XML 33 R5.htm IDEA: XBRL DOCUMENT v2.4.1.9
Statement of Cash Flows (USD $)
3 Months Ended
Mar. 31, 2015
Mar. 31, 2014
Cash Flows from Operating Activities:    
Net Income $ 256,115us-gaap_ProfitLoss $ 145,536us-gaap_ProfitLoss
Adjustments to Reconcile Net Income To Net Cash Provided by Operating Activities:    
Depreciation and Amortization 85,562us-gaap_OtherDepreciationAndAmortization 108,069us-gaap_OtherDepreciationAndAmortization
Income from Equity Method Investments 191,294us-gaap_IncomeLossFromEquityMethodInvestmentsNetOfDividendsOrDistributions 0us-gaap_IncomeLossFromEquityMethodInvestmentsNetOfDividendsOrDistributions
Increase (Decrease) in Payable to AEI Fund Management, Inc. (8,379)us-gaap_IncreaseDecreaseInAccountsPayableRelatedParties 1,348us-gaap_IncreaseDecreaseInAccountsPayableRelatedParties
Increase (Decrease) in Unearned Rent 13,886us-gaap_IncreaseDecreaseInDeferredRevenue 22,916us-gaap_IncreaseDecreaseInDeferredRevenue
Total Adjustments (100,225)us-gaap_AdjustmentsToReconcileNetIncomeLossToCashProvidedByUsedInOperatingActivities 132,333us-gaap_AdjustmentsToReconcileNetIncomeLossToCashProvidedByUsedInOperatingActivities
Net Cash Provided By (Used For) Operating Activities 155,890us-gaap_NetCashProvidedByUsedInOperatingActivities 277,869us-gaap_NetCashProvidedByUsedInOperatingActivities
Cash Flows from Investing Activities:    
Investments in Real Estate 1,600,000us-gaap_PaymentsToAcquireRealEstate 0us-gaap_PaymentsToAcquireRealEstate
Cash Paid for Equity Method Investments 15,316us-gaap_PaymentsToAcquireEquityMethodInvestments 0us-gaap_PaymentsToAcquireEquityMethodInvestments
Proceeds from Equity Method Investments 610,800us-gaap_ProceedsFromEquityMethodInvestmentDividendsOrDistributionsReturnOfCapital 0us-gaap_ProceedsFromEquityMethodInvestmentDividendsOrDistributionsReturnOfCapital
Net Cash Provided By (Used For) Investing Activities (1,004,516)us-gaap_NetCashProvidedByUsedInInvestingActivities 0us-gaap_NetCashProvidedByUsedInInvestingActivities
Cash Flows from Financing Activities:    
Distributions Paid to Members 513,860us-gaap_PaymentsOfCapitalDistribution 236,082us-gaap_PaymentsOfCapitalDistribution
Net Increase (Decrease) in Cash (1,362,486)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease 41,787us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease
Cash, beginning of period 2,671,184us-gaap_CashAndCashEquivalentsAtCarryingValue 306,395us-gaap_CashAndCashEquivalentsAtCarryingValue
Cash, end of period 1,308,698us-gaap_CashAndCashEquivalentsAtCarryingValue 348,182us-gaap_CashAndCashEquivalentsAtCarryingValue
Supplemental Disclosure of Non-Cash Investing Activities:    
Contribution of Real Estate (at carrying value) in Exchange for Equity Method Investments $ 1,370,124us-gaap_ContributionOfProperty $ 0us-gaap_ContributionOfProperty