St. Paul, Minnesota
We have audited the accompanying balance sheets of AEI Income & Growth Fund 26 LLC (a Delaware limited liability company) as of December 31, 20152017 and 2014,2016, and the related statements of income, cash flows and changes in members' equity (deficit), and cash flows for each of the years then ended. AEI Income & Growth Fund 26 LLC’s management is responsiblein the two-year period ended December 31, 2017, and the related notes (collectively referred to as the financial statements). In our opinion, the financial statements present fairly, in all material respects, the financial position of the Company as of December 31, 2017 and 2016, and the results of its operations and its cash flows for theseeach of the years in the two-year period ended December 31, 2017, in conformity with accounting principles generally accepted in the United States of America.
The accompanying Notes to Financial Statements are an integral part of these statements.
AEI INCOME & GROWTH FUND 26 LLC
STATEMENTS OF INCOME
| | Year Ended December 31 | |
| | 2017 | | | 2016 | |
| | | | | | |
Rental Income | | $ | 944,311 | | | $ | 1,051,745 | |
| | | | | | | | |
Expenses: | | | | | | | | |
LLC Administration – Affiliates | | | 144,461 | | | | 149,251 | |
LLC Administration and Property Management – Unrelated Parties | | | 119,101 | | | | 102,892 | |
Property Acquisition | | | 0 | | | | 55,479 | |
Depreciation and Amortization | | | 453,320 | | | | 443,517 | |
Total Expenses | | | 716,882 | | | | 751,139 | |
| | | | | | | | |
Operating Income (Loss) | | | 227,429 | | | | 300,606 | |
| | | | | | | | |
Other Income: | | | | | | | | |
Interest Income | | | 1,568 | | | | 2,247 | |
| | | | | | | | |
Net Income | | $ | 228,997 | | | $ | 302,853 | |
| | | | | | | | |
Net Income Allocated: | | | | | | | | |
Managing Members | | $ | 6,870 | | | $ | 9,086 | |
Limited Members | | | 222,127 | | | | 293,767 | |
Total | | $ | 228,997 | | | $ | 302,853 | |
| | | | | | | | |
Net Income per LLC Unit | | $ | .13 | | | $ | .17 | |
| | | | | | | | |
Weighted Average Units Outstanding – Basic and Diluted | | | 1,739,506 | | | | 1,746,715 | |
| | | | | | | | |
The accompanying Notes to Financial Statements are an integral part of these statements.
AEI INCOME & GROWTH FUND 26 LLC
STATEMENTS OF CASH FLOWS
| | Year Ended December 31 | |
| | 2017 | | | 2016 | |
Cash Flows from Operating Activities: | | | | | | |
Net Income | | $ | 228,997 | | | $ | 302,853 | |
| | | | | | | | |
Adjustments to Reconcile Net Income To Net Cash Provided by Operating Activities: | | | | | | | | |
Depreciation and Amortization | | | 431,312 | | | | 426,441 | |
(Increase) Decrease in Receivables | | | 0 | | | | 22,487 | |
Increase (Decrease) in Payable to AEI Fund Management, Inc. | | | 29,193 | | | | 9,088 | |
Total Adjustments | | | 460,505 | | | | 458,016 | |
Net Cash Provided By (Used For) Operating Activities | | | 689,502 | | | | 760,869 | |
| | | | | | | | |
Cash Flows from Investing Activities: | | | | | | | | |
Investments in Real Estate | | | (84,293 | ) | | | (1,535,714 | ) |
| | | | | | | | |
Cash Flows from Financing Activities: | | | | | | | | |
Distributions Paid to Members | | | (679,996 | ) | | | (875,018 | ) |
Repurchase of LLC Units | | | (37,456 | ) | | | (77,729 | ) |
Net Cash Provided By (Used For) Financing Activities | | | (717,452 | ) | | | (952,747 | ) |
| | | | | | | | |
Net Increase (Decrease) in Cash | | | (112,243 | ) | | | (1,727,592 | ) |
| | | | | | | | |
Cash, beginning of year | | | 603,691 | | | | 2,331,283 | |
| | | | | | | | |
Cash, end of year | | $ | 491,448 | | | $ | 603,691 | |
| | | | | | | | |
| | | |
| | | | | | |
Cash Flows from Operating Activities: | | | | | | |
Net Income | | $ | 490,740 | | | $ | 1,821,630 | |
| | | | | | | | |
Adjustments to Reconcile Net Income To Net Cash Provided by Operating Activities: | | | | | | | | |
Depreciation and Amortization | | | 385,168 | | | | 403,409 | |
Real Estate Impairment | | | 445,828 | | | | 0 | |
Income from Equity Method Investments | | | (514,987 | ) | | | (1,306,822 | ) |
(Increase) Decrease in Receivables | | | (22,487 | ) | | | 0 | |
Increase (Decrease) in Payable to AEI Fund Management, Inc. | | | (55,327 | ) | | | 57,814 | |
Increase (Decrease) in Unearned Rent | | | (7,269 | ) | | | 7,269 | |
Total Adjustments | | | 230,926 | | | | (838,330 | ) |
Net Cash Provided By (Used For) Operating Activities | | | 721,666 | | | | 983,300 | |
| | | | | | | | |
Cash Flows from Investing Activities: | | | | | | | | |
Investments in Real Estate | | | (1,600,000 | ) | | | (1,292,220 | ) |
Cash Paid for Equity Method Investments | | | (15,316 | ) | | | (42,273 | ) |
Proceeds from Equity Method Investments | | | 1,900,427 | | | | 3,720,597 | |
Net Cash Provided By (Used For) Investing Activities | | | 285,111 | | | | 2,386,104 | |
| | | | | | | | |
Cash Flows from Financing Activities: | | | | | | | | |
Distributions Paid to Members | | | (1,218,566 | ) | | | (944,330 | ) |
Repurchase of LLC Units | | | (128,112 | ) | | | (60,285 | ) |
Net Cash Provided By (Used For) Financing Activities | | | (1,346,678 | ) | | | (1,004,615 | ) |
| | | | | | | | |
Net Increase (Decrease) in Cash | | | (339,901 | ) | | | 2,364,789 | |
| | | | | | | | |
Cash, beginning of year | | | 2,671,184 | | | | 306,395 | |
| | | | | | | | |
Cash, end of year | | $ | 2,331,283 | | | $ | 2,671,184 | |
| | | | | | | | |
Supplemental Disclosure of Non-Cash Investing Activities: | | | | | | | | |
Contribution of Real Estate (at carrying value) in Exchange for Equity Method Investments | | $ | 1,370,124 | | | $ | 2,371,502 | |
| | | | | | | | |
The accompanying Notes to Financial Statements are an integral part of these statements.
AEI INCOME & GROWTH FUND 26 LLC
STATEMENTS OF CHANGES IN MEMBERS' EQUITY (DEFICIT)
| | Managing Members | | | Limited Members | | | Total | | | Limited Member Units Outstanding | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
Balance, December 31, 2015 | | $ | 4,799 | | | $ | 12,724,078 | | | $ | 12,728,877 | | | | 1,754,841.5 | |
| | | | | | | | | | | | | | | | |
Distributions Declared | | | (21,872 | ) | | | (787,998 | ) | | | (809,870 | ) | | | | |
| | | | | | | | | | | | | | | | |
Repurchase of LLC Units | | | (2,332 | ) | | | (75,397 | ) | | | (77,729 | ) | | | (10,835.5 | ) |
| | | | | | | | | | | | | | | | |
Net Income | | | 9,086 | | | | 293,767 | | | | 302,853 | | | | | |
| | | | | | | | | | | | | | | | |
Balance, December 31, 2016 | | | (10,319 | ) | | | 12,154,450 | | | | 12,144,131 | | | | 1,744,006.0 | |
| | | | | | | | | | | | | | | | |
Distributions Declared | | | (19,996 | ) | | | (660,002 | ) | | | (679,998 | ) | | | | |
| | | | | | | | | | | | | | | | |
Repurchase of LLC Units | | | (1,124 | ) | | | (36,332 | ) | | | (37,456 | ) | | | (6,000.0 | ) |
| | | | | | | | | | | | | | | | |
Net Income | | | 6,870 | | | | 222,127 | | | | 228,997 | | | | | |
| | | | | | | | | | | | | | | | |
Balance, December 31, 2017 | | $ | (24,569 | ) | | $ | 11,680,243 | | | $ | 11,655,674 | | | | 1,738,006.0 | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | Limited Member Units Outstanding | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
Balance, December 31, 2013 | | $ | (10,919 | ) | | $ | 12,777,887 | | | $ | 12,766,968 | | | | 1,780,725.0 | |
| | | | | | | | | | | | | | | | |
Distributions Declared | | | (31,108 | ) | | | (1,191,000 | ) | | | (1,222,108 | ) | | | | |
| | | | | | | | | | | | | | | | |
Repurchase of LLC Units | | | (1,808 | ) | | | (58,477 | ) | | | (60,285 | ) | | | (9,128.5 | ) |
| | | | | | | | | | | | | | | | |
Net Income | | | 56,434 | | | | 1,765,196 | | | | 1,821,630 | | | | | |
| | | | | | | | | | | | | | | | |
Balance, December 31, 2014 | | | 12,599 | | | | 13,293,606 | | | | 13,306,205 | | | | 1,771,596.5 | |
| | | | | | | | | | | | | | | | |
Distributions Declared | | | (23,956 | ) | | | (916,000 | ) | | | (939,956 | ) | | | | |
| | | | | | | | | | | | | | | | |
Repurchase of LLC Units | | | (3,844 | ) | | | (124,268 | ) | | | (128,112 | ) | | | (16,755.0 | ) |
| | | | | | | | | | | | | | | | |
Net Income | | | 20,000 | | | | 470,740 | | | | 490,740 | | | | | |
| | | | | | | | | | | | | | | | |
Balance, December 31, 2015 | | $ | 4,799 | | | $ | 12,724,078 | | | $ | 12,728,877 | | | | 1,754,841.5 | |
| | | | | | | | | | | | | | | | |
The accompanying Notes to Financial Statements are an integral part of these statements.
AEI INCOME & GROWTH FUND 26 LLC
NOTES TO FINANCIAL STATEMENTS
DECEMBER 31, 20152017 AND 20142016
(1) Organization –
AEI Income & Growth Fund 26 LLC (“Company”("Company"), a Limited Liability Company, was formed on March 14, 2005 to acquire and lease commercial properties to operating tenants. The Company's operations are managed by AEI Fund Management XXI, Inc. (“AFM”("AFM"), the Managing Member. Robert P. Johnson, the President and sole director of AFM, serves as the Special Managing Member. AFM is a wholly owned subsidiary of AEI Capital Corporation of which Mr. Johnson is the majority shareholder. AEI Fund Management, Inc. (“AEI”("AEI"), an affiliate of AFM, performs the administrative and operating functions for the Company.
The terms of the offering called for a subscription price of $10 per LLC Unit, payable on acceptance of the offer. The Company commenced operations on April 3, 2006 when minimum subscriptions of 150,000 LLC Units ($1,500,000) were accepted. The offering terminated October 19, 2007, when the extended offering period expired. The Company received subscriptions for 1,832,736 Units. Under the terms of the Operating Agreement, the Limited Members and Managing Members contributed funds of $18,327,360 and $1,000, respectively. The Company shall continue until December 31, 2055, unless dissolved, terminated and liquidated prior to that date.
During operations, any Net Cash Flow, as defined, which the Managing Members determine to distribute will be distributed 97% to the Limited Members and 3% to the Managing Members. Distributions to Limited Members will be made pro rata by Units.
Any Net Proceeds of Sale, as defined, from the sale or financing of properties which the Managing Members determine to distribute will, after provisions for debts and reserves, be paid in the following manner: (i) first, 99% to the Limited Members and 1% to the Managing Members until the Limited Members receive an amount equal to: (a) their Adjusted Capital Contribution plus (b) an amount equal to 6.5% of their Adjusted Capital Contribution per annum, cumulative but not compounded, to the extent not previously distributed from Net Cash Flow; (ii) any remaining balance will be distributed 90% to the Limited Members and 10% to the Managing Members. Distributions to the Limited Members will be made pro rata by Units.
For tax purposes, profits from operations, other than profits attributable to the sale, exchange, financing, refinancing or other disposition of property, will be allocated 97% to the Limited Members and 3% to the Managing Members. Net losses from operations will be allocated 99% to the Limited Members and 1% to the Managing Members.
For tax purposes, profits arising from the sale, financing, or other disposition of property will be allocated in accordance with the Operating Agreement as follows: (i) first, to those Members with deficit balances in their capital accounts in an amount equal to the sum of such deficit balances; (ii) second, 99% to the Limited Members and 1% to the Managing Members until the aggregate balance in the Limited Members' capital accounts equals the sum of the Limited Members' Adjusted Capital Contributions plus an amount equal to 6.5% of their Adjusted Capital Contributions per annum, cumulative but not compounded, to the extent not previously allocated; (iii) third, the balance of any remaining gain will then be allocated 90% to the Limited Members and 10% to the Managing Members. Losses will be allocated 99% to the Limited Members and 1% to the Managing Members.
AEI INCOME & GROWTH FUND 26 LLC
NOTES TO FINANCIAL STATEMENTS
DECEMBER 31, 20152017 AND 20142016
(1) Organization – (Continued)
The Managing Members are not required to currently fund a deficit capital balance. Upon liquidation of the Company or withdrawal by a Managing Member, the Managing Members will contribute to the Company an amount equal to the lesser of the deficit balances in their capital accounts or 1.01% of the total capital contributions of the Limited Members over the amount previously contributed by the Managing Members.
(2) Summary of Significant Accounting Policies –
Financial Statement Presentation
The accounts of the Company are maintained on the accrual basis of accounting for both federal income tax purposes and financial reporting purposes.
Accounting Estimates
Management uses estimates and assumptions in preparing these financial statements in accordance with United States Generally Accepted Accounting Principles (US GAAP). Those estimates and assumptions may affect the reported amounts of assets and liabilities, the disclosure of contingent assets and liabilities, and the reported revenues and expenses. Actual results could differ from those estimates. Significant items, subject to such estimates and assumptions, include the carrying value of real estate held for investment, real estate held for sale and related intangible assets.
The Company regularly assesses whether market events and conditions indicate that it is reasonably possible to recover the carrying amounts of its investments in real estate from future operations and sales. A change in those market events and conditions could have a material effect on the carrying amount of its real estate.
Cash Concentrations of Credit Risk
The Company's cash is deposited in one financial institution and at times during the year it may exceed FDIC insurance limits.
Receivables
Credit terms are extended to tenants in the normal course of business. The Company performs ongoing credit evaluations of its customers’customers' financial condition and, generally, requires no collateral.
AEI INCOME & GROWTH FUND 26 LLC
NOTES TO FINANCIAL STATEMENTS
DECEMBER 31, 20152017 AND 20142016
(2) Summary of Significant Accounting Policies – (Continued)
Receivables are recorded at their estimated net realizable value. The Company follows a policy of providing an allowance for doubtful accounts; however, based on historical experience, and its evaluation of the current status of receivables, the Company is of the belief that such accounts, if any, will be collectible in all material respects and thus an allowance is not necessary. Accounts are considered past due if payment is not made on a timely basis in accordance with the Company’sCompany's credit terms. Receivables considered uncollectible are written off.
Income Taxes
The income or loss of the Company for federal income tax reporting purposes is includable in the income tax returns of the Members. In general, no recognition has been given to income taxes in the accompanying financial statements.
The tax return and the amount of distributable Company income or loss are subject to examination by federal and state taxing authorities. If such an examination results in changes to distributable Company income or loss, the taxable income of the members would be adjusted accordingly. Primarily due to its tax status as a partnership, the Company has no significant tax uncertainties that require recognition or disclosure. The Company is no longer subject to U.S. federal income tax examinations for tax years before 2012,2014, and with few exceptions, is no longer subject to state tax examinations for tax years before 2012.2014.
Revenue Recognition
The Company's real estate is leased under net leases, classified as operating leases. The leases provide for base annual rental payments payable in monthly installments. The Company recognizes rental income according to the terms of the individual leases. For leases that contain stated rental increases, the increases are recognized in the year in which they are effective. Contingent rental payments are recognized when the contingencies on which the payments are based are satisfied and the rental payments become due under the terms of the leases.
Real Estate
Upon acquisition of real properties, the Company records them in the financial statements at cost. The purchase price is allocated to tangible assets, consisting of land and building, and to identified intangible assets and liabilities, which may include the value of above market and below market leases and the value of in-place leases. The allocation of the purchase price is based upon the fair value of each component of the property. Although independent appraisals may be used to assist in the determination of fair value, in many cases these values will be based upon management’smanagement's assessment of each property, the selling prices of comparable properties and the discounted value of cash flows from the asset.
AEI INCOME & GROWTH FUND 26 LLC
NOTES TO FINANCIAL STATEMENTS
DECEMBER 31, 20152017 AND 20142016
(2) Summary of Significant Accounting Policies – (Continued)
The fair values of above market and below market in-place leases will be recorded based on the present value (using an interest rate which reflects the risks associated with the leases acquired) of the difference between (i) the contractual amounts to be paid pursuant to the in-place leases and (ii) an estimate of fair market lease rates for the corresponding in-place leases measured over a period equal to the non-cancelable term of the lease including any bargain renewal periods. The above market and below market lease values will be capitalized as intangible lease assets or liabilities. Above market lease values will be amortized as an adjustment of rental income over the remaining termsterm of the respective leases. Below market leaseslease values will be amortized as an adjustment of rental income over the remaining term of the respective leases, including any bargain renewal periods. If a lease were to be terminated prior to its stated expiration, all unamortized amounts of above market and below market in-place lease values relating to that lease would be recorded as an adjustment to rental income.
The fair values of in-place leases will include estimated direct costs associated with obtaining a new tenant, and opportunity costs associated with lost rentals which are avoided by acquiring an in-place lease. Direct costs associated with obtaining a new tenant may include commissions, tenant improvements, and other direct costs and are estimated, in part, by management’smanagement's consideration of current market costs to execute a similar lease. These direct costs will be included in intangible lease assets on the balance sheet and will be amortized to expense over the remaining term of the respective leases. The value of opportunity costs will be calculated using the contractual amounts to be paid pursuant to the in-place leases over a market absorption period for a similar lease. These intangibles will be included in intangible lease assets on the balance sheet and will be amortized to expense over the remaining term of the respective leases. If a lease were to be terminated prior to its stated expiration, all unamortized amounts of in-place lease assets relating to that lease would be expensed.
The Company tests real estate for recoverability when events or changes in circumstances indicate that the carrying value may not be recoverable. For properties the Company will hold and operate, it compares the carrying amount of the property to the estimated probability-weighted future undiscounted cash flows expected to result from the property and its eventual disposition. If the sum of the expected future cash flows is less than the carrying amount of the property, the Company recognizes an impairment loss by the amount by which the carrying amount of the property exceeds the fair value of the property. For properties held for sale, the Company determines whether impairment has occurred by comparing the property’sproperty's estimated fair value less cost to sell to its current carrying value. If the carrying value is greater than the net realizable value, an impairment loss is recorded to reduce the carrying value of the property to its net realizable value.
For financial reporting purposes, the buildings owned by the Company are depreciated using the straight-line method over an estimated useful life of 25 years. Intangible lease assets are amortized using the straight-line method for financial reporting purposes based on the remaining life of the lease.
AEI INCOME & GROWTH FUND 26 LLC
NOTES TO FINANCIAL STATEMENTS
DECEMBER 31, 20152017 AND 20142016
(2) Summary of Significant Accounting Policies – (Continued)
The disposition of a property or classification of a property as Real Estate Held for Sale by the Company does not represent a strategic shift that will have a major effect on the Company’sCompany's operations and financial results. Therefore, the results from operating and selling the property are included in continuing operations.
The Company accounts for properties owned as tenants-in-common with affiliated entities and/or unrelated third parties using the proportionate consolidation method. Each tenant-in-common owns a separate, undivided interest in the properties. Any tenant-in-common that holds more than a 50% interest does not control decisions over the other tenant-in-common interests. The financial statements reflect only this Company's percentage share of the properties' land, building, liabilities, revenues and expenses.
The Company’sCompany's properties are subject to environmental laws and regulations adopted by various governmental entities in the jurisdiction in which the properties are located. These laws could require the Company to investigate and remediate the effects of the release or disposal of hazardous materials at these locations if found. For each property, an environmental assessment is completed prior to acquisition. In addition, the lease agreements typically strictly prohibit the production, handling, or storage of hazardous materials (except where incidental to the tenant’stenant's business such as use of cleaning supplies) in violation of applicable law to restrict environmental and other damage. Environmental liabilities are recorded when it is determined the liability is probable and the costs can reasonably be estimated. There were no environmental issues noted or liabilities recorded at December 31, 20152017 and 2014.2016.
Fair Value Measurements
Fair value, as defined by US GAAP, is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date in the principal or most advantageous market. US GAAP establishes a hierarchy in determining the fair valueAs of an asset or liability. The fair value hierarchy has three levels of inputs, both observable and unobservable. US GAAP requires the utilization of the lowest possible level of input to determine fair value. Level 1 inputs include quoted market prices in an active market for identical assets or liabilities. Level 2 inputs are market data, other than Level 1 inputs, that are observable either directly or indirectly. Level 2 inputs include quoted market prices for similar assets or liabilities, quoted market prices in an inactive market, and other observable information that can be corroborated by market data. Level 3 inputs are unobservable and corroborated by little or no market data.
At December 31, 20152017 and 2014,2016, the Company had no financial assets or liabilities measured at fair value on a recurring basis or nonrecurring basis that would require disclosure. The Company had the following nonfinancial assets measured on a nonrecurring basis that were recorded at fair value during 2015.
AEI INCOME & GROWTH FUND 26 LLC
NOTES TO FINANCIAL STATEMENTS
DECEMBER 31, 2015 AND 2014
(2) Summary of Significant Accounting Policies – (Continued)
The Sports Authority store in Wichita, Kansas with a carrying amount of $1,635,828 at December 31, 2015, was written down to its estimated fair value of $1,190,000 after completing our long-lived asset valuation analysis. The resulting impairment charge of $445,828 was included in earnings for the fourth quarter of 2015. The fair value of the property was based upon a signed purchase agreement, which is considered a Level 3 input in the valuation hierarchy.basis.
Income Per Unit
Income per LLC Unit is calculated based on the weighted average number of LLC Units outstanding during each period presented. Diluted income per LLC Unit considers the effect of any potentially dilutive Unit equivalents, of which the Company had none for each of the years ended December 31, 20152017 and 2014.2016.
Reportable Segments
The Company invests in single tenant commercial properties throughout the United States that are net leased to tenants in various industries. Because these net leased properties have similar economic characteristics, the Company evaluates operating performance on an overall portfolio basis. Therefore, the Company’sCompany's properties are classified as one reportable segment.
AEI INCOME & GROWTH FUND 26 LLC
NOTES TO FINANCIAL STATEMENTS
DECEMBER 31, 2017 AND 2016
(2) Summary of Significant Accounting Policies – (Continued)
Recently Issued Accounting Pronouncements
In February 2016,May 2014, the Financial Accounting Standards Board (FASB) issued Accounting Standards Update (ASU) No.2014-09 regarding ASC Topic 606, Revenue from Contracts with Customers. The standard provides principles for recognizing revenue for the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. The guidance is effective for the Company's fiscal year beginning January 1, 2018. We evaluated the accounting, transition, and disclosure requirements of the standard and the adoption of this standard will not have a material impact on the financial statements as the Company earns substantially all of its revenue from lease contracts that fall within the scope of AIC Topic 840, which are not within the scope of the new revenue standard. Additionally, we have historically disposed of properties for cash with no contingencies and no future investment in the properties. Therefore, the new revenue standard will not impact the recognition of gain or loss from property sales.
In February 2016, the FASB issued ASU 2016-02, which provides guidance for accounting for leases. The new guidance requires companies to recognize the assets and liabilities for the rights and obligations created by leased assets, initially measured at the present value of the lease payments. The accounting guidance for lessors is largely unchanged. The ASU is effective for annual and interim periods beginning after December 15, 2018 with early adoption permitted. It is to be adopted using a modified retrospective approach. Management is currently evaluating the impact the adoption of this guidance will have on the Company’sCompany's financial statements.
In January 2017, the FASB issued ASU 2017-01, which clarifies the definition of a business by adding guidance to assist entities in evaluating whether transactions should be accounted for as acquisitions (or disposals) of assets or businesses. The guidance is effective for annual periods beginning after December 15, 2017, including interim periods within those periods, with early adoption permitted, and is required to be applied prospectively to any transactions occurring within the period of adoption. We are currently evaluating the accounting and disclosure requirements of the standard. We expect the new standard will result in the majority of our real estate acquisitions to be considered asset acquisitions, whereby external acquisition costs related to these asset acquisitions will be capitalized. Currently, the majority of our real estate acquisitions are considered acquisitions of businesses, whereby all acquisition-related costs are expensed as incurred. We do not expect the standard to have a significant impact on the allocation of purchase price to tangible and identifiable intangible assets and liabilities acquired based on their respective fair values.
AEI INCOME & GROWTH FUND 26 LLC
NOTES TO FINANCIAL STATEMENTS
DECEMBER 31, 2017 AND 2016
(3) Related Party Transactions –
The Company owns the percentage interest shown below in the following properties as tenants-in-common with the affiliated entities listed: Sports Authority storeproperty in Wichita, Kansas (40% – AEI Income & Growth Fund 25 LLC); Advance Auto Parts store (55% --– AEI Income & Growth Fund 24 LLC); Applebee’sApplebee's restaurant in Crawfordsville, Indiana (40% --– AEI Income & Growth Fund XXII Limited Partnership); Best Buy store (30% – AEI Income & Growth Fund XXI Limited Partnership and AEI Income & Growth Fund 23 LLC); Dick’sDick's Sporting Goods store in Fredericksburg, Virginia (27% – AEI Income & Growth Fund 23 LLC, AEI Income & Growth Fund 24 LLC and AEI Income & Growth Fund 25 LLC); and Fresenius Medical Center (54% – AEI Income & Growth Fund 27 LLC).
AEI INCOME & GROWTH FUND 26 LLC
NOTES TO FINANCIAL STATEMENTS
DECEMBER 31, 2015 AND 2014
(3) Related Party Transactions – (Continued)
During 2015, the Company sold its 53% interest in the Tractor Supply Company store in Starkville, Mississippi. The remaining interest in the property that was owned by an affiliated entity, AEI Net Lease Income & Growth Fund XX LP was also sold in 2015.
AEI received the following reimbursements for costs and expenses from the Company for the years ended December 31:
| | | 2015 | | 2014 | | | 2017 | | 2016 |
| | | | | | | | | | |
a. | AEI is reimbursed for costs incurred in providing services related to managing the Company’s operations and properties, maintaining the Company’s books, and communicating with the Limited Members. | $ | | $ | | AEI is reimbursed for costs incurred in providing services related to managing the Company's operations and properties, maintaining the Company's books, and communicating with the Limited Members. | $ | 144,461 | $ | 149,251 |
| | | | | | | | | | |
b. | AEI is reimbursed for all direct expenses it paid on the Company’s behalf to third parties related to Company administration and property management. These expenses included printing costs, legal and filing fees, direct administrative costs, outside audit costs, taxes, insurance and other property costs. | $ | | $ | | AEI is reimbursed for all direct expenses it paid on the Company's behalf to third parties related to Company administration and property management. These expenses included printing costs, legal and filing fees, direct administrative costs, outside audit costs, taxes, insurance and other property costs. | $ | 119,101 | $ | 102,892 |
| | | | | | | | | | |
c. | AEI is reimbursed for costs incurred in providing services and direct expenses related to the acquisition of properties on behalf of the Company. | $ | | $ | | AEI is reimbursed for costs incurred in providing services and direct expenses related to the acquisition of properties on behalf of the Company. | $ | 0 | $ | 55,479 |
| | | | | | | | | | |
d. | AEI is reimbursed for costs incurred in providing services related to the sale of property. | $ | | $ | | |
| | | | | | |
The payable to AEI Fund Management, Inc. represents the balance due for the services described in 3a, b c and d.c. This balance is non-interest bearing and unsecured and is to be paid in the normal course of business.
(4) Real Estate Investments –
The Company leases its properties to tenants under net leases, classified as operating leases. Under a net lease, the tenant is responsible for real estate taxes, insurance, maintenance, repairs and operating expenses for the property. For some leases, the Company is responsible for repairs to the structural components of the building, the roof and the parking lot. At the time the properties were acquired, the remaining primary lease terms varied from 10 to 20 years. The lease for the Best Buy store was extended to expire on January 19, 2023. The leases provide the tenants with three to four five-year renewal options subject to the same terms and conditions as the primary term.
AEI INCOME & GROWTH FUND 26 LLC
NOTES TO FINANCIAL STATEMENTS
DECEMBER 31, 20152017 AND 20142016
(4) Real Estate Investments – (Continued)
The Company's properties are commercial, single-tenant buildings. The Sports Authority storebuilding in Wichita, Kansas was constructed in 1996, renovated in 2001 and acquired in 2006. The Advance Auto Parts store was constructed in 2004 and acquired in 2006. The Applebee’sApplebee's restaurant in Crawfordsville, Indiana was constructed in 1996 and acquired in 2006. The Starbucks restaurant was constructed and acquired in 2007. The Best Buy store was constructed in 1990, renovated in 1997 and acquired in 2008. The land for the Dick’sDick's Sporting Goods store was acquired in 2007 and construction of the store was completed in 2008. The Fresenius Medical Center was constructed in 2012 and acquired in 2014. The Zales store was constructed in 1983, renovated in 2014 and acquired in 2015. The Dollar Tree store was constructed in 2015 and acquired in 2016. There have been no costs capitalized as improvements subsequent to the acquisitions.acquisitions, except for $30,000 of tenant improvements related to the Cellular Connection store.
The cost of the properties not held for sale and related accumulated depreciation at December 31, 20152017 are as follows:
Property | Land | Buildings | Total | Accumulated Depreciation | Land | Buildings | Total | Accumulated Depreciation |
| | | | | | | | | | | | | | | | |
Sports Authority, Wichita, KS | $ | 507,489 | $ | 1,277,436 | $ | 1,784,925 | $ | 594,925 | |
Biomat USA Plasma Center, Wichita, KS | | $ | 507,489 | $ | 1,277,436 | $ | 1,784,925 | $ | 683,949 |
Advance Auto Parts, Middletown, OH | | 112,315 | | 909,974 | | 1,022,289 | | 348,824 | | 112,315 | | 909,974 | | 1,022,289 | | 421,624 |
Applebee’s, Crawfordsville, IN | | 337,353 | | 900,418 | | 1,237,771 | | 324,153 | |
Starbucks, Bluffton, IN | | 344,008 | | 806,108 | | 1,150,116 | | 270,044 | |
Applebee's, Crawfordsville, IN | | | 337,353 | | 900,418 | | 1,237,771 | | 396,185 |
Cellular Connection, Bluffton, IN | | | 344,008 | | 836,108 | | 1,180,116 | | 335,896 |
Best Buy, Eau Claire, WI | | 474,137 | | 1,547,025 | | 2,021,162 | | 489,891 | | 474,137 | | 1,547,025 | | 2,021,162 | | 613,651 |
Dick’s Sporting Goods, Fredericksburg, VA | 1,603,559 | | 1,523,044 | | 3,126,603 | | 496,146 | |
Dick's Sporting Goods, Fredericksburg, VA | | Dick's Sporting Goods, Fredericksburg, VA | 1,603,559 | | 1,523,044 | | 3,126,603 | | 633,802 |
Fresenius Medical Center, Chicago, IL | | 464,400 | | 665,142 | | 1,129,542 | | 26,606 | | 464,400 | | 665,142 | | 1,129,542 | | 79,814 |
Zales, Enid, OK | | | | | | | | | | 440,000 | | 903,630 | | 1,343,630 | | 100,903 |
Dollar Tree, West Point, MS | | | 270,000 | | 1,316,232 | | 1,586,232 | | 100,910 |
| $ | | $ | | $ | | $ | | $ | 4,553,261 | $ | 9,879,009 | $ | 14,432,270 | $ | 3,366,734 |
| | | | | | | | | | | | | | | | |
For the years ended December 31, 20152017 and 2014,2016, the Company recognized depreciation expense of $351,914$396,640 and $392,333,$390,890, respectively.
On December 30, 2014, the Company purchased a 54% interest in a Fresenius Medical Center in Chicago, Illinois for $1,292,220. The Company allocated $162,678 of the purchase price to Acquired Intangible Lease Assets, representing in-place lease intangibles. The Company incurred $37,042 of acquisition expenses related to the purchase that were expensed. The property is leased to Fresenius Medical Care Chatham, LLC, a subsidiary of Fresenius Medical Care Holdings, Inc., under a Lease Agreement with a remaining primary term of 12.3 years (as of the date of purchase) and annual rent of $87,228 for the interest purchased.
On March 17, 2015, the Company purchased a Zales store in Enid, Oklahoma for $1,600,000. The Company allocated $256,370 of the purchase price to Acquired Intangible Lease Assets, representing in-place lease intangibles of $183,764 and above-market lease intangibles of $72,606. The Company incurred $48,817 of acquisition expenses related to the purchase that were expensed. The property is leased to Zale Delaware, Inc. under a Lease Agreement with a remaining primary term of 9.6 years and annual rent of $105,600.
AEI INCOME & GROWTH FUND 26 LLC
NOTES TO FINANCIAL STATEMENTS
DECEMBER 31, 2015 AND 2014
(4) Real Estate Investments – (Continued)
On February 3, 2016, the Company purchased a Dollar Tree store in West Point, Mississippi for $1,535,714. The Company allocated $232,977 of the purchase price to Acquired Intangible Lease Assets, representing in-place lease intangibles, and allocated $283,495 to Acquired Below-Market Lease Intangibles. The Company incurred $55,479 of acquisition expenses related to the purchase that were expensed. The property is leased to Dollar Tree Stores, Inc. under a Lease Agreementlease agreement with a remaining primary term of 9.7 years (as of the date of purchase) and annual rent of $107,500.
AEI INCOME & GROWTH FUND 26 LLC
NOTES TO FINANCIAL STATEMENTS
DECEMBER 31, 2017 AND 2016
(4) Real Estate Investments – (Continued)
The following schedule presents the cost and related accumulated amortization of acquired lease intangibles not held for sale at December 31:
| | | | |
| | | | | | | | |
In-Place Lease Intangibles (weighted average life of 120 and 146 months, respectively) | $ | 346,442 | $ | 27,572 | $ | 420,445 | $ | 48,960 |
| | | | | | | | |
Above-Market Lease Intangibles (weighted average life of 106 and 0 months, respectively) | | | | | | | | |
Acquired Intangible Lease Assets | $ | | $ | | $ | | $ | |
| | | | | | | | |
Acquired Below-Market Lease Intangibles (weighted average life of 0 and 145 months, respectively) | $ | | $ | | $ | | $ | |
| | | | | | | | |
| | 2017 | | 2016 |
| | Cost | | Accumulated Amortization | | Cost | | Accumulated Amortization |
In-Place Lease Intangibles (weighted average life of 97 and 107 months, respectively) | $ | 633,712 | $ | 136,879 | $ | 579,419 | $ | 80,199 |
| | | | | | | | |
Above-Market Lease Intangibles (weighted average life of 82 and 94 months, respectively) | | 72,606 | | 20,834 | | 72,606 | | 13,258 |
Acquired Intangible Lease Assets | $ | 706,318 | $ | 157,713 | $ | 652,025 | $ | 93,457 |
| | | | | | | | |
Acquired Below-Market Lease Intangibles (weighted average life of 93 and 105 months, respectively) | $ | 283,495 | $ | 54,236 | $ | 283,495 | $ | 24,652 |
| | | | | | | | |
For the years ended December 31, 20152017 and 2014,2016, the value of in-place lease intangibles amortized to expense was $27,572$56,680 and $17,280,$52,627, the decrease to rental income for above-market leases was $5,682$7,576 and $0,$7,576, and the increase to rental income for below-market leases was $0$29,584 and $6,204,$24,652, respectively. For the year ended December 31, 2018, the estimated amortization expense is $59,621. Beginning with the year ended December 31, 2019, the estimated amortization expense is $62,108 for each of the next four years. For lease intangibles not held for sale as of December 31, 2015, the estimated amortization expense is $32,365 and2017, the estimated decrease to rental income for above-market leases is $7,576 and the estimated increase to rental income for below-market leases is $29,584 for each of the next five succeeding years.
In November 2015, theThe Company entered into an agreement to sell itsowns a 40% interest in the Sports Authority store in Wichita, Kansas to an unrelated third party. The sale is subject to contingencies, including a long due diligence period, and may not be completed. If the sale is completed, the Company expects to receive net sale proceeds of approximately $1,190,000. If the sale is not completed, the owners anticipate they will seek a new tenant for the property after the current tenant vacates the property.
Kansas. On March 2, 2016, the tenant, of the Sports Authority store, TSA Stores, Inc., and its parent company, The Sports Authority, Inc., the guarantor of the lease, filed for Chapter 11 bankruptcy reorganization. The tenant has indicated that after conducting a closing sale over the next 30 to 90 days,In June 2016, the tenant will filefiled a motion with the bankruptcy court to reject the lease and returnfor this store effective June 30, 2016, at which time the tenant returned possession of the property to the owners. When that occurs,As of December 31, 2017, the tenant owed $19,366 of past due rent, which was not accrued for financial reporting purposes. The owners listed the property for lease with a real estate broker in the Wichita area. While the property is vacant, the Company will becomeis responsible for its 40% share of real estate taxes and other costs associated with maintaining the property until the property is sold.property. The annual rent from this property representsrepresented approximately 19% of the total annual rent of the Fund’sCompany's property portfolio. The loss of rent and increased expenses related to this property will decreasedecreased the Fund’sCompany's cash flow and may causeflow. Consequently, beginning with the Fund to reducethird quarter of 2016, the Company reduced its regular quarterly cash distribution rate from $0.1313 per Unit to $0.0946 per Unit. The bankruptcy filing by the tenant has no effect on the buyer’s interest in purchasing the property.
AEI INCOME & GROWTH FUND 26 LLC
NOTES TO FINANCIAL STATEMENTS
DECEMBER 31, 20152017 AND 20142016
(4) Real Estate Investments – (Continued)
Based on its long-lived asset valuation analysis,On September 21, 2017, the Company determinedentered into a lease agreement with a primary term of 10 years with Biomat USA, Inc. ("Biomat") as a replacement tenant for 28% of the Sports Authority store was impaired. Assquare footage of the property. The tenant will operate a result,Biomat USA Plasma Center in the fourth quarterspace. The Company's 40% share of 2015, a chargeannual rent is $37,071 and is expected to operationscommence on June 18, 2018. Biomat has 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. The Company will be responsible for paying its 40% share of the remaining cost to replace the roof, which is expected to be approximately $113,000. At December 31, 2017, the Company accrued its 40% share of lease commissions due to real estate impairment of $445,828 was recognized, which was the difference between the carrying value at December 31, 2015 of $1,635,828 and the estimated fair value of $1,190,000. The charge was recorded against the costbrokers totaling $54,293 that were owed as part of the landlease transaction. This amount was capitalized and building.will be amortized over the term of the lease. The Company is continuing to pursue additional tenants for the remaining space.
On March 31, 2017, the lease term expired for the Starbucks store in Bluffton, Indiana. Effective April 1, 2017, the Company entered into a lease agreement with a primary term of six years with The Cellular Connection LLC, a cell phone retailer that was subleasing the property from Starbucks Corporation. The tenant is scheduled to pay annual rent of $39,156 during the base lease term. As part of the lease transaction, the Company paid a tenant improvement allowance of $30,000 that was capitalized and will be depreciated.
For properties owned as of December 31, 2015,2017, the minimum future rent payments required by the leases are as follows:
2016 | $ | 1,068,326 | |
2017 | | 822,553 | |
2018 | | 623,709 | $ | 939,273 |
2019 | | 373,839 | | 714,365 |
2020 | | 319,680 | | 660,206 |
2021 | | | 664,649 |
2022 | | | 673,024 |
Thereafter | | | | 1,632,675 |
| $ | | $ | 5,284,192 |
| | | | |
There were no contingent rents recognized in 20152017 and 2014.2016.
(5) Equity Method Investments –
On August 29, 2014, to facilitate the salePage 30 of its Applebee’s restaurant in Indianapolis, Indiana, the Company contributed the property via a limited liability company to AEI Net Lease Portfolio DST (“ANLP”), a Delaware statutory trust (“DST”), in exchange for 28.3% of the Class B ownership interests in ANLP. A second property owned by an affiliate of the Company, along with a third property owned jointly by two other affiliated entities, were also contributed to ANLP in exchange for 71.7% of the Class B ownership interests in ANLP. In addition, cash was contributed for working capital. A DST is a recognized mechanism for selling property to investors who are looking for replacement real estate to complete like-kind exchanges under Section 1031 of the Internal Revenue Code. As investors purchased Class A ownership interests in ANLP, the proceeds received were used to redeem, on a one-for-one basis, the Class B ownership interests of the Company and affiliated entities. From September 5, 2014 to October 30, 2014, ANLP sold 100% of its Class A ownership interests to investors and redeemed 100% of the Class B ownership interests from the Company and affiliated entities. As of December 31, 2014, the Company had no ongoing interest in ANLP.
AEI INCOME & GROWTH FUND 26 LLC
NOTES TO FINANCIAL STATEMENTS
DECEMBER 31, 2015 AND 2014
(5) Equity Method Investments – (Continued)
On January 22, 2015, to facilitate the sale of its 53% interest in the Tractor Supply Company store in Starkville, Mississippi, the Company contributed the property via a limited liability company to AEI Net Lease Portfolio II DST (“ANLP II”) in exchange for 10.18% of the Class B ownership interests in ANLP II. The remaining interest in the property, owned by an affiliated entity, along with three other properties owned by two other affiliated entities, were also contributed to ANLP II in exchange for 89.82% of the Class B ownership interests in ANLP II. In addition, cash was contributed for working capital. From January 28, 2015 to July 15, 2015, ANLP II sold 100% of its Class A ownership interests to investors and redeemed 100% of the Class B ownership interests from the Company and affiliated entities. As of December 31, 2015, the Company had no ongoing interest in ANLP II.
The investments in ANLP and ANLP II were recorded using the equity method of accounting in the accompanying financial statements. Under the equity method, the investments are stated at cost and adjusted for the Company’s share of net income or losses and reduced by proceeds received from the sale of the Class B ownership interests of the DSTs as well as distributions from net rental income. As of December 31, 2014 and 2015, the investment balances consisted of the following:
Activity from August 29, 2014 through December 31, 2014: | | | | |
Real Estate Contributed (at carrying value) | | | $ | 2,371,502 | | |
Cash Contributed | | | | 42,273 | | |
Net Income – Rental Activity | | | | 19,180 | | |
Net Income – Gain on Sale of Real Estate | | | | 1,287,642 | | |
Distributions from Net Rental Income | | | | (19,180) | | |
Proceeds from Sale of Class B Interests | | | | | | |
Equity Method Investments at December 31, 2014 | | | $ | | | |
| | | | | | |
Activity from January 22, 2015 through December 31, 2015: | | | | |
Real Estate Contributed (at carrying value) | | | $ | 1,370,124 | | |
Cash Contributed | | | | 15,316 | | |
Net Income – Rental Activity | | | | 28,934 | | |
Net Income – Gain on Sale of Real Estate | | | | 486,053 | | |
Distributions from Net Rental Income | | | | (28,934) | | |
Proceeds from Sale of Class B Interests | | | | | | |
Equity Method Investments at December 31, 2015 | | | $ | | | |
| | | | | | |
AEI INCOME & GROWTH FUND 26 LLC
NOTES TO FINANCIAL STATEMENTS
DECEMBER 31, 20152017 AND 20142016
(6)(5) Major Tenants –
The following schedule presents rental income from individual tenants, or affiliated groups of tenants, who each contributed more than ten percent of the Company's total rental income for the years ended December 31:
Tenants | | Industry | | 2015 | | 2014 | | Industry | | 2017 | | 2016 |
| | | | | | | | | | | | |
Dick’s Sporting Goods, Inc. | | Retail | $ | 232,950 | $ | 231,824 | |
TSA Stores, Inc. | | Retail | | 225,131 | | 225,131 | |
Dick's Sporting Goods, Inc. | | | Retail | $ | 232,950 | $ | 232,950 |
Best Buy Stores, L.P. | | Retail | | 149,333 | | 149,333 | | Retail | | 149,334 | | 149,334 |
Apple American Group | | Restaurant | | N/A | | 251,931 | |
Tractor Supply Company | | Retail | | | | | |
Dollar Tree Stores, Inc. | | | Retail | | 137,084 | | 122,576 |
Apple Indiana II LLC | | | Restaurant | | 103,184 | | N/A |
Zale Delaware Inc. | | | Retail | | 98,024 | | N/A |
Aggregate rental income of major tenants | | | $ | | $ | | | | $ | 720,576 | $ | 504,860 |
Aggregate rental income of major tenants as a percentage of total rental income | | | | | | | | | | 76% | | 48% |
| | | | | | | | | | | | |
(7) Members’(6) Members' Capital –
For the years ended December 31, 20152017 and 2014,2016, the Company declared distributions of $939,956$679,998 and $1,222,108,$809,870, respectively. The Limited Members received distributions of $916,000$660,002 and $1,191,000$787,998 and the Managing Members received distributions of $23,956$19,996 and $31,108$21,872 for the years, respectively. The Limited Members' distributions represented $0.52$0.38 and $0.67$0.45 per LLC Unit outstanding using 1,759,8631,739,506 and 1,776,1441,746,715 weighted average Units in 20152017 and 2014,2016, respectively. The distributions represented $0.20$0.11 and $0.67$0.13 per Unit of Net Income and $0.32$0.27 and $0$0.32 per Unit of return of contributed capital in 20152017 and 2014,2016, respectively.
As part of the distributions discussed above, the Company distributed net sale proceeds (from property sales completed in 2015) of $212,121$20,202 and $277,778$121,212 in 20152017 and 2014,2016, respectively. The Limited Members received distributions of $210,000$20,000 and $275,000$120,000 and the Managing Members received distributions of $2,121$202 and $2,778$1,212 for the years, respectively. The Limited Members’Members' distributions represented $0.12$0.01 and $0.16$0.07 per Unit for the years, respectively.
The Company may repurchase Units from Limited Members who have tendered their Units to the Company. Such Units may be acquired at a discount. The Company will not be obligated to purchase in any year more than 2% of the total number of Units outstanding on January 1 of such year. In no event shall the Company be obligated to purchase Units if, in the sole discretion of the Managing Members,Member, such purchase would impair the capital or operation of the Company.
During 2015,Page 31 of 40
AEI INCOME & GROWTH FUND 26 LLC
NOTES TO FINANCIAL STATEMENTS
DECEMBER 31, 2017 AND 2016
(6) Members' Capital – (Continued)
On April 1, 2017, the Company repurchased a total of 16,755.06,000.0 Units for $124,268$36,332 from three Limited Members in accordance with the Operating Agreement. During 2014,On April 1, 2016, the Company repurchased a total of 9,128.510,835.5 Units for $58,477$75,397 from six Limited Members. The Company acquired these Units using Net Cash Flow from operations. The repurchases increase the remaining Limited Members’Members' ownership interest in the Company. As a result of these repurchases and pursuant to the Operating Agreement, the Managing Members received distributions of $3,844$1,124 and $1,808$2,332 in 20152017 and 2014,2016, respectively.
AEI INCOME & GROWTH FUND 26 LLC
NOTES TO FINANCIAL STATEMENTS
DECEMBER 31, 2015 AND 2014
(8)(7) Income Taxes –
The following is a reconciliation of net income for financial reporting purposes to income reported for federal income tax purposes for the years ended December 31:
| | 2015 | | 2014 | | 2017 | | 2016 |
| | | | | | | | |
Net Income for Financial Reporting Purposes | $ | 490,740 | $ | 1,821,630 | $ | 228,997 | $ | 302,853 |
| | | | | | | | |
Depreciation for Tax Purposes Under Depreciation and Amortization for Financial Reporting Purposes | | 125,199 | | 130,474 | | 128,943 | | 129,379 |
| | | | | | | | |
Income Accrued for Tax Purposes Over (Under) Income for Financial Reporting Purposes | | (7,269) | | 7,269 | | 0 | | 19,366 |
| | | | | | | | |
Acquisition Costs Expensed for Financial Reporting Purposes, Capitalized for Tax Purposes | | 48,817 | | 37,042 | | 0 | | 55,479 |
| | | | | |
Real Estate Impairment Loss Not Recognized for Tax Purposes | | 445,828 | | 0 | |
| | | | | |
Gain on Sale of Real Estate for Tax Purposes Under Gain for Financial Reporting Purposes | | | | | |
Taxable Income to Members | $ | | $ | | $ | 357,940 | $ | 507,077 |
| | | | | | | | |
The following is a reconciliation of Members’Members' Equity for financial reporting purposes to Members’Members' Equity reported for federal income tax purposes for the years ended December 31:
| | 2015 | | 2014 | | 2017 | | 2016 |
| | | | | | | | |
Members’ Equity for Financial Reporting Purposes | $ | 12,728,877 | $ | 13,306,205 | |
Members' Equity for Financial Reporting Purposes | | $ | 11,655,674 | $ | 12,144,131 |
| | | | | | | | |
Adjusted Tax Basis of Investments in Real Estate Over Net Investments in Real Estate for Financial Reporting Purposes | | 1,313,132 | | 757,830 | | 1,626,933 | | 1,497,990 |
| | | | | | | | |
Income Accrued for Tax Purposes Over Income for Financial Reporting Purposes | | 0 | | 7,269 | | 19,366 | | 19,366 |
| | | | | | | | |
Syndication Costs Treated as Reduction of Capital For Financial Reporting Purposes | | | | | | 2,691,997 | | 2,691,997 |
Members’ Equity for Tax Reporting Purposes | $ | | $ | | |
Members' Equity for Tax Reporting Purposes | | $ | 15,993,970 | $ | 16,353,484 |
| | | | | | | | |
ITEM 9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON
ACCOUNTING AND FINANCIAL DISCLOSURE.
None.
ITEM 9A. CONTROLS AND PROCEDURES.
(a) Disclosure Controls and Procedures.
Under the supervision and with the participation of management, including its President and Chief Financial Officer, the Managing Member of the Company evaluated the effectiveness of the design and operation of our disclosure controls and procedures (as defined in Rule 13a-15(e) under the Securities Exchange Act of 1934 (the “Exchange Act”"Exchange Act")). Based upon that evaluation, the President and Chief Financial Officer of the Managing Member concluded that, as of the end of the period covered by this report, our disclosure controls and procedures were effective in ensuring that information required to be disclosed by us in the reports that we file or submit under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in applicable rules and forms and that such information is accumulated and communicated to management, including the President and Chief Financial Officer of the Managing Member, in a manner that allows timely decisions regarding required disclosure.
(b) Internal Control Over Financial Reporting.
(i) Management’sManagement's Report on Internal Control Over Financial Reporting. The Managing Member, through its management, is responsible for establishing and maintaining adequate internal control over our financial reporting, as defined in Rule 13a-15(f) under the Exchange Act, and for performing an assessment of the effectiveness of our internal control over financial reporting as of December 31, 2015.2017. Internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with US GAAP. Our system of internal control over financial reporting includes those policies and procedures that (i) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the Company; (ii) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with US GAAP, and that receipts and expenditures of the Company are being made only in accordance with authorizations of management of the Managing Member; and (iii) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the Company's assets that could have a material effect on the financial statements.
Management of the Managing Member performed an assessment of the effectiveness of our internal control over financial reporting as of December 31, 20152017 based upon criteria in Internal Control-Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (“COSO”("COSO"). Based on our assessment, management of the Managing Member determined that our internal control over financial reporting was effective as of December 31, 20152017 based on the criteria in Internal Control-Integrated Framework (2013) issued by the COSO.
ITEM 9A. CONTROLS AND PROCEDURES. (Continued)
This annual report does not include an attestation report of our registered public accounting firm regarding internal control over financial reporting. Management’sManagement's report was not subject to attestation by our registered public accounting firm pursuant to rules of the Securities and Exchange Commission that permit us to provide only management’smanagement's report in this annual report.
(ii) Changes in Internal Control Over Financial Reporting. During the most recent period covered by this report, there has been no change in our internal control over financial reporting (as defined in Rule 13a-15(f) under the Exchange Act) that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.
ITEM 9B. OTHER INFORMATION.
None.
PART III
ITEM 10. DIRECTORS, EXECUTIVE OFFICERS AND CORPORATE GOVERNANCE.
The registrant is a limited liability company and has no officers, directors, or direct employees. The Managing Members manage and control the Company’sCompany's affairs and have general responsibility and the ultimate authority in all matters affecting the Company’sCompany's business. The Managing Members are AEI Fund Management XXI, Inc. (“AFM”("AFM"), the Managing Member, and Robert P. Johnson, Chief Executive Officer, President and sole director of AFM, the Special Managing Member. AFM is a wholly owned subsidiary of AEI Capital Corporation of which Mr. Johnson is the majority shareholder. AFM has only one senior financial executive, its Chief Financial Officer. The Chief Financial Officer reports directly to Mr. Johnson and is accountable for his actions to Mr. Johnson. Although Mr. Johnson and AFM require that all of their personnel, including the Chief Financial Officer, engage in honest and ethical conduct, ensure full, fair, accurate, timely, and understandable disclosure, comply with all applicable governmental laws, rules and regulations, and report to Mr. Johnson any deviation from these principles, because the organization is composed of only approximately 45 individuals, because the management of a company by an entity that has different interests in distributions and income than investors involves numerous conflicts of interest that must be resolved on a daily basis, and because the ultimate decision maker in all instances is Mr. Johnson, AFM has not adopted a formal code of conduct. Instead, the materials pursuant to which investors purchase Units disclose these conflicts of interest in detail and Mr. Johnson, as the CEO and sole director of AFM, resolves conflicts to the best of his ability, consistent with his fiduciary obligations to AFM and the fiduciary obligations of AFM to the Company. The director and officers of AFM are as follows:
ITEM 10. DIRECTORS, EXECUTIVE OFFICERS AND CORPORATE GOVERNANCE.
(Continued)
Robert P. Johnson, age 71,73, is Chief Executive Officer, President and sole director and has held these positions since the formation of AFM in August 1994, and has been elected to continue in these positions until December 2016.2018. From 1970 to the present, he has been employed exclusively in the investment industry, specializing in limited partnership investments. In that capacity, he has been involved in the development, analysis, marketing and management of public and private investment programs investing in net lease properties as well as public and private investment programs investing in energy development. Since 1971, Mr. Johnson has been the president, a director and a registered principal of AEI Securities, Inc., which is registered with the SEC as a securities broker-dealer, is a member of the Financial Industry Regulatory Authority (FINRA) and is a member of the Security Investors Protection Corporation (SIPC). Mr. Johnson has been president, a director and the principal shareholder of AEI Fund Management, Inc., a real estate management company founded by him, since 1978. Mr. Johnson is currently a general partner or principal of the general partner in eightnine limited partnerships and a managing member in five LLCs.
Patrick W. Keene, age 56,58, is Chief Financial Officer, Treasurer and Secretary and has held these positions since January 22, 2003 and has been elected to continue in these positions until December 2016.2018. Mr. Keene has been employed by AEI Fund Management, Inc. and affiliated entities since 1986. Prior to being elected to the positions above, he was Controller of the various entities. From 1982 to 1986, Mr. Keene was with KPMG Certified Public Accountants, first as an auditor and later as a tax manager. Mr. Keene is responsible for all accounting functions of AFM and the registrant.
Since Mr. Johnson serves as the Special Managing Member of the Company, as well as the sole director of AFM, all of the duties that might be assigned to an audit committee are assigned to Mr. Johnson. Mr. Johnson is not an audit committee financial expert, as defined. As an officer and majority owner, through a parent company, of AFM, and as the Special Managing Member, Mr. Johnson is not a "disinterested director" and may be subject to a number of conflicts of interests in his capacity as sole director of AFM.
Before the independent auditors are engaged, Mr. Johnson, as the sole director of AFM, approves all audit-related fees, and all permissible nonaudit fees, for services of our auditors.
Section 16(a) Beneficial Ownership Reporting Compliance
Under federal securities laws, the directors and officers of the Managing Member of the Company, and any beneficial owner of more than 10% of a class of equity securities of the Company, are required to report their ownership of the Company's equity securities and any changes in such ownership to the Securities and Exchange Commission (the "Commission"). Specific due dates for these reports have been established by the Commission, and the Company is required to disclose in this Annual Report on 10-K any delinquent filing of such reports and any failure to file such reports during the fiscal year ended December 31, 2015.2017. Based upon information provided by officers and directors of the Managing Member, all officers, directors and 10% owners filed all reports on a timely basis in the 20152017 fiscal year.
ITEM 11. EXECUTIVE COMPENSATION.
The Managing Member and affiliates are reimbursed at cost for all services performed on behalf of the registrant and for all third party expenses paid on behalf of the registrant. The cost for services performed on behalf of the registrant is based on actual time spent performing such services plus an overhead burden. These services include organizing the registrant and arranging for the offer and sale of Units, reviewing properties for acquisition and rendering administrative, property management and property sales services. The amount and nature of such payments are detailed in Item 13 of this annual report on Form 10-K.
ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND
MANAGEMENT AND RELATED STOCKHOLDER MATTERS.
The following table sets forth information pertaining to the ownership of the Units by each person known by the Company to beneficially own 5% or more of the Units, by each Managing Member, and by each officer or director of the Managing Member as of February 29, 2016:28, 2018:
Name and Address of Beneficial Owner | Number of Units Held | Percent of Class |
| | |
AEI Fund Management XXI, Inc. | 0 | 0.00% |
Robert P. Johnson | 0 | 0.00% |
Patrick W. Keene | 0 | 0.00% |
| | |
Address for all: | | |
1300 Wells Fargo Place 30 East 7th Street, St. Paul, Minnesota 55101 | | |
The Managing Members know of no holders of more than 5% of the outstanding Units.
ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS, AND
DIRECTOR INDEPENDENCE.
The registrant, AFM and its affiliates have common management and utilize the same facilities. As a result, certain administrative expenses are allocated among these related entities. All of such activities and any other transactions involving the affiliates of the Managing Member of the registrant are governed by, and are conducted in conformity with, the limitations set forth in the Operating Agreement of the registrant. Reference is made to Note 3 of the Financial Statements, as presented, and is incorporated herein by reference, for details of related party transactions for the years ended December 31, 20152017 and 2014.2016.
Neither the registrant, nor the Managing Member of the registrant, has a board of directors consisting of any members who are “independent.”"independent." The sole director of the Managing Member, Robert P. Johnson, is also the Special Managing Member of the registrant, and is the Chief Executive Officer, and indirectly the principal owner, of the Managing Member. Accordingly, there is no disinterested board, or other functioning body, that reviews related party transactions, or the transactions between the registrant and the Managing Members, except as performed in connection with the audit of its financial statements.
ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS, AND
DIRECTOR INDEPENDENCE. (Continued)
The limitations included in the Operating Agreement require that the cumulative reimbursements to the Managing Members and their affiliates for certain expenses will not exceed an amount equal to the sum of (i) 20% of capital contributions, (ii) 1% of gross revenues, plus an initial leasing fee of 3% of gross revenues for the first five years of the original term of each lease, (iii) 3% of Net Proceeds of Sale, and (iv) 10% of Net Cash Flow less the Net Cash Flow actually distributed to the Managing Members. The cumulative reimbursements subject to this limitation are reimbursements for (i) organization and offering expenses, including commissions and an Organization Fee, (ii) acquisition expenses paid with proceeds from the initial offering of Units, (iii) services provided in the sales effort of properties, and (iv) expenses of controlling persons and overhead expenses directly attributable to the forgoing services or attributable to administrative services. As of December 31, 2015,2017, these cumulative reimbursements to the Managing Members and their affiliates did not exceed the limitation amount.
The following table sets forth the forms of compensation, distributions and cost reimbursements paid by the registrant to the Managing Members or their Affiliates in connection with the operation of the Fund for the period from inception through December 31, 2015.2017.
Person or Entity Receiving Compensation | Form and Method of Compensation | Amount Incurred From Inception (March 14, 2005) To December 31, 2015 |
| | | |
AEI Securities, Inc. | Selling Commissions equal to 10% of proceeds, excluding proceeds from distribution reinvestments, most of which were reallowed to Participating Dealers. | $ | 1,790,447 |
| | | |
Managing Members and Affiliates | Reimbursement at Cost for other Organization and Offering Costs. | $ | 916,368 |
| | | |
Managing Members and Affiliates | Reimbursement at Cost for all Acquisition Expenses. | $ | 392,720 |
| | | |
Managing Members and Affiliates | Reimbursement at Cost for providing administrative services to the Fund, including all expenses related to management of the Fund's properties and all other transfer agency, reporting, partner relations and other administrative functions. | $ | 1,474,862 |
| | | |
Managing Members and Affiliates | Reimbursement at Cost for providing services related to the disposition of the Fund's properties. | $ | 196,521 |
| | | |
Managing Members | 3% of Net Cash Flow in any fiscal year. | $ | 256,880 |
| | | |
Managing Members | 1% of distributions of Net Proceeds of Sale until Limited Members have received an amount equal to (a) their Adjusted Capital Contributions, plus (b) an amount equal to 6.5% of their Adjusted Capital Contributions per annum, cumulative but not compounded, to the extent not previously distributed. 10% of distributions of Net Proceeds of Sale thereafter. | $ | 7,238 |
Person or Entity Receiving Compensation | Form and Method of Compensation | Amount Incurred From Inception (March 14, 2005) To December 31, 2017 |
| | | |
AEI Securities, Inc. | Selling Commissions equal to 10% of proceeds, excluding proceeds from distribution reinvestments, most of which were reallowed to Participating Dealers. | $ | 1,790,447 |
| | | |
Managing Members and Affiliates | Reimbursement at Cost for other Organization and Offering Costs. | $ | 916,368 |
| | | |
Managing Members and Affiliates | Reimbursement at Cost for all Acquisition Expenses. | $ | 448,199 |
| | | |
Managing Members and Affiliates | Reimbursement at Cost for providing administrative services to the Fund, including all expenses related to management of the Fund's properties and all other transfer agency, reporting, partner relations and other administrative functions. | $ | 1,768,574 |
| | | |
Managing Members and Affiliates | Reimbursement at Cost for providing services related to the disposition of the Fund's properties. | $ | 196,521 |
| | | |
Managing Members | 3% of Net Cash Flow in any fiscal year. | $ | 300,790 |
| | | |
Managing Members | 1% of distributions of Net Proceeds of Sale until Limited Members have received an amount equal to (a) their Adjusted Capital Contributions, plus (b) an amount equal to 6.5% of their Adjusted Capital Contributions per annum, cumulative but not compounded, to the extent not previously distributed. 10% of distributions of Net Proceeds of Sale thereafter. | $ | 8,652 |
ITEM 14. PRINCIPAL ACCOUNTING FEES AND SERVICES.
The following is a summary of the fees billed to the Company by Boulay PLLP for professional services rendered for the years ended December 31, 20152017 and 2014:2016:
Fee Category | | 2015 | | 2014 | | 2017 | | 2016 |
| | | | | | | | |
Audit Fees | $ | 17,653 | $ | 17,054 | $ | 18,550 | $ | 18,000 |
Audit-Related Fees | | 0 | | 0 | | 0 | | 0 |
Tax Fees | | 0 | | 0 | | 0 | | 0 |
All Other Fees | | | | | | 0 | | 0 |
Total Fees | $ | | $ | | $ | 18,550 | $ | 18,000 |
| | | | | | | | |
Audit Fees - Consists of fees billed for professional services rendered for the audit of the Company’sCompany's annual financial statements and review of the interim financial statements included in quarterly reports, and services that are normally provided by Boulay PLLP in connection with statutory and regulatory filings or engagements.
Audit-Related Fees - Consists of fees billed for assurance and related services that are reasonably related to the performance of the audit or review of financial statements and are not reported under "Audit Fees." These services include consultations concerning financial accounting and reporting standards.
Tax Fees - Consists of fees billed for professional services for federal and state tax compliance, tax advice and tax planning.
All Other Fees - Consists of fees for products and services other than the services reported above.
Policy for Preapproval of Audit and Permissible Non-Audit Services
Before the Independent Registered Public Accounting Firm is engaged by the Company to render audit or non-audit services, the engagement is approved by Mr. Johnson acting as the Company’sCompany's audit committee.
PART IV
ITEM 15. EXHIBITS, FINANCIAL STATEMENT SCHEDULES.
(a) (1) A list of the financial statements contained herein is set forth on page 16.15.
(a) (2) Schedules are omitted because of the absence of conditions under which they are required or because the required information is presented in the financial statements or related notes.
(a) (3) The Exhibits filed in response to Item 601 of Regulation S-K are listed below.
3.1 | Certificate of Limited Liability Company (incorporated by reference to Exhibit 3.1 of the registrant's Registration Statement on Form SB-2 filed on May 26, 2005 [File No. 333-125266]). |
3.2 | Operating Agreement to the Prospectus (incorporated by reference to Exhibit A of the registrant's Registration Statement on Form SB-2 filed on October 14, 2005 [File No. 333-125266]). |
10.1 | Assignment and Assumption of Lease and Guaranty dated April 3, 2006 between the Company and AEI Fund Management XVII, Inc. relating to the Property at 6959 East 21st Street, Wichita, Kansas (incorporated by reference to Exhibit 10.1 of Form 8-K filed April 5, 2006). |
10.2 | Assignment and Assumption of Lease dated May 31, 2006 between the Company, AEI Income & Growth Fund 24 LLC and Blue Bell Partners, LLC relating to the Property at 65 North University Boulevard, Middletown, Ohio (incorporated by reference to Exhibit 10.2 of Form 8-K filed June 7, 2006). |
10.310.2 | Assignment and Assumption of Lease dated December 29, 2006 between the Company, AEI Income & Growth Fund XXII Limited Partnership and AEI Fund Management XVII, Inc. relating to the Property at 1516 South Washington Street, Crawfordsville, Indiana (incorporated by reference to Exhibit 10.1 of Form 8-K8‑K filed January 8, 2007). |
31.1 | Certification of Chief Executive Officer of Managing Member pursuant to Rule 15d-14(a)(17 CFR 240.15d-14(a)) and Section 302 of the Sarbanes-Oxley Act of 2002. |
31.2 | Certification of Chief Financial Officer of Managing Member pursuant to Rule 15d-14(a)(17 CFR 240.15d-14(a)) and Section 302 of the Sarbanes-Oxley Act of 2002. |
32 | Certification of Chief Executive Officer and Chief Financial Officer of Managing Member pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. |
SIGNATURES
Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the registrant duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
| AEI INCOME & GROWTH FUND 26 |
| Limited Liability Company |
| By: | AEI Fund Management XXI, Inc. |
| | Its Managing Member |
| | |
| | |
March 28, 20162018 | By: | /s/ ROBERT P JOHNSON |
| | Robert P. Johnson, President and Director |
| | (Principal Executive Officer) |
Pursuant to the requirements of the Securities Exchange Act of 1934, this report has been signed below by the following persons on behalf of the registrant and in the capacities and on the dates indicated.
Name | | Title | | Date |
| | | | |
| | | | |
/s/ ROBERT P JOHNSON | | President (Principal Executive Officer) | | March 28, 20162018 |
Robert P. Johnson | | and Sole Director of Managing Member | | |
| | | | |
/s/ PATRICK W KEENE | | Chief Financial Officer and Treasurer | | March 28, 20162018 |
Patrick W. Keene | | (Principal Accounting Officer) | | |