cost | 26,375,560 | 28,690,605 |
Accumulated Depreciation and Amortization | (9,545,612) | (9,941,100) |
Real Estate Held for Investment, Net | 16,829,948 | 18,749,505 |
Total Assets | 19,527,562 | 19,417,390 |
Current Liabilities: | ||
Payable to AEI Fund Management, Inc. | 105,087 | 95,381 |
Distributions Payable | 286,182 | 286,181 |
Unearned Rent | 22,006 | 35,425 |
Total Current Liabilities | 413,275 | 416,987 |
Long-Term Liabilities: | ||
Acquired Below-Market Lease Intangibles, Net | 0 | 5,629 |
Members’ Equity (Deficit): | ||
Managing Members | 4,865 | (29,966) |
Limited Members – 50,000 Units authorized; 38,961.72 Units issued and outstanding as of 6/30/2022 and 12/31/2021 | 19,109,422 | 19,024,740 |
Total Members’ Equity | 19,114,287 | 18,994,774 |
Total Liabilities and Members’ Equity | $ 19,527,562 | $ 19,417,390 |
Balance Sheet (Parentheticals)
Balance Sheet (Parentheticals) - Limited Partner [Member] - shares | Jun. 30, 2022 | Dec. 31, 2021 |
Limited Members, units authorized | 50,000 | 50,000 |
Limited Members, units issued | 38,961.72 | 38,961.72 |
Limited Members, units outstanding | 38,961.72 | 38,961.72 |
Statement of Operations
Statement of Operations - USD ($) | 3 Months Ended | 6 Months Ended | ||
Jun. 30, 2022 | Jun. 30, 2021 | Jun. 30, 2022 | Jun. 30, 2021 | |
Income Statement [Abstract] | ||||
Rental Income | $ 416,668 | $ 435,184 | $ 852,034 | $ 870,033 |
Expenses: | ||||
LLC Administration – Affiliates | 68,260 | 56,634 | 138,669 | 118,150 |
LLC Administration and Property Management – Unrelated Parties | 59,483 | 59,297 | 111,112 | 108,034 |
Depreciation and Amortization | 211,279 | 228,388 | 439,672 | 456,776 |
Total Expenses | 339,022 | 344,319 | 689,453 | 682,960 |
Operating Income | 77,646 | 90,865 | 162,581 | 187,073 |
Other Income: | ||||
Gain on Sale of Real Estate | 528,892 | 0 | 528,892 | 0 |
Interest Income | 258 | 106 | 403 | 221 |
Total Other Income | 529,150 | 106 | 529,295 | 221 |
Net Income | 606,796 | 90,971 | 691,876 | 187,294 |
Net Income Allocated: | ||||
Managing Members | 49,451 | 2,729 | 52,003 | 5,619 |
Limited Members | 557,345 | 88,242 | 639,873 | 181,675 |
Net Income | $ 606,796 | $ 90,971 | $ 691,876 | $ 187,294 |
Net Income per LLC Unit (in Dollars per share) | $ 14.3 | $ 2.26 | $ 16.42 | $ 4.66 |
Weighted Average Units Outstanding – Basic and Diluted (in Shares) | 38,962 | 38,962 | 38,962 | 38,962 |
Statement of Cash Flows
Statement of Cash Flows - USD ($) | 3 Months Ended | 6 Months Ended | ||
Jun. 30, 2022 | Jun. 30, 2021 | Jun. 30, 2022 | Jun. 30, 2021 | |
Cash Flows from Operating Activities: | ||||
Net Income (Loss) | $ 606,796 | $ 90,971 | $ 691,876 | $ 187,294 |
Adjustments to Reconcile Net Income To Net Cash Provided by Operating Activities: | ||||
Depreciation and Amortization | 483,134 | 499,108 | ||
Gain on Sale of Real Estate | (528,892) | 0 | (528,892) | 0 |
(Increase) Decrease in Rent Receivable | 11,227 | 56,135 | ||
Increase (Decrease) in Payable to AEI Fund Management, Inc. | 9,706 | 22,378 | ||
Increase (Decrease) in Unearned Rent | (13,419) | (28,256) | ||
Total Adjustments | (38,244) | 549,365 | ||
Net Cash Provided By (Used For) Operating Activities | 653,632 | 736,659 | ||
Cash Flows from Investing Activities: | ||||
Proceeds from Sale of Real Estate | 1,959,687 | 0 | ||
Cash Flows from Financing Activities: | ||||
Distributions Paid to Members | (572,363) | (832,789) | ||
Net Increase (Decrease) in Cash | 2,040,956 | (96,130) | ||
Cash, beginning of period | 656,658 | 703,002 | ||
Cash, end of period | $ 2,697,614 | $ 606,872 | $ 2,697,614 | $ 606,872 |
Statement of Changes in Members
Statement of Changes in Members' Equity - USD ($) | General Partner [Member] | Limited Partner [Member] | Total |
Balance at Dec. 31, 2020 | $ 384 | $ 20,006,034 | $ 20,006,418 |
Balance (in Shares) at Dec. 31, 2020 | 38,961.72 | ||
Distributions Declared | (12,492) | $ (403,903) | (416,395) |
Net Income | 2,890 | 93,433 | 96,323 |
Balance at Mar. 31, 2021 | (9,218) | $ 19,695,564 | 19,686,346 |
Balance (in Shares) at Mar. 31, 2021 | 38,961.72 | ||
Balance at Dec. 31, 2020 | 384 | $ 20,006,034 | 20,006,418 |
Balance (in Shares) at Dec. 31, 2020 | 38,961.72 | ||
Distributions Declared | (24,983) | $ (807,806) | (832,789) |
Net Income | 187,294 | ||
Balance at Jun. 30, 2021 | (18,980) | $ 19,379,903 | 19,360,923 |
Balance (in Shares) at Jun. 30, 2021 | 38,961.72 | ||
Balance at Mar. 31, 2021 | (9,218) | $ 19,695,564 | 19,686,346 |
Balance (in Shares) at Mar. 31, 2021 | 38,961.72 | ||
Distributions Declared | (12,491) | $ (403,903) | (416,394) |
Net Income | 2,729 | 88,242 | 90,971 |
Balance at Jun. 30, 2021 | (18,980) | $ 19,379,903 | 19,360,923 |
Balance (in Shares) at Jun. 30, 2021 | 38,961.72 | ||
Balance at Dec. 31, 2021 | (29,966) | $ 19,024,740 | 18,994,774 |
Balance (in Shares) at Dec. 31, 2021 | 38,961.72 | ||
Distributions Declared | (8,586) | $ (277,595) | (286,181) |
Net Income | 2,552 | 82,528 | 85,080 |
Balance at Mar. 31, 2022 | (36,000) | $ 18,829,673 | 18,793,673 |
Balance (in Shares) at Mar. 31, 2022 | 38,961.72 | ||
Balance at Dec. 31, 2021 | (29,966) | $ 19,024,740 | 18,994,774 |
Balance (in Shares) at Dec. 31, 2021 | 38,961.72 | ||
Distributions Declared | (17,172) | $ (555,191) | (572,363) |
Net Income | 691,876 | ||
Balance at Jun. 30, 2022 | 4,865 | $ 19,109,422 | 19,114,287 |
Balance (in Shares) at Jun. 30, 2022 | 38,961.72 | ||
Balance at Mar. 31, 2022 | (36,000) | $ 18,829,673 | 18,793,673 |
Balance (in Shares) at Mar. 31, 2022 | 38,961.72 | ||
Distributions Declared | (8,586) | $ (277,596) | (286,182) |
Net Income | 49,451 | 557,345 | 606,796 |
Balance at Jun. 30, 2022 | $ 4,865 | $ 19,109,422 | $ 19,114,287 |
Balance (in Shares) at Jun. 30, 2022 | 38,961.72 |
Basis of Accounting
Basis of Accounting | 3 Months Ended |
Jun. 30, 2022 | |
Accounting Policies [Abstract] | |
Basis of Accounting [Text Block] | (1) The condensed statements included herein have been prepared by the registrant, without audit, pursuant to the rules and regulations of the Securities and Exchange Commission, and reflect all adjustments which are, in the opinion of management, necessary to a fair statement of the results of operations for the interim period, on a basis consistent with the annual audited statements. The adjustments made to these condensed statements consist only of normal recurring adjustments. Certain information, accounting policies, and footnote disclosures normally included in financial statements prepared in accordance with United States Generally Accepted Accounting Principles (US GAAP) have been condensed or omitted pursuant to such rules and regulations, although the registrant believes that the disclosures are adequate to make the information presented not misleading. It is suggested that these condensed financial statements be read in conjunction with the financial statements and the summary of significant accounting policies and notes thereto included in the registrant’s latest annual report on Form 10K. |
Organization
Organization | 3 Months Ended |
Mar. 31, 2022 | |
Accounting Policies [Abstract] | |
Organization, Consolidation, Basis of Presentation, Business Description and Accounting Policies [Text Block] | (2) Organization – AEI Income & Growth Fund 25 LLC (the “Company”), a Limited Liability Company, was formed on June 24, 2002 to acquire and lease commercial properties to operating tenants. The Company’s operations are managed by AEI Fund Management XXI, Inc. (“AFM”), the Managing Member. Robert P. Johnson, the previous Chief Executive Officer and sole director of AFM, served as the Special Managing Member until his withdrawal date effective March 31, 2020. AFM is a wholly owned subsidiary of AEI Capital Corporation of which the Robert P. Johnson Trust and Patricia Johnson own a majority interest. AEI Fund Management, Inc. (“AEI”), an affiliate of AFM, performs the administrative and operating functions for the Company. |
Recently Issued Accounting Pron
Recently Issued Accounting Pronouncements | 3 Months Ended |
Jun. 30, 2022 | |
Accounting Policies [Abstract] | |
New Accounting Pronouncements, Policy [Policy Text Block] | (3) Recently Issued Accounting Pronouncements – In April 2020, the Financial Accounting Standards Board (FASB) issued a question-and-answer document (the “Lease Modification Q&A”) focused on the application of lease accounting guidance to lease concessions provided as a result of COVID-19. Under existing lease guidance, the Company would have to determine, on a lease by lease basis, if a lease concession was the result of a new arrangement reached with the tenant or if a lease concession was under the enforceable rights and obligations within the existing lease agreement. The Lease Modification Q&A clarifies that entities may elect to not evaluate whether lease-related relief that lessors provide to mitigate the economic effects of COVID-19 on lessees is a lease modification under current lease guidance. Instead, an entity that elects not to evaluate whether a concession directly related to COVID-19 is a modification can then elect whether to apply the modification guidance. Other accounting standards that have been issued or proposed by the FASB are currently not applicable to the Company or are not expected to have a significant impact on the Company’s financial position, results of operations and cash flows. |
Real Estate Investments
Real Estate Investments | 3 Months Ended |
Jun. 30, 2022 | |
Real Estate [Abstract] | |
Real Estate Disclosure [Text Block] | (4) Real Estate Investments – The Company owns a 60% interest in a former Sports Authority store in Wichita, Kansas. On March 2, 2016, the tenant, TSA Stores, Inc., and its parent company, The Sports Authority, Inc., the guarantor of the lease, filed for Chapter 11 bankruptcy reorganization. In June 2016, the tenant filed a motion with the bankruptcy court to reject the lease for this store effective June 30, 2016, at which time the tenant returned possession of the property to the owners. As of December 31, 2020, the tenant owed $29,049 of past due rent, which was not recorded for financial reporting purposes. On March 23, 2021, a motion to dismiss the bankruptcy case was issued by a federal judge to The Sports Authority, Inc., the Company will therefore not be receiving any of the past due rent. The owners listed the property for lease with a real estate broker in the Wichita area. While the property was vacant, the Company was responsible for its 60% share of real estate taxes and other costs associated with maintaining the property. On September 21, 2017, the Company entered into a lease agreement with a primary term of 10 years with Biomat USA, Inc. (“Biomat”) as a replacement tenant for 28% of the square footage of the property. The tenant operates a Biomat USA Plasma Center in the space. The Company’s 60% share of annual rent, which commenced on June 18, 2018, is $55,607. Biomat agreed to pay for the costs to divide the building into two separate spaces, the costs of tenant improvements to remodel the Biomat space and 28% of the cost to replace the roof. On August 27, 2019, the Company entered into a lease agreement with a primary term of 10 years with BigTime Fun Center, LLC as a replacement tenant for 57% of the square footage of the property. The tenant was to operate an indoor sports entertainment center in the space. The Company’s 60% share of annual rent, which was to commence on February 23, 2020, was $117,000. As part of the agreement, the Company would pay a tenant improvement allowance of $96,000 when certain conditions were met by the tenant. Due to ongoing difficulties due to the COVID-19 pandemic, the Company was negotiating a rent commencement date of April 1, 2021. As a part of the negotiations the tenant improvement allowance was to be replaced with a ten month rent abatement starting April 1, 2021. Additionally, this agreement would forebear rent and additional charges for the period from February 23, 2020 to March 31, 2021. In September 2019, the Company paid $49,140 to a real estate broker for its 60% share of the lease commission due as part of the lease transaction. This amount was capitalized and was to be amortized over the term of the lease. On January 22, 2021, the owner of Big Time Fun Center, LLC informed the Company it did not intend to open the Wichita property. As a result of the tenant informing the Company of their intention not to open, the full amount of the lease commission was amortized in the fourth quarter of 2020. The property is currently being marketed for lease with a real estate broker in the Wichita area. The Company owns a 100% interest in a Premier Diagnostic Imaging Center in Terre Haute, Indiana. On May 31, 2022, the lease term ended, and the tenant returned possession of the property to the owners. While the property is vacant, the Company is responsible for its 100% share of real estate taxes and other costs associated with maintaining the property. The owners have listed the property for lease with a real estate broker in the Terre Haute area. The annual rent from this property represented approximately 12% of the total annual rent of the Company’s property portfolio. The loss of rent and increased expenses related to this property decreased the Company’s cash flow. However, at this time, the Company does not anticipate the need to reduce its regular quarterly cash distribution. In June 2022, the Company entered into an agreement to sell its 72% interest in the Staples store in Clermont, Florida to an unrelated third party. On June 30, 2022, the sale closed with the Company receiving net proceeds of $1,959,687, which resulted in a net gain of $528,892. At the time of sale, the cost and related accumulated depreciation was $2,315,045 and $884,250, respectively. |
Payable to AEI Fund Management,
Payable to AEI Fund Management, Inc. | 3 Months Ended |
Jun. 30, 2022 | |
Payables and Accruals [Abstract] | |
Accounts Payable and Accrued Liabilities Disclosure [Text Block] | (5) Payable to AEI Fund Management, Inc. – AEI Fund Management, Inc. performs the administrative and operating functions for the Company. The payable to AEI Fund Management represents the balance due for those services. This balance is non-interest bearing and unsecured and is to be paid in the normal course of business. |
Members' Equity
Members' Equity | 3 Months Ended |
Jun. 30, 2022 | |
Disclosure Text Block Supplement [Abstract] | |
Members' Equity Notes Disclosure [Text Block] | (6) Members’ Equity – For the six months ended June 30, 2022 and 2021, the Company declared distributions of $572,363 and $832,789, respectively. The Limited Members were allocated distributions of $555,191 and $807,806 and the Managing Members were allocated distributions of $17,172 and $24,983 for the periods, respectively. The Limited Members’ distributions represented $14.25 and $20.73 per LLC Unit outstanding using 38,962 weighted average Units for both periods. The distributions represented $14.25 and $4.66 per Unit of Net Income and $0.00 and $16.07 per Unit of return of contributed capital in 2022 and 2021, respectively. |
Fair Value Measurements
Fair Value Measurements | 3 Months Ended |
Jun. 30, 2022 | |
Fair Value Disclosures [Abstract] | |
Fair Value Disclosures [Text Block] | (7) Fair Value Measurements – At June 30, 2022 and December 31, 2021, the Company had no financial assets or liabilities measured at fair value on a recurring basis or nonrecurring basis. |
Recently Issued Accounting Pr_2
Recently Issued Accounting Pronouncements (Details) | 3 Months Ended |
Jun. 30, 2022 | |
Accounting Policies [Abstract] | |
New Accounting Pronouncement or Change in Accounting Principle, Description | In April 2020, the Financial Accounting Standards Board (FASB) issued a question-and-answer document (the “Lease Modification Q&A”) focused on the application of lease accounting guidance to lease concessions provided as a result of COVID-19. Under existing lease guidance, the Company would have to determine, on a lease by lease basis, if a lease concession was the result of a new arrangement reached with the tenant or if a lease concession was under the enforceable rights and obligations within the existing lease agreement. The Lease Modification Q&A clarifies that entities may elect to not evaluate whether lease-related relief that lessors provide to mitigate the economic effects of COVID-19 on lessees is a lease modification under current lease guidance. Instead, an entity that elects not to evaluate whether a concession directly related to COVID-19 is a modification can then elect whether to apply the modification guidance. Other accounting standards that have been issued or proposed by the FASB are currently not applicable to the Company or are not expected to have a significant impact on the Company’s financial position, results of operations and cash flows. |
Real Estate Investments (Detail
Real Estate Investments (Details) - USD ($) | 3 Months Ended | 6 Months Ended | 12 Months Ended | |||||||
Jun. 30, 2022 | Aug. 27, 2019 | Sep. 21, 2017 | Jun. 30, 2022 | Jun. 30, 2021 | Jun. 30, 2022 | Jun. 30, 2021 | Feb. 22, 2021 | Sep. 01, 2020 | Jun. 17, 2019 | |
Real Estate Investments (Details) [Line Items] | ||||||||||
Average Lease Term | September 21, 2017 | |||||||||
Revenue from Contract with Customer, Excluding Assessed Tax | $ 55,607 | |||||||||
Proceeds from Sale of Real Estate | $ 1,959,687 | |||||||||
Gain (Loss) on Disposition of Assets | 528,892 | $ 528,892 | $ 0 | $ 528,892 | $ 0 | |||||
SEC Schedule, 12-28, Real Estate Companies, Investment in Real Estate, Cost of Investment in Real Estate Sold | 2,315,045 | |||||||||
SEC Schedule, 12-28, Real Estate Companies, Investment in Real Estate, Accumulated Depreciation | $ 884,250 | $ 884,250 | $ 884,250 | |||||||
BigTime Fun Wichita KS | ||||||||||
Real Estate Investments (Details) [Line Items] | ||||||||||
Average Lease Term | On August 27, 2019, the Company entered into a lease agreement with a primary term of 10 years with BigTime Fun Center, LLC as a replacement tenant for 57% of the square footage of the property. | |||||||||
Revenue from Contract with Customer, Excluding Assessed Tax | $ 117,000 | |||||||||
Payments for Tenant Improvements | $ 96,000 | |||||||||
Payments for Lease Commissions | $ 49,140 | |||||||||
Staples Clermont FL 'Member' | ||||||||||
Real Estate Investments (Details) [Line Items] | ||||||||||
Disposal Date | Jun. 30, 2022 |
Members' Equity (Details)
Members' Equity (Details) - USD ($) | 3 Months Ended | 6 Months Ended | ||||
Jun. 30, 2022 | Mar. 31, 2022 | Jun. 30, 2021 | Mar. 31, 2021 | Jun. 30, 2022 | Jun. 30, 2021 | |
Members' Equity (Details) [Line Items] | ||||||
Distribution Made to Limited Partner, Cash Distributions Declared | $ 286,182 | $ 286,181 | $ 416,394 | $ 416,395 | $ 572,363 | $ 832,789 |
Limited Partner [Member] | ||||||
Members' Equity (Details) [Line Items] | ||||||
Distribution Made to Limited Partner, Cash Distributions Declared | $ 277,596 | 277,595 | 403,903 | 403,903 | $ 555,191 | $ 807,806 |
Distribution Made to Limited Partner, Distributions Declared, Per Unit | $ 14.25 | $ 20.73 | ||||
Weighted Average Limited Partnership Units Outstanding, Basic | 38,962 | 38,962 | ||||
DistributionsPerUnitOfNetIncome | $ 14.25 | $ 4.66 | ||||
DistributionsPerUnitOfReturnOfCapital | $ 0 | $ 16.07 | ||||
General Partner [Member] | ||||||
Members' Equity (Details) [Line Items] | ||||||
Distribution Made to Limited Partner, Cash Distributions Declared | $ 8,586 | $ 8,586 | $ 12,491 | $ 12,492 | $ 17,172 | $ 24,983 |