The accompanying notes are an integral part of this statement
Boston Capital Tax Credit Fund IV L.P.
STATEMENTS OF CHANGES IN PARTNERS' CAPITAL
Three months Ended June 30, 2004
(Unaudited)
Assignees
General
Partner
Accumulated
or other
comprehensive
income
Total
Series 40
Partners' capital
(deficit)
April 1, 2004
$ 19,411,992
$ (31,134)
$ -
$ 19,380,858
Capital contributions
-
-
-
-
Selling commissions and
registration costs
-
-
-
-
Net income (loss)
(336,003)
(3,394)
-
(339,397)
Partners' capital
(deficit),
June 30, 2004
$
19,075,989
$
(34,528)
$
-
$
19,041,461
Series 41
Partners' capital
(deficit)
April 1, 2004
$ 20,777,519
$ (43,217)
$ -
$ 20,734,302
Capital contributions
-
-
-
-
Selling commissions and
registration costs
-
-
-
-
Net income (loss)
(799,574)
(8,076)
-
(807,650)
Partners' capital
(deficit),
June 30, 2004
$
19,977,945
$
(51,293)
$
-
$
19,926,652
The accompanying notes are an integral part of this statement
Boston Capital Tax Credit Fund IV L.P.
STATEMENTS OF CHANGES IN PARTNERS' CAPITAL
Three months Ended June 30, 2004
(Unaudited)
Assignees
General
Partner
Accumulated
or other
comprehensive
income
Total
Series 42
Partners' capital
(deficit)
April 1, 2004
$ 21,213,036
$ (24,344)
$ -
$ 21,188,692
Capital contributions
-
-
-
-
Selling commissions and
registration costs
-
-
-
-
Net income (loss)
(218,740)
(2,209)
-
(220,949)
Partners' capital
(deficit),
June 30, 2004
$
20,994,296
$
(26,553)
$
-
$
20,967,743
Series 43
Partners' capital
(deficit)
April 1, 2004
$ 28,582,516
$ (31,697)
$ 9,302
$ 28,560,121
Capital contributions
-
-
-
-
Selling commissions and
registration costs
-
-
-
-
Net income (loss)
(258,772)
(2,614)
-
(261,386)
Partners' capital
(deficit),
June 30, 2004
$
28,323,744
$
(34,311)
$
9,302
$
28,298,735
The accompanying notes are an integral part of this statement
Boston Capital Tax Credit Fund IV L.P.
STATEMENTS OF CHANGES IN PARTNERS' CAPITAL
Three months Ended June 30, 2004
(Unaudited)
Assignees
General
Partner
Accumulated
or other
comprehensive
income
Total
Series 44
Partners' capital
(deficit)
April 1, 2004
$ 21,912,570
$ (14,578)
$ 8,868
$ 21,906,860
Capital contributions
-
-
-
-
Selling commissions and
registration costs
-
-
Net income (loss)
(148,584)
(1,501)
-
(150,085)
Partners' capital
(deficit),
June 30, 2004
$
21,763,986
$
(16,079)
$
8,868
$
21,756,775
Series 45
Partners' capital
(deficit)
April 1, 2004
$ 34,454,769
$ (5,444)
$ 17,528
$ 34,466,853
Capital contributions
-
-
-
Selling commissions and
registration costs
(2,639)
-
-
(2,639)
Net income (loss)
(123,957)
(1,252)
-
(125,209)
Partners' capital
(deficit),
June 30, 2004
$
34,328,173
$
(6,696)
$
17,528
$
34,339,005
The accompanying notes are an integral part of this statement
Boston Capital Tax Credit Fund IV L.P.
STATEMENTS OF CHANGES IN PARTNERS' CAPITAL
Three months Ended June 30, 2004
(Unaudited)
Assignees
General
Partner
Accumulated
or other
comprehensive
income
Total
Series 46
Partners' capital
(deficit)
April 1, 2004
$ 25,662,622
$ (2,063)
$ (1,636)
$ 25,658,923
Capital contributions
-
-
-
-
Selling commissions and
registration costs
(249)
-
-
(249)
Net income (loss)
(38,927)
(393)
-
(39,320)
Partners' capital
(deficit),
June 30, 2004
$
25,623,446
$
(2,456)
$
(1,636)
$
25,619,354
The accompanying notes are an integral part of this statement
Boston Capital Tax Credit Fund IV L.P.
STATEMENTS OF CASH FLOWS
Three months Ended June 30,
(Unaudited)
2004
2003
Cash flows from operating activities:
Net income (loss)
$(8,289,177)
$(7,669,307)
Adjustments
Amortization
367,013
242,361
Distributions from Operating
Partnerships
3,782,844
52,839
Share of Loss from Operating
Partnerships
6,411,458
6,002,081
Changes in assets and liabilities
Decrease (Increase) in
organization costs
-
-
(Decrease) Increase in accounts
payable and accrued expenses
(18,880)
(805,655)
Decrease (Increase) in prepaid
expenses
-
-
Decrease (Increase) in accounts
receivable
(1,035,481)
2,521,671
(Decrease) Increase in accounts
payable affiliates
(24,803)
1,255,485
Line of credit
-
-
Net cash (used in) provided by
operating activities
1,192,974
1,569,475
Cash flows from investing activities:
Acquisition costs repaid (paid) for
Operating Partnerships acquired
or to be acquired
(140,012)
(986,844)
Capital contributions paid to
Operating Partnerships
(4,353,456)
(9,769,960)
Advances to Operating Partnerships
547,691
(859,773)
Investments
(578,941)
(5,987,747)
Net cash (used in) provided by
investing activities
(4,524,718)
(17,604,324)
The accompanying notes are an integral part of this statement
Boston Capital Tax Credit Fund IV L.P.
STATEMENTS OF CASH FLOWS
Three months Ended June 30,
(Unaudited)
2004
2003
Continued
Cash flows from financing activities:
Sales and registration costs paid
(2,888)
(1,313,189)
Capital contributions received
-
14,228,760
Net cash (used in) provided by
financing activities
(2,888)
12,915,571
INCREASE (DECREASE) IN CASH AND
CASH EQUIVALENTS
(3,334,632)
(3,119,278)
Cash and cash equivalents, beginning
33,051,933
25,882,259
Cash and cash equivalents, ending
$
29,717,301
$
22,762,981
Supplemental schedule of non-cash
investing and financing activities
the fund has increased its investments
for unpaid capital contributions
due to the Operating Partnerships
$
1,842,272
$
7,194,595
The accompanying notes are an integral part of this statement
Boston Capital Tax Credit Fund IV L.P.
STATEMENTS OF CASH FLOWS
Three months Ended June 30,
(Unaudited)
Series 20
2004
2003
Cash flows from operating activities:
Net income (loss)
$ (287,906)
$ (213,382)
Adjustments
Amortization
893
893
Distributions from Operating
Partnerships
3,373,377
-
Share of Loss from Operating
Partnerships
207,472
134,121
Changes in assets and liabilities
Decrease (Increase) in
organization costs
-
-
(Decrease) Increase in accounts
payable and accrued expenses
-
Decrease (Increase) in accounts
receivable
-
(9,900)
(Decrease) Increase in accounts
payable affiliates
(1,026,363)
93,660
Line of credit
-
-
Net cash (used in) provided by
operating activities
2,267,473
5,392
Cash flows from investing activities:
Acquisition costs repaid (paid) for
Operating Partnerships acquired
or to be acquired
-
-
Capital contributions paid to
Operating Partnerships
-
-
Advances to Operating Partnerships
-
-
Investments
-
-
Net cash (used in) provided by
investing activities
-
-
The accompanying notes are an integral part of this statement
Boston Capital Tax Credit Fund IV L.P.
STATEMENTS OF CASH FLOWS
Three months Ended June 30,
(Unaudited)
Series 20
2004
2003
Continued
Cash flows from financing activities:
Sales and registration costs paid
-
-
Capital contributions received
-
-
Net cash (used in) provided by
financing activities
-
-
INCREASE (DECREASE) IN CASH AND
CASH EQUIVALENTS
2,267,473
5,392
Cash and cash equivalents, beginning
252,117
244,384
Cash and cash equivalents, ending
$
2,519,590
$
249,776
Supplemental schedule of non-cash
investing and financing activities
the fund has increased its investments
for unpaid capital contributions
due to the Operating Partnerships
$
-
$
-
The accompanying notes are an integral part of this statement
Boston Capital Tax Credit Fund IV L.P.
STATEMENTS OF CASH FLOWS
Three months Ended June 30,
(Unaudited)
Series 21
2004
2003
Cash flows from operating activities:
Net income (loss)
$ (190,408)
$ (247,300)
Adjustments
Amortization
488
488
Distributions from Operating
Partnerships
-
-
Share of Loss from Operating
Partnerships
143,731
181,326
Changes in assets and liabilities
Decrease (Increase) in
organization costs
-
-
(Decrease) Increase in accounts
payable and accrued expenses
-
-
Decrease (Increase) in accounts
receivable
(Decrease) Increase in accounts
payable affiliates
31,461
56,461
Line of credit
-
-
Net cash (used in) provided by
operating activities
(14,728)
(9,025)
Cash flows from investing activities:
Acquisition costs repaid (paid) for
Operating Partnerships acquired
or to be acquired
-
-
Capital contributions paid to
Operating Partnerships
-
-
Advances to Operating Partnerships
-
-
Investments
-
-
Net cash (used in) provided by
investing activities
-
-
The accompanying notes are an integral part of this statement
Boston Capital Tax Credit Fund IV L.P.
STATEMENTS OF CASH FLOWS
Three months Ended June 30,
(Unaudited)
Series 21
2004
2003
Continued
Cash flows from financing activities:
Sales and registration costs paid
-
-
Capital contributions received
-
-
Net cash (used in) provided by
financing activities
-
-
INCREASE (DECREASE) IN CASH AND
CASH EQUIVALENTS
(14,728)
(9,025)
Cash and cash equivalents, beginning
142,893
211,070
Cash and cash equivalents, ending
$
128,165
$
202,045
Supplemental schedule of non-cash
investing and financing activities
the fund has increased its investments
for unpaid capital contributions
due to the Operating Partnerships
$
-
$
-
The accompanying notes are an integral part of this statement
Boston Capital Tax Credit Fund IV L.P.
STATEMENTS OF CASH FLOWS
Three months Ended June 30,
(Unaudited)
Series 22
2004
2003
Cash flows from operating activities:
Net income (loss)
$ (427,352)
$ (316,394)
Adjustments
Amortization
1,535
1,535
Distributions from Operating
Partnerships
1,900
-
Share of Loss from Operating
Partnerships
363,854
248,442
Changes in assets and liabilities
Decrease (Increase) in
organization costs
-
-
(Decrease) Increase in accounts
payable and accrued expenses
-
-
Decrease (Increase) in prepaid
expenses
-
-
Decrease (Increase) in accounts
receivable
-
-
(Decrease) Increase in accounts
payable affiliates
18,648
577
Line of credit
-
63,647
Net cash (used in) provided by
operating activities
(41,415)
(2,193)
Cash flows from investing activities:
Acquisition costs repaid (paid) for
Operating Partnerships acquired
or to be acquired
-
-
Capital contributions paid to
Operating Partnerships
(1,500)
(1,500)
Advances to Operating Partnerships
-
-
Investments
-
-
Net cash (used in) provided by
investing activities
(1,500)
(1,500)
The accompanying notes are an integral part of this statement
Boston Capital Tax Credit Fund IV L.P.
STATEMENTS OF CASH FLOWS
Three months Ended June 30,
(Unaudited)
Series 22
2004
2003
Continued
Cash flows from financing activities:
Sales and registration costs paid
-
-
Capital contributions received
-
-
Net cash (used in) provided by
financing activities
-
-
INCREASE (DECREASE) IN CASH AND
CASH EQUIVALENTS
(42,915)
(3,693)
Cash and cash equivalents, beginning
320,139
354,902
Cash and cash equivalents, ending
$
277,224
$
351,209
Supplemental schedule of non-cash
investing and financing activities
the fund has increased its investments
for unpaid capital contributions
due to the Operating Partnerships
$
-
$
-
The accompanying notes are an integral part of this statement
Boston Capital Tax Credit Fund IV L.P.
STATEMENTS OF CASH FLOWS
Three months Ended June 30,
(Unaudited)
Series 23
2004
2003
Cash flows from operating activities:
Net income (loss)
$ (349,509)
$ (352,849)
Adjustments
Amortization
2,283
2,283
Distributions from Operating
Partnerships
1,900
-
Share of Loss from Operating
Partnerships
296,629
284,539
Changes in assets and liabilities
Decrease (Increase) in
organization costs
-
-
(Decrease) Increase in accounts
payable and accrued expenses
-
-
Decrease (Increase) in prepaid
expenses
-
-
Decrease (Increase) in accounts
receivable
-
-
(Decrease) Increase in accounts
payable affiliates
60,067
60,066
Line of credit
-
-
Net cash (used in) provided by
operating activities
11,370
(5,961)
Cash flows from investing activities:
Acquisition costs repaid (paid) for
Operating Partnerships acquired
or to be acquired
-
-
Capital contributions paid to
Operating Partnerships
-
-
Advances to Operating Partnerships
-
-
Investments
-
-
Net cash (used in) provided by
investing activities
-
-
The accompanying notes are an integral part of this statement
Boston Capital Tax Credit Fund IV L.P.
STATEMENTS OF CASH FLOWS
Three months Ended June 30,
(Unaudited)
Series 23
2004
2003
Continued
Cash flows from financing activities:
Sales and registration costs paid
-
-
Capital contributions received
-
-
Net cash (used in) provided by
financing activities
-
-
INCREASE (DECREASE) IN CASH AND
CASH EQUIVALENTS
11,370
(5,961)
Cash and cash equivalents, beginning
140,695
167,196
Cash and cash equivalents, ending
$
152,065
$
161,235
Supplemental schedule of non-cash
investing and financing activities
the fund has increased its investments
for unpaid capital contributions
due to the Operating Partnerships
$
-
$
-
The accompanying notes are an integral part of this statement
Boston Capital Tax Credit Fund IV L.P.
STATEMENTS OF CASH FLOWS
Three months Ended June 30,
(Unaudited)
Series 24
2004
2003
Cash flows from operating activities:
Net income (loss)
$ (266,258)
$ (188,812)
Adjustments
Amortization
2,551
2,551
Distributions from Operating
Partnerships
-
-
Share of Loss from Operating
Partnerships
214,164
152,581
Changes in assets and liabilities
Decrease (Increase) in
organization costs
-
-
(Decrease) Increase in accounts
payable and accrued expenses
-
(4,362)
Decrease (Increase) in accounts
receivable
-
(4,400)
(Decrease) Increase in accounts
payable affiliates
56,460
55,431
Line of credit
-
-
Net cash (used in) provided by
operating activities
6,917
12,989
Cash flows from investing activities:
Acquisition costs repaid (paid) for
Operating Partnerships acquired
or to be acquired
-
-
Capital contributions paid to
Operating Partnerships
-
-
Advances to Operating Partnerships
-
-
Investments
-
-
Net cash (used in) provided by
investing activities
-
-
The accompanying notes are an integral part of this statement
Boston Capital Tax Credit Fund IV L.P.
STATEMENTS OF CASH FLOWS
Three months Ended June 30,
(Unaudited)
Series 24
2004
2003
Continued
Cash flows from financing activities:
Sales and registration costs paid
-
-
Capital contributions received
-
-
Net cash (used in) provided by
financing activities
-
-
INCREASE (DECREASE) IN CASH AND
CASH EQUIVALENTS
6,917
12,989
Cash and cash equivalents, beginning
221,188
233,010
Cash and cash equivalents, ending
$
228,105
$
245,999
Supplemental schedule of non-cash
investing and financing activities
the fund has increased its investments
for unpaid capital contributions
due to the Operating Partnerships
$
-
$
-
The accompanying notes are an integral part of this statement
Boston Capital Tax Credit Fund IV L.P.
STATEMENTS OF CASH FLOWS
Three months Ended June 30,
(Unaudited)
Series 25
2004
2003
Cash flows from operating activities:
Net income (loss)
$ (258,005)
$ (346,094)
Adjustments
Amortization
3,805
3,805
Distributions from Operating
Partnerships
15
10,179
Share of Loss from Operating
Partnerships
217,646
285,406
Changes in assets and liabilities
Decrease (Increase) in
organization costs
-
-
(Decrease) Increase in accounts
payable and accrued expenses
-
(5,744)
Decrease (Increase) in accounts
receivable
829
(Decrease) Increase in accounts
payable affiliates
68,169
68,170
Line of credit
-
-
Net cash (used in) provided by
operating activities
31,630
16,551
Cash flows from investing activities:
Acquisition costs repaid (paid) for
Operating Partnerships acquired
or to be acquired
-
-
Capital contributions paid to
Operating Partnerships
-
-
Advances to Operating Partnerships
-
-
Investments
-
-
Net cash (used in) provided by
investing activities
-
-
The accompanying notes are an integral part of this statement
Boston Capital Tax Credit Fund IV L.P.
STATEMENTS OF CASH FLOWS
Three months Ended June 30,
(Unaudited)
Series 25
2004
2003
Continued
Cash flows from financing activities:
Sales and registration costs paid
-
-
Capital contributions received
-
-
Net cash (used in) provided by
financing activities
-
-
INCREASE (DECREASE) IN CASH AND
CASH EQUIVALENTS
31,630
16,551
Cash and cash equivalents, beginning
443,860
489,697
Cash and cash equivalents, ending
$
475,490
$
506,248
Supplemental schedule of non-cash
investing and financing activities
the fund has increased its investments
for unpaid capital contributions
due to the Operating Partnerships
$
-
$
-
The accompanying notes are an integral part of this statement
Boston Capital Tax Credit Fund IV L.P.
STATEMENTS OF CASH FLOWS
Three months Ended June 30,
(Unaudited)
Series 26
2004
2003
Cash flows from operating activities:
Net income (loss)
$ (426,816)
$ (556,593)
Adjustments
Amortization
4,226
4,226
Distributions from Operating
Partnerships
106
2,329
Share of Loss from Operating
Partnerships
322,017
439,974
Changes in assets and liabilities
Decrease (Increase) in
organization costs
-
-
(Decrease) Increase in accounts
payable and accrued expenses
-
(90,945)
Decrease (Increase) in accounts
receivable
-
-
(Decrease) Increase in accounts
payable affiliates
6,569
109,396
Line of credit
-
-
Net cash (used in) provided by
operating activities
(93,898)
(91,613)
Cash flows from investing activities:
Acquisition costs repaid (paid) for
Operating Partnerships acquired
or to be acquired
-
-
Capital contributions paid to
Operating Partnerships
-
-
Advances to Operating Partnerships
-
-
Investments
-
-
Net cash (used in) provided by
investing activities
-
-
The accompanying notes are an integral part of this statement
Boston Capital Tax Credit Fund IV L.P.
STATEMENTS OF CASH FLOWS
Three months Ended June 30,
(Unaudited)
Series 26
2004
2003
Continued
Cash flows from financing activities:
Sales and registration costs paid
-
-
Capital contributions received
-
-
Net cash (used in) provided by
financing activities
-
-
INCREASE (DECREASE) IN CASH AND
CASH EQUIVALENTS
(93,898)
(91,613)
Cash and cash equivalents, beginning
447,941
516,145
Cash and cash equivalents, ending
$
354,043
$
424,532
Supplemental schedule of non-cash
investing and financing activities
the fund has increased its investments
for unpaid capital contributions
due to the Operating Partnerships
$
-
$
-
The accompanying notes are an integral part of this statement
Boston Capital Tax Credit Fund IV L.P.
STATEMENTS OF CASH FLOWS
Three months Ended June 30,
(Unaudited)
Series 27
2004
2003
Cash flows from operating activities:
Net income (loss)
$ (254,071)
$ (274,259)
Adjustments
Amortization
3,914
3,914
Distributions from Operating
Partnerships
-
-
Share of Loss from Operating
Partnerships
168,437
195,111
Changes in assets and liabilities
Decrease (Increase) in
organization costs
-
-
(Decrease) Increase in accounts
payable and accrued expenses
-
-
Decrease (Increase) in accounts
receivable
-
-
(Decrease) Increase in accounts
payable affiliates
(21,198)
78,802
Line of credit
-
-
Net cash (used in) provided by
Operating activities
(102,918)
3,568
Cash flows from investing activities:
Acquisition costs repaid (paid) for
Operating Partnerships acquired
or to be acquired
-
-
Capital contributions paid to
Operating Partnerships
-
-
Advances to Operating Partnerships
-
Investments
-
-
Net cash (used in) provided by
investing activities
-
-
The accompanying notes are an integral part of this statement
Boston Capital Tax Credit Fund IV L.P.
STATEMENTS OF CASH FLOWS
Three months Ended June 30,
(Unaudited)
Series 27
2004
2003
Continued
Cash flows from financing activities:
Sales and registration costs paid
-
-
Capital contributions received
-
-
Net cash (used in) provided by
financing activities
-
-
INCREASE (DECREASE) IN CASH AND
CASH EQUIVALENTS
(102,918)
3,568
Cash and cash equivalents, beginning
234,047
339,714
Cash and cash equivalents, ending
$
131,129
$
343,282
Supplemental schedule of non-cash
investing and financing activities
the fund has increased its investments
for unpaid capital contributions
due to the Operating Partnerships
$
-
$
-
The accompanying notes are an integral part of this statement
Boston Capital Tax Credit Fund IV L.P.
STATEMENTS OF CASH FLOWS
Three months Ended June 30,
(Unaudited)
Series 28
2004
2003
Cash flows from operating activities:
Net income (loss)
$ (375,244)
$ (378,554)
Adjustments
Amortization
825
825
Distributions from Operating
Partnerships
37,495
21,223
Share of Loss from Operating
Partnerships
338,620
309,038
Changes in assets and liabilities
Decrease (Increase) in
organization costs
-
-
(Decrease) Increase in accounts
payable and accrued expenses
(24,803)
-
Decrease (Increase) in accounts
receivable
-
346,886
(Decrease) Increase in accounts
payable affiliates
-
-
Line of credit
-
-
Net cash (used in) provided by
operating activities
(23,107)
299,418
Cash flows from investing activities:
Acquisition costs repaid (paid) for
Operating Partnerships acquired
or to be acquired
-
-
Capital contributions paid to
Operating Partnerships
-
(32,081)
Advances to Operating Partnerships
-
-
Investments
-
(318,903)
Net cash (used in) provided by
investing activities
-
(350,984)
The accompanying notes are an integral part of this statement
Boston Capital Tax Credit Fund IV L.P.
STATEMENTS OF CASH FLOWS
Three months Ended June 30,
(Unaudited)
Series 28
2004
2003
Continued
Cash flows from financing activities:
Sales and registration costs paid
-
-
Capital contributions received
-
-
Net cash (used in) provided by
financing activities
-
-
INCREASE (DECREASE) IN CASH AND
CASH EQUIVALENTS
(23,107)
(51,566)
Cash and cash equivalents, beginning
464,935
304,688
Cash and cash equivalents, ending
$
441,828
$
253,122
Supplemental schedule of non-cash
investing and financing activities
the fund has increased its investments
for unpaid capital contributions
due to the Operating Partnerships
$
-
$
-
The accompanying notes are an integral part of this statement
Boston Capital Tax Credit Fund IV L.P.
STATEMENTS OF CASH FLOWS
Three months Ended June 30,
(Unaudited)
Series 29
2004
2003
Cash flows from operating activities:
Net income (loss)
$ (403,028)
$ (439,894)
Adjustments
Amortization
828
827
Distributions from Operating
Partnerships
-
2,611
Share of Loss from Operating
Partnerships
325,168
361,320
Changes in assets and liabilities
Decrease (Increase) in
organization costs
-
-
(Decrease) Increase in accounts
payable and accrued expenses
-
-
Decrease (Increase) in accounts
receivable
(40)
148,595
(Decrease) Increase in accounts
payable affiliates
34,495
84,496
Line of credit
-
-
Net cash (used in) provided by
operating activities
(42,577)
157,955
Cash flows from investing activities:
Acquisition costs repaid (paid) for
Operating Partnerships acquired
or to be acquired
-
-
Capital contributions paid to
Operating Partnerships
-
(202,008)
Advances to Operating Partnerships
-
(137,380)
Investments
(29,117)
-
Net cash (used in) provided by
investing activities
(29,117)
(339,388)
The accompanying notes are an integral part of this statement
Boston Capital Tax Credit Fund IV L.P.
STATEMENTS OF CASH FLOWS
Three months Ended June 30,
(Unaudited)
Series 29
2004
2003
Continued
Cash flows from financing activities:
Sales and registration costs paid
-
-
Capital contributions received
-
-
Net cash (used in) provided by
financing activities
-
-
INCREASE (DECREASE) IN CASH AND
CASH EQUIVALENTS
(71,694)
(181,433)
Cash and cash equivalents, beginning
328,122
468,844
Cash and cash equivalents, ending
$
256,428
$
287,411
Supplemental schedule of non-cash
investing and financing activities
the fund has increased its investments
for unpaid capital contributions
due to the Operating Partnerships
$
-
$
-
The accompanying notes are an integral part of this statement
Boston Capital Tax Credit Fund IV L.P.
STATEMENTS OF CASH FLOWS
Three months Ended June 30,
(Unaudited)
Series 30
2004
2003
Cash flows from operating activities:
Net income (loss)
$ (362,898)
$ (403,996)
Adjustments
Amortization
5,309
5,309
Distributions from Operating
Partnerships
-
6,145
Share of Loss from Operating
Partnerships
300,383
344,819
Changes in assets and liabilities
Decrease (Increase) in
organization costs
-
-
(Decrease) Increase in accounts
payable and accrued expenses
-
-
Decrease (Increase) in accounts
receivable
-
-
(Decrease) Increase in accounts
payable affiliates
55,231
(2)
Line of credit
-
18,408
Net cash (used in) provided by
operating activities
(1,975)
(29,317)
Cash flows from investing activities:
Acquisition costs repaid (paid) for
Operating Partnerships acquired
or to be acquired
-
-
Capital contributions paid to
Operating Partnerships
-
-
Advances to Operating Partnerships
-
(6,144)
Investments
-
-
Net cash (used in) provided by
investing activities
-
(6,144)
The accompanying notes are an integral part of this statement
Boston Capital Tax Credit Fund IV L.P.
STATEMENTS OF CASH FLOWS
Three months Ended June 30,
(Unaudited)
Series 30
2004
2003
Continued
Cash flows from financing activities:
Sales and registration costs paid
-
-
Capital contributions received
-
-
Net cash (used in) provided by
financing activities
-
-
INCREASE (DECREASE) IN CASH AND
CASH EQUIVALENTS
(1,975)
(35,461)
Cash and cash equivalents, beginning
124,788
121,470
Cash and cash equivalents, ending
$
122,813
$
86,009
Supplemental schedule of non-cash
investing and financing activities
the fund has increased its investments
for unpaid capital contributions
due to the Operating Partnerships
$
-
$
-
The accompanying notes are an integral part of this statement
Boston Capital Tax Credit Fund IV L.P.
STATEMENTS OF CASH FLOWS
Three months Ended June 30,
(Unaudited)
Series 31
2004
2003
Cash flows from operating activities:
Net income (loss)
$(377,766)
$(642,916)
Adjustments
Amortization
-
-
Distributions from Operating
Partnerships
1,392
-
Share of Loss from Operating
Partnerships
277,958
541,110
Changes in assets and liabilities
Decrease (Increase) in
organization costs
-
-
(Decrease) Increase in accounts
payable and accrued expenses
-
-
Decrease (Increase) in accounts
receivable
-
(64,809)
(Decrease) Increase in accounts
payable affiliates
-
-
Line of credit
-
-
Net cash (used in) provided by
operating activities
(98,416)
(166,615)
Cash flows from investing activities:
Acquisition costs repaid (paid) for
Operating Partnerships acquired
or to be acquired
-
-
Capital contributions paid to
Operating Partnerships
(13,713)
(10,000)
Advances to Operating Partnerships
-
-
Investments
-
-
Net cash (used in) provided by
investing activities
(13,713)
(10,000)
The accompanying notes are an integral part of this statement
Boston Capital Tax Credit Fund IV L.P.
STATEMENTS OF CASH FLOWS
Three months Ended June 30,
(Unaudited)
Series 31
2004
2003
Continued
Cash flows from financing activities:
Sales and registration costs paid
-
-
Capital contributions received
-
-
Net cash (used in) provided by
financing activities
-
-
INCREASE (DECREASE) IN CASH AND
CASH EQUIVALENTS
(112,129)
(176,615)
Cash and cash equivalents, beginning
487,978
294,050
Cash and cash equivalents, ending
$
375,849
$
117,435
Supplemental schedule of non-cash
investing and financing activities
the fund has increased its investments
for unpaid capital contributions
due to the Operating Partnerships
$
-
$
-
The accompanying notes are an integral part of this statement
Boston Capital Tax Credit Fund IV L.P.
STATEMENTS OF CASH FLOWS
Three months Ended June 30,
(Unaudited)
Series 32
2004
2003
Cash flows from operating activities:
Net income (loss)
$ (434,346)
$ (439,832)
Adjustments
Amortization
9,181
9,181
Distributions from Operating
Partnerships
-
-
Share of Loss from Operating
Partnerships
350,780
363,689
Changes in assets and liabilities
Decrease (Increase) in
organization costs
-
-
(Decrease) Increase in accounts
payable and accrued expenses
-
-
Decrease (Increase) in accounts
receivable
-
-
(Decrease) Increase in accounts
payable affiliates
82,896
83,226
Line of credit
-
-
Net cash (used in) provided by
operating activities
8,511
16,264
Cash flows from investing activities:
Acquisition costs repaid (paid) for
Operating Partnerships acquired
or to be acquired
-
-
Capital contributions paid to
Operating Partnerships
-
(7,089)
Advances to Operating Partnerships
-
-
Investments
-
-
Net cash (used in) provided by
investing activities
-
(7,089)
The accompanying notes are an integral part of this statement
Boston Capital Tax Credit Fund IV L.P.
STATEMENTS OF CASH FLOWS
Three months Ended June 30,
(Unaudited)
Series 32
2004
2003
Continued
Cash flows from financing activities:
Sales and registration costs paid
-
-
Capital contributions received
-
-
Net cash (used in) provided by
financing activities
-
-
INCREASE (DECREASE) IN CASH AND
CASH EQUIVALENTS
8,511
9,175
Cash and cash equivalents, beginning
319,905
303,823
Cash and cash equivalents, ending
$
328,416
$
312,998
Supplemental schedule of non-cash
investing and financing activities
the fund has increased its investments
for unpaid capital contributions
due to the Operating Partnerships
$
-
$
-
The accompanying notes are an integral part of this statement
Boston Capital Tax Credit Fund IV L.P.
STATEMENTS OF CASH FLOWS
Three months Ended June 30,
(Unaudited)
Series 33
2004
2003
Cash flows from operating activities:
Net income (loss)
$ (237,812)
$ (203,737)
Adjustments
Amortization
6,819
6,820
Distributions from Operating
Partnerships
-
-
Share of Loss from Operating
Partnerships
188,841
148,236
Changes in assets and liabilities
Decrease (Increase) in
organization costs
-
-
(Decrease) Increase in accounts
payable and accrued expenses
-
-
Decrease (Increase) in accounts
receivable
-
20,736
(Decrease) Increase in accounts
payable affiliates
43,491
43,491
Line of credit
-
-
Net cash (used in) provided by
operating activities
1,339
15,546
Cash flows from investing activities:
Acquisition costs repaid (paid) for
Operating Partnerships acquired
or to be acquired
-
-
Capital contributions paid to
Operating Partnerships
-
-
Advances to Operating Partnerships
-
-
Investments
-
-
Net cash (used in) provided by
investing activities
-
-
The accompanying notes are an integral part of this statement
Boston Capital Tax Credit Fund IV L.P.
STATEMENTS OF CASH FLOWS
Three months Ended June 30,
(Unaudited)
Series 33
2004
2003
Continued
Cash flows from financing activities:
Sales and registration costs paid
-
-
Capital contributions received
-
-
Net cash (used in) provided by
financing activities
-
-
INCREASE (DECREASE) IN CASH AND
CASH EQUIVALENTS
1,339
15,546
Cash and cash equivalents, beginning
194,499
179,335
Cash and cash equivalents, ending
$
195,838
$
194,881
Supplemental schedule of non-cash
investing and financing activities
the fund has increased its investments
for unpaid capital contributions
due to the Operating Partnerships
$
-
$
-
The accompanying notes are an integral part of this statement
Boston Capital Tax Credit Fund IV L.P.
STATEMENTS OF CASH FLOWS
Three months Ended June 30,
(Unaudited)
Series 34
2004
2003
Cash flows from operating activities:
Net income (loss)
$ (481,938)
$ (609,415)
Adjustments
Amortization
10,984
10,984
Distributions from Operating
Partnerships
-
-
Share of Loss from Operating
Partnerships
404,365
527,289
Changes in assets and liabilities
Decrease (Increase) in
organization costs
-
-
(Decrease) Increase in accounts
payable and accrued expenses
-
-
Decrease (Increase) in accounts
receivable
-
-
(Decrease) Increase in accounts
payable affiliates
73,300
73,299
Line of credit
-
-
Net cash (used in) provided by
operating activities
6,711
2,157
Cash flows from investing activities:
Acquisition costs repaid (paid) for
Operating Partnerships acquired
or to be acquired
-
-
Capital contributions paid to
Operating Partnerships
-
(10,000)
Advances to Operating Partnerships
-
-
Investments
-
-
Net cash (used in) provided by
investing activities
-
(10,000)
The accompanying notes are an integral part of this statement
Boston Capital Tax Credit Fund IV L.P.
STATEMENTS OF CASH FLOWS
Three months Ended June 30,
(Unaudited)
Series 34
2004
2003
Continued
Cash flows from financing activities:
Sales and registration costs paid
-
-
Capital contributions received
-
-
Net cash (used in) provided by
financing activities
-
-
INCREASE (DECREASE) IN CASH AND
CASH EQUIVALENTS
6,711
(7,843)
Cash and cash equivalents, beginning
248,852
286,227
Cash and cash equivalents, ending
$
255,563
$
278,384
Supplemental schedule of non-cash
investing and financing activities
the fund has increased its investments
for unpaid capital contributions
due to the Operating Partnerships
$
-
$
-
The accompanying notes are an integral part of this statement
Boston Capital Tax Credit Fund IV L.P.
STATEMENTS OF CASH FLOWS
Three months Ended June 30,
(Unaudited)
Series 35
2004
2003
Cash flows from operating activities:
Net income (loss)
$ (235,340)
$ (236,967)
Adjustments
Amortization
32,309
32,310
Distributions from Operating
Partnerships
-
-
Share of Loss from Operating
Partnerships
160,139
149,383
Changes in assets and liabilities
Decrease (Increase) in
organization costs
-
-
(Decrease) Increase in accounts
payable and accrued expenses
-
-
Decrease (Increase) in accounts
receivable
71,652
-
(Decrease) Increase in accounts
payable affiliates
36,791
57,090
Line of credit
-
-
Net cash (used in) provided by
operating activities
65,551
1,816
Cash flows from investing activities:
Acquisition costs repaid (paid) for
Operating Partnerships acquired
or to be acquired
-
-
Capital contributions paid to
Operating Partnerships
-
-
Advances to Operating Partnerships
-
-
Investments
-
-
Net cash (used in) provided by
investing activities
-
-
The accompanying notes are an integral part of this statement
Boston Capital Tax Credit Fund IV L.P.
STATEMENTS OF CASH FLOWS
Three months Ended June 30,
(Unaudited)
Series 35
2004
2003
Continued
Cash flows from financing activities:
Sales and registration costs paid
-
-
Capital contributions received
-
-
Net cash (used in) provided by
financing activities
-
-
INCREASE (DECREASE) IN CASH AND
CASH EQUIVALENTS
65,551
1,816
Cash and cash equivalents, beginning
568,900
581,040
Cash and cash equivalents, ending
$
634,451
$
582,856
Supplemental schedule of non-cash
investing and financing activities
the fund has increased its investments
for unpaid capital contributions
due to the Operating Partnerships
$
-
$
-
The accompanying notes are an integral part of this statement
Boston Capital Tax Credit Fund IV L.P.
STATEMENTS OF CASH FLOWS
Three months Ended June 30,
(Unaudited)
Series 36
2004
2003
Cash flows from operating activities:
Net income (loss)
$ (226,737)
$ (186,492)
Adjustments
Amortization
22,116
22,116
Distributions from Operating
Partnerships
3,000
-
Share of Loss from Operating
Partnerships
167,622
128,338
Changes in assets and liabilities
Decrease (Increase) in
organization costs
-
-
(Decrease) Increase in accounts
payable and accrued expenses
-
-
Decrease (Increase) in accounts
receivable
-
-
(Decrease) Increase in accounts
payable affiliates
40,585
40,618
Line of credit
-
-
Net cash (used in) provided by
operating activities
6,586
4,580
Cash flows from investing activities:
Acquisition costs repaid (paid) for
Operating Partnerships acquired
or to be acquired
-
-
Capital contributions paid to
Operating Partnerships
-
(22,432)
Advances to Operating Partnerships
-
-
Investments
-
-
Net cash (used in) provided by
investing activities
-
(22,432)
The accompanying notes are an integral part of this statement
Boston Capital Tax Credit Fund IV L.P.
STATEMENTS OF CASH FLOWS
Three months Ended June 30,
(Unaudited)
Series 36
2004
2003
Continued
Cash flows from financing activities:
Sales and registration costs paid
-
-
Capital contributions received
-
-
Net cash (used in) provided by
financing activities
-
-
INCREASE (DECREASE) IN CASH AND
CASH EQUIVALENTS
6,586
(17,852)
Cash and cash equivalents, beginning
79,639
96,390
Cash and cash equivalents, ending
$
86,225
$
78,538
Supplemental schedule of non-cash
investing and financing activities
the fund has increased its investments
for unpaid capital contributions
due to the Operating Partnerships
$
-
$
-
The accompanying notes are an integral part of this statement
Boston Capital Tax Credit Fund IV L.P.
STATEMENTS OF CASH FLOWS
Three months Ended June 30,
(Unaudited)
Series 37
2004
2003
Cash flows from operating activities:
Net income (loss)
$ (190,279)
$ (197,420)
Adjustments
Amortization
23,706
23,706
Distributions from Operating
Partnerships
3,000
-
Share of Loss from Operating
Partnerships
111,475
125,284
Changes in assets and liabilities
Decrease (Increase) in
organization costs
-
-
(Decrease) Increase in accounts
payable and accrued expenses
-
44,239
Decrease (Increase) in accounts
receivable
179,680
-
(Decrease) Increase in accounts
payable affiliates
51,217
-
Line of credit
-
-
Net cash (used in) provided by
operating activities
178,799
(4,191)
Cash flows from investing activities:
Acquisition costs repaid (paid) for
Operating Partnerships acquired
or to be acquired
-
-
Capital contributions paid to
Operating Partnerships
-
(101,403)
Advances to Operating Partnerships
-
43,164
Investments
-
-
Net cash (used in) provided by
investing activities
-
(58,239)
The accompanying notes are an integral part of this statement
Boston Capital Tax Credit Fund IV L.P.
STATEMENTS OF CASH FLOWS
Three months Ended June 30,
(Unaudited)
Series 37
2004
2003
Continued
Cash flows from financing activities:
Sales and registration costs paid
-
-
Capital contributions received
-
-
Net cash (used in) provided by
financing activities
-
-
INCREASE (DECREASE) IN CASH AND
CASH EQUIVALENTS
178,799
(62,430)
Cash and cash equivalents, beginning
168,094
305,836
Cash and cash equivalents, ending
$
346,893
$
243,406
Supplemental schedule of non-cash
investing and financing activities
the fund has increased its investments
for unpaid capital contributions
due to the Operating Partnerships
$
-
$
-
The accompanying notes are an integral part of this statement
Boston Capital Tax Credit Fund IV L.P.
STATEMENTS OF CASH FLOWS
Three months Ended June 30,
(Unaudited)
Series 38
2004
2003
Cash flows from operating activities:
Net income (loss)
$ (276,597)
$ (177,226)
Adjustments
Amortization
24,729
26,234
Distributions from Operating
Partnerships
-
-
Share of Loss from Operating
Partnerships
216,168
115,025
Changes in assets and liabilities
Decrease (Increase) in
organization costs
-
-
(Decrease) Increase in accounts
payable and accrued expenses
-
-
Decrease (Increase) in accounts
receivable
59,461
-
(Decrease) Increase in accounts
payable affiliates
41,627
41,101
Line of credit
-
-
Net cash (used in) provided by
operating activities
65,388
5,134
Cash flows from investing activities:
Acquisition costs repaid (paid) for
Operating Partnerships acquired
or to be acquired
-
(7,651)
Capital contributions paid to
Operating Partnerships
-
-
Advances to Operating Partnerships
-
-
Investments
-
-
Net cash (used in) provided by
investing activities
-
(7,651)
The accompanying notes are an integral part of this statement
Boston Capital Tax Credit Fund IV L.P.
STATEMENTS OF CASH FLOWS
Three months Ended June 30,
(Unaudited)
Series 38
2004
2003
Continued
Cash flows from financing activities:
Sales and registration costs paid
-
-
Capital contributions received
-
-
Net cash (used in) provided by
financing activities
-
-
INCREASE (DECREASE) IN CASH AND
CASH EQUIVALENTS
65,388
(2,517)
Cash and cash equivalents, beginning
139,965
155,345
Cash and cash equivalents, ending
$
205,353
$
152,828
Supplemental schedule of non-cash
investing and financing activities
the fund has increased its investments
for unpaid capital contributions
due to the Operating Partnerships
$
-
$
-
The accompanying notes are an integral part of this statement
Boston Capital Tax Credit Fund IV L.P.
STATEMENTS OF CASH FLOWS
Three months Ended June 30,
(Unaudited)
Series 39
2004
2003
Cash flows from operating activities:
Net income (loss)
$ (282,871)
$ (270,808)
Adjustments
Amortization
22,581
22,581
Distributions from Operating
Partnerships
-
-
Share of Loss from Operating
Partnerships
221,726
212,843
Changes in assets and liabilities
Decrease (Increase) in
organization costs
-
-
(Decrease) Increase in accounts
payable and accrued expenses
-
-
Decrease (Increase) in accounts
receivable
109,869
-
(Decrease) Increase in accounts
payable affiliates
34,630
34,200
Line of credit
-
-
Net cash (used in) provided by
operating activities
105,935
(1,184)
Cash flows from investing activities:
Acquisition costs repaid (paid) for
Operating Partnerships acquired
or to be acquired
Capital contributions paid to
Operating Partnerships
-
(8,036)
Advances to Operating Partnerships
-
-
Investments
-
-
Net cash (used in) provided by
investing activities
-
(8,036)
The accompanying notes are an integral part of this statement
Boston Capital Tax Credit Fund IV L.P.
STATEMENTS OF CASH FLOWS
Three months Ended June 30,
(Unaudited)
Series 39
2004
2003
Continued
Cash flows from financing activities:
Sales and registration costs paid
-
-
Capital contributions received
-
-
Net cash (used in) provided by
financing activities
-
-
INCREASE (DECREASE) IN CASH AND
CASH EQUIVALENTS
105,935
(9,220)
Cash and cash equivalents, beginning
96,315
49,200
Cash and cash equivalents, ending
$
202,250
$
39,980
Supplemental schedule of non-cash
investing and financing activities
the fund has increased its investments
for unpaid capital contributions
due to the Operating Partnerships
$
-
$
-
The accompanying notes are an integral part of this statement
Boston Capital Tax Credit Fund IV L.P.
STATEMENTS OF CASH FLOWS
Three months Ended June 30,
(Unaudited)
Series 40
2004
2003
Cash flows from operating activities:
Net income (xloss)
$ (339,397)
$ (263,838)
Adjustments
Amortization
28,431
28,429
Distributions from Operating
Partnerships
-
5,400
Share of Loss from Operating
Partnerships
253,612
183,871
Changes in assets and liabilities
Decrease (Increase) in
organization costs
-
-
(Decrease) Increase in accounts
payable and accrued expenses
-
-
Decrease (Increase) in accounts
receivable
-
-
(Decrease) Increase in accounts
payable affiliates
50,469
49,072
Line of credit
-
-
Net cash (used in) provided by
operating activities
(6,885)
2,934
Cash flows from investing activities:
Acquisition costs repaid (paid) for
Operating Partnerships acquired
or to be acquired
(376)
(5,505)
Capital contributions paid to
Operating Partnerships
(7,204)
Advances to Operating Partnerships
-
-
Investments
-
-
Net cash (used in) provided by
investing activities
(376)
(12,709)
The accompanying notes are an integral part of this statement
Boston Capital Tax Credit Fund IV L.P.
STATEMENTS OF CASH FLOWS
Three months Ended June 30,
(Unaudited)
Series 40
2004
2003
Continued
Cash flows from financing activities:
Sales and registration costs paid
-
Capital contributions received
-
-
Net cash (used in) provided by
financing activities
-
-
INCREASE (DECREASE) IN CASH AND
CASH EQUIVALENTS
(7,261)
(9,775)
Cash and cash equivalents, beginning
40,313
97,331
Cash and cash equivalents, ending
$
33,052
$
87,556
Supplemental schedule of non-cash
investing and financing activities
the fund has increased its investments
for unpaid capital contributions
due to the Operating Partnerships
$
-
$
-
The accompanying notes are an integral part of this statement
Boston Capital Tax Credit Fund IV L.P.
STATEMENTS OF CASH FLOWS
Three months Ended June 30,
(Unaudited)
Series 41
2004
2003
Cash flows from operating activities:
Net income (loss)
$ (807,650)
$ (497,790)
Adjustments
Amortization
33,461
33,344
Distributions from Operating
Partnerships
357,623
4,498
Share of Loss from Operating
Partnerships
710,176
385,962
Changes in assets and liabilities
Decrease (Increase) in
organization costs
-
-
(Decrease) Increase in accounts
payable and accrued expenses
-
(690)
Decrease (Increase) in accounts
receivable
-
903,428
(Decrease) Increase in accounts
payable affiliates
54,500
68,627
Line of credit
-
-
Net cash (used in) provided by
operating activities
348,110
897,379
Cash flows from investing activities:
Acquisition costs repaid (paid) for
Operating Partnerships acquired
or to be acquired
(3,387)
(29)
Capital contributions paid to
Operating Partnerships
-
(1,202,170)
Advances to Operating Partnerships
-
-
Investments
-
13,106
Net cash (used in) provided by
investing activities
(3,387)
(1,189,093)
The accompanying notes are an integral part of this statement
Boston Capital Tax Credit Fund IV L.P.
STATEMENTS OF CASH FLOWS
Three months Ended June 30,
(Unaudited)
Series 41
2004
2003
Continued
Cash flows from financing activities:
Sales and registration costs paid
-
-
Capital contributions received
-
-
Net cash (used in) provided by
financing activities
-
-
INCREASE (DECREASE) IN CASH AND
CASH EQUIVALENTS
344,723
(291,714)
Cash and cash equivalents, beginning
323,017
930,843
Cash and cash equivalents, ending
$
667,740
$
639,129
Supplemental schedule of non-cash
investing and financing activities
the fund has increased its investments
for unpaid capital contributions
due to the Operating Partnerships
$
-
$
-
The accompanying notes are an integral part of this statement
Boston Capital Tax Credit Fund IV L.P.
STATEMENTS OF CASH FLOWS
Three months Ended June 30,
(Unaudited)
Series 42
2004
2003
Cash flows from operating activities:
Net income (loss)
$ (220,949)
$ (198,726)
Adjustments
Amortization
28,675
-
Distributions from Operating
Partnerships
2,950
-
Share of Loss from Operating
Partnerships
142,326
174,520
Changes in assets and liabilities
Decrease (Increase) in
organization costs
-
-
(Decrease) Increase in accounts
payable and accrued expenses
-
30
Decrease (Increase) in accounts
receivable
-
333,234
(Decrease) Increase in accounts
payable affiliates
59,450
36,432
Line of credit
-
-
Net cash (used in) provided by
operating activities
12,452
345,490
Cash flows from investing activities:
Acquisition costs repaid (paid) for
Operating Partnerships acquired
or to be acquired
(16,429)
(1,752)
Capital contributions paid to
Operating Partnerships
(142,237)
(2,366,662)
Advances to Operating Partnerships
-
-
Investments
-
905,599
Net cash (used in) provided by
investing activities
(158,666)
(1,462,815)
The accompanying notes are an integral part of this statement
Boston Capital Tax Credit Fund IV L.P.
STATEMENTS OF CASH FLOWS
Three months Ended June 30,
(Unaudited)
Series 42
2004
2003
Continued
Cash flows from financing activities:
Sales and registration costs paid
-
-
Capital contributions received
-
-
Net cash (used in) provided by
financing activities
-
-
INCREASE (DECREASE) IN CASH AND
CASH EQUIVALENTS
(146,214)
(1,117,325)
Cash and cash equivalents, beginning
1,858,784
1,528,577
Cash and cash equivalents, ending
$
1,712,570
$
411,252
Supplemental schedule of non-cash
investing and financing activities
the fund has increased its inves0tments
for unpaid capital contributions
due to the Operating Partnerships
$
-
$
-
The accompanying notes are an integral part of this statement
Boston Capital Tax Credit Fund IV L.P.
STATEMENTS OF CASH FLOWS
Three months Ended June 30,
(Unaudited)
Series 43
2004
2003
Cash flows from operating activities:
Net income (loss)
$ (261,386)
$ (48,930)
Adjustments
Amortization
40,996
-
Distributions from Operating
Partnerships
86
454
Share of Loss from Operating
Partnerships
139,262
9,854
Changes in assets and liabilities
Decrease (Increase) in
organization costs
-
-
(Decrease) Increase in accounts
payable and accrued expenses
-
-
Decrease (Increase) in accounts
receivable
(630)
1,681,278
(Decrease) Increase in accounts
payable affiliates
75,738
36,187
Line of credit
-
-
Net cash (used in) provided by
operating activities
(5,934)
1,678,843
Cash flows from investing activities:
Acquisition costs repaid (paid) for
Operating Partnerships acquired
or to be acquired
(42,842)
(47,627)
Capital contributions paid to
Operating Partnerships
(132,468)
(3,845,660)
Advances to Operating Partnerships
(200,000)
-
Investments
(915,171)
(3,317,368)
Net cash (used in) provided by
investing activities
(1,290,481)
(7,210,655)
The accompanying notes are an integral part of this statement
Boston Capital Tax Credit Fund IV L.P.
STATEMENTS OF CASH FLOWS
Three months Ended June 30,
(Unaudited)
Series 43
2004
2003
Continued
Cash flows from financing activities:
Sales and registration costs paid
-
-
Capital contributions received
-
-
Net cash (used in) provided by
financing activities
-
-
INCREASE (DECREASE) IN CASH AND
CASH EQUIVALENTS
(1,296,415)
(5,531,812)
Cash and cash equivalents, beginning
1,723,622
11,183,205
Cash and cash equivalents, ending
$
427,207
$
5,651,393
Supplemental schedule of non-cash
investing and financing activities
the fund has increased its investments
for unpaid capital contributions
due to the Operating Partnerships
$
-
$
1,770,382
The accompanying notes are an integral part of this statement
Boston Capital Tax Credit Fund IV L.P.
STATEMENTS OF CASH FLOWS
Three months Ended June 30,
(Unaudited)
Series 44
2004
2003
Cash flows from operating activities:
Net income (loss)
$ (150,085)
$ (7,083)
Adjustments
Amortization
25,390
-
Distributions from Operating
Partnerships
-
-
Share of Loss from Operating
Partnerships
101,350
-
Changes in assets and liabilities
Decrease (Increase) in
organization costs
-
-
(Decrease) Increase in accounts
payable and accrued expenses
-
(694,044)
Decrease (Increase) in accounts
receivable
(2,293)
(844,681)
(Decrease) Increase in accounts
payable affiliates
52,887
(40,634)
Line of credit
-
-
Net cash (used in) provided by
operating activities
27,249
(1,586,442)
Cash flows from investing activities:
Acquisition costs repaid (paid) for
Operating Partnerships acquired
or to be acquired
(3,425)
(931,931)
Capital contributions paid to
Operating Partnerships
-
(1,939,920)
Advances to Operating Partnerships
747,691
(902,937)
Investments
(1,381,181)
(3,132,801)
Net cash (used in) provided by
investing activities
(636,915)
(6,907,589)
The accompanying notes are an integral part of this statement
Boston Capital Tax Credit Fund IV L.P.
STATEMENTS OF CASH FLOWS
Three months Ended June 30,
(Unaudited)
Series 44
2004
2003
Continued
Cash flows from financing activities:
Sales and registration costs paid
-
(1,313,189)
Capital contributions received
-
14,228,760
Net cash (used in) provided by
financing activities
-
12,915,571
INCREASE (DECREASE) IN CASH AND
CASH EQUIVALENTS
(609,666)
4,421,540
Cash and cash equivalents, beginning
1,867,420
6,439,937
Cash and cash equivalents, ending
$
1,257,754
$
10,861,477
Supplemental schedule of non-cash
investing and financing activities
the fund has increased its investments
for unpaid capital contributions
due to the Operating Partnerships
$
-
$
5,424,213
The accompanying notes are an integral part of this statement
Boston Capital Tax Credit Fund IV L.P.
STATEMENTS OF CASH FLOWS
Three months Ended June 30,
(Unaudited)
Series 45
2004
Cash flows from operating activities:
Net income (loss)
$ (125,209)
Adjustments
Amortization
27,166
Distributions from Operating
Partnerships
-
Share of Loss from Operating
Partnerships
50,640
Changes in assets and liabilities
Decrease (Increase) in
organization costs
-
(Decrease) Increase in accounts
payable and accrued expenses
-
Decrease (Increase) in accounts
receivable
400,757
(Decrease) Increase in accounts
payable affiliates
-
Line of credit
-
Net cash (used in) provided by
operating activities
353,354
Cash flows from investing activities:
Acquisition costs repaid (paid) for
Operating Partnerships acquired
or to be acquired
(14,800)
Capital contributions paid to
Operating Partnerships
(545,075)
Advances to Operating Partnerships
-
Investments
575,068
Net cash (used in) provided by
investing activities
15,193
The accompanying notes are an integral part of this statement
Boston Capital Tax Credit Fund IV L.P.
STATEMENTS OF CASH FLOWS
Three months Ended June 30,
(Unaudited)
Series 45*
2004
Continued
Cash flows from financing activities:
Sales and registration costs paid
(2,639)
Capital contributions received
-
Net cash (used in) provided by
financing activities
(2,639)
INCREASE (DECREASE) IN CASH AND
CASH EQUIVALENTS
365,908
Cash and cash equivalents, beginning
5,967,616
Cash and cash equivalents, ending
$
6,333,524
Supplemental schedule of non-cash
investing and financing activities
the fund has increased its investments
for unpaid capital contributions
due to the Operating Partnerships
$
-
*Series 45 had not commenced operations as of June 30, 2003, therefore,
it does not have comparative information to report.
The accompanying notes are an integral part of this statement
Boston Capital Tax Credit Fund IV L.P.
STATEMENTS OF CASH FLOWS
Three months Ended June 30,
(Unaudited)
Series 46*
2004
Cash flows from operating activities:
Net income (loss)
$ (39,320)
Adjustments
Amortization
3,812
Distributions from Operating
Partnerships
-
Share of Loss from Operating
Partnerships
16,897
Changes in assets and liabilities
Decrease (Increase) in
organization costs
-
(Decrease) Increase in accounts
payable and accrued expenses
Decrease (Increase) in accounts
receivable
(1,853,937)
(Decrease) Increase in accounts
payable affiliates
-
Line of credit
-
Net cash (used in) provided by
operating activities
(1,872,548)
Cash flows from investing activities:
Acquisition costs repaid (paid) for
Operating Partnerships acquired
or to be acquired
(58,753)
Capital contributions paid to
Operating Partnerships
(3,518,463)
Advances to Operating Partnerships
Investments
1,171,460
-
Net cash (used in) provided by
investing activities
(2,405,756)
The accompanying notes are an integral part of this statement
Boston Capital Tax Credit Fund IV L.P.
STATEMENTS OF CASH FLOWS
Three months Ended June 30,
(Unaudited)
Series 46*
2004
Continued
Cash flows from financing activities:
Sales and registration costs paid
(249)
Capital contributions received
-
Net cash (used in) provided by
financing activities
(249)
INCREASE (DECREASE) IN CASH AND
CASH EQUIVALENTS
(4,278,553)
Cash and cash equivalents, beginning
15,846,289
Cash and cash equivalents, ending
$
11,567,736
Supplemental schedule of non-cash
investing and financing activities
the fund has increased its investments
for unpaid capital contributions
due to the Operating Partnerships
$
1,842,272
*Series 46 had not commenced operations as of June 30, 2003, therefore,
it does not have comparative information to report.
The accompanying notes are an integral part of this statement
Boston Capital Tax Credit Fund IV L.P.
NOTES TO FINANCIAL STATEMENTS
June 30, 2004
(Unaudited)
NOTE A - ORGANIZATION
Boston Capital Tax Credit Fund IV L.P. (the "Fund") was organized under the laws of the State of Delaware as of October 5, 1993, for the purpose of acquiring, holding, and disposing of limited partnership interests in Operating Partnerships which will acquire, develop, rehabilitate, operate and own newly constructed, existing or rehabilitated low-income apartment complexes ("Operating Partnerships"). Effective as of June 1, 2001 there was a restructuring, and as a result, the Fund's general partner was reorganized as follows. The General Partner of the Fund continues to be Boston Capital Associates IV L.P., a Delaware limited partnership. The general partner of the General Partner is now BCA Associates Limited Partnership, a Massachusetts limited partnership, whose sole general partner is C&M Management, Inc., a Massachusetts corporation and whose limited partners are Herbert F. Collins and John P. Manning. Mr. Manning is the principal of Boston Capital Partners, Inc. The limited partner of the General Partner is Capital Investment Holdings, a general partnership whose partners are certain officers and employees of Boston Capital Partners, Inc., and its affiliates. The Assignor Limited Partner is BCTC IV Assignor Corp., a Delaware corporation which is now wholly-owned by John P. Manning.
Pursuant to the Securities Act of 1933, the Fund filed a Form S-11 Registration Statement with the Securities and Exchange Commission, effective December 16, 1993 which covered the offering (the "Public Offering") of the Fund's beneficial assignee certificates ("BACs") representing assignments of units of the beneficial interest of the limited partnership interest of the Assignor Limited Partner. The Fund registered 30,000,000 BACs at $10 per BAC for sale to the public in one or more series. One April 18, 1996 an amendment to Form S-11 which registered an additional 10,000,000 BACs for sale to the public in one or more series became effective. On April 2, 1998 an amendment to Form S-11, which registered an additional 25,000,000 BACs for sale to the public in one or more series became effective. On August 31, 1999 an amendment to Form S-11, which registered an additional 8,000,000 BACs for sale to the public in one or more series became effective. On July 26, 2000 an amendment to Form S-11, which registered an additional 7,500,000 BACs for sale to the public in one or more series became effective. On July 24, 2001 an amendment to Form S-11, which registered an additional 7,000,000 BACs for sale to the public in one or more series became effective. On July 24, 2002 an amendment to Form S- 11, which registered an additional 7,000,000 BAC's for sale to the public became effective. On July 1, 2003 an amendment to Form S- 11, which registered an additional 7,000,000 BAC's for sale to the public became effective.
Below is a summary of the BACs sold and total equity raised by series as of the date of this filing:
Series
Closing Date
BACs Sold
Equity Raised
Series 20
June 24, 1994
3,866,700
$38,667,000
Series 21
December 31, 1994
1,892,700
$18,927,000
Series 22
December 28, 1994
2,564,400
$25,644,000
Series 23
June 23, 1995
3,336,727
$33,366,000
Series 24
September 22, 1995
2,169,878
$21,697,000
Series 25
December 29, 1995
3,026,109
$30,248,000
Series 26
June 25, 1996
3,995,900
$39,959,000
Series 27
September 17, 1996
2,460,700
$24,607,000
Series 28
January 29, 1997
4,000,738
$39,999,000
Boston Capital Tax Credit Fund IV L.P.
NOTES TO FINANCIAL STATEMENTS - CONTINUED
June 30, 2004
(Unaudited)
NOTE A - ORGANIZATION (continued)
Series
Closing Date
BACs Sold
Equity Raised
Series 29
June 10, 1997
3,991,800
$39,918,000
Series 30
September 10, 1997
2,651,000
$26,490,750
Series 31
January 18, 1998
4,417,857
$44,057,750
Series 32
June 23, 1998
4,754,198
$47,431,000
Series 33
September 21, 1998
2,636,533
$26,362,000
Series 34
February 11, 1999
3,529,319
$35,273,000
Series 35
June 28, 1999
3,300,463
$33,004,630
Series 36
September 28, 1999
2,106,837
$21,068,375
Series 37
January 28, 2000
2,512,500
$25,125,000
Series 38
July 31, 2000
2,543,100
$25,431,000
Series 39
January 31, 2001
2,292,152
$22,921,000
Series 40
July 31, 2001
2,630,256
$26,629,250
Series 41
January 31, 2002
2,891,626
$28,916,260
Series 42
July 31, 2002
2,744,262
$27,442,620
Series 43
December 31,2002
3,637,987
$36,379,870
Series 44
April 30, 2003
2,701,973
$27,019,730
Series 45
September 16, 2003
4,014,367
$40,143,670
Series 46
December 19, 2003
2,980,998
$29,809,980
The Fund concluded its public offering of BACs in the Fund on December 19, 2003.
NOTE B - ACCOUNTING AND FINANCIAL REPORTING POLICIES
The condensed financial statements herein as of June 30, 2004 and for the three months then ended have been prepared by the Fund, without audit, pursuant to the rules and regulations of the Securities and Exchange Commission. The Fund accounts for its investments in Operating Partnerships using the equity method, whereby the Fund adjusts its investment cost for its share of each Operating Partnership's results of operations and for any distributions received or accrued. Costs incurred by the Fund in acquiring the investments in the Operating Partnerships are capitalized to the investment account.
The Fund's accounting and financial reporting policies are in conformity with generally accepted accounting principles and include adjustments in interim periods considered necessary for a fair presentation of the results of operations. Such adjustments are of a normal recurring nature. Certain information and footnote disclosures normally included in financial statements prepared in accordance with generally accepted accounting principals have been condensed or omitted pursuant to such rules and regulations. It is suggested that these condensed financial statements be read in conjunction with the financial statements and notes thereto included in the Fund's Annual Report on Form 10-K.
Investment Securities
The Fund has determined that all of its investment securities are to be categorized as securities available for sale. Securities classified as available for sale are those debt securities that the Fund purchased that may be liquidated prior to the maturity date should the need arise.
Boston Capital Tax Credit Fund IV L.P.
NOTES TO FINANCIAL STATEMENTS - CONTINUED
June 30, 2004
(Unaudited)
NOTE B - ACCOUNTING AND FINANCIAL REPORTING POLICIES (continued)
These securities are carried at approximate fair market value. All of the investments held by the Fund are tax-exempt municipal bonds and Certificates of Deposit.
The amortized cost of securities available for sale as of June 30, 2004 by contractual maturity are as follows:
Amortized Cost
Due in one year or less
$ 5,647,977
Due after one year
15,497,585
Total
$
21,145,562
The fair market value of the securities is $21,179,362. The difference being an unrealized gain on securities available for sale of $33,800, as of June 30, 2004.
Amortization
The Fund began amortizing unallocated and deferred acquisition costs over 330 months as of June 1999. Accumulated amortization of acquisition costs by Series as of June 30, 2004 and 2003 is as follows:
2004
2003
Series 20
$ 18,754
$ 15,182
Series 21
10,258
8,304
Series 22
32,234
26,094
Series 23
43,609
34,479
Series 24
53,574
43,369
Series 25
53,803
43,555
Series 26
90,985
74,081
Series 27
78,470
63,524
Series 28
17,325
14,026
Series 29
17,243
13,932
Series 30
111,366
90,129
Series 32
158,305
127,906
Series 33
142,298
115,022
Series 34
225,828
182,478
Series 35
641,329
518,464
Series 36
435,909
351,549
Series 37
379,160
289,173
Series 38
263,708
167,806
Series 39
219,443
131,660
Series 40
148,968
46,583
Series 41
258,857
143,730
Series 42
138,860
-
Series 43
179,904
-
Series 44
50,576
-
Series 45
53,258
-
$
3,824,024
$
2,501,046
Boston Capital Tax Credit Fund IV L.P.
NOTES TO FINANCIAL STATEMENTS - CONTINUED
June 30, 2004
(Unaudited)
NOTE C - RELATED PARTY TRANSACTIONS
The Fund has entered into several transactions with various affiliates of the general partner, including Boston Capital Holdings Limited Partnership, Boston Capital Services, Inc., and Boston Capital Asset Management L.P. as follows:
An annual fund management fee based on .5 percent of the aggregate cost of all apartment complexes owned by the Operating Partnerships has been accrued or paid to Boston Capital Asset Management L.P.
The fund management fees accrued for the quarters ended June 30, 2004 and 2003 are as follows:
2004
2003
Series 20
$ 92,061
$ 93,660
Series 21
56,460
56,460
Series 22
63,648
63,647
Series 23
60,066
60,066
Series 24
56,460
55,431
Series 25
68,169
68,170
Series 26
106,569
109,396
Series 27
78,801
78,802
Series 29
84,495
84,496
Series 30
55,230
18,408
Series 32
82,896
83,226
Series 33
43,491
43,491
Series 34
73,299
73,298
Series 35
57,090
57,090
Series 36
40,149
40,150
Series 37
51,217
44,238
Series 38
41,100
41,101
Series 39
34,200
34,200
Series 40
50,001
48,570
Series 41
70,743
68,010
Series 42
19,647
36,432
Series 43
75,144
36,187
Series 44
52,887
16,746
$1,413,823
$1,311,275
Boston Capital Tax Credit Fund IV L.P.
NOTES TO FINANCIAL STATEMENTS - CONTINUED
June 30, 2004
(Unaudited)
NOTE C - RELATED PARTY TRANSACTIONS (continued)
The fund management fees paid for the quarters ended June 30, 2004 and 2003 are as follows:
2004
2003
Series 20
$1,118,424
$ -
Series 21
25,000
-
Series 22
45,000
-
Series 23
25,000
-
Series 26
100,000
-
Series 27
100,000
-
Series 28
83,529
83,529
Series 29
50,000
-
Series 30
-
36,816
Series 31
99,360
99,360
Series 35
20,300
-
Series 41
16,815
-
Series 45
63,885
-
Series 46
29,892
-
$
1,777,205
$
219,705
NOTE D - INVESTMENTS IN OPERATING PARTNERSHIPS
At June 30, 2004 and 2003 the Fund has limited partnership interests in 503 and 466 Operating Partnerships, respectively, which own or are constructing apartment complexes.
The breakdown of Operating Partnerships within the Fund at June 30, 2004 and 2003 is as follows:
2004
2003
Series 20
24
24
Series 21
14
14
Series 22
29
29
Series 23
22
22
Series 24
24
24
Series 25
22
22
Series 26
45
45
Series 27
16
16
Series 28
26
26
Series 29
22
22
Series 30
20
20
Series 31
27
27
Series 32
17
17
Series 33
10
10
Series 34
14
14
Series 35
11
11
Series 36
11
11
Series 37
7
7
Series 38
10
10
Series 39
9
9
Boston Capital Tax Credit Fund IV L.P.
NOTES TO FINANCIAL STATEMENTS - CONTINUED
June 30, 2004
(Unaudited)
NOTE D - INVESTMENTS IN OPERATING PARTNERSHIPS (continued)
2004
2003
Series 40
16
16
Series 41
23
23
Series 42
21
22
Series 43
22
19
Series 44
8
6
Series 45
24
-
Series 46
9
-
503
466
Under the terms of the Fund's investment in each Operating Partnership, the Fund is required to make capital contributions to the Operating Partnerships. These contributions are payable in installments over several years upon each Operating Partnership achieving specified levels of construction and/or operations. The contributions payable at June 30, 2004 and 2003 are as follows:
2004
2003
Series 20
$ 388,026
$ 388,026
Series 21
457,641
457,642
Series 22
477,996
479,496
Series 23
117,797
117,797
Series 24
368,239
368,239
Series 25
943,704
943,704
Series 26
1,443,838
1,475,380
Series 27
39,749
39,749
Series 28
40,968
116,702
Series 29
86,718
102,762
Series 30
128,167
128,167
Series 31
682,058
695,771
Series 32
902,467
929,074
Series 33
202,285
202,285
Series 34
85,968
85,968
Series 35
603,740
603,740
Series 36
657,998
657,998
Series 37
155,363
1,842,907
Series 38
117,735
117,735
Series 39
-
153,767
Series 40
152,424
623,552
Series 41
973,902
1,860,017
Series 42
1,817,119
6,946,554
Series 43
4,355,179
9,505,967
Series 44
2,077,152
8,444,490
Series 45
8,662,415
-
Series 46
5,803,645
-
$
31,742,293
$
37,287,489
Boston Capital Tax Credit Fund IV L.P.
NOTES TO FINANCIAL STATEMENTS - CONTINUED
June 30, 2004
(Unaudited)
NOTE D - INVESTMENT IN OPERATING PARTNERSHIPS - (continued)
The Fund's fiscal year ends March 31st for each year, while all the Operating Partnerships' fiscal years are the calendar year. Pursuant to the provisions of each Operating Partnership Agreement, financial results for each of the Operating Partnerships are provided to the Fund within 45 days after the close of each Operating Partnership's quarterly period. Accordingly, the current financial results available for the Operating Partnerships are for the three months ended March 31, 2004.
COMBINED SUMMARIZED STATEMENTS OF OPERATIONS
Three months Ended March 31,
(Unaudited)
Series 20
2004
2003
Revenues
Rental
$ 2,345,414
$ 1,938,878
Interest and other
88,562
112,829
2,433,976
2,051,707
Expenses
Interest
689,015
533,497
Depreciation and amortization
659,002
543,953
Operating expenses
1,342,637
1,128,561
2,690,653
2,206,011
NET LOSS
$
(256,677)
$
(154,304)
Net loss allocated to Boston Capital Tax Credit Fund IV L.P.
$
(207,472)
$
(134,121)
Net loss allocated to other partners
$
(2,567)
$
(1,543)
Net loss suspended
$
(46,638)
$
(18,640)
The Partnership accounts for its investments using the equity method of accounting. Under the equity method of accounting, the Partnership adjusts its investment cost for its share of each Operating Partnerships results of operations and for any distributions received or accrued. However, the Partnership recognizes individual operating losses only to the extent of capital contributions. Excess losses are suspended for use in future years to offset excess income.
Boston Capital Tax Credit Fund IV L.P.
NOTES TO FINANCIAL STATEMENTS
June 30, 2004
(Unaudited)
NOTE D - INVESTMENTS IN OPERATING PARTNERSHIPS (continued)
COMBINED SUMMARIZED STATEMENTS OF OPERATIONS
Three months Ended March 31,
(Unaudited)
Series 21
2004
2003
Revenues
Rental
$ 1,133,011
$ 876,523
Interest and other
15,037
14,569
1,148,048
891,092
Expenses
Interest
454,547
324,747
Depreciation and amortization
205,544
222,115
Operating expenses
977,437
611,673
1,637,528
1,158,535
NET LOSS
$
(489,480)
$
(267,443)
Net loss allocated to Boston Capital Tax Credit Fund IV L.P.
$
(143,731)
$
(181,326)
Net loss allocated to other Partners
$
(4,895)
$
(2,674)
Net loss suspended
$
340,854)
$
(83,443)
The Partnership accounts for its investments using the equity method of accounting. Under the equity method of accounting, the Partnership adjusts its investment cost for its share of each Operating Partnerships results of operations and for any distributions received or accrued. However, the Partnership recognizes individual operating losses only to the extent of capital contributions. Excess losses are suspended for use in future years to offset excess income.
Boston Capital Tax Credit Fund IV L.P.
NOTES TO FINANCIAL STATEMENTS
June 30, 2004
(Unaudited)
NOTE D - INVESTMENTS IN OPERATING PARTNERSHIPS (continued)
COMBINED SUMMARIZED STATEMENTS OF OPERATIONS
Three months Ended March 31,
(Unaudited)
Series 22
2004
2003
Revenues
Rental
$ 1,391,407
$ 1,295,333
Interest and other
35,001
79,972
1,426,408
1,375,305
Expenses
Interest
331,404
321,764
Depreciation and amortization
494,979
426,874
Operating expenses
987,301
883,427
1,813,684
1,632,065
NET LOSS
$
(387,276)
$
(256,760)
Net loss allocated to Boston Capital Tax Credit Fund IV L.P.
$
(363,854)
$
(248,442)
Net loss allocated to other Partners
$
(3,873)
$
(2,568)
Net loss suspended
$
( 19,549)
$
( 5,750)
The Partnership accounts for its investments using the equity method of accounting. Under the equity method of accounting, the Partnership adjusts its investment cost for its share of each Operating Partnerships results of operations and for any distributions received or accrued. However, the Partnership recognizes individual operating losses only to the extent of capital contributions. Excess losses are suspended for use in future years to offset excess income.
Boston Capital Tax Credit Fund IV L.P.
NOTES TO FINANCIAL STATEMENTS
June 30, 2004
(Unaudited)
NOTE D - INVESTMENTS IN OPERATING PARTNERSHIPS (continued)
COMBINED SUMMARIZED STATEMENTS OF OPERATIONS
Three months Ended March 31,
(Unaudited)
Series 23
2004
2003
Revenues
Rental
$ 1,571,438
$ 1,474,258
Interest and other
26,852
58,227
1,598,290
1,532,485
Expenses
Interest
418,492
427,767
Depreciation and amortization
429,064
440,202
Operating expenses
1,050,359
951,929
1,897,915
1,819,898
NET LOSS
$
(299,625)
$
(287,413)
Net loss allocated to Boston Capital Tax Credit Fund IV L.P.
$
(296,629)
$
(284,539)
Net loss allocated to other Partners
$
(2,996)
$
(2,874)
Net loss suspended
$
-
$
-
The Partnership accounts for its investments using the equity method of accounting. Under the equity method of accounting, the Partnership adjusts its investment cost for its share of each Operating Partnerships results of operations and for any distributions received or accrued. However, the Partnership recognizes individual operating losses only to the extent of capital contributions. Excess losses are suspended for use in future years to offset excess income.
Boston Capital Tax Credit Fund IV L.P.
NOTES TO FINANCIAL STATEMENTS
June 30, 2004
(Unaudited)
NOTE D - INVESTMENTS IN OPERATING PARTNERSHIPS (continued)
COMBINED SUMMARIZED STATEMENTS OF OPERATIONS
Three months Ended March 31,
(Unaudited)
Series 24
2004
2003
Revenues
Rental
$ 1,133,588
$ 1,073,219
Interest and other
14,273
120,440
1,147,861
1,193,659
Expenses
Interest
260,715
280,143
Depreciation and amortization
330,006
341,297
Operating expenses
785,970
740,057
1,376,691
1,361,497
NET LOSS
$
(228,830)
$
(167,838)
Net loss allocated to Boston Capital Tax Credit Fund IV L.P.
$
(214,164)
$
(152,581)
Net loss allocated to other Partners
$
(2,288)
$
(1,677)
Net loss suspended
$
(12,378)
$
(13,580)
The Partnership accounts for its investments using the equity method of accounting. Under the equity method of accounting, the Partnership adjusts its investment cost for its share of each Operating Partnerships results of operations and for any distributions received or accrued. However, the Partnership recognizes individual operating losses only to the extent of capital contributions. Excess losses are suspended for use in future years to offset excess income.
Boston Capital Tax Credit Fund IV L.P.
NOTES TO FINANCIAL STATEMENTS
June 30, 2004
(Unaudited)
NOTE D - INVESTMENTS IN OPERATING PARTNERSHIPS (continued)
COMBINED SUMMARIZED STATEMENTS OF OPERATIONS
Three months Ended March 31,
(Unaudited)
Series 25
2004
2003
Revenues
Rental
$ 1,940,541
$ 1,922,436
Interest and other
52,761
63,718
1,993,302
1,986,154
Expenses
Interest
502,942
554,517
Depreciation and amortization
526,141
521,863
Operating expenses
1,230,351
1,233,443
2,259,434
2,309,823
NET LOSS
$
(266,132)
$
(323,669)
Net loss allocated to Boston Capital Tax Credit Fund IV L.P.
$
(217,646)
$
(285,406)
Net loss allocated to other Partners
$
(2,661)
$
(3,237)
Net loss suspended
$
(45,825)
$
(35,025)
The Partnership accounts for its investments using the equity method of accounting. Under the equity method of accounting, the Partnership adjusts its investment cost for its share of each Operating Partnerships results of operations and for any distributions received or accrued. However, the Partnership recognizes individual operating losses only to the extent of capital contributions. Excess losses are suspended for use in future years to offset excess income.
Boston Capital Tax Credit Fund IV L.P.
NOTES TO FINANCIAL STATEMENTS
June 30, 20040
(Unaudited)
NOTE D - INVESTMENTS IN OPERATING PARTNERSHIPS (continued)
COMBINED SUMMARIZED STATEMENTS OF OPERATIONS
Three months Ended March 31,
(Unaudited)
Series 26
2004
2003
Revenues
Rental
$ 2,553,685
$ 2,377,224
Interest and other
60,029
60,140
2,613,714
2,437,364
Expenses
Interest
564,732
701,896
Depreciation and amortization
740,333
725,280
Operating expenses
1,655,361
1,550,208
2,960,426
2,977,384
NET LOSS0
$
(346,712)
$
(540,020)
Net loss allocated to Boston Capital Tax Credit Fund IV L.P.
$
(322,017)
$
(439,974)
Net loss allocated to other Partners
$
(3,467)
$
(5,400)
Net loss suspended
$
(21,228)
$
(94,646)
The Partnership accounts for its investments using the equity method of accounting. Under the equity method of accounting, the Partnership adjusts its investment cost for its share of each Operating Partnerships results of operations and for any distributions received or accrued. However, the Partnership recognizes individual operating losses only to the extent of capital contributions. Excess losses are suspended for use in future years to offset excess income.
Boston Capital Tax Credit Fund IV L.P.
NOTES TO FINANCIAL STATEMENTS
June 30, 2004
(Unaudited)
NOTE D - INVESTMENTS IN OPERATING PARTNERSHIPS (continued)
COMBINED SUMMARIZED STATEMENTS OF OPERATIONS
Three months Ended March 31,
(Unaudited)
Series 27
2004
2003
Revenues
Rental
$ 1,686,679
$ 1,661,620
Interest and other
13,395
18,566
1,700,074
1,680,186
Expenses
Interest
607,132
700,579
Depreciation and amortization
446,996
430,392
Operating expenses
872,759
800,742
1,926,887
1,931,713
NET LOSS
$
(226,813)
$
(251,527)
Net loss allocated to Boston Capital Tax Credit Fund IV L.P.
$
(168,437)
$
(195,111)
Net loss allocated to other Partners
$
(2,268)
$
(2,515)
Net loss suspended
$
(56,108)
$
(53,901)
The Partnership accounts for its investments using the equity method of accounting. Under the equity method of accounting, the Partnership adjusts its investment cost for its share of each Operating Partnerships results of operations and for any distributions received or accrued. However, the Partnership recognizes individual operating losses only to the extent of capital contributions. Excess losses are suspended for use in future years to offset excess income.
Boston Capital Tax Credit Fund IV L.P.
NOTES TO FINANCIAL STATEMENTS
June 30, 2004
(Unaudited)
NOTE D - INVESTMENTS IN OPERATING PARTNERSHIPS (continued)
COMBINED SUMMARIZED STATEMENTS OF OPERATIONS
Three months Ended March 31,
(Unaudited)
Series 28
2004
2003
Revenues
Rental
$ 1,576,890
$ 1,542,875
Interest and other
35,711
39,516
1,612,601
1,582,391
Expenses
Interest
406,862
415,731
Depreciation and amortization
555,889
557,962
Operating expenses
991,891
920,857
1,954,642
1,894,550
NET LOSS
$
(342,041)
$
(312,159)
Net loss allocated to Boston Capital Tax Credit Fund IV L.P.
$
(338,620)
$
(309,038)
Net loss allocated to other Partners
$
(3,421)
$
(3,121)
Boston Capital Tax Credit Fund IV L.P.
NOTES TO FINANCIAL STATEMENTS
June 30, 2004
(Unaudited)
NOTE D - INVESTMENTS IN OPERATING PARTNERSHIPS (continued)
COMBINED SUMMARIZED STATEMENTS OF OPERATIONS
Three months Ended March 31,
(Unaudited)
Series 29
2004
2003
Revenues
Rental
$ 1,623,230
$ 1,731,613
Interest and other
42,133
61,171
1,665,363
1,792,784
Expenses
Interest
355,793
433,426
Depreciation and amortization
618,827
644,660
Operating expenses
1,019,196
1,079,668
1,993,816
2,157,754
NET LOSS
$
(328,453)
$
(364,970)
Net loss allocated to Boston Capital Tax Credit Fund IV L.P.
$
(325,168)
$
(361,320)
Net loss allocated to other Partners
$
(3,285)
$
(3,650)
Boston Capital Tax Credit Fund IV L.P.
NOTES TO FINANCIAL STATEMENTS
June 30, 2004
(Unaudited)
NOTE D - INVESTMENTS IN OPERATING PARTNERSHIPS (continued)
COMBINED SUMMARIZED STATEMENTS OF OPERATIONS
Three months Ended March 31,
(Unaudited)
Series 30
2004
2003
Revenues
Rental
$ 1,174,142
$ 1,188,014
Interest and other
33,438
38,288
1,207,580
1,226,302
Expenses
Interest
280,971
325,843
Depreciation and amortization
361,436
374,693
Operating expenses
868,591
874,069
1,510,998
1,574,605
NET LOSS
$
(303,418)
$
(348,303)
Net loss allocated to Boston Capital Tax Credit Fund IV L.P.
$
(300,383)
$
(344,819)
Net loss allocated to other Partners
$
(3,035)
$
(3,484)
Boston Capital Tax Credit Fund IV L.P.
NOTES TO FINANCIAL STATEMENTS
June 30, 2004
(Unaudited)
NOTE D - INVESTMENTS IN OPERATING PARTNERSHIPS (continued)
COMBINED SUMMARIZED STATEMENTS OF OPERATIONS
Three months Ended March 31,
(Unaudited)
Series 31
2004
2003
Revenues
Rental
$ 2,523,040
$ 2,405,464
Interest and other
111,606
114,373
2,634,646
2,519,837
Expenses
Interest
468,767
585,521
Depreciation and amortization
834,671
880,526
Operating expenses
1,611,974
1,600,366
2,915,412
3,066,413
NET LOSS
$
(280,766)
$
(546,576)
Net loss allocated to Boston Capital Tax Credit Fund IV L.P.
$
(277,958)
$
(541,110)
Net loss allocated to other Partners
$
(2,808)
$
(5,466)
Boston Capital Tax Credit Fund IV L.P.
NOTES TO FINANCIAL STATEMENTS
June 30, 2004
(Unaudited)
NOTE D - INVESTMENTS IN OPERATING PARTNERSHIPS (continued)
COMBINED SUMMARIZED STATEMENTS OF OPERATIONS
Three months Ended March 31,
(Unaudited)
Series 32
2004
2003
Revenues
Rental
$ 1,454,132
$ 1,452,409
Interest and other
45,632
62,788
1,499,764
1,515,197
Expenses
Interest
326,899
354,287
Depreciation and amortization
615,488
632,038
Operating expenses
929,324
939,256
1,871,711
1,925,581
NET LOSS
$
(371,947)
$
(410,383)
Net loss allocated to Boston Capital Tax Credit Fund IV L.P.
$
(350,780)
$
(363,689)
Net loss allocated to other Partners
$
(3,719)
$
(4,104)
Net loss suspended
$
(17,448)
$
(42,590)
The Partnership accounts for its investments using the equity method of accounting. Under the equity method of accounting, the Partnership adjusts its investment cost for its share of each Operating Partnerships results of operations and for any distributions received or accrued. However, the Partnership recognizes individual operating losses only to the extent of capital contributions. Excess losses are suspended for use in future years to offset excess income.
Boston Capital Tax Credit Fund IV L.P.
NOTES TO FINANCIAL STATEMENTS
June 30, 2004
(Unaudited)
NOTE D - INVESTMENTS IN OPERATING PARTNERSHIPS (continued)
COMBINED SUMMARIZED STATEMENTS OF OPERATIONS
Three months Ended March 31,
(Unaudited)
Series 33
2004
2003
Revenues
Rental
$ 817,366
$ 794,433
Interest and other
8,639
30,719
826,005
825,152
Expenses
Interest
274,967
272,226
Depreciation and amortization
292,151
296,998
Operating expenses
449,636
405,662
1,016,754
974,886
NET LOSS
$
(190,749)
$
(149,734)
Net loss allocated to Boston Capital Tax Credit Fund IV L.P.
$
(188,841)
$
(148,236)
Net loss allocated to other Partners
$
(1,908)
$
(1,498)
Boston Capital Tax Credit Fund IV L.P.
NOTES TO FINANCIAL STATEMENTS
June 30, 2004
(Unaudited)
NOTE D - INVESTMENTS IN OPERATING PARTNERSHIPS (continued)
COMBINED SUMMARIZED STATEMENTS OF OPERATIONS
Three months Ended March 31,
(Unaudited)
Series 34
2004
2003
Revenues
Rental
$ 1,318,942
$ 1,349,328
Interest and other
49,631
61,148
1,368,573
1,410,476
Expenses
Interest
378,935
389,500
Depreciation and amortization
560,985
579,187
Operating expenses
837,102
974,405
1,777,022
1,943,092
NET LOSS
$
(408,449)
$
(532,616)
Net loss allocated to Boston Capital Tax Credit Fund IV L.P.
$
(404,365)
$
(527,289)
Net loss allocated to other Partners
$
(4,084)
$
(5,327)
Boston Capital Tax Credit Fund IV L.P.
NOTES TO FINANCIAL STATEMENTS
June 30, 2004
(Unaudited)
NOTE D - INVESTMENTS IN OPERATING PARTNERSHIPS (continued)
COMBINED SUMMARIZED STATEMENTS OF OPERATIONS
Three months Ended March 31,
Series 35
2004
2003
Revenues
Rental
$ 1,095,172
$ 1,070,934
Interest and other
45,639
29,258
1,140,811
1,100,192
Expenses
Interest
257,457
265,007
Depreciation and amortization
370,686
369,748
Operating expenses
674,425
616,327
1,302,568
1,251,082
NET LOSS
$
(161,757)
$
(150,890)
Net loss allocated to Boston Capital Tax Credit Fund IV L.P.
$
(160,139)
$
(149,383)
Net loss allocated to other Partners
$
(1,618)
$
(1,507)
Boston Capital Tax Credit Fund IV L.P.
NOTES TO FINANCIAL STATEMENTS
June 30, 2004
(Unaudited)
NOTE D - INVESTMENTS IN OPERATING PARTNERSHIPS (continued)
COMBINED SUMMARIZED STATEMENTS OF OPERATIONS
Three months Ended March 31,
(Unaudited)
Series 36
2004
2003
Revenues
Rental
$ 755,393
$ 750,697
Interest and other
24,074
27,592
779,467
778,289
Expenses
Interest
263,668
255,516
Depreciation and amortization
272,636
276,072
Operating expenses
412,478
376,336
948,782
907,924
NET LOSS
$
(169,315)
$
(129,635)
Net loss allocated to Boston Capital Tax Credit Fund IV L.P.
$
(167,622)
$
(128,338)
Net loss allocated to other Partners
$
(1,693)
$
(1,297)
Boston Capital Tax Credit Fund IV L.P.
NOTES TO FINANCIAL STATEMENTS
June 30, 2004
(Unaudited)
NOTE D - INVESTMENTS IN OPERATING PARTNERSHIPS (continued)
COMBINED SUMMARIZED STATEMENTS OF OPERATIONS
Three months Ended March 31,
(Unaudited)
Series 37
2004
2003
Revenues
Rental
$ 1,101,920
$ 1,097,188
Interest and other
27,178
74,815
1,129,098
1,172,003
Expenses
Interest
264,790
291,679
Depreciation and amortization
352,703
355,388
Operating expenses
624,206
651,487
1,241,699
1,298,554
NET LOSS
$
(112,601)
$
(126,551)
Net loss allocated to Boston Capital Tax Credit Fund IV L.P.
$
(111,475)
$
(125,284)
Net loss allocated to other Partners
$
(1,126)
$
(1,267)
Boston Capital Tax Credit Fund IV L.P.
NOTES TO FINANCIAL STATEMENTS
June 30, 2004
(Unaudited)
NOTE D - INVESTMENTS IN OPERATING PARTNERSHIPS (continued)
COMBINED SUMMARIZED STATEMENTS OF OPERATIONS
Three months Ended March 31,
(Unaudited)
Series 38
2004
2003
Revenues
Rental
$ 773,173
$ 751,059
Interest and other
21,762
30,142
794,935
781,201
Expenses
Interest
216,892
197,325
Depreciation and amortization
288,243
265,914
Operating expenses
508,151
434,150
1,013,286
897,389
NET LOSS
$
(218,351)
$
(116,188)
Net loss allocated to Boston Capital Tax Credit Fund IV L.P.
$
(216,168)
$
(115,025)
Net loss allocated to other Partners
$
(2,183)
$
(1,163)
Boston Capital Tax Credit Fund IV L.P.
NOTES TO FINANCIAL STATEMENTS
June 30, 2004
(Unaudited)
NOTE D - INVESTMENTS IN OPERATING PARTNERSHIPS (continued)
COMBINED SUMMARIZED STATEMENTS OF OPERATIONS
Three months Ended March 31,
(Unaudited)
Series 39
2004
2003
Revenues
Rental
$ 522,786
$ 534,519
Interest and other
50,979
44,731
573,765
579,250
Expenses
Interest
153,469
131,506
Depreciation and amortization
231,059
228,514
Operating expenses
413,203
434,224
797,731
794,244
NET LOSS
$
(223,966)
$
(214,994)
Net loss allocated to Boston Capital Tax Credit Fund IV L.P.
$
(221,726)
$
(212,843)
Net loss allocated to other Partners
$
(2,240)
$
(2,151)
Boston Capital Tax Credit Fund IV L.P.
NOTES TO FINANCIAL STATEMENTS
June 30, 2004
(Unaudited)
NOTE D - INVESTMENTS IN OPERATING PARTNERSHIPS (continued)
COMBINED SUMMARIZED STATEMENTS OF OPERATIONS
Three months Ended March 31,
(Unaudited)
Series 40
2004
2003
Revenues
Rental
$ 846,363
$ 847,881
Interest and other
26,846
18,179
873,209
866,060
Expenses
Interest
255,087
237,576
Depreciation and amortization
366,495
355,574
Operating expenses
507,801
458,638
1,129,383
1,051,788
NET LOSS
$
(256,174)
$
(185,728)
Net loss allocated to Boston Capital Tax Credit Fund IV L.P.
$
(253,612)
$
(183,871)
Net loss allocated to other Partners
$
(2,562)
$
(1,857)
Boston Capital Tax Credit Fund IV L.P.
NOTES TO FINANCIAL STATEMENTS
June 30, 2004
(Unaudited)
NOTE D - INVESTMENTS IN OPERATING PARTNERSHIPS (continued)
COMBINED SUMMARIZED STATEMENTS OF OPERATIONS
Three months Ended March 31,
(Unaudited)
Series 41
2004
2003
Revenues
Rental
$ 1,114,660
$ 690,383
Interest and other
26,163
32,434
1,140,823
722,817
Expenses
Interest
511,296
251,386
Depreciation and amortization
597,210
382,310
Operating expenses
749,666
478,981
1,858,172
1,112,677
NET LOSS
$
(717,349)
$
(389,860)
Net loss allocated to Boston Capital Tax Credit Fund IV L.P.
$
(710,176)
$
(385,962)
Net loss allocated to other Partners
$
(7,173)
$
(3,898)
Boston Capital Tax Credit Fund IV L.P.
NOTES TO FINANCIAL STATEMENTS
June 30, 2004
(Unaudited)
NOTE D - INVESTMENTS IN OPERATING PARTNERSHIPS (continued)
COMBINED SUMMARIZED STATEMENTS OF OPERATIONS
Three months Ended March 31,
(Unaudited)
Series 42
2004
2003
Revenues
Rental
$ 1,204,258
$ 630,222
Interest and other
34,519
29,104
1,238,777
659,326
Expenses
Interest
341,515
255,437
Depreciation and amortization
366,274
211,470
Operating expenses
674,753
368,702
1,382,542
835,609
NET LOSS
$
(143,765)
$
(176,283)
Net loss allocated to Boston Capital Tax Credit Fund IV L.P.
$
(142,326)
$
(174,520)
Net loss allocated to other Partners
$
(1,439)
$
(1,763)
Boston Capital Tax Credit Fund IV L.P.
NOTES TO FINANCIAL STATEMENTS
June 30, 2004
(Unaudited)
NOTE D - INVESTMENTS IN OPERATING PARTNERSHIPS (continued)
COMBINED SUMMARIZED STATEMENTS OF OPERATIONS
Three months Ended March 31,
(Unaudited)
Series 43
2004
2003
Revenues
Rental
$ 1,227,137
$ 194,486
Interest and other
38,371
10,155
1,265,508
204,641
Expenses
Interest
321,475
40,935
Depreciation and amortization
355,651
14,511
Operating expenses
729,050
159,149
1,406,176
214,595
NET LOSS
$
(140,668)
$
(9,954)
Net loss allocated to Boston Capital Tax Credit Fund IV L.P.
$
(139,262)
$
(9,854)
Net loss allocated to other Partners
$
(1,406)
$
(100)
Boston Capital Tax Credit Fund IV L.P.
NOTES TO FINANCIAL STATEMENTS
June 30, 2004
(Unaudited)
NOTE D - INVESTMENTS IN OPERATING PARTNERSHIPS (continued)
COMBINED SUMMARIZED STATEMENTS OF OPERATIONS
Three months Ended March 31,
(Unaudited)
Series 44*
2004
Revenues
Rental
$ 713,648
Interest and other
44,405
758,053
Expenses
Interest
227,527
Depreciation and amortization
259,151
Operating expenses
373,749
860,427
NET LOSS
$
(102,374)
Net loss allocated to Boston Capital Tax Credit Fund IV L.P.
$
(101,350)
Net loss allocated to other Partners
$
(1,024)
*The Operating Partnerships in Series 44 did not commence operations until after March 31, 2003, therefore, they do not have comparative information to report.
Boston Capital Tax Credit Fund IV L.P.
NOTES TO FINANCIAL STATEMENTS
June 30, 2004
(Unaudited)
NOTE D - INVESTMENTS IN OPERATING PARTNERSHIPS (continued)
COMBINED SUMMARIZED STATEMENTS OF OPERATIONS
Three months Ended March 31,
(Unaudited)
Series 45*
2004
Revenues
Rental
$ 719,948
Interest and other
24,847
744,795
Expenses
Interest
166,211
Depreciation and amortization
165,707
Operating expenses
464,029
795,947
NET LOSS
$
(51,152)
Net loss allocated to Boston Capital Tax Credit Fund IV L.P.
$
(50,640)
Net loss allocated to other Partners
$
(512)
*The Operating Partnerships in Series 45 did not commence operations until after March 31, 2003, therefore, they do not have comparative information to report.
Boston Capital Tax Credit Fund IV L.P.
NOTES TO FINANCIAL STATEMENTS
June 30, 2004
(Unaudited)
NOTE D - INVESTMENTS IN OPERATING PARTNERSHIPS (continued)
COMBINED SUMMARIZED STATEMENTS OF OPERATIONS
Three months Ended March 31,
(Unaudited)
Series 46*
2004
Revenues
Rental
$ 255,149
Interest and other
3,680
258,829
Expenses
Interest
57,145
Depreciation and amortization
44,229
Operating expenses
174,522
275,896
NET LOSS
$
(17,067)
Net loss allocated to Boston Capital Tax Credit Fund IV L.P.
$
(16,897)
Net loss allocated to other Partners
$
(170)
*The Operating Partnerships in Series 46 did not commence operations until after March 31, 2003, therefore, they do not have comparative information to report.
Boston Capital Tax Credit Fund IV L.P.
NOTES TO FINANCIAL STATEMENTS - CONTINUED
June 30, 2004
(Unaudited)
NOTE D - INVESTMENT IN OPERATING PARTNERSHIPS-CONTINUED
When comparing the results of operations from the Operating Partnerships for the Three months ended March 31, 2004 and 2003 numerous variances, some material in nature, exist. The variances, in most cases, are the result of a number of factors including an increase in the number of Operating Partnerships owned, an increase in the number which have completed construction, and an increase in the number which have completed the lease-up phase.
NOTE E - TAXABLE LOSS
The Fund's taxable loss for the fiscal year ended March 31, 2004 is expected to differ from its loss for financial reporting purposes. This is primarily due to accounting differences in depreciation incurred by the Operating Partnerships and also differences between the equity method of accounting and the IRS accounting methods. No provision or benefit for income taxes has been included in these financial statements since taxable income or loss passes through to, and is reportable by, the partners and assignees individually.
Item 2. Management's Discussions and Analysis of Financial Condition and
Results of Operations
Liquidity
The Fund's primary source of funds is the proceeds of its Public Offering. Other sources of liquidity will include (i) interest earned on capital contributions held pending investment and on working capital and (ii) cash distributions from operations of the Operating Partnerships in which the Fund has and will invest. The Fund does not anticipate significant cash distributions from operations of the Operating Partnerships.
The Fund is currently accruing the fund management fee for Series 20, Series 21, Series 22, Series 23, Series 24, Series 25, Series 26, Series 27, Series 29, Series 30, Series 32, Series 33, Series 34, Series 35, Series 36, Series 37, Series 38, Series 39, Series 40, Series 41, Series 42, Series 43 and Series 44. Pursuant to the Partnership Agreement, such liabilities will be deferred until the Fund receives sales or refinancing proceeds from the Operating Partnerships, which will be used to satisfy such liabilities. The Fund's working capital and sources of liquidity coupled with affiliated party liability accruals allow sufficient levels of liquidity to meet the third party obligations of the Fund. The Fund is currently unaware of any trends which would create insufficient liquidity to meet future third party obligations.
Capital Resources
The Fund offered BACs in a Public Offering declared effective by the Securities and Exchange Commission on December 16, 1993. The Fund received $38,667,000, $18,927,000, $25,644,000, $33,366,000, $21,697,000, $30,248,000, $39,959,000, $24,607,000, $39,999,000, $39,918,000, $26,490,750, $44,057,750, $47,431,000, $26,362,000, $35,273,000, $33,004,630, $21,068,375, $25,125,000, $25,431,000, $22,921,000, $26,629,250, $28,916,260, $27,442,620, $27,442,620, $36,379,870, $27,019,730, $40,143,670 and $29,809,980 representing 3,866,700, 1,892,700, 2,564,400, 3,336,727, 2,169,878, 3,026,109, 3,995,900, 2,460,700, 4,000,738, 3,991,800, 2,651,000, 4,417,857, 4,754,198, 2,636,533, 3,529,319, 3,300,463, 2,106,837, 2,512,500, 2,543,100, 2,292,152, 2,630,257, 2,891,626, 2,744,262, 3,637,987, 2,701,973, 4,014,367 and 2,908,998 BACs from investors admitted as BAC Holders in Series 20, Series 21, Series 22, Series 23, Series 24, Series 25, Series 26, Series 27, Series 28, Series 29, Series 30, Series 31, Series 32, Series 33, Series 34, Series 35, Series 36, Series 37, Series 38, Series 39, Series 40, Series 41, Series 42, Series 43, Series 44, Series 45 and Series 46, respectively, as of June 30, 2004.
Series 20
The Fund commenced offering BACs in Series 20 on January 21, 1994. Offers and sales of BACs in Series 20 were completed on June 24, 1994. The Fund has committed proceeds to pay initial and additional installments of capital contributions to 24 Operating Partnerships in the amount of $24,333,293.
During the quarter ended June 30, 2004, Series 20 did not record any releases of capital contributions. Series 20 has outstanding contributions payable in the amount of $388,026 as of June 30, 2004. Of the amount outstanding, $262,754 has been advanced to the Operating Partnerships. The advances will be converted to capital and the remaining contributions of $125,272 will be released from available net offering proceeds when the Operating Partnerships have achieved the conditions set forth in their partnership agreements.
Series 21
The Fund commenced offering BACs in Series 21 on July 1, 1994. Offers and sales of BACs in Series 21 were completed on December 31, 1994. The Fund has committed proceeds to pay initial and additional installments of capital contributions to 14 Operating Partnerships in the amount of $13,872,730.
During the quarter ended June 30, 2004, Series 21 did not record any releases of capital contributions. Series 21 has outstanding contributions payable in the amount of $457,641 as of June 30, 2004 all of which has been loaned to the Operating Partnerships. The loans will be converted to capital proceeds when the Operating Partnerships have achieved the conditions set forth in their partnership agreements.
Series 22
The Fund commenced offering BACs in Series 22 on October 10, 1994. Offers and sales of BACs in Series 22 were completed on December 28, 1994. The Fund has committed proceeds to pay initial and additional installments of capital contributions to 29 Operating Partnerships in the amount of $18,758,748.
During the quarter ended June 30, 2004, Series 22 recorded releases of capital contributions of $1,500. Series 22 has outstanding contributions payable in the amount of $477,996 as of June 30, 2004. Of the amount outstanding, $450,981 has been loaned to the Operating Partnerships. The loans will be converted to capital and the remaining contributions of $27,015 will be released from available net offering proceeds when the Operating Partnerships have achieved the conditions set forth in their partnership agreements.
Series 23
The Fund commenced offering BACs in Series 23 on January 10, 1995. Offers and sales of BACs in Series 23 were completed on September 23, 1995. The Fund has committed proceeds to pay initial and additional installments of capital contributions to 22 Operating Partnerships in the amount of $24,352,278.
During the quarter ended June 30, 2004, Series 23 did not record any releases of capital contributions. Series 23 has outstanding contributions payable of $117,797 as of June 30, 2004, all of which has previously been advanced or loaned to the Operating Partnerships. The advances and loans will be converted to capital when the Operating Partnerships have achieved the conditions set forth in their partnership agreements.
Series 24
The Fund commenced offering BACs in Series 24 on June 9, 1995. Offers and sales of BACs in Series 24 were completed on September 22, 1995. The Fund has committed proceeds to pay initial and additional installments of capital contributions to 24 Operating Partnerships in the amount of $15,417,237.
During the quarter ended June 30, 2004, Series 24 did not record any releases of capital contributions. Series 24 has outstanding contributions payable in the amount of $368,239 as of June 30, 2004. Of the amount outstanding, $358,239 has been advanced or loaned to some of the Operating Partnerships. The advances and loans will be converted to capital and the remaining contributions of $10,000 will be released when the Operating Partnerships have achieved the conditions set forth in their partnership agreements.
Series 25
The Fund commenced offering BACs in Series 25 on December 31, 1995. Offers and sales of BACs in Series 25 were completed on December 29, 1995. The Fund has committed proceeds to pay initial and additional installments of capital contributions to 22 Operating Partnerships in the amount of $22,324,540.
During the quarter ended June 30, 2004, Series 25 did not record any releases of capital contributions. Series 25 has outstanding contributions payable in the amount of $943,704 as of June 30, 2004. Of the amount outstanding, $706,465 has been advanced or loaned to some of the Operating Partnerships. The advances and loans will be converted to capital and the remaining contributions of $237,239, will be released from available net offering proceeds, when the Operating Partnerships have achieved the conditions set forth in their partnership agreements.
Series 26
The Fund commenced offering BACs in Series 26 on January 18, 1996. Offers and sales of BACs in Series 26 were completed on June 25, 1996. The Fund has committed proceeds to pay initial and additional installments of capital contributions to 45 Operating Partnerships in the amount of $29,401,215.
During the quarter ended June 30, 2004, Series 26 did not record any releases of capital contributions. Series 26 has outstanding contributions payable in the amount of $1,443,838 as of June 30, 2004. Of the amount outstanding, $1,370,033 has been advanced or loaned to some of the Operating Partnerships. In addition, $30,031 has been funded into escrow accounts on behalf of other Operating Partnerships. The advances and loans will be converted to capital and the remaining contributions of $73,805, will be released from the escrow accounts and available net offering proceeds, when the Operating Partnerships have achieved the conditions set forth in their Partnership agreements.
Series 27
The Fund commenced offering BACs in Series 27 on June 24, 1996. Offers and sales of BACs in Series 27 were completed on September 17, 1996. The Fund has committed proceeds to pay initial and additional installments of capital contributions to 16 Operating Partnerships in the amount of $17,881,572.
During the quarter ended June 30, 2004, Series 27 did not record any releases of capital contributions. Series 27 has outstanding contributions payable in the amount of $39,749 as of June 30, 2004. Of the amount outstanding, $6,500 has been advanced to the Operating Partnerships. The advances will be converted to capital and the remaining contributions of $33,249 will be released from available net offering proceeds when the Operating Partnerships have achieved the conditions set forth in their partnership agreements.
Series 28
The Fund commenced offering BACs in Series 28 on December 31,1996. Offers and sales of BACs in Series 28 were completed on January 31, 1997. The Fund has committed proceeds to pay initial and additional installments of capital contributions to 26 Operating Partnership in the amount of $29,281,983.
During the quarter ended June 30, 2004, Series 28 did not record any releases of capital contributions. Series 28 has outstanding contributions payable in the amount of $40,968 as of June 30, 2004. The remaining contributions will be released from available net offering proceeds when the Operating Partnerships have achieved the conditions set forth in their partnership agreements.
Series 29
The Fund commenced offering BACs in Series 29 on February 10, 1997. Offers and sales of BACs in Series 29 were completed on June 10, 1997. The Fund has committed proceeds to pay initial and additional installments of capital contributions to 22 Operating Partnerships in the amount of $29,137,877.
During the quarter ended June 30, 2004, Series 29 did not record any releases of capital contributions. Series 29 has outstanding contributions payable in the amount of $86,718 as of June 30, 2004. Of the amount outstanding, $20,935 has been loaned to the Operating Partnerships. The loans will be converted to capital and the remaining contributions of $65,783 will be released from available net offering proceeds when the Operating Partnerships have achieved the conditions set forth in their partnership agreements.
Series 30
The Fund commenced offering BACs in Series 30 on June 23, 1997. Offers and sales of BACs in Series 30 were completed on September 10, 1997. The Fund has committed proceeds to pay initial and additional installments of capital contributions to 20 Operating Partnerships in the amount of $19,497,869.
During the quarter ended June 30, 2004, Series 30 did not record any releases of capital contributions. Series 30 has outstanding contributions payable in the amount of $128,167 as of June 30, 2004. The remaining contributions will be released from available net offering proceeds and collection of account receivable, when the Operating Partnerships have achieved the conditions set forth in their partnership agreements.
Series 31
The Fund commenced offering BACs in Series 31 on September 11, 1997. Offers and sales of BACs in Series 31 were completed on January 18, 1998. The Fund has committed proceeds to pay initial and additional installments of capital contributions to 27 Operating Partnerships in the amount of $32,569,100.
During the quarter ended June 30, 2004, Series 31 recorded capital contribution releases of $13,713. Series 31 has outstanding contributions payable in the amount of $682,058 as of June 30, 2004. Of the amount outstanding, $615,674 has been advanced or loaned to some of the Operating Partnerships. In addition, $25,000 has been funded into an escrow account on behalf of one of the Operating Partnerships. The advances and loans will be converted to capital and the remaining contributions of $66,384, will be released from the escrow account and available net offering proceeds, when the Operating Partnerships have achieved the conditions set forth in their partnership agreements.
Series 32
The Fund commenced offering BACs in Series 32 on January 19, 1998. Offers and sales of BACs in Series 32 were completed on June 23, 1998. The Fund has committed proceeds to pay initial and additional installments of capital contributions to 16 Operating Partnerships in the amount of $34,121,207. The series has also purchased assignments in Bradley Phase I of Massachusetts LLC, Bradley Phase II of Massachusetts LLC, Byam Village of Massachusetts LLC,Hanover Towers of Massachusetts LLC, Harbor Towers of Massachusetts LLC and Maple Hill of Massachusetts LLC. Under the terms of the Assignments of Membership Interests dated December 1, 1998 the series is entitled to certain profits, losses, tax credits, cash flow, proceeds from capital transactions and capital account as defined in the individual Operating Agreements. The series utilized $1,092,847 of funds available to invest in Operating Partnerships for this investment.
During the quarter ended June 30, 2004, Series 32 did not record any releases of capital contributions. Series 32 has outstanding contributions payable in the amount of $902,467 as of June 30, 2004. Of the amount outstanding, $488,244 has been loaned or advanced to the Operating Partnerships. In addition, $125,000 has been funded into escrow accounts on behalf of other Operating Partnerships. The loans and advances will be converted to capital and the remaining contributions of $414,243 will be released from the escrow accounts and available net offering proceeds, when the Operating Partnerships have achieved the conditions set forth in their partnership agreements.
Series 33
The Fund commenced offering BACs in Series 33 on June 22, 1998. Offers and sales of BACs in Series 33 were completed on September 21, 1998. The Fund has committed proceeds to pay initial and additional installments of capital contributions to 10 Operating Partnerships in the amount of $19,594,100.
During the quarter ended June 30, 2004, Series 33 did not record any releases of capital contributions. Series 33 has outstanding contributions payable in the amount of $202,285 as of June 30, 2004. Of the amount outstanding, $74,635 has been loaned to the Operating Partnerships. In addition, $125,000 has been funded into an escrow account on behalf of other Operating Partnerships. The loans will be converted to capital and the remaining contributions of $127,650, will be released from the escrow account and available net offering proceeds, when the Operating Partnerships have achieved the conditions set forth in their partnership agreements.
Series 34
The Fund commenced offering BACs in Series 34 on September 22, 1998. Offers and sales of BACs in Series 34 were completed on February 11, 1999. The fund has committed proceeds to pay initial and additional installments of capital contributions to 14 Operating Partnerships in the amount of $25,738,978.
During the quarter ended June 30, 2004, Series 34 did not record any releases of capital contributions. Series 34 has outstanding contributions payable to the Operating Partnerships in the amount of $85,968 as of June 30, 2004. Of the amount outstanding, $11,473 has been loaned to the Operating Partnerships. The loans will be converted to capital and the remaining contributions of $74,495, will be released from available net offering proceeds, when the Operating Partnerships have achieved the conditions set forth in their partnership agreements.
Series 35
The Fund commenced offering BACs in Series 35 on February 22, 1999. Offers and sales of BACs in Series 35 were completed on June 25, 1999. The fund has committed proceeds to pay initial and additional installments of capital contributions to 11 Operating Partnerships in the amount of $24,002,391.
During the quarter ended June 30, 2004, Series 35 did not record any releases of capital contributions. Series 35 has outstanding contributions payable in the amount of $603,740 as of June 30, 2004. Of the amount outstanding, $422,172 has been loaned to some of the Operating Partnerships. In addition, $10,855 has been funded into escrow accounts on behalf of other Operating Partnerships. The loans and advances will be converted to capital and the remaining contributions of $181,568, will be released from the escrow accounts and available net offering proceeds, when the Operating Partnerships have achieved the conditions set forth in their partnership agreements.
Series 36
The Fund commenced offering BACs in Series 36 on June 22, 1999. Offers and sales of BACs in Series 36 were completed on September 28, 1999. The fund has committed proceeds to pay initial and additional installments of capital contributions to 11 Operating Partnerships in the amount of $15,277,041.
During the quarter ended June 30, 2004, Series 36 did not record any releases of capital contributions. Series 36 has outstanding contributions payable in the amount of $657,998 as of June 30, 2004 all of which has been loaned or advanced to the Operating Partnerships. The loans and advances will be converted to capital when the Operating Partnerships have achieved the conditions set forth in their partnership agreements.
Series 37
The Fund commenced offering BACs in Series 37 on October 29, 1999. Offers and sales of BACs in Series 37 were completed on January 28, 1999. The fund has committed proceeds to pay initial and additional installments of capital contributions to 7 Operating Partnerships in the amount of $18,735,142.
During the quarter ended June 30, 2004, Series 37 did not record any releases of capital contributions. Series 37 has outstanding contributions payable in the amount of $155,363 as of June 30, 2004 all of which has been loaned or advanced to the Operating Partnerships. The loans and advances will be converted to capital when the Operating Partnerships have achieved the conditions set forth in their partnership agreements.
Series 38
The Fund commenced offering BACs in Series 38 on February 1, 2000. Offers and sales of BACs in Series 38 were completed on July 31, 2000. The fund has committed proceeds to pay initial and additional installments of capital contributions to 10 Operating Partnerships in the amount of $18,612,287. In addition the Fund committed and used $420,296 of Series 38 net offering proceeds to acquire a limited partnership equity interest in a limited liability company, which is the general partner of other operating limited partnerships, which own or are constructing, rehabilitating or operating apartment complexes.
During the quarter ended June 30, 2004, Series 38 did not record any releases of capital contributions. Series 38 has outstanding contributions payable in the amount of $117,735 as of June 30, 2004. The remaining contributions will be released from available net offering proceeds, when the Operating Partnerships have achieved the conditions set forth in their partnership agreements.
Series 39
The Fund commenced offering BACs in Series 39 on August 1, 2000. Offers and sales of BACs in Series 39 were completed on January 31, 2001. The Fund has committed proceeds to pay initial and additional installments of capital contributions to 9 Operating Partnerships in the amount of $17,115,492 as of June 30, 2004. In addition the Fund committed and used $192,987 of Series 39 net offering proceeds to acquire a limited partnership equity interest in a limited liability company, which is the general partner of other operating limited partnerships, which own or are constructing, rehabilitating or operating apartment complexes.
Prior to the quarter ended June 30, 2004 Series 39 had released all payments of its capital contributions to the Operating Partnerships.
Series 40
The Fund commenced offering BACs in Series 40 on February 1, 2001. Offers and sales of BACs in Series 40 were completed on July 31, 2001. The Fund has committed proceeds to pay initial and additional installments of capital contributions to 16 Operating Partnerships in the amount of $19,030,771 as of June 30, 2004. In addition, the Fund committed and used $578,755 of Series 40 net offering proceeds to acquire limited partnership equity interests in limited liability companies, which are the general partner of other operating limited partnerships, which own or are constructing, rehabilitating or operating apartment complexes.
During the quarter ended June 30, 2004, Series 40 did not record any releases of capital contributions. Series 40 has outstanding contributions payable in the amount of $152,424 as of June 30, 2004. Of the amount outstanding, $143,730 has been loaned or advanced to some of the Operating Partnerships. The loans and advances will be converted to capital and the remaining contributions of $8,649 will be released from available net offering proceeds, when the Operating Partnerships have achieved the conditions set forth in their partnership agreements.
Series 41
The Fund commenced offering BACs in Series 41 on August 1, 2001. Offers and sales of BACs in Series 41 were completed on January 31, 2003. The Fund has committed proceeds to pay initial and additional installments of capital contributions to 23 Operating Partnerships in the amount of $21,277,513. In addition, the Fund committed and used $195,249 of Series 41 net offering proceeds to acquire a limited partnership equity interest in a limited liability company, which is the general partner of other operating limited partnerships, which own or are constructing, rehabilitating or operating apartment complexes.
During the quarter ended June 30, 2004, Series 41 did not record any releases of capital contributions. Series 41 has outstanding contributions payable in the amount of $973,902 as of June 30, 2004. Of the amount outstanding, $225,670 has been loaned or advanced to some of the Operating Partnerships. The loans and advances will be converted to capital and the remaining contributions of $748,232, will be released from collections of notes and accounts receivable and available net offering proceeds, when the Operating Partnerships have achieved the conditions set forth in their partnership agreements.
Series 42
The Fund commenced offering BACs in Series 42 on February 1, 2003. Offers and sales of BACs in Series 42 were completed on July 31, 2003. The Fund has committed proceeds to pay initial and additional installments of capital contributions to 21 Operating Partnerships in the amount of $19,903,525.
During the quarter ended June 30, 2004, Series 42 recorded capital contribution releases of $142,237. Series 42 has outstanding contributions payable in the amount of $1,817,119 as of June 30, 2004. Of the amount outstanding, $260,245 has
been loaned or advanced to some of the Operating Partnerships. The loans and advances will be converted to capital and the remaining contributions of $1,556,874 will be released from available net offering proceeds, when the Operating Partnerships have achieved the conditions set forth in their partnership agreements.
Series 43
The Fund commenced offering BACs in Series 43 on August 1, 2003. Offers and sales of BCAs in Series 43 were completed in December 31, 2003. The Fund has committed proceeds to pay initial and additional installments of capital contributions to 22 Operating Partnerships in the amount of $25,792,027. The Fund also committed and used $805,160 of Series 43 net offering proceeds to acquire limited partnership equity interests in limited liability companies, which are the general partner of other operating limited partnerships, which own or are constructing, rehabilitating or operating apartment complexes. In addition, the Fund committed and used $268,451 of net offering proceeds to acquire the General Partner equity interest in all of the Operating Partnerships in Series 43
During the quarter ended June 30, 2004, Series 43 recorded capital contribution releases of $132,468. Series 43 has outstanding contributions payable in the amount of $4,355,179 as of June 30, 2004. Of the amount outstanding, $752,683 has been loaned or advanced to some of the Operating Partnerships. The loans and advances will be converted to capital and the remaining contributions of $3,602,496 will be released from available net offering proceeds, when the Operating Partnerships have achieved the conditions set forth in their partnership agreements.
Series 44
The Fund commenced offering BACs in Series 44 on January 14, 2004. Offers and sales of BCAs in Series 44 were completed in April 30, 2004. The Fund has committed proceeds to pay initial and additional installments of capital contributions to 8 Operating Partnerships in the amount of $16,018,063. In addition, the Fund committed and used $164,164 of Series 44 net offering proceeds to acquire the General Partner equity interest in all of the Operating Partnerships in Series 44.
During the quarter ended June 30, 2004, Series 44 did not record any releases of capital contributions. Series 44 has outstanding contributions payable in the amount of $2,077,152 as of June 30, 2004. The remaining contributions will be released from available net offering proceeds, when the Operating Partnerships have achieved the conditions set forth in their partnership agreements.
Series 45
The Fund commenced offering BACs in Series 45 on July 1, 2003. Offers and sales of BACs in Series 45 were completed on September 16, 2003. The Fund has committed proceeds to pay initial and additional installments of capital contributions to 24 Operating Partnerships in the amount of $22,473,223. In addition, the Fund committed and used $302,862 of Series 45 net offering proceeds to acquire the General Partner equity interest in all of the Operating Partnerships in Series 45.
During the quarter ended June 30, 2004, Series 45 recorded capital contribution releases of $545,075. Series 45 has outstanding contributions payable in the amount of $8,662,415 as of June 30, 2004. Of the amount outstanding, $830,543 has been loaned or advanced to some of the Operating Partnerships. The loans and advances will be converted to capital and the remaining contributions of $7,831,340 will be released from available net offering proceeds, when the Operating Partnerships have achieved the conditions set forth in their partnership agreements.
Series 46
The Fund commenced offering BACs in Series 46 on September 23, 2003. Offers and sales of BACs in Series 46 were completed on December 19, 2003. The Fund has committed proceeds to pay initial and additional installments of capital contributions to 9 Operating Partnerships in the amount of $13,510,772. In addition, the Fund committed and used $228,691 of Series 46 net offering proceeds to acquire the General Partner equity interest in all of the Operating Partnerships in Series 46.
During the quarter ended June 30, 2004, Series 46 recorded capital contribution releases of $3,518,463. Series 46 has outstanding contributions payable in the amount of $5,803,645 as of June 30, 2004. The remaining contributions will be released from available net offering proceeds, when the Operating Partnerships have achieved the conditions set forth in their partnership agreements.
Results of Operations
As of June 30, 2004 and 2003 the Fund held limited partnership interests in 503 and 466 Operating Partnerships, respectively. In each instance the Apartment Complex owned by the applicable Operating Partnership is eligible for the Federal Housing Tax Credit. Initial occupancy of a unit in each Apartment Complex which complied with the Minimum Set-Aside Test (i.e., initial occupancy by tenants with incomes equal to no more than a certain percentage of area median income) and the Rent Restriction Test (i.e., gross rent charged tenants does not exceed 30% of the applicable income standards) is referred to hereinafter as "Qualified Occupancy." Each of the Operating Partnerships and each of the respective Apartment Complexes are described more fully in the Prospectus or applicable report on Form 8-K. The General Partner believes that there is adequate casualty insurance on the properties.
The Fund's results of operations for future periods will vary significantly from those for the period ended June 30, 2004 as Series 44, Series 45 and Series 46 continue to use the funds raised to invest in partnership interests of additional Operating Partnerships.
The variance in net loss per BAC for Series 41 through Series 44 of the Fund for the current three-month period to the prior three-month period is a mainly a result of a decrease in interest income and a variance in the losses from Operating Partnerships reported by each series. Interest income reported is expected to decrease for each series from year to year, after the first full year of operations, as limited partner contributions raised in the first year are expended on payments to Operating Partnerships in subsequent years. Losses reported from Operating Partnerships are expected to fluctuate until the series has fully invested in its Operating Partnerships and they achieve stabilized operations.
The Fund incurred a fund management fee to Boston Capital Asset Management Limited Partnership in an amount equal to .5 percent of the aggregate cost of the apartment complexes owned by the Operating Partnerships, less the amount of certain asset management and reporting fees paid by the Operating Partnerships. The fund management fees incurred for the quarter ended June 30, 2004 for Series 20, Series 21, Series 22, Series 23, Series 24, Series 25, Series 26, Series 27, Series 28, Series 29, Series 30, Series 31, Series 32, Series 33, Series 34, Series 35, Series 36, Series 37, Series 38, Series 39, Series 40, Series 41, Series 42, Series 43, Series 44, Series 45 and Series 46 were $72,346, $41,460, $54,933, $43,317, $43,261, $28,552, $89,640, $76,422, $27,389, $69,442, $41,290, $92,408, $66,613, $37,402, $60,008, $38,290, $32,505, $48,717, $30,901, $34,200, $44,602, $57,572, $44,893, $71,276, $52,887, $60,913 and $29,892 respectively.
The Fund's investment objectives do not include receipt of significant cash distributions from the Operating Partnerships in which it has invested or intends to invest. The Fund's investments in Operating Partnerships have been and will be made principally with a view towards realization of Federal Housing Tax Credits for allocation to its partners and BAC holders.
Series 20
As of June 30, 2004 and 2003 the average Qualified Occupancy for the series was 100%. The series had a total of 24 properties at June 30, 2004, all of which were at 100% Qualified Occupancy.
For the three months being reported Series 20 reflects a net loss from Operating Partnerships of $256,677. When adjusted for depreciation which is a non-cash item, the Operating Partnerships reflect positive operations of $402,324. This is an interim period estimate; it is not indicative of the final year end results.
Series 20 has invested in 4 Operating Partnerships (the "Calhoun Partnerships") in which the Operating General Partner is Riemer Calhoun, Jr. or an entity which is affiliated with or controlled by Riemer Calhoun (the "Riemer Calhoun Group"). The Operating Partnerships are Coushatta Seniors II Apartments, Floral Acres Apartments II, Harrisonburg Seniors Apartments and Shady Lane Apartments. The affordable housing properties owned by the Calhoun Partnerships are located in Louisiana and consist of approximately 112 apartment units in total. The low income housing tax credit available annually to Series 20 from the Calhoun Partnerships is approximately $143,240, which is approximately 3% of the total annual tax credit available to investors in Series 20.
In the summer of 2002, the US Attorney for the Western District of Louisiana notified the Investment General Partner that the Riemer Calhoun group was under investigation by several federal agencies for the alleged manipulation of property cost certifications. In early 2003, the Investment General Partner learned that the US Attorney intended to bring criminal charges against certain members of the Riemer Calhoun group for falsifying the certified cost basis upon which the Louisiana Housing Finance Agency determined the tax credit calculation with respect to approximately 40 Operating Partnerships in which Series 20 is not an investor. The Investment General Partner used these certifications in determining the tax credits investors would receive through their investment in the Calhoun Partnerships. In effect, it appears that the contractor that built the apartment properties (an affiliate of Mr. Calhoun's) overbilled the respective Operating Partnerships, thereby improperly inflating the cost certification and the amount of tax credit generated.
In late March, 2003, Reimer Calhoun, Jr. pleaded guilty to charges of wire fraud and conspiracy to commit equity skimming. At that time, the Investment General Partner obtained $1,282,202, currently held in escrow, from Reimer Calhoun for the purpose of offsetting any potential losses to tax credits caused by Mr. Calhoun's fraud.
On September 25, 2003, judgment in a criminal case was entered against Reimer
Calhoun, Jr. and TF Management, Inc. On Count 1, alleging wire fraud, Reimer Calhoun, Jr. was sentenced to 60 months in the custody of the United States Bureau of Prisons. On Count 2, Mr. Calhoun received a concurrent 60 month sentence. Mr. Calhoun's prison sentence began on October 13, 2003. Mr. Calhoun was further fined $500,000 and ordered to pay restitution of $4,363,683 to various parties. The amount of restitution ordered paid to the Investment General Partner was $1,559,723. This amount includes the monies previously paid by Mr. Calhoun. The additional $277,521 was received in December 2003.
The Investment General Partner has cooperated fully with the US Attorney in
the investigation, and there has been no suggestion of any wrongdoing on the part of it or any of its affiliates.
In 2003, the Internal Revenue Service commenced an audit of the Calhoun partnerships in order to finally determine the amount of overstated tax credits. The Investment General Partner has reached a resolution with the IRS whereby the adjustments to tax credits will be made only for the tax years 2004 and thereafter in order to avoid amending tax returns already filed for the years 2001, 2002 and 2003. It is anticipated that final Closing Agreements will be entered into with the IRS for each of the partnerships in the next two to three months. At this point, the Investment Partnerships have incurred substantial legal and accounting costs based upon Mr. Calhoun's fraud. It is anticipated that some of these costs will continue at least through completion of the Closing Agreements. It is further anticipated that the $1,559,723 will be sufficient to fully protect the investors and provide restitution to the Investment Partnerships affected.
With respect to each of the Calhoun Partnerships where Riemer Calhoun has been the Operating General Partner or in control of an entity which has been the Operating General Partner, the Investment General Partner and its affiliates are in the process of replacing them with another entity which is controlled by Murray Calhoun, the son of Riemer Calhoun. Murray Calhoun is the principal of Calhoun Property Management, L.L.C., which has provided property level management services for the apartment properties owned by the Calhoun Partnerships. Murray Calhoun also cooperated fully with the criminal investigation of his father, and the Investment General Partner and its affiliates have confirmed directly with the US Attorney that no evidence was found of any wrongdoing on the part of Murray Calhoun.
The Investment General Partner and its affiliates have undertaken discussions with the Rural Housing Service of the U.S. Department of Agriculture, in its capacity as first mortgage lender for each of the Calhoun Partnerships, to make sure that all of the mortgage loans are and will continue to be in good standing notwithstanding the overstated credit and the criminal prosecution resulting therefrom. RHS has also indicated that it will consent to the replacement of general partners noted above.
Finally, the Investment General Partner and its affiliates are reviewing their business dealings with the Calhoun Partnerships in general to attempt to determine if any other irregularities have occurred.
Breeze Cove Limited Partnership (Breeze Cove Apartments) operated significantly below breakeven through 2003 due to low occupancy, high operating expenses, and significant management company turnover. Pinnacle Management Services, began operating the property in December 2003. By end of the second quarter 2004, occupancy increased to 81% from 73% in the first quarter. In addition, evictions for non-payment have declined, as many of the problem tenants have left. However, the occupancy increase is not expected to continue, as there is a general sluggishness in the local marketplace. The management company anticipates increasing advertising and offering deep concessions during next quarter to attempt to increase occupancy in the tight market.
Revenue increased by only $2,047, as the occupancy gains came at end of quarter. The property experienced negative cash flow of $34,203 during the quarter, due to higher than expected expenses, led by utility costs. The property is physically in acceptable condition and long-term prospects are favorable. The mortgage, taxes and insurance are current.
East Douglas Apartments Limited Partnership (East Douglas Apartments) produced a negative cash flow of $2,733 for 2003 due to a combination of the low rent structure allowed by the state tax credit monitoring agency, the Illinois Housing Development Authority (IHDA), high debt and the costs associated with repairing damages sustained during a small kitchen fire that occurred in April 2003. The total cost to repair the fire and water damage totaled slightly less than the insurance deductible of $10,000. Therefore, an insurance claim was not filed. Legal action has been initiated against the residents that caused the fire. An arbitration hearing was held on April 12 which resulted in a judgment in the amount of $9,798.75 including attorney's fees of $752.50. The defendant had 30 days within which to appeal the judgment. No appeal was filed, the judgment will be executed and collection of the judgment amount will be attempted. The property operated below breakeven through the second quarter of 2004. Physical and economic occupancy averaged 93% through the second quarter. Available operating cash along with the TIF refund that will be received in the third quarter should be sufficient to pay the accounts payable through 2004. The Operating Partnership had planned to submit a mortgage application to IHDA during the second quarter of 2004 to replace the high interest first mortgage loan held by Arbor Commercial Mortgage. In July, Arbor expressed interest in possibly renegotiating the current first mortgage. An initial package has been presented to their analyst. It is anticipated that the discussions will be continued during the third quarter. The mandatory "Physical Needs Assessment" has been completed and will be delivered to IHDA and/or Arbor as part of the mortgage application package. It is hoped that a new mortgage will yield the necessary funds to complete the exterior repairs and preventative maintenance needs including tuck pointing, replacement of the remaining original windows, repair and replacement of deteriorating wooden trim, exterior paint, replacement of the clay tile caps and other miscellaneous repairs. If successful, the reduced interest rate mortgage will have a positive effect on future cash flow. On January 1, 2004, Mark III Management Corporation of Indianapolis, Indiana assumed property management responsibilities for the property. Mark III is a reputable company with operations based within a two-hour drive of the property. It is hoped that their familiarity with the mid-west market and readily available corporate resources will contribute to improved operations and cash flow. The mortgage, property taxes and insurance are all current.
Evergreen Hills Associates, L.P. (Evergreen Hills Apartments) is a 72 unit property located in Macedon, NY. The property has historically operated below breakeven, and continued to do so in 2003. When comparing current operations with expected cash flow, expenses are running significantly higher than projected, specifically real estate taxes and insurance. Although rents are currently $80 less than the tax credit maximum allowable rents, this property is part of a three phase complex, and any rent increase would be detrimental to occupancy. Management does not feel that the area where the property is located can support any increase. Occupancy in 2003 averaged 90.39%, and through the second quarter of 2004 average occupancy decreased to 85%. The property continues to operate below breakeven as a result of decreased occupancy and rental revenues. The Operating General Partner has stated that the economy is poor in part due to the decrease in employment at Kodak, and other area corporations. The Investment General Partner and Operating General Partner are working together to determine the feasibility of refinancing the permanent mortgage in an effort to decrease the debt service at the property.
Series 21
As of the June 30, 2004 and 2003 the average Qualified Occupancy for the series was 100%. The series had a total of 14 properties at June 30, 2004, all of which were at 100% Qualified Occupancy.
For the three months being reported Series 21 reflects a net loss from Operating Partnerships of $489,480. When adjusted for depreciation which is a non-cash item, the Operating Partnerships reflect a net loss from operations of $283,936. This is an interim period estimate; it is not indicative of the final year end results.
Atlantic City Housing Urban Renewal Associates L.P. (Atlantic City Apartments) filed for protection under Chapter 11 of the Bankruptcy Code in June of 2001. A confirmation hearing was conducted on August 5, 2003 and the reorganization plan was confirmed on September 5, 2003. An entity to be formed by Hunter Asset Management and Vision 2000 will acquire the current Operating General Partner positions. The present Operating General Partners will withdraw upon plan implementation with a payment of $400,000 to the partnership in satisfaction of all obligations. The reorganization plan requires the Investment General Partner to contribute $500,000 in new funding. The contribution will be in the form of a loan with a seven-year pay back and will have priority over Operating General Partner distributions. The Investment General Partner will exit the Operating Partnership upon completion of the tax credit compliance period and full repayment of the $500,000 loan. The restructure also calls for a surrender of the existing municipal bond debt and replacement with a new issue at $0.60 per dollar of the existing principal balance. The approximate amount of the new debt will be $2.31 million. On March 25, 2004, the board of the Atlantic City Housing Authority granted its unanimous approval of PCM Investors LLC's proposal that the Authority issue the New Bonds in accordance with the Plan.
Faced with many code violations, the new management company is renovating apartments, and has entered into an agreement with the city of Atlantic City to allow occupancy as the work is completed. Occupancy increased 9% to 78% at the end of the second quarter. Atlantic City Apartments increased revenue by 6%, and reduced expenses by 34% to post cash flow of $5,128 for the second quarter of 2004. New management coupled with city funding and new investor capital is expected to bring the property to stabilization within several months following plan implementation, which should occur in third quarter 2004.
Centrum Fairfax LP (Forest Glen at Sully Station) is a 119-unit senior complex located in Fairfax, VA. The property has historically experienced low occupancy. In 2003, average physical occupancy was 67%. Through the first quarter of 2004, the average occupancy increased to 79%; However, in the second quarter physical occupancy decreased to 71%. The management company is offering monthly rental concession of $100 to $200 on the apartment types that are not leasing. To attract prospective residents, the management company increased the volume of advertising in community newspapers and local churches, organized monthly events such as birthday celebrations and various holiday celebrations, and created resident referral programs. The property is in excellent physical condition. The Operating General Partner's contractual obligation to fund operating deficits expired in the third quarter of 2003. Despite this expiration, the Operating General Partner has continued to fund deficits and has indicated a commitment to continue to do so through the compliance period. The mortgage, taxes, insurance and payables are current.
Pumphouse Crossing II, LP (Pumphouse Crossing II Apartments) is a 48-unit, family property located in Chippewa, Wisconsin. The property operated with an average occupancy of 89% in 2003. Occupancy increased to an average of 91% in the second quarter of 2004. Operating expenses are below the Investment General Partner's state average. Although occupancy increased and expenses remain reasonable, low rental rates in the area prevented the property from achieving breakeven operations through the second quarter of 2004. The management company continues to market the available units by working closely with the housing authority and by continuing various marketing efforts to attract qualified residents. The Operating General Partner continues to financially support the Operating Partnership. The mortgage, taxes, insurance and payables are current.
Black River Run, LP (River Run Apartments) is a 48-unit, family property located in Black River Falls, Wisconsin. The property operated with an average occupancy of 89% for the year 2003. Occupancy has decreased to an average of 85% through the second quarter of 2004. Operating expenses are below the Investment General Partner's state average. Declining occupancy, coupled with low rental rates in the area prevented the property from achieving breakeven operations through the second quarter of 2004. The management agent continues to market the available units by working closely with the housing authority and continuing various marketing efforts to attract qualified residents. The Operating General Partner continues to financially support the partnership. The mortgage, taxes, insurance and payables are current.
Lookout Ridge LP (Lookout Ridge Apts.) is a 30 unit development located in Covington, KY. The property is unable to support its operations due to high operating expenses and low rental rates. Operating expenses increased by $26,940 or $848 per unit in 2003. The operating expenses running at $5,245 per unit are very high for the area and must be reduced significantly in order for the property to break even. In order to increase occupancy at the property, the management agent advertised with the local housing authority, and in the local papers. As a result of these efforts, occupancy increased to 97% in the second quarter of 2004. Additionally, the management agent has begun implementing a $40 per unit, per month rent increase. The Investment General Partner conducted a site visit at the property on in July 2003 and found the property to be in good condition. The Operating General Partner is in negotiations with a third party management company/Operating General Partner that will be able to provide better economies of scale with regards to payroll and other operating expenses. The Operating General Partner is confident that an agreement will be reached by the end of the third quarter 2004.
Pinedale II, LP (Pinedale Apartments II) is a 60-unit, family property located in Menomonie, Wisconsin. The property operated with an average occupancy of 92% in 2003. Occupancy increased to an average of 96% through the second quarter of 2004. The property's operating expenses are below the Investment General Partner's state average. Despite occupancy in the 90's, low rental rates in the area prevented the property from achieving breakeven operations through the second quarter of 2004. The management agent continues to market the available units by working closely with the housing authority and continuing various marketing efforts to attract qualified residents. The Operating General Partner continues to financially support the partnership. The mortgage, taxes, insurance and payables are current.
Series 22
As of June 30, 2004 and 2003 the average Qualified Occupancy for the series was 100%. The series had a total of 29 properties at June 30, 2004, all of which were at 100% Qualified Occupancy.
For the three months being reported Series 22 reflects a net loss from Operating Partnerships of $387,276. When adjusted for depreciation which is a non-cash item, the Operating Partnerships reflect positive operations of $107,703. This is an interim period estimate; it is not indicative of the final year end results.
Black River Run, LP (River Run Apartments) is a 48-unit, family property located in Black River Falls, Wisconsin. The property operated with an average occupancy of 89% for the year 2003. Occupancy has decreased to an average of 85% through the second quarter of 2004. Operating expenses are below the Investment General Partner's state average. Declining occupancy, coupled with low rental rates in the area prevented the property from achieving breakeven operations through the second quarter of 2004. The management agent continues to market the available units by working closely with the housing authority and continuing various marketing efforts to attract qualified residents. The Operating General Partner continues to financially support the partnership. The mortgage, taxes, insurance and payables are current.
Roxbury Veterans Housing, Limited Partnership (Highland House) is a 14 unit property located in Roxbury, Massachusetts. The Operating General Partner has been very inconsistent in reporting occupancy and operational numbers to the Investment General Partner and no numbers had been reported since 2002 other than tax returns, until June 2004 when a draft of the 2002 audit was received. In addition, the Investment Limited Partner identified potential discrepancies in the tax returns submitted for year-end 2003 and is currently working to resolve these issues.
Lake Street Apartments, L.P. (Lake Street Apartments) is a 32 unit property located in Girard, PA. Average occupancy through the first second quarter of 2004 was 8285%, a decrease from the previous year's occupancy of 89%. Management has stated that the decrease in occupancy is not tied to a specific cause and that improved occupancy is anticipated in the second third quarter. Occupancy at the end of June 2004 increased to 91%. Management pays the utilities for all of the units, and prices are very high. The utility company is owned by the community in which the project is located. Rents were increased in 2004 by $38 per unit. Although the partnership continues to operate at a deficit in 2004, rental revenue has increased and other than an increase in utilities expense, the remaining operating expenses have decreased. Both the mortgage and real estate taxes are current and the Operating General Partner's operating deficit guaranty is unlimited in time and amount.
Series 23
As of June 30, 2004 and 2003 the average Qualified Occupancy for the series was 100%. The series had a total of 22 properties at June 30, 2004, all of which were at 100% Qualified Occupancy.
For the three months being reported Series 23 reflects a net loss from Operating Partnerships of $299,625. When adjusted for depreciation which is a non-cash item, the Operating Partnerships reflect positive operations of $129,439. This is an interim period estimate; it is not indicative of the final year end results.
Series 23 has invested in 2 Operating Partnerships (the "Calhoun Partnerships") in which the Operating General Partner is Riemer Calhoun, Jr. or an entity which is affiliated with or controlled by Riemer Calhoun (the "Riemer Calhoun Group"). The Operating Partnerships are Mathis Apartments. Ltd. and Orange Grove Seniors. The affordable housing properties owned by the Calhoun Partnerships are located in Texas and consist of approximately 56 apartment units in total. The low income housing tax credit available annually to Series 23 from the Calhoun Partnerships is approximately $73,077, which is approximately 2% of the total annual tax credit available to investors in Series 23.
In the summer of 2002, the US Attorney for the Western District of Louisiana notified the Investment General Partner that the Riemer Calhoun group was under investigation by several federal agencies for the alleged manipulation of property cost certifications. In early 2003, the Investment General Partner learned that the US Attorney intended to bring criminal charges against certain members of the Riemer Calhoun group for falsifying the certified cost basis upon which the Louisiana Housing Finance Agency determined the tax credit calculation with respect to approximately 40 Operating Partnerships in which Series 23 is not an investor. The Investment General Partner used these certifications in determining the tax credits investors would receive through their investment in the Calhoun Partnerships. In effect, it appears that the contractor that built the apartment properties (an affiliate of Mr. Calhoun's) overbilled the respective Operating Partnerships, thereby improperly inflating the cost certification and the amount of tax credit generated.
In late March, 2003, Reimer Calhoun, Jr. pleaded guilty to charges of wire fraud and conspiracy to commit equity skimming. At that time, the Investment General Partner obtained $1,282,202, currently held in escrow, from Reimer Calhoun for the purpose of offsetting any potential losses to tax credits caused by Mr. Calhoun's fraud.
On September 25, 2003, judgment in a criminal case was entered against Reimer Calhoun, Jr. and TF Management, Inc. On Count 1, alleging wire fraud, Reimer Calhoun, Jr. was sentenced to 60 months in the custody of the United States Bureau of Prisons. On Count 2, Mr. Calhoun received a concurrent 60 month sentence. Mr. Calhoun's prison sentence began on October 13, 2003. Mr. Calhoun was further fined $500,000 and ordered to pay restitution of $4,363,683 to various parties. The amount of restitution ordered paid to the Investment General Partner was $1,559,723. This amount includes the monies previously paid by Mr. Calhoun. The additional $277,521 was received in December 2003.
The Investment General Partner has cooperated fully with the US Attorney in the investigation, and there has been no suggestion of any wrongdoing on the part of it or any of its affiliates.
In 2003, the Internal Revenue Service commenced an audit of the Calhoun partnerships in order to finally determine the amount of overstated tax credits. The Investment General Partner has reached a resolution with the IRS whereby the adjustments to tax credits will be made only for the tax years 2004 and thereafter in order to avoid amending tax returns already filed for the years 2001, 2002 and 2003. It is anticipated that final Closing Agreements will be entered into with the IRS for each of the partnerships in the next two to three months. At this point, the Investment Partnerships have incurred substantial legal and accounting costs based upon Mr. Calhoun's fraud. It is anticipated that some of these costs will continue at least through completion of the Closing Agreements. It is further anticipated that the $1,559,723 will be sufficient to fully protect the investors and provide restitution to the Investment Partnerships affected.
With respect to each of the Calhoun Partnerships where Riemer Calhoun has been the Operating General Partner or in control of an entity which has been the Operating General Partner, the Investment General Partner and its affiliates are in the process of replacing them with another entity which is controlled by Murray Calhoun, the son of Riemer Calhoun. Murray Calhoun is the principal of Calhoun Property Management, L.L.C., which has provided property level management services for the apartment properties owned by the Calhoun Partnerships. Murray Calhoun also cooperated fully with the criminal investigation of his father, and the Investment General Partner and its affiliates have confirmed directly with the US Attorney that no evidence was found of any wrongdoing on the part of Murray Calhoun.
The Investment General Partner and its affiliates have undertaken discussions with the Rural Housing Service of the U.S. Department of Agriculture, in its capacity as first mortgage lender for each of the Calhoun Partnerships, to make sure that all of the mortgage loans are and will continue to be in good standing notwithstanding the overstated credit and the criminal prosecution resulting therefrom. RHS has also indicated that it will consent to the replacement of general partners noted above.
Finally, the Investment General Partner and its affiliates are reviewing their business dealings with the Calhoun Partnerships in general to attempt to determine if any other irregularities have occurred.
South Hills Apartments L.P. (South Hills Apartments) is a 72-unit, family property located in Bellevue, Nebraska. The property operated with an average occupancy of 86% in 2003. The average occupancy improved slightly to 88% through June 30, 2004. Currently, there is a nine-month waiting list for housing authority subsidized rental assistance. There are few qualified prospective residents that can afford the tax credit rents without obtaining this rental assistance. The management company continues to offer rental concessions to increase applicant traffic. The Operating General Partner continues to fund the operating deficits, as needed. The property's mortgage, taxes and insurance are all current.
Series 24
As of June 30, 2004 and 2003 the average Qualified Occupancy for the series was 99.9%. The series had a total of 23 properties at June 30, 2004. Out of the total 22 were at 100% Qualified Occupancy.
For the three months being reported Series 24 reflects a net loss from Operating Partnerships of $228,830. When adjusted for depreciation which is a non-cash item, the Operating Partnerships reflect positive operations of $101,176. This is an interim period estimate; it is not indicative of the final year end results.
Series 24 has invested in Zwolle Partnership, A LA Partnership in Commendam (the "Calhoun Partnership") in which the Operating General Partner is Riemer Calhoun, Jr. or an entity which is affiliated with or controlled by Riemer Calhoun (the "Riemer Calhoun Group"). The affordable housing property owned by the Calhoun Partnership is located in Louisiana and consist of approximately 32 apartment units in total. The low income housing tax credit available annually to Series 24 from the Calhoun Partnership is approximately $39,393, which is approximately 1% of the total annual tax credit available to investors in Series 24.
In the summer of 2002, the US Attorney for the Western District of Louisiana notified the Investment General Partner that the Riemer Calhoun group was under investigation by several federal agencies for the alleged manipulation of property cost certifications. In early 2003, the Investment General Partner learned that the US Attorney intended to bring criminal charges against certain members of the Riemer Calhoun group for falsifying the certified cost basis upon which the Louisiana Housing Finance Agency determined the tax credit calculation with respect to approximately 40 Operating Partnerships in which Series 24 is not an investor. The Investment General Partner used these certifications in determining the tax credits investors would receive through their investment in the Calhoun Partnerships. In effect, it appears that the contractor that built the apartment properties (an affiliate of Mr. Calhoun's) overbilled the respective Operating Partnerships, thereby improperly inflating the cost certification and the amount of tax credit generated.
In late March, 2003, Reimer Calhoun, Jr. pleaded guilty to charges of wire fraud and conspiracy to commit equity skimming. At that time, the Investment General Partner obtained $1,282,202, currently held in escrow, from Reimer Calhoun for the purpose of offsetting any potential losses to tax credits caused by Mr. Calhoun's fraud.
On September 25, 2003, judgment in a criminal case was entered against Reimer Calhoun, Jr. and TF Management, Inc. On Count 1, alleging wire fraud, Reimer Calhoun, Jr. was sentenced to 60 months in the custody of the United States Bureau of Prisons. On Count 2, Mr. Calhoun received a concurrent 60 month sentence. Mr. Calhoun's prison sentence began on October 13, 2003. Mr. Calhoun was further fined $500,000 and ordered to pay restitution of $4,363,683 to various parties. The amount of restitution ordered paid to the Investment General Partner was $1,559,723. This amount includes the monies previously paid by Mr. Calhoun. The additional $277,521 was received in December 2003.
The Investment General Partner has cooperated fully with the US Attorney in the investigation, and there has been no suggestion of any wrongdoing on the part of it or any of its affiliates.
In 2003, the Internal Revenue Service commenced an audit of the Calhoun partnerships in order to finally determine the amount of overstated tax credits. The Investment General Partner has reached a resolution with the IRS whereby the adjustments to tax credits will be made only for the tax years 2004 and thereafter in order to avoid amending tax returns already filed for the years 2001, 2002 and 2003. It is anticipated that final Closing Agreements will be entered into with the IRS for each of the partnerships in the next two to three months. At this point, the Investment Partnerships have incurred substantial legal and accounting costs based upon Mr. Calhoun's fraud. It is anticipated that some of these costs will continue at least through completion of the Closing Agreements. It is further anticipated that the $1,559,723 will be sufficient to fully protect the investors and provide restitution to the Investment Partnerships affected.
With respect to each of the Calhoun Partnerships where Riemer Calhoun has been the Operating General Partner or in control of an entity which has been the Operating General Partner, the Investment General Partner and its affiliates are in the process of replacing them with another entity which is controlled by Murray Calhoun, the son of Riemer Calhoun. Murray Calhoun is the principal of Calhoun Property Management, L.L.C., which has provided property level management services for the apartment properties owned by the Calhoun Partnerships. Murray Calhoun also cooperated fully with the criminal investigation of his father, and the Investment General Partner and its affiliates have confirmed directly with the US Attorney that no evidence was found of any wrongdoing on the part of Murray Calhoun.
The Investment General Partner and its affiliates have undertaken discussions with the Rural Housing Service of the U.S. Department of Agriculture, in its capacity as first mortgage lender for each of the Calhoun Partnerships, to make sure that all of the mortgage loans are and will continue to be in good standing notwithstanding the overstated credit and the criminal prosecution resulting therefrom. RHS has also indicated that it will consent to the replacement of general partners noted above.
Finally, the Investment General Partner and its affiliates are reviewing their business dealings with the Calhoun Partnerships in general to attempt to determine if any other irregularities have occurred.
Elm Street Associates Limited Partnership (Elm Street Apartments) is located in Yonkers, New York. The neighborhood has been a difficult one in which to operate due in part to high crime. Almost all tenants have some public subsidy, making this a very management-intensive property. Poor tenancy has historically resulted in operating deficits. Management issues, including poor rent collections and deferred maintenance, had negatively impacted the property. Consequently, the management company was replaced by Westhab, Inc. on January 1, 2003. Westhab is a non-profit housing developer and manager dedicated to providing housing for low income residents of Westchester County. An affiliate of Westhab also was admitted as a replacement Operating General Partner on January 1, 2003.
Westhab's entry into the partnership and into the management role has had an immediate impact on the property. Occupancy and rental revenues increased in
2003. As of June 2004, occupancy is 77% with four pending leases for a total of 89% occupied and leased. The property is operating below breakeven due to the vacancies and high operating expenses. Although operating expenses are running higher than budgeted, some expenses relate to Westhab's program to re-stabilize the property. and are expected to . Operating expenses are expected to normalize once the transition and re-stabilization of the property is complete. The Operating Partnership filed for a tax assessment reduction and was successful. Beginning with the tax payment that was due July 1, 2003, there has been a reduction in the real estate taxes of approximately $13,550. An account has been established for a tax and insurance escrow. Westhab was successful in negotiating a reduction in interest on an existing note from the City of Yonkers. The interest rate was reduced from 7% to 1%. Westhab has also secured an additional loan from the City of Yonkers in order to cure some deferred maintenance issues. The loan is in the amount of $150,000 which has been earmarked for the replacement of hot water tanks, concrete repairs in the rear of the building, updating the electrical systems, and the installation of security cameras. It had been previously noted that the $150,000 was to be in the form of a grant, however the City is requesting a zero percent cash flow loan. In addition, in February 2002, the Operating Partnership concluded a restructure of the first mortgage loan, which had been in default for over a year, with the loan servicer, Community Preservation Corporation (CPC). The newly restructured loan has a lower principal balance and interest rate, as well as a longer amortization schedule. Series 24 contributed approximately $35,000 to the cost of the loan restructure. The Investment General Partner will continue to monitor this Partnership until property operations have stabilized.
North Hampton Place Limited Partnership (North Hampton Place), located in Columbia, Missouri, operated below breakeven in 2003 due to low occupancy at the beginning of 2003. Although operations are improving in 2004, the property operated below breakeven through the second quarter of 2004. The occupancy averaged 96.395% for the first quarter six months of 2004 and the property has operated above breakeven. Bad debt continues to be a problem for this property, which has contributed to the property operating below breakeven. Management has tightened its screening process and is working on improving collections. Although, the property is showing significant improvement, the Investment General Partner continues to monitor this property monthly.
Series 25
As of June 30, 2004 and 2003 the average Qualified Occupancy for the series was 99.9%. The series had a total of 22 properties at June 30, 2004. Out of the total 21 were at 100% Qualified Occupancy.
For the three months being reported Series 25 reflects a net loss from Operating Partnerships of $266,132. When adjusted for depreciation which is a non-cash item, the Operating Partnerships reflect positive operations of $260,009. This is an interim period estimate; it is not indicative of the final year end results.
Ohio Investors Limited Partnership (Washington Arms) is a 93 unit property located in Dayton, Ohio. The property suffers from high expenses, high turnover, and insufficient rental revenue. Operating expenses in 2003 increased by 7.3% over 2002 and were $572/unit more than the state average. The main increases in expenses were administrative, maintenance, and insurance. Management has requested a rent increase, but rents are at their maximum per Section 8 housing requirements. For financial performance in 2003, the property continued to operate below breakeven with a Debt Coverage Ratio of .77, cash and receivables were insufficient to cover expenses and payables, and the property expended $60,869 in cash.
Despite these setbacks, there are still positive aspects of this property's performance: Occupancy was strong and rose from 94% to 95% in the first quarter 2004, and the required deposits are being made to the replacement reserve account, which was properly funded at year end 2003. The Operating General Partner continues to fund operating deficits (during 2003 $84,997 was funded) despite the fact that the Operating General Partner guarantee expired in September of 2001. The Investment General Partner is working diligently with the Management Company on reducing both turnover and expenses.
Sutton Place Apartments, L.P. (Sutton Place Apartments) is a 357 unit apartment complex in Indianapolis, Indiana. Occupancy remained strong through the second quarter of 2004. The management company continues to advertise the property on the local radio station and through community contacts in order to attract potential residents. The property still suffers from high maintenance expenses as a result of tenant abuse and unit turnover, but was able to control other operating expenses throughout 2003. The Operating General Partner is obligated under his guarantee to fund operating deficits. To date the Operating General Partner has funded $68,000 to pay the increased real estate taxes. Rental rates were increased at the property and going forward the property taxes will be funded through operations. The mortgage, taxes and insurance are all current.
Additionally, the Investment General Partner is working with the Operating General Partner to facilitate a change in the Operating General Partner and management company. The transfer would benefit the property by providing economies of scale for operating expenses. The transfer is expected to be approved and completed in the third quarter of 2004.
352 Lenox Associates, LP, (Lenox Avenue Apartments) is an 18-unit property located in Manhattan, NY. In As of the second quarter of 20043, the property's occupancy rate was averaged strong at 99.5494.5%% due to the eviction of two non-paying tenants. Despite the decrease inDue to the strong occupancy, the partnership was able to operatble above breakeven. This was due to aggressive rent increases for the residential and commercial spaces and a reduction in insurance expense. , but the Operating Partnership continued to operate at a deficit. The property operated below breakeven due to high debt service payments, and high operating expenses, especially for utilities and maintenance. The To further improve operations, the Operating Partnership existing high interest mortgage was refinanced in June 2004. The refinancing is expected to reduce the debt service payment by $11,000 per year and is in the process of refinancing the high interest mortgage to reduce mortgage payments. Most of the proceeds from the refinancing will be used to implement much needed capital improvements that were causing high to reduce maintenance and utility expenses. The commercial spaces are also being in the process of being submetered to further reduce utility utility expenses. The Operating General Partner is funding all operating deficits. The mortgage, taxes, and property insurance are all current.
M.R.H., L.P. (The Mary Ryder Home), a 48 unit property located in St. Louis,
MO, received a 60-day letter issued by the IRS proposing to reduce the amount of low income housing tax credits allowable because it asserts that certain fees and other expenditures were not includible in the eligible basis of the property. The 60-day letter was the result of an IRS audit of the Operating Partnership's books and records. As a result of their audit, the IRS has proposed an adjustment that would disallow approximately 18% of past and future tax credits. The adjustment would also include interest. The Investment General Partner and its counsel along with the Operating General Partner and its counsel filed an appeal on June 30, 2003 and continue negotiations with the IRS Appeals Office.
On March 23,2004, the Operating Partnership received a Notice of Final Partnership Administrative Adjustment denying the appeal of June 30, 2003. The Operating Partnership had the opportunity to challenge the denial and petition the tax court. On June 22, 2004, the Operating General Partner and its counsel filed a petition in tax court for the tax years ending 2000 and 2001. The Investment General Partner and its counsel will continue to monitor the court proceedings and report on them accordingly.
Rose Square L.P. (Rose Square Apartments) is an 11 unit property located in Connellsville, PA. At year end 2003, the property continued to operated below breakeven. When the property was built a tax abatement was in place. The abatement expired in February 2002, and taxes increased to $9,800. Spread over 11 units, this was prohibitive to generating cash flow. The property was recently re-assessed by the county, and received a reduction in real estate taxes of approximately 40% to $5,600 in 2004. Low occupancy has had an effect on rental revenue at the property. Revenue in 2003 was about 22% lower than revenue in 2002. Occupancy continues to struggle in 2004, with an average occupancy of 67% in the firstthrough the second quarter, as compared with an average occupancy of 70% in 2003. The area in which this property is located is very depressed and the market has been prohibitive in improving occupancy. A new site manager has taken over at the property and management is confident that the new manager will be able to improve operations. The property has recently begun to offer one month of free rent as a concession. Applications have increased in the past few months and management is hopeful that the property will lease the remaining 3 units.
Series 26
As of June 30, 2004 and 2003 the average Qualified Occupancy for the series was 100%. The series had a total of 45 properties at June 30, 2004, all of which were at 100% Qualified Occupancy.
For the three months being reported Series 26 reflects a net loss from Operating Partnerships of $346,712. When adjusted for depreciation which is a non-cash item, the Operating Partnerships reflect positive operations of $393,621. This is an interim period estimate; it is not indicative of the final year end results.
Series 26 has invested in 6 Operating Partnerships (the "Calhoun Partnerships") in which the Operating General Partner is Riemer Calhoun, Jr. or an entity which is affiliated with or controlled by Riemer Calhoun (the "Riemer Calhoun Group"). The operating partnerships are Bearuegard Apartments Partnership, Brookhaven Apartments Partnership, Butler Estates, Cameron Apartments Partnership, Southwind Apartments and TR Bobb Apartments A LDHA. The affordable housing properties owned by the Calhoun Partnerships are located in Louisiana and consist of approximately 191 apartment units in total. The low income housing tax credit available annually to Series 26 from the Calhoun Partnerships is approximately $617,547, which is approximately 13% of the total annual tax credit available to investors in Series 26.
In the summer of 2002, the US Attorney for the Western District of Louisiana notified the Investment General Partner that the Riemer Calhoun group was under investigation by several federal agencies for the alleged manipulation of property cost certifications. In early 2003, the Investment General Partner learned that the US Attorney intended to bring criminal charges against certain members of the Riemer Calhoun group for falsifying the certified cost basis upon which the Louisiana Housing Finance Agency determined the tax credit calculation with respect to approximately 40 Operating Partnerships in which Series 26 is not an investor. The Investment General Partner used these certifications in determining the tax credits investors would receive through their investment in the Calhoun Partnerships. In effect, it appears that the contractor that built the apartment properties (an affiliate of Mr. Calhoun's) overbilled the respective Operating Partnerships, thereby improperly inflating the cost certification and the amount of tax credit generated.
In late March, 2003, Reimer Calhoun, Jr. pleaded guilty to charges of wire fraud and conspiracy to commit equity skimming. At that time, the Investment General Partner obtained $1,282,202, currently held in escrow, from Reimer Calhoun for the purpose of offsetting any potential losses to tax credits caused by Mr. Calhoun's fraud.
On September 25, 2003, judgment in a criminal case was entered against Reimer Calhoun, Jr. and TF Management, Inc. On Count 1, alleging wire fraud, Reimer Calhoun, Jr. was sentenced to 60 months in the custody of the United States Bureau of Prisons. On Count 2, Mr. Calhoun received a concurrent 60 month sentence. Mr. Calhoun's prison sentence began on October 13, 2003. Mr. Calhoun was further fined $500,000 and ordered to pay restitution of $4,363,683 to various parties. The amount of restitution ordered paid to the Investment General Partner was $1,559,723. This amount includes the monies previously paid by Mr. Calhoun. The additional $277,521 was received in December 2003.
The Investment General Partner has cooperated fully with the US Attorney in the investigation, and there has been no suggestion of any wrongdoing on the part of it or any of its affiliates.
In 2003, the Internal Revenue Service commenced an audit of the Calhoun partnerships in order to finally determine the amount of overstated tax credits. The Investment General Partner has reached a resolution with the IRS whereby the adjustments to tax credits will be made only for the tax years 2004 and thereafter in order to avoid amending tax returns already filed for the years 2001, 2002 and 2003. It is anticipated that final Closing Agreements will be entered into with the IRS for each of the partnerships in the next two to three months. At this point, the Investment Partnerships have incurred substantial legal and accounting costs based upon Mr. Calhoun's fraud. It is anticipated that some of these costs will continue at least through completion of the Closing Agreements. It is further anticipated that the $1,559,723 will be sufficient to fully protect the investors and provide restitution to the Investment Partnerships affected.
With respect to each of the Calhoun Partnerships where Riemer Calhoun has been the Operating General Partner or in control of an entity which has been the Operating General Partner, the Investment General Partner and its affiliates are in the process of replacing them with another entity which is controlled by Murray Calhoun, the son of Riemer Calhoun. Murray Calhoun is the principal of Calhoun Property Management, L.L.C., which has provided property level management services for the apartment properties owned by the Calhoun Partnerships. Murray Calhoun also cooperated fully with the criminal investigation of his father, and the Investment General Partner and its affiliates have confirmed directly with the US Attorney that no evidence was found of any wrongdoing on the part of Murray Calhoun.
The Investment General Partner and its affiliates have undertaken discussions with the Rural Housing Service of the U.S. Department of Agriculture, in its capacity as first mortgage lender for each of the Calhoun Partnerships, to make sure that all of the mortgage loans are and will continue to be in good standing notwithstanding the overstated credit and the criminal prosecution resulting therefrom. RHS has also indicated that it will consent to the replacement of general partners noted above.
Finally, the Investment General Partner and its affiliates are reviewing their business dealings with the Calhoun Partnerships in general to attempt to determine if any other irregularities have occurred.
Warrensburg Heights, Limited Partnership, (Warrensburg Heights) located in Warrensburg, Missouri, operated below breakeven in 2003 due to low occupancy. As of June 30, 2004 March 31, 2004 occupancy had improved to 93% occupancy is 82%. There are five vacant units and none of them are rent ready. The property's occupancy has suffered due to increased competition, a lack of qualified residents, and units not being rent ready. Management is petitioning Rural Development to use funds from the replacement reserve to get all the vacant units rent ready. During 2003 the property suffered from low occupancy due to increased competition, a lack of qualified residents, and vacant units not being rent ready. Occupancy improved once the management company committed the necessary resources to making the vacant units rent ready. Currently, management expects occupancy to remain strong.The property's mortgage, real estate taxes and insurance are current.
Country Edge LP (Country Edge Apts.) is a 48-unit property located in Fargo, North Dakota. Occupancy increased to 90% as of June 30, 2004 as a result of rent concessions and rate reductions. howeverThe increase in the number of occupied units is just beginning to positively affect cash flow. The Investment General Partner will continue to work with the Operating General Partner to stabilize occupancy. The Operating General Partner continues to fund all operating deficits, despite the expiration of their guarantee. The mortgage, trade payables, property taxes, and insurance are current.
Grandview Apartments (Grandview Apts.) is a 48-unit property located in Fargo,
North Dakota. Occupancy increased to 100% as of June 30, 2004 as a result of rent concessions and rate reductions. howeverThe increase in the number of occupied units is just beginning to positively affect cash flow. The Investment General Partner will continue to work with the Operating General Partner to stabilize the physical occupancy. The Operating General Partner continues to fund all operating deficits, despite the expiration of their guarantee. The mortgage, trade payables, property taxes, and insurance are current.
Series 27
As of June 30, 2004 and 2003 the average Qualified Occupancy for the series was 100%. The series had a total of 16 properties at June 30, 2004, all of which were at 100% Qualified Occupancy.
For the three months being reported Series 27 reflects a net loss from Operating Partnerships of $226,813. When adjusted for depreciation which is a non-cash item, the Operating Partnerships reflect positive operations of $220,183. This is an interim period estimate; it is not indicative of the final year end results.
Series 27 has invested in Magnolia Place Apartments Partnership (the "Calhoun Partnership") in which the Operating General Partner is Riemer Calhoun, Jr. or an entity which is affiliated with or controlled by Riemer Calhoun (the "Riemer Calhoun Group"). The affordable housing property owned by the Calhoun
Partnership is located in Mississippi and consist of approximately 40 apartment units in total. The low income housing tax credit available annually to Series 27 from the Calhoun Partnership is approximately $129,037, which is approximately 5% of the total annual tax credit available to investors in Series 27.
In the summer of 2002, the US Attorney for the Western District of Louisiana notified the Investment General Partner that the Riemer Calhoun group was under investigation by several federal agencies for the alleged manipulation of property cost certifications. In early 2003, the Investment General Partner learned that the US Attorney intended to bring criminal charges against certain members of the Riemer Calhoun group for falsifying the certified cost basis upon which the Louisiana Housing Finance Agency determined the tax credit calculation with respect to approximately 40 Operating Partnerships in which Series 27 is not an investor. The Investment General Partner used these certifications in determining the tax credits investors would receive through their investment in the Calhoun Partnerships. In effect, it appears that the contractor that built the apartment properties (an affiliate of Mr. Calhoun's) overbilled the respective Operating Partnerships, thereby improperly inflating the cost certification and the amount of tax credit generated.
In late March, 2003, Reimer Calhoun, Jr. pleaded guilty to charges of wire fraud and conspiracy to commit equity skimming. At that time, the Investment General Partner obtained $1,282,202, currently held in escrow, from Reimer Calhoun for the purpose of offsetting any potential losses to tax credits caused by Mr. Calhoun's fraud.
On September 25, 2003, judgment in a criminal case was entered against Reimer Calhoun, Jr. and TF Management, Inc. On Count 1, alleging wire fraud, Reimer Calhoun, Jr. was sentenced to 60 months in the custody of the United States Bureau of Prisons. On Count 2, Mr. Calhoun received a concurrent 60 month sentence. Mr. Calhoun's prison sentence began on October 13, 2003. Mr. Calhoun was further fined $500,000 and ordered to pay restitution of $4,363,683 to various parties. The amount of restitution ordered paid to the Investment General Partner was $1,559,723. This amount includes the monies previously paid by Mr. Calhoun. The additional $277,521 was received in December 2003.
The Investment General Partner has cooperated fully with the US Attorney in the investigation, and there has been no suggestion of any wrongdoing on the part of it or any of its affiliates.
In 2003, the Internal Revenue Service commenced an audit of the Calhoun partnerships in order to finally determine the amount of overstated tax credits. The Investment General Partner has reached a resolution with the IRS whereby the adjustments to tax credits will be made only for the tax years 2004 and thereafter in order to avoid amending tax returns already filed for the years 2001, 2002 and 2003. It is anticipated that final Closing Agreements will be entered into with the IRS for each of the partnerships in the next two to three months. At this point, the Investment Partnerships have incurred substantial legal and accounting costs based upon Mr. Calhoun's fraud. It is anticipated that some of these costs will continue at least through completion of the Closing Agreements. It is further anticipated that the $1,559,723 will be sufficient to fully protect the investors and provide restitution to the Investment Partnerships affected.
With respect to each of the Calhoun Partnerships where Riemer Calhoun has been the Operating General Partner or in control of an entity which has been the Operating General Partner, the Investment General Partner and its affiliates are in the process of replacing them with another entity which is controlled by Murray Calhoun, the son of Riemer Calhoun. Murray Calhoun is the principal of Calhoun Property Management, L.L.C., which has provided property level management services for the apartment properties owned by the Calhoun Partnerships. Murray Calhoun also cooperated fully with the criminal investigation of his father, and the Investment General Partner and its affiliates have confirmed directly with the US Attorney that no evidence was found of any wrongdoing on the part of Murray Calhoun.
The Investment General Partner and its affiliates have undertaken discussions with the Rural Housing Service of the U.S. Department of Agriculture, in its capacity as first mortgage lender for each of the Calhoun Partnerships, to make sure that all of the mortgage loans are and will continue to be in good standing notwithstanding the overstated credit and the criminal prosecution resulting therefrom. RHS has also indicated that it will consent to the replacement of general partners noted above.
Finally, the Investment General Partner and its affiliates are reviewing their business dealings with the Calhoun Partnerships in general to attempt to determine if any other irregularities have occurred.
Holly Heights Limited Partnership (Holly Heights Apartments) is a 30 unit property located in Storm Lake, Iowa. The property continues to incur operating deficits due to high tenant turnover and low rental rates. This property operated with an average occupancy of 82% for 2003. Occupancy has declined slightly averaging 786% through the secondfirst quarter of 2004. There are limited job opportunities in this area and, as a result, some residents have moved from the area to find work. Management will continue to offer rental concessions until occupancy has stabilized. As a result of the low occupancy in 2003, there was negative cash flow and high payables. An audit by the state regulatory agency identified issues of non-compliance. The Operating General Partner is diligently working to resolve all issues and the Investment General Partner will continue to closely monitor the property. The mortgage, taxes, and insurance are all current.
Angelou Court (Angelou Court Apts.) is a 23-unit co-op property located in Harlem, New York. In 2003As of the second quarter of 2004, the property's occupancy was remained strong at 100% and it operated at a debt service coverage ratio of 0.81. However, iIt expended cash because of low rent levels, collections loss, and high expenses, high receivables from tenants and low rent levels. During the first quarter of 2004, the property generated cash due to improved collections, and reduction of administrative and utility expenses. The main management obstacle is the shareholders (tenants) lack of familiarity with co-op living. With the assistance of the Local Initiatives Support Corp. (LISC) and the Urban Homesteading Assistance Board (UHAB), the Investment General Partner and the Operating General Partner are working to educate shareholders. As they begin to understand the repercussions of non-payment, collections are expected to improve. Education will also help shareholders establish a working co-op board. Working with a board will allow the management to implement rent increases without going through the city agencies. In the meantime, the Operating General Partner continues to work with the To stabilize property operations, management is applying for a rent increase, which is subject to the approval of the New York State Division of Housing and Community Renewal (DHCR), and the New York City Rent Stabilization Board to determine rent increases. The Operating Investment General Partner will is evaluating the feasibility of also work with management to explore the possibility of sub-metering for gas heating utilities to further reduce operating expenses. All mortgage, and insurance payments are current. The property pays no property taxes as the result of a tax abatement.
Series 28
As of June 30, 2004 and 2003 the average Qualified Occupancy for the series was 100%. The series had a total of 26 properties at June 30, 2004, all of which were at 100% Qualified Occupancy.
For the three months being reported Series 28 reflects a net loss from Operating Partnerships of $342,041. When adjusted for depreciation which is a non-cash item, the Operating Partnerships reflect positive operations of $213,848. This is an interim period estimate; it is not indicative of the final year end results.
28 has invested in 6 Operating Partnerships (the "Calhoun Partnerships") in which the Operating General Partner is Riemer Calhoun, Jr. or an entity which is affiliated with or controlled by Riemer Calhoun (the "Riemer Calhoun Group"). The Operating Partnerships are Bienville III Apartments, Blanchard Partnership, Cottonwood Partnership, in Commendam, Evangeline Partnership, Jackson Place Apartments LP and Maplewood Apartments Partnership. The affordable housing properties owned by the Calhoun Partnerships are located in Louisiana and consist of approximately 200 apartment units in total. The low income housing tax credit available annually to Series 28 from the Calhoun Partnerships is approximately $516,536, which is approximately 12% of the total annual tax credit available to investors in Series 28.
In the summer of 2002, the US Attorney for the Western District of Louisiana notified the Investment General Partner that the Riemer Calhoun group was under investigation by several federal agencies for the alleged manipulation of property cost certifications. In early 2003, the Investment General Partner learned that the US Attorney intended to bring criminal charges against certain members of the Riemer Calhoun group for falsifying the certified cost basis upon which the Louisiana Housing Finance Agency determined the tax credit calculation with respect to approximately 40 Operating Partnerships in which Series 28 is not an investor. The Investment General Partner used these certifications in determining the tax credits investors would receive through their investment in the Calhoun Partnerships. In effect, it appears that the contractor that built the apartment properties (an affiliate of Mr. Calhoun's) overbilled the respective Operating Partnerships, thereby improperly inflating the cost certification and the amount of tax credit generated.
In late March, 2003, Reimer Calhoun, Jr. pleaded guilty to charges of wire fraud and conspiracy to commit equity skimming. At that time, the Investment General Partner obtained $1,282,202, currently held in escrow, from Reimer Calhoun for the purpose of offsetting any potential losses to tax credits caused by Mr. Calhoun's fraud.
On September 25, 2003, judgment in a criminal case was entered against Reimer Calhoun, Jr. and TF Management, Inc. On Count 1, alleging wire fraud, Reimer Calhoun, Jr. was sentenced to 60 months in the custody of the United States Bureau of Prisons. On Count 2, Mr. Calhoun received a concurrent 60 month sentence. Mr. Calhoun's prison sentence began on October 13, 2003. Mr. Calhoun was further fined $500,000 and ordered to pay restitution of $4,363,683 to various parties. The amount of restitution ordered paid to the Investment General Partner was $1,559,723. This amount includes the monies previously paid by Mr. Calhoun. The additional $277,521 was received in December 2003.
The Investment General Partner has cooperated fully with the US Attorney in the investigation, and there has been no suggestion of any wrongdoing on the part of it or any of its affiliates.
In 2003, the Internal Revenue Service commenced an audit of the Calhoun partnerships in order to finally determine the amount of overstated tax credits. The Investment General Partner has reached a resolution with the IRS whereby the adjustments to tax credits will be made only for the tax years 2004 and thereafter in order to avoid amending tax returns already filed for the years 2001, 2002 and 2003. It is anticipated that final Closing Agreements will be entered into with the IRS for each of the partnerships in the next two to three months. At this point, the Investment Partnerships have incurred substantial legal and accounting costs based upon Mr. Calhoun's fraud. It is anticipated that some of these costs will continue at least through completion of the Closing Agreements. It is further anticipated that the $1,559,723 will be sufficient to fully protect the investors and provide restitution to the Investment Partnerships affected.
With respect to each of the Calhoun Partnerships where Riemer Calhoun has been the Operating General Partner or in control of an entity which has been the Operating General Partner, the Investment General Partner and its affiliates are in the process of replacing them with another entity which is controlled by Murray Calhoun, the son of Riemer Calhoun. Murray Calhoun is the principal of Calhoun Property Management, L.L.C., which has provided property level management services for the apartment properties owned by the Calhoun Partnerships. Murray Calhoun also cooperated fully with the criminal investigation of his father, and the Investment General Partner and its affiliates have confirmed directly with the US Attorney that no evidence was found of any wrongdoing on the part of Murray Calhoun.
The Investment General Partner and its affiliates have undertaken discussions with the Rural Housing Service of the U.S. Department of Agriculture, in its capacity as first mortgage lender for each of the Calhoun Partnerships, to make sure that all of the mortgage loans are and will continue to be in good standing notwithstanding the overstated credit and the criminal prosecution resulting therefrom. RHS has also indicated that it will consent to the replacement of general partners noted above.
Finally, the Investment General Partner and its affiliates are reviewing their business dealings with the Calhoun Partnerships in general to attempt to determine if any other irregularities have occurred.
1374 Boston Road L.P. (1374 Boston Road) is a 15-unit property located in New York City. In 2003As of the second quarter of 2004, the property partnership operated below breakeven primarily due at a Debt Service Coverage Ratio of 0.74. This was due to vacancies and to high debt service and payments. operating expensesvacancies. As of March 31, 2004, oOccupancy was at 8087% due to the eviction of three non-paying tenants. Lease-up of these units was delayed due to the difficulty of finding qualified tenants with good credit history. Upon the recommendation of the Investment General Partner, the Operating General Partner is considering refinancing options for the property's excessively high debt. Upon the review of the 2003 audit, the Investment General Partner also found that the partnership incurred a $112,000 tax lien that was not revealed by the Operating General Partner. The Operating General Partner made a loan at 7% interest to pay for this lien. The Investment General Partner is working to renegotiate the terms of the loan as it should be a non-interest bearing subordinate loan. Meanwhile, expenses remain unchanged over the past year. The Operating General Partner has been unresponsive to the Investment General Partner's requests for information. Accordingly, a visit to meet the with Operating General Partner and discuss operations improvement is being scheduled. The mortgage, property taxes and insurance are current.
Series 29
As of June 30, 2004 and 2003 the average Qualified Occupancy for the Series was 100%. The series had a total of 22 properties at June 30, 2004 all of which were 100% Qualified Occupancy.
For the three months being reported Series 29 reflects a net loss from Operating Partnerships of $328,453. When adjusted for depreciation which is a non-cash item, the Operating Partnerships reflect positive operations of $290,374. This is an interim period estimate; it is not indicative of the final year end results.
Series 29 has invested in 3 Operating Partnerships (the "Calhoun Partnerships") in which the Operating General Partner is Riemer Calhoun, Jr. or an entity which is affiliated with or controlled by Riemer Calhoun (the "Riemer Calhoun Group"). The Operating Partnerships are Edgewood Apartments Partnership, Plametto Place Apartments and Westfield Apartments Partnership. The affordable housing properties owned by the Calhoun Partnerships are located in Louisiana and consist of approximately 152 apartment units in total. The low income housing tax credit available annually to Series 29 from the Calhoun Partnerships is approximately $603,385, which is approximately 14% of the total annual tax credit available to investors in Series 29.
In the summer of 2002, the US Attorney for the Western District of Louisiana notified the Investment General Partner that the Riemer Calhoun group was under investigation by several federal agencies for the alleged manipulation of property cost certifications. In early 2003, the Investment General Partner learned that the US Attorney intended to bring criminal charges against certain members of the Riemer Calhoun group for falsifying the certified cost basis upon which the Louisiana Housing Finance Agency determined the tax credit calculation with respect to approximately 40 Operating Partnerships in which Series 29 is not an investor. The Investment General Partner used these certifications in determining the tax credits investors would receive through their investment in the Calhoun Partnerships. In effect, it appears that the contractor that built the apartment properties (an affiliate of Mr. Calhoun's) overbilled the respective Operating Partnerships, thereby improperly inflating the cost certification and the amount of tax credit generated.
In late March, 2003, Reimer Calhoun, Jr. pleaded guilty to charges of wire fraud and conspiracy to commit equity skimming. At that time, the Investment General Partner obtained $1,282,202, currently held in escrow, from Reimer Calhoun for the purpose of offsetting any potential losses to tax credits caused by Mr. Calhoun's fraud.
On September 25, 2003, judgment in a criminal case was entered against Reimer Calhoun, Jr. and TF Management, Inc. On Count 1, alleging wire fraud, Reimer Calhoun, Jr. was sentenced to 60 months in the custody of the United States Bureau of Prisons. On Count 2, Mr. Calhoun received a concurrent 60 month sentence. Mr. Calhoun's prison sentence began on October 13, 2003. Mr. Calhoun was further fined $500,000 and ordered to pay restitution of $4,363,683 to various parties. The amount of restitution ordered paid to the Investment General Partner was $1,559,723. This amount includes the monies previously paid by Mr. Calhoun. The additional $277,521 was received in December 2003.
The Investment General Partner has cooperated fully with the US Attorney in the investigation, and there has been no suggestion of any wrongdoing on the part of it or any of its affiliates.
In 2003, the Internal Revenue Service commenced an audit of the Calhoun partnerships in order to finally determine the amount of overstated tax credits. The Investment General Partner has reached a resolution with the IRS whereby the adjustments to tax credits will be made only for the tax years 2004 and thereafter in order to avoid amending tax returns already filed for the years 2001, 2002 and 2003. It is anticipated that final Closing Agreements will be entered into with the IRS for each of the partnerships in the next two to three months. At this point, the Investment Partnerships have incurred substantial legal and accounting costs based upon Mr. Calhoun's fraud. It is anticipated that some of these costs will continue at least through completion of the Closing Agreements. It is further anticipated that the $1,559,723 will be sufficient to fully protect the investors and provide restitution to the Investment Partnerships affected.
With respect to each of the Calhoun Partnerships where Riemer Calhoun has been the Operating General Partner or in control of an entity which has been the Operating General Partner, the Investment General Partner and its affiliates are in the process of replacing them with another entity which is controlled by Murray Calhoun, the son of Riemer Calhoun. Murray Calhoun is the principal of Calhoun Property Management, L.L.C., which has provided property level management services for the apartment properties owned by the Calhoun Partnerships. Murray Calhoun also cooperated fully with the criminal investigation of his father, and the Investment General Partner and its affiliates have confirmed directly with the US Attorney that no evidence was found of any wrongdoing on the part of Murray Calhoun.
The Investment General Partner and its affiliates have undertaken discussions with the Rural Housing Service of the U.S. Department of Agriculture, in its capacity as first mortgage lender for each of the Calhoun Partnerships, to make sure that all of the mortgage loans are and will continue to be in good standing notwithstanding the overstated credit and the criminal prosecution resulting therefrom. RHS has also indicated that it will consent to the replacement of general partners noted above.
Finally, the Investment General Partner and its affiliates are reviewing their business dealings with the Calhoun Partnerships in general to attempt to determine if any other irregularities have occurred.
Lombard Partners LP (Lombard Heights Apts.) located in Springfield, Missouri, operated below breakeven in 2003. The main reason for its cash expenditure was its low occupancy, which averaged 85.2% through the second quarter of 2004. To address the low occupancy at the property, management is marketing the property through newspapers, churches and civic groups. The Operating General Partner continues to work closely with the management agent to ensure proper marketing of the property. The Operating General Partner believes that the property is was operating below breakeven due to the current management company and is currently in negotiations with a new property management company. In the past the Operating General Partner has had difficulty reporting in a timely manner. The General Partner changed management companies in early June 2004. The Investment General Partner will be working closely with the new management company and the Operating General Partner to improve reporting for the property. In the past the Operating General Partner has had difficulty reporting in a timely manner. The mortgage, taxes and insurance are all current.
Series 30
As of June 30, 2004 and 2003 the average Qualified Occupancy for the series was 98.6% and 100%, respectively. The series had a total of 20 properties at June 30, 2004 of which 19 were at 100% Qualified Occupancy.
For the three months being reported Series 30 reflects a net loss from Operating Partnerships of $303,418. When adjusted for depreciation which is a non-cash item, the Operating Partnerships reflect positive operations of $58,018. This is an interim period estimate; it is not indicative of the final year end results.
Mesa Grande, LP (Mesa Grande Apartments) is a 72-unit, family property located in Carlsbad, New Mexico. The mortgage lender issued a default notice on April 2, 2003 for monetary and non-monetary defaults. Although the monetary defaults of the letter were resolved, the non-monetary default, not achieving a debt service coverage ratio of 1.15, has not been remedied. As a result, the Lender notified the Operating General Partner on June 16, 2003 of its right to accelerate the note. As a result of the defaults by the Operating General Partner and management company, which is a related entity of the Operating General Partner, the Investment General Partner requested a change in the management company. A new management company started November 1, 2003.
Property operations continue to suffer due to market conditions, high payables and much needed deferred maintenance. The management company has improved the tenant profile at the property in an effort to increase collections and improve the reputation of the property within the community. The deferred maintenance and high payables are a direct result of the negligence of the prior management company. The Investment Limited Partner has filed a lawsuit against the Operating General Partner to recover all operating deficits incurred as a result of his negligence. The Investment General Partner visited the property in the third quarter 2004 to evaluate the condition of the property and determined if a cash infusion is necessary in order for the management company to operate the property effectively. The Investment General Partner is currently reviewing the cash needs of the property and a cash infusion, assuming the law suit is not settled, will most likely be made in the third quarter 2004.
Sunrise Homes, LP (Broadway Place Apartments) is a 32-unit, family property located in Hobbs, New Mexico. The mortgage lender issued a default notice on April 2, 2003 for monetary and non-monetary defaults. Although the monetary defaults of the letter were resolved, the non-monetary default, not achieving a debt service coverage ratio of 1.15, has not been remedied. As a result, the Lender notified the Operating General Partner on June 16, 2003 of its right to accelerate the note. As a result of the defaults by the Operating General Partner and management company, which is a related entity of the Operating General Partner, the Investment General Partner requested a change in the management company. A new management company started November 1, 2003.
The property operations are suffering due to market conditions, high payables and much needed deferred maintenance. The management company has improved the tenant profile at the property in an effort to increase collections and improve the reputation of the property within the community. The deferred maintenance and high payables are a direct result of the negligence of the prior management company. The Investment General Partner has filed a lawsuit against the Operating General Partner to recover all operating deficits incurred as a result of his negligence. The Investment General Partner is currently negotiating with the Operating General Partner to settle the lawsuit. The Investment General Partner visited the property in the third quarter 2004 to evaluate the condition of the property and determined that a cash infusion is necessary in order for the management company to operate the property effectively. The Investment General Partner is currently reviewing the cash needs of the property and a cash infusion, assuming the law suit is not settled, will be made in the third quarter 2004.
JMC LLC (Farwell Mills Apts.) is a 27-unit development located in Lisbon, ME. Due to increased marketing efforts by the management company, average occupancy for the second quarter 2004 has increased to 85% from the first quarter average of 79%. Operating expenses continue to be above average at $2,780 per unit for the first two quarters; primarily due to increased advertising and marketing expenses and increased maintenance expenses caused by unit turnover. Management expects that operations will continue to improve during the next quarter.
Linden Partners II (Western Trails Apartments II) is a 30-unit property located in Council Bluffs, IA, which suffered from high payables and high tenant account receivables in 2003. Although the occupancy was stabilized, there was a cash flow deficit as a result of high operating expenses. The tax expense for 2002 was paid in full along with the 2001 tax deficit. The property was reassessed in 2002 and the reassessed value decreased the annual tax liability. As of May 31, 2004, there was no accounts payable balance and the tenant receivables were only $500; however, the property was operating below break even with a debt service coverage ratio of .90. In the first quarter of 2004, physical occupancy decreased to 80%. In the second quarter physical occupancy was at 84%. The Investment General Partner is working with the Operating General Partner to insure marketing strategies are implemented in order to reverse this current negative trend in occupancy.
Series 31
As of June 30, 2004 and 2003 the average Qualified Occupancy for the series was 100%. The series had a total of 27 properties at June 30, 2004 all of which were at 100% Qualified Occupancy.
For the three months being reported Series 31 reflects a net loss from Operating Partnerships of $280,766. When adjusted for depreciation which is a non-cash item, the Operating Partnerships reflect positive operations of $553,905. This is an interim period estimate; it is not indicative of the final year end results.
There was a decrease in the net loss per BAC for Series 31 in the current year. The decrease is mainly the result of over stated interest expense by one of the operating partnerships in the prior year that has been correctly recorded in the current year.
Seagraves Apartments, Limited Partnership (Western Hills Apartments) is a 16-unit family property located in Ferris, TX. Occupancy averaged 87% in 2003. The property operated above breakeven for the first quarter six months of 2004 with an average occupancy of 97.998%. Occupancy struggled in 2003 due to a few tenant evictions. The evictions are now complete and the property has begun to operate well.
Series 32
As of June 30, 2004 and 2003, the average Qualified Occupancy for the series was 100%. The series had a total of 17 properties at June 30, 2004, all of which were at 100% Qualified Occupancy
For the three months being reported Series 32 reflects a net loss from Operating Partnerships of $371,947. When adjusted for depreciation which is a non-cash item, the Operating Partnerships reflect positive operations of $243,541. This is an interim period estimate; it is not indicative of the final year end results.
Series 32 has invested in 3 Operating Partnerships (the "Calhoun Partnerships") in which the Operating General Partner is Riemer Calhoun, Jr. or an entity which is affiliated with or controlled by Riemer Calhoun (the "Riemer Calhoun Group"). The Operating Partnerships are Pearlwood Apartments LP, Pecan Manor Apartments and Pineridge Apartments Partnership. The affordable housing properties owned by the Calhoun Partnerships are located in Louisiana or Mississippi and consist of approximately 120 apartment units in total. The low income housing tax credit available annually to Series 32 from the Calhoun Partnerships is approximately $537,868, which is approximately 11% of the total annual tax credit available to investors in Series 32.
In the summer of 2002, the US Attorney for the Western District of Louisiana notified the Investment General Partner that the Riemer Calhoun group was under investigation by several federal agencies for the alleged manipulation of property cost certifications. In early 2003, the Investment General Partner learned that the US Attorney intended to bring criminal charges against certain members of the Riemer Calhoun group for falsifying the certified cost basis upon which the Louisiana Housing Finance Agency determined the tax credit calculation with respect to approximately 40 Operating Partnerships in which Series 32 is not an investor. The Investment Limited Partner used these certifications in determining the tax credits investors would receive through their investment in the Calhoun Partnerships. In effect, it appears that the contractor that built the apartment properties (an affiliate of Mr. Calhoun's) overbilled the respective Operating Partnerships, thereby improperly inflating the cost certification and the amount of tax credit generated.
In late March, 2003, Reimer Calhoun, Jr. pleaded guilty to charges of wire fraud and conspiracy to commit equity skimming. At that time, the Investment General Partner obtained $1,282,202, currently held in escrow, from Reimer Calhoun for the purpose of offsetting any potential losses to tax credits caused by Mr. Calhoun's fraud.
On September 25, 2003, judgment in a criminal case was entered against Reimer Calhoun, Jr. and TF Management, Inc. On Count 1, alleging wire fraud, Reimer Calhoun, Jr. was sentenced to 60 months in the custody of the United States Bureau of Prisons. On Count 2, Mr. Calhoun received a concurrent 60 month sentence. Mr. Calhoun's prison sentence began on October 13, 2003. Mr. Calhoun was further fined $500,000 and ordered to pay restitution of $4,363,683 to various parties. The amount of restitution ordered paid to the Investment General Partner was $1,559,723. This amount includes the monies previously paid by Mr. Calhoun. The additional $277,521 was received in December 2003.
The Investment General Partner has cooperated fully with the US Attorney in the investigation, and there has been no suggestion of any wrongdoing on the part of it or any of its affiliates.
In 2003, the Internal Revenue Service commenced an audit of the Calhoun partnerships in order to finally determine the amount of overstated tax credits. The Investment General Partner has reached a resolution with the IRS whereby the adjustments to tax credits will be made only for the tax years 2004 and thereafter in order to avoid amending tax returns already filed for the years 2001, 2002 and 2003. It is anticipated that final Closing Agreements will be entered into with the IRS for each of the partnerships in the next two to three months. At this point, the Investment Partnerships have incurred substantial legal and accounting costs based upon Mr. Calhoun's fraud. It is anticipated that some of these costs will continue at least through completion of the Closing Agreements. It is further anticipated that the $1,559,723 will be sufficient to fully protect the investors and provide restitution to the Investment Partnerships affected.
With respect to each of the Calhoun Partnerships where Riemer Calhoun has been the Operating General Partner or in control of an entity which has been the Operating General Partner, the Investment General Partner and its affiliates are in the process of replacing them with another entity which is controlled by Murray Calhoun, the son of Riemer Calhoun. Murray Calhoun is the principal of Calhoun Property Management, L.L.C., which has provided property level management services for the apartment properties owned by the Calhoun Partnerships. Murray Calhoun also cooperated fully with the criminal investigation of his father, and the Investment General Partner and its affiliates have confirmed directly with the US Attorney that no evidence was found of any wrongdoing on the part of Murray Calhoun.
The Investment General Partner and its affiliates have undertaken discussions with the Rural Housing Service of the U.S. Department of Agriculture, in its capacity as first mortgage lender for each of the Calhoun Partnerships, to make sure that all of the mortgage loans are and will continue to be in good standing notwithstanding the overstated credit and the criminal prosecution resulting therefrom. RHS has also indicated that it will consent to the replacement of general partners noted above.
Finally, the Investment General Partner and its affiliates are reviewing their business dealings with the Calhoun Partnerships in general to attempt to determine if any other irregularities have occurred.
Series 32 invested in FFLM Associates an Operating Partnership that owns 3 limited partner interests, one of which is Carriage Pointe Investors, LP. Carriage Pointe Investors LP (Carriage Pointe Apartments) historically has suffered from negative cash flow, high accounts payables, and under-funded replacement reserves, in part due to the fact that the property only has 18 units. Several options were considered in recent months to improve the performance of the property, including replacement of the Operating General Partner and refinancing the first mortgage. Neither of these options proved to be viable. The Operating General Partner continues to fund all operating deficits and the first mortgage lender is content to leave the loan in place.
Martinsville I, Ltd. (Martinsville Apartments) is a 13-unit property located in Shelbyville, Kentucky. The property was 97% occupied and had positive cash flow through the second quarter of 2004. The Operating General Partner refuses to consider settling with plaintiffs in lawsuits regarding sub-contractor payment disputes. There has been no legal activity regarding these suits in 2003 or 2004. The Operating General Partner has rebuffed attempts of the Investment General Partner to assist in settling the sub-contractor issues. So long as these matters are outstanding, the Operating General Partners' personal guarantees remain in place.
Indiana Development Limited Partnership (Clear Creek Apartments) is a 64- unit development, located in North Manchester, Indiana. The property operated below breakeven through 2003 as a result of low occupancy which was last reported at 83% for the third quarter of 2003. The 2003 audited numbers reflect a loss of $69,000 which was funded by the Operating General Partner. Occupancy issues are primarily due to a downturn in the local economy; recently, numerous manufacturing plants have closed forcing tenants to relocate to other areas in order to find employment. There is now a new, locally based, management company in place, Biggs Management. This new management company should provide the local knowledge and have the manpower necessary to positively impact both occupancy and operating expenses.
Series 33
As of June 30, 2004 and 2003 the average Qualified Occupancy for the series was 100%. The series had a total of 10 properties at June 30, 2004, all of which were at 100% Qualified Occupancy.
For the three months being reported Series 33 reflects a net loss from Operating Partnerships of $190,749. When adjusted for depreciation which is a non-cash item, the Operating Partnerships reflect positive operations of $101.402. This is an interim period estimate; it is not indicative of the final year end results.
Series 33 has invested in Forest Park Apartments (the "Calhoun Partnership") in which the Operating General Partner is Riemer Calhoun, Jr. or an entity which is affiliated with or controlled by Riemer Calhoun (the "Riemer Calhoun Group"). The affordable housing property owned by the Calhoun Partnership is located in Louisiana and consist of approximately 40 apartment units in total. The low income housing tax credit available annually to Series 33 from the Calhoun Partnership is approximately $208,599, which is approximately 8% of the total annual tax credit available to investors in Series 33.
In the summer of 2002, the US Attorney for the Western District of Louisiana notified the Investment General Partner that the Riemer Calhoun group was under investigation by several federal agencies for the alleged manipulation of property cost certifications. In early 2003, the Investment General Partner learned that the US Attorney intended to bring criminal charges against certain members of the Riemer Calhoun group for falsifying the certified cost basis upon which the Louisiana Housing Finance Agency determined the tax credit calculation with respect to approximately 40 Operating Partnerships in which Series 33 is not an investor. The Investment Limited Partner used these certifications in determining the tax credits investors would receive through their investment in the Calhoun Partnerships. In effect, it appears that the contractor that built the apartment properties (an affiliate of Mr. Calhoun's) overbilled the respective Operating Partnerships, thereby improperly inflating the cost certification and the amount of tax credit generated.
In late March, 2003, Reimer Calhoun, Jr. pleaded guilty to charges of wire fraud and conspiracy to commit equity skimming. At that time, the Investment General Partner obtained $1,282,202, currently held in escrow, from Reimer Calhoun for the purpose of offsetting any potential losses to tax credits caused by Mr. Calhoun's fraud.
On September 25, 2003, judgment in a criminal case was entered against Reimer Calhoun, Jr. and TF Management, Inc. On Count 1, alleging wire fraud, Reimer
Calhoun, Jr. was sentenced to 60 months in the custody of the United States Bureau of Prisons. On Count 2, Mr. Calhoun received a concurrent 60 month sentence. Mr. Calhoun's prison sentence began on October 13, 2003. Mr. Calhoun was further fined $500,000 and ordered to pay restitution of $4,363,683 to various parties. The amount of restitution ordered paid to the Investment General Partner was $1,559,723. This amount includes the monies previously paid by Mr. Calhoun. The additional $277,521 was received in December 2003.
The Investment General Partner has cooperated fully with the US Attorney in the investigation, and there has been no suggestion of any wrongdoing on the part of it or any of its affiliates.
In 2003, the Internal Revenue Service commenced an audit of the Calhoun partnerships in order to finally determine the amount of overstated tax credits. The Investment General Partner has reached a resolution with the IRS whereby the adjustments to tax credits will be made only for the tax years 2004 and thereafter in order to avoid amending tax returns already filed for the years 2001, 2002 and 2003. It is anticipated that final Closing Agreements will be entered into with the IRS for each of the partnerships in the next two to three months. At this point, the Investment Partnerships have incurred substantial legal and accounting costs based upon Mr. Calhoun's fraud. It is anticipated that some of these costs will continue at least through completion of the Closing Agreements. It is further anticipated that the $1,559,723 will be sufficient to fully protect the investors and provide restitution to the Investment Partnerships affected.
With respect to each of the Calhoun Partnerships where Riemer Calhoun has been the Operating General Partner or in control of an entity which has been the Operating General Partner, the Investment General Partner and its affiliates are in the process of replacing them with another entity which is controlled by Murray Calhoun, the son of Riemer Calhoun. Murray Calhoun is the principal of Calhoun Property Management, L.L.C., which has provided property level management services for the apartment properties owned by the Calhoun Partnerships. Murray Calhoun also cooperated fully with the criminal investigation of his father, and the Investment General Partner and its affiliates have confirmed directly with the US Attorney that no evidence was found of any wrongdoing on the part of Murray Calhoun.
The Investment General Partner and its affiliates have undertaken discussions with the Rural Housing Service of the U.S. Department of Agriculture, in its capacity as first mortgage lender for each of the Calhoun Partnerships, to make sure that all of the mortgage loans are and will continue to be in good standing notwithstanding the overstated credit and the criminal prosecution resulting therefrom. RHS has also indicated that it will consent to the replacement of general partners noted above.
Finally, the Investment General Partner and its affiliates are reviewing their business dealings with the Calhoun Partnerships in general to attempt to determine if any other irregularities have occurred.
Series 33 invested in FFLM Associates an Operating Partnership that owns 3 limited partner interests, one of which is Carriage Pointe Investors, LP. Carriage Pointe Investors LP (Carriage Pointe Apartments) historically has suffered from negative cash flow, high accounts payables, and under-funded replacement reserves, in part due to the fact that the property only has 18 units. Several options were considered in recent months to improve the performance of the property, including replacement of the Operating General Partner and refinancing the first mortgage. Neither of these options proved to be viable. The Operating General Partner continues to fund all operating deficits and the first mortgage lender is content to leave the loan in place.
Stearns Assisted Housing Associates, L.P. (Stearns Assisted Housing), is a 20-unit property in Millinocket, ME providing congregate housing to seniors. Historically, this property struggled to operate at breakeven due to low occupancy, high utility expenses and excessive property tax liabilities. The property's rural location and stagnant local economy has made it difficult to maintain a strong tenant base. However, through increased marketing efforts and additional rental subsidies awarded to the property, occupancy averaged 88% for the first six months of 2004. Although Management has made many positive changes to control operating expenses, the site continues to operate below breakeven. Operating expenses are currently $3,837 per unit, primarily due to high expenses in the utility and maintenance categories. The Operating General Partner continues to fund deficits using the operating deficit reserve account and his operating deficit guarantee is unlimited in time and amount.
Bradford Group Partners of Jefferson County, L.P. (Bradford Square North Apartments) is a 50 unit senior complex located in Jefferson City, TN. Occupancy at this property averaged 86% for 2003 decreasing from the 2002 average of 92%. This was due to a downturn in the local economy. In the first quarter of 2004, average physical occupancy improved to 90%. In the second quarter, property was operating with 92% physical occupancy. The site manager has been successful in retaining current residents by offering different types of incentives. The taxes and insurance are being properly escrowed and the mortgage is current. Continued improvement in occupancy is expected.
Series 34
As of June 30, 2004 and 2003 the average Qualified Occupancy for the series was 100%. The series had a total of 14 properties at June 30, 2004, all of which were at 100% Qualified Occupancy.
For the three months being reported Series 34 reflects a net loss from Operating Partnerships of $408,449. When adjusted for depreciation which is a non-cash item, the Operating Partnerships reflect positive operations of $152,536. This is an interim period estimate; it is not indicative of the final year end results.
RHP 96-I Limited Partnership (Hillside Club Apartments), a 56-unit property located in Petosky, Michigan, operated below breakeven as a result of low occupancy, which averaged 81% for the first quarter of 2004. Second quarter 2004 numbers have been requested but not received. The Operating General Partner indicates that the local economy relies heavily on seasonal employment. These types of businesses have been negatively impacted by the overall downturn in the economy, which has resulted in higher than normal move-outs at the property. The Investment General Partner is making efforts to have the management company report quarterly numbers in a timely fashion.
Series 35
As of June 30, 2004 and 2003 the average Qualified Occupancy for the series was 100% and 100%, respectively. The series had a total of 11 properties at June 30, 2004, all of which were at 100% Qualified Occupancy.
For the three months being reported Series 35 reflects a net loss from Operating Partnerships of $161,757. When adjusted for depreciation which is a non-cash item, the Operating Partnerships reflect a net loss from operations of $208,929. This is an interim period estimate; it is not indicative of the final year end results.
Series 36
As of June 30, 2004 and 2003 the average Qualified Occupancy for the series was 100%. The series had a total of 11 properties at June 30, 2004, all of which were at 100% Qualified Occupancy.
For the three months being reported Series 36 reflects a net loss from Operating Partnerships of $169,315. When adjusted for depreciation which is a non-cash item, the Operating Partnerships reflect positive operations of $103,321. This is an interim period estimate; it is not indicative of the final year end results.
Series 36 has invested in 2 Operating Partnerships (the "Calhoun Partnerships") in which the Operating General Partner is Riemer Calhoun, Jr. or an entity which is affiliated with or controlled by Riemer Calhoun (the "Riemer Calhoun Group"). The Operating Partnerships are Willowbrook Apartments Partnership and Wingfield Apartments LP. The affordable housing properties owned by the Calhoun Partnerships are located in Louisiana and consist of approximately 80 apartment units in total. The low income housing tax credit available annually to Series 36 from the Calhoun Partnerships is approximately $382,522, which is approximately 18% of the total annual tax credit available to investors in Series 36.
In the summer of 2002, the US Attorney for the Western District of Louisiana notified the Investment General Partner that the Riemer Calhoun group was under investigation by several federal agencies for the alleged manipulation of property cost certifications. In early 2003, the Investment General Partner learned that the US Attorney intended to bring criminal charges against certain members of the Riemer Calhoun group for falsifying the certified cost basis upon which the Louisiana Housing Finance Agency determined the tax credit calculation with respect to approximately 40 Operating Partnerships in which Series 36 is not an investor. The Investment Limited Partner used these certifications in determining the tax credits investors would receive through their investment in the Calhoun Partnerships. In effect, it appears that the contractor that built the apartment properties (an affiliate of Mr. Calhoun's) overbilled the respective Operating Partnerships, thereby improperly inflating the cost certification and the amount of tax credit generated.
In late March, 2003, Reimer Calhoun, Jr. pleaded guilty to charges of wire fraud and conspiracy to commit equity skimming. At that time, the Investment General Partner obtained $1,282,202, currently held in escrow, from Reimer Calhoun for the purpose of offsetting any potential losses to tax credits caused by Mr. Calhoun's fraud.
On September 25, 2003, judgment in a criminal case was entered against Reimer Calhoun, Jr. and TF Management, Inc. On Count 1, alleging wire fraud, Reimer Calhoun, Jr. was sentenced to 60 months in the custody of the United States Bureau of Prisons. On Count 2, Mr. Calhoun received a concurrent 60 month sentence. Mr. Calhoun's prison sentence began on October 13, 2003. Mr. Calhoun was further fined $500,000 and ordered to pay restitution of $4,363,683 to various parties. The amount of restitution ordered paid to the Investment General Partner was $1,559,723. This amount includes the monies previously paid by Mr. Calhoun. The additional $277,521 was received in December 2003.
The Investment General Partner has cooperated fully with the US Attorney in the investigation, and there has been no suggestion of any wrongdoing on the part of it or any of its affiliates.
In 2003, the Internal Revenue Service commenced an audit of the Calhoun partnerships in order to finally determine the amount of overstated tax credits. The Investment General Partner has reached a resolution with the IRS whereby the adjustments to tax credits will be made only for the tax years 2004 and thereafter in order to avoid amending tax returns already filed for the years 2001, 2002 and 2003. It is anticipated that final Closing Agreements will be entered into with the IRS for each of the partnerships in the next two to three months. At this point, the Investment Partnerships have incurred substantial legal and accounting costs based upon Mr. Calhoun's fraud. It is anticipated that some of these costs will continue at least through completion of the Closing Agreements. It is further anticipated that the $1,559,723 will be sufficient to fully protect the investors and provide restitution to the Investment Partnerships affected.
With respect to each of the Calhoun Partnerships where Riemer Calhoun has been the Operating General Partner or in control of an entity which has been the Operating General Partner, the Investment General Partner and its affiliates are in the process of replacing them with another entity which is controlled by Murray Calhoun, the son of Riemer Calhoun. Murray Calhoun is the principal of Calhoun Property Management, L.L.C., which has provided property level management services for the apartment properties owned by the Calhoun Partnerships. Murray Calhoun also cooperated fully with the criminal investigation of his father, and the Investment General Partner and its affiliates have confirmed directly with the US Attorney that no evidence was found of any wrongdoing on the part of Murray Calhoun.
The Investment General Partner and its affiliates have undertaken discussions with the Rural Housing Service of the U.S. Department of Agriculture, in its capacity as first mortgage lender for each of the Calhoun Partnerships, to make sure that all of the mortgage loans are and will continue to be in good standing notwithstanding the overstated credit and the criminal prosecution resulting therefrom. RHS has also indicated that it will consent to the replacement of general partners noted above.
Finally, the Investment General Partner and its affiliates are reviewing their business dealings with the Calhoun Partnerships in general to attempt to determine if any other irregularities have occurred.
Annadale Housing Partners (Annadale Apartments) has historically reported net losses due to operational issues associated with the property. In 2003, occupancy decreased from the previous year's level, averaging 81.92% for the year. As a result of the low occupancy the site staff was replaced during the fourth quarter of 2003. Due to the efforts of the new site staff and continued aggressive marketing, occupancy has shown improvement in 2004, with June occupancy at 95%. Management has promoted events such as a food drive to bring the community together. A new advertisement has been running in the local paper offering the first months rent free at the Senior property. Expenses decreased from the prior year levels, however remain higher than the state average. Maintenance costs continue to be high due to the provisions of the loan agreements which stipulate that the Operating Partnership must spend a minimum of $55,000 per year on capital improvements, with the funding coming from operations. Capital improvements undertaken in 2003 included exterior painting of the buildings, completion of sprinkler installation and repairs, and carpet replacement. Despite the decreased occupancy and the high expenses, the Operating Partnership operated above breakeven in 2003, primarily due to the accrual of soft debt. A substantial rent increase went into effect in February 2004, and operating statements through June 2004 demonstrate that the Operating Partnership continues to operate above breakeven. The Investment General Partner will continue to monitor this Operating Partnership until property operations stabilize.
Series 37
As of June 30, 2004 and 2003 the average Qualified Occupancy for the series was 100% and 100%, respectively. The series had a total of 7 properties at June 30, 2004, all of which were at 100% Qualified Occupancy.
For the three months being reported Series 37 reflects a net loss from Operating Partnerships of $112,601. When adjusted for depreciation which is a non-cash item, the Operating Partnerships reflect positive operations of $240,102. This is an interim period estimate; it is not indicative of the final year end results.
Stearns Assisted Housing Associates, L.P. (Stearns Assisted Housing), is a 20-unit property in Millinocket, ME providing congregate housing to seniors. Historically, this property struggled to operate at breakeven due to low occupancy, high utility expenses and excessive property tax liabilities. The property's rural location and stagnant local economy has made it difficult to maintain a strong tenant base. However, through increased marketing efforts and additional rental subsidies awarded to the property, occupancy averaged 88% for the first six months of 2004. Although Management has made many positive changes to control operating expenses, the site continues to operate below breakeven. Operating expenses are currently $3,837 per unit, primarily due to high expenses in the utility and maintenance categories. The Operating General Partner continues to fund deficits using the operating deficit reserve account and his operating deficit guarantee is unlimited in time and amount.
Series 38
As of June 30, 2004 and 2003 the average Qualified Occupancy for the series was 100% and 100%, respectively. The series had a total of 10 properties at June 30, 2004, all of which were at 100% qualified occupancy.
For the three months being reported Series 38 reflects a net loss from Operating Partnerships of $218,351. When adjusted for depreciation, which is a non-cash item, the Operating Partnerships reflect positive operations of $69,892. This is an interim period estimate; it is not indicative of the final year end results.
Series 38 has invested in 2 Operating Partnerships (the "Calhoun Partnerships") in which the Operating General Partner is Riemer Calhoun, Jr. or an entity which is affiliated with or controlled by Riemer Calhoun (the "Riemer Calhoun Group"). The Operating Partnerships are Hammond Place Apartments Partnership and Willowbrook II Apartments Partnership. The affordable housing properties owned by the Calhoun Partnerships are located in Louisiana and consist of approximately 80 apartment units in total. The low income housing tax credit available annually to Series 38 from the Calhoun Partnerships is approximately $386,388, which is approximately 16% of the total annual tax credit available to investors in Series 38.
In the summer of 2002, the US Attorney for the Western District of Louisiana notified the Investment General Partner that the Riemer Calhoun group was under investigation by several federal agencies for the alleged manipulation of property cost certifications. In early 2003, the Investment General Partner learned that the US Attorney intended to bring criminal charges against certain members of the Riemer Calhoun group for falsifying the certified cost basis upon which the Louisiana Housing Finance Agency determined the tax credit calculation with respect to approximately 40 Operating Partnerships in which Series 38 is not an investor. The Investment Limited Partner used these certifications in determining the tax credits investors would receive through their investment in the Calhoun Partnerships. In effect, it appears that the contractor that built the apartment properties (an affiliate of Mr. Calhoun's) overbilled the respective Operating Partnerships, thereby improperly inflating the cost certification and the amount of tax credit generated.
In late March, 2003, Reimer Calhoun, Jr. pleaded guilty to charges of wire fraud and conspiracy to commit equity skimming. At that time, the Investment General Partner obtained $1,282,202, currently held in escrow, from Reimer Calhoun for the purpose of offsetting any potential losses to tax credits caused by Mr. Calhoun's fraud.
On September 25, 2003, judgment in a criminal case was entered against Reimer Calhoun, Jr. and TF Management, Inc. On Count 1, alleging wire fraud, Reimer Calhoun, Jr. was sentenced to 60 months in the custody of the United States Bureau of Prisons. On Count 2, Mr. Calhoun received a concurrent 60 month sentence. Mr. Calhoun's prison sentence began on October 13, 2003. Mr. Calhoun was further fined $500,000 and ordered to pay restitution of $4,363,683 to various parties. The amount of restitution ordered paid to the Investment General Partner was $1,559,723. This amount includes the monies previously paid by Mr. Calhoun. The additional $277,521 was received in December 2003.
The Investment General Partner has cooperated fully with the US Attorney in the investigation, and there has been no suggestion of any wrongdoing on the part of it or any of its affiliates.
In 2003, the Internal Revenue Service commenced an audit of the Calhoun partnerships in order to finally determine the amount of overstated tax credits. The Investment General Partner has reached a resolution with the IRS whereby the adjustments to tax credits will be made only for the tax years 2004 and thereafter in order to avoid amending tax returns already filed for the years 2001, 2002 and 2003. It is anticipated that final Closing Agreements will be entered into with the IRS for each of the partnerships in the next two to three months. At this point, the Investment Partnerships have incurred substantial legal and accounting costs based upon Mr. Calhoun's fraud. It is anticipated that some of these costs will continue at least through completion of the Closing Agreements. It is further anticipated that the $1,559,723 will be sufficient to fully protect the investors and provide restitution to the Investment Partnerships affected.
With respect to each of the Calhoun Partnerships where Riemer Calhoun has been the Operating General Partner or in control of an entity which has been the Operating General Partner, the Investment General Partner and its affiliates are in the process of replacing them with another entity which is controlled by Murray Calhoun, the son of Riemer Calhoun. Murray Calhoun is the principal of Calhoun Property Management, L.L.C., which has provided property level management services for the apartment properties owned by the Calhoun Partnerships. Murray Calhoun also cooperated fully with the criminal investigation of his father, and the Investment General Partner and its affiliates have confirmed directly with the US Attorney that no evidence was found of any wrongdoing on the part of Murray Calhoun.
The Investment General Partner and its affiliates have undertaken discussions with the Rural Housing Service of the U.S. Department of Agriculture, in its capacity as first mortgage lender for each of the Calhoun Partnerships, to make sure that all of the mortgage loans are and will continue to be in good standing notwithstanding the overstated credit and the criminal prosecution resulting therefrom. RHS has also indicated that it will consent to the replacement of general partners noted above.
Finally, the Investment General Partner and its affiliates are reviewing their business dealings with the Calhoun Partnerships in general to attempt to determine if any other irregularities have occurred.
Series 39
As of June 30, 2004 and 2003 the average Qualified Occupancy for the series was 100% and 100%, respectively. The series had a total of 9 properties at June 30, 2004, all of which were at 100% Qualified Occupancy.
For the three months being reported Series 39 reflects a net loss from Operating Partnerships of $223,966. When adjusted for depreciation which is a non-cash item, the Operating Partnerships reflect positive from operations of $7,093. This is an interim period estimate; it is not indicative of the final year end results.
Series 39 has invested in 2 Operating Partnerships (the "Calhoun Partnerships") in which the Operating General Partner is Riemer Calhoun, Jr. or an entity which is affiliated with or controlled by Riemer Calhoun (the "Riemer Calhoun Group"). The Operating Partnerships are Tally-Ho II Partnership and Timber Trails I Partnership. The affordable housing properties owned by the Calhoun Partnerships are located in Louisiana and consist of approximately 58 apartment units in total. The low income housing tax credit available annually to Series 39 from the Calhoun Partnerships is approximately $126,268, which is approximately 6% of the total annual tax credit available to investors in Series 39.
In the summer of 2002, the US Attorney for the Western District of Louisiana notified the Investment General Partner that the Riemer Calhoun group was under investigation by several federal agencies for the alleged manipulation of property cost certifications. In early 2003, the Investment General Partner learned that the US Attorney intended to bring criminal charges against certain members of the Riemer Calhoun group for falsifying the certified cost basis upon which the Louisiana Housing Finance Agency determined the tax credit calculation for each of the Calhoun Partnerships (as well as with respect to approximately 38 other operating partnerships in which Series 39 is not an investor). The Investment Limited Partner used these certifications in determining the tax credits investors would receive through their investment in the Calhoun Partnerships. In effect, it appears that the contractor that built the apartment properties (an affiliate of Mr. Calhoun's) overbilled the respective Operating Partnerships, thereby improperly inflating the cost certification and the amount of tax credit generated.
In late March, 2003, Reimer Calhoun, Jr. pleaded guilty to charges of wire fraud and conspiracy to commit equity skimming. At that time, the Investment General Partner obtained $1,282,202, currently held in escrow, from Reimer Calhoun for the purpose of offsetting any potential losses to tax credits caused by Mr. Calhoun's fraud.
On September 25, 2003, judgment in a criminal case was entered against Reimer Calhoun, Jr. and TF Management, Inc. On Count 1, alleging wire fraud, Reimer Calhoun, Jr. was sentenced to 60 months in the custody of the United States Bureau of Prisons. On Count 2, Mr. Calhoun received a concurrent 60 month sentence. Mr. Calhoun's prison sentence began on October 13, 2003. Mr. Calhoun was further fined $500,000 and ordered to pay restitution of $4,363,683 to various parties. The amount of restitution ordered paid to the Investment General Partner was $1,559,723. This amount includes the monies previously paid by Mr. Calhoun. The additional $277,521 was received in December 2003.
The Investment General Partner has cooperated fully with the US Attorney in the investigation, and there has been no suggestion of any wrongdoing on the part of it or any of its affiliates.
In 2003, the Internal Revenue Service commenced an audit of the Calhoun partnerships in order to finally determine the amount of overstated tax credits. The Investment General Partner has reached a resolution with the IRS whereby the adjustments to tax credits will be made only for the tax years 2004 and thereafter in order to avoid amending tax returns already filed for the years 2001, 2002 and 2003. It is anticipated that final Closing Agreements will be entered into with the IRS for each of the partnerships in the next two to three months. At this point, the Investment Partnerships have incurred substantial legal and accounting costs based upon Mr. Calhoun's fraud. It is anticipated that some of these costs will continue at least through completion of the Closing Agreements. It is further anticipated that the $1,559,723 will be sufficient to fully protect the investors and provide restitution to the Investment Partnerships affected.
With respect to each of the Calhoun Partnerships where Riemer Calhoun has been the Operating General Partner or in control of an entity which has been the Operating General Partner, the Investment General Partner and its affiliates are in the process of replacing them with another entity which is controlled by Murray Calhoun, the son of Riemer Calhoun. Murray Calhoun is the principal of Calhoun Property Management, L.L.C., which has provided property level management services for the apartment properties owned by the Calhoun Partnerships. Murray Calhoun also cooperated fully with the criminal investigation of his father, and the Investment General Partner and its affiliates have confirmed directly with the US Attorney that no evidence was found of any wrongdoing on the part of Murray Calhoun.
The Investment General Partner and its affiliates have undertaken discussions with the Rural Housing Service of the U.S. Department of Agriculture, in its capacity as first mortgage lender for each of the Calhoun Partnerships, to make sure that all of the mortgage loans are and will continue to be in good standing notwithstanding the overstated credit and the criminal prosecution resulting therefrom. RHS has also indicated that it will consent to the replacement of general partners noted above.
Finally, the Investment General Partner and its affiliates are reviewing their business dealings with the Calhoun Partnerships in general to attempt to determine if any other irregularities have occurred.
Series 40
As of June 30, 2004 and 2003 the average Qualified Occupancy for the series was 100% and 100%, respectively. The series had a total of 16 properties at June 30, 2004, all of which at 100% Qualified Occupancy.
For the three months being reported Series 40 reflects a net loss from Operating Partnerships of $256,174. When adjusted for depreciation which is a non-cash item, the Operating Partnerships reflect positive operations of $110,321. This is an interim period estimate; it is not indicative of the final year end results.
Series 40 has invested in 3 Operating Partnerships (the "Calhoun Partnerships") in which the Operating General Partner is Riemer Calhoun, Jr. or an entity which is affiliated with or controlled by Riemer Calhoun (the "Riemer Calhoun Group"). The Operating Partnerships are Center Place Apartments II LP and Oakland Partnership. The affordable housing properties owned by the Calhoun Partnerships are located in Louisiana or Texas and consist of approximately 126 apartment units in total. The low income housing tax credit available annually to Series 40 from the Calhoun Partnerships is approximately $255,292, which is approximately 10% of the total annual tax credit available to investors in Series 40.
In the summer of 2002, the US Attorney for the Western District of Louisiana notified the Investment General Partner that the Riemer Calhoun group was under investigation by several federal agencies for the alleged manipulation of property cost certifications. In early 2003, the Investment General Partner learned that the US Attorney intended to bring criminal charges against certain members of the Riemer Calhoun group for falsifying the certified cost basis upon which the Louisiana Housing Finance Agency determined the tax credit calculation (as well as with respect to approximately 37 other operating partnerships in which Series 40 is not an investor). The Investment Limited Partner used these certifications in determining the tax credits investors would receive through their investment in the Calhoun Partnerships. In effect, it appears that the contractor that built the apartment properties (an affiliate of Mr. Calhoun's) overbilled the respective Operating Partnerships, thereby improperly inflating the cost certification and the amount of tax credit generated.
In late March, 2003, Reimer Calhoun, Jr. pleaded guilty to charges of wire fraud and conspiracy to commit equity skimming. At that time, the Investment General Partner obtained $1,282,202, currently held in escrow, from Reimer Calhoun for the purpose of offsetting any potential losses to tax credits caused by Mr. Calhoun's fraud.
On September 25, 2003, judgment in a criminal case was entered against Reimer Calhoun, Jr. and TF Management, Inc. On Count 1, alleging wire fraud, Reimer Calhoun, Jr. was sentenced to 60 months in the custody of the United States Bureau of Prisons. On Count 2, Mr. Calhoun received a concurrent 60 month sentence. Mr. Calhoun's prison sentence began on October 13, 2003. Mr. Calhoun was further fined $500,000 and ordered to pay restitution of $4,363,683 to various parties. The amount of restitution ordered paid to the Investment General Partner was $1,559,723. This amount includes the monies previously paid by Mr. Calhoun. The additional $277,521 was received in December 2003.
The Investment General Partner has cooperated fully with the US Attorney in the investigation, and there has been no suggestion of any wrongdoing on the part of it or any of its affiliates.
In 2003, the Internal Revenue Service commenced an audit of the Calhoun partnerships in order to finally determine the amount of overstated tax credits. The Investment General Partner has reached a resolution with the IRS whereby the adjustments to tax credits will be made only for the tax years 2004 and thereafter in order to avoid amending tax returns already filed for the years 2001, 2002 and 2003. It is anticipated that final Closing Agreements will be entered into with the IRS for each of the partnerships in the next two to three months. At this point, the Investment Partnerships have incurred substantial legal and accounting costs based upon Mr. Calhoun's fraud. It is anticipated that some of these costs will continue at least through completion of the Closing Agreements. It is further anticipated that the $1,559,723 will be sufficient to fully protect the investors and provide restitution to the Investment Partnerships affected.
With respect to each of the Calhoun Partnerships where Riemer Calhoun has been the Operating General Partner or in control of an entity which has been the Operating General Partner, the Investment General Partner and its affiliates are in the process of replacing them with another entity which is controlled by Murray Calhoun, the son of Riemer Calhoun. Murray Calhoun is the principal of Calhoun Property Management, L.L.C., which has provided property level management services for the apartment properties owned by the Calhoun Partnerships. Murray Calhoun also cooperated fully with the criminal investigation of his father, and the Investment General Partner and its affiliates have confirmed directly with the US Attorney that no evidence was found of any wrongdoing on the part of Murray Calhoun.
The Investment General Partner and its affiliates have undertaken discussions with the Rural Housing Service of the U.S. Department of Agriculture, in its capacity as first mortgage lender for each of the Calhoun Partnerships, to make sure that all of the mortgage loans are and will continue to be in good standing notwithstanding the overstated credit and the criminal prosecution resulting therefrom. RHS has also indicated that it will consent to the replacement of general partners noted above.
Finally, the Investment General Partner and its affiliates are reviewing their business dealings with the Calhoun Partnerships in general to attempt to determine if any other irregularities have occurred.
Series 41
As of June 30, 2004 and 2003 the average Qualified Occupancy for the series was 100% and 98.1%, respectively. The series had a total of 23 properties at June 30, 2004 all of which were at 100% Qualified Occupancy.
For the three months being reported Series 41 reflects a net loss from Operating Partnerships of $717,349. When adjusted for depreciation, which is a non-cash item, the Operating Partnerships reflect a net loss from operations of $120,139. This is an interim period estimate; it is not indicative of the final year end results.
Series 41 has invested in 2 Operating Partnerships (the "Calhoun Partnerships") in which the Operating General Partner is Riemer Calhoun, Jr. or an entity which is affiliated with or controlled by Riemer Calhoun (the "Riemer Calhoun Group"). The Operating Partnerships are Bienville Partnership and Red Hill Apartments I Partnership. The affordable housing properties owned by the Calhoun Partnerships are located in Louisiana and consist of approximately 64 apartment units in total. The low income housing tax credit available annually to Series 41 from the Calhoun Partnerships is approximately $128,767, which is approximately 5% of the total annual tax credit available to investors in Series 41.
In the summer of 2002, the US Attorney for the Western District of Louisiana notified the Investment General Partner that the Riemer Calhoun group was under investigation by several federal agencies for the alleged manipulation of property cost certifications. In early 2003, the Investment General Partner learned that the US Attorney intended to bring criminal charges against certain members of the Riemer Calhoun group for falsifying the certified cost basis upon which the Louisiana Housing Finance Agency determined the tax credit calculation (as well as with respect to approximately 38 other operating partnerships in which Series 41 is not an investor). The Investment Limited Partner used these certifications in determining the tax credits investors would receive through their investment in the Calhoun Partnerships. In effect, it appears that the contractor that built the apartment properties (an affiliate of Mr. Calhoun's) overbilled the respective Operating Partnerships, thereby improperly inflating the cost certification and the amount of tax credit generated.
In late March, 2003, Reimer Calhoun, Jr. pleaded guilty to charges of wire fraud and conspiracy to commit equity skimming. At that time, the Investment General Partner obtained $1,282,202, currently held in escrow, from Reimer Calhoun for the purpose of offsetting any potential losses to tax credits caused by Mr. Calhoun's fraud.
On September 25, 2003, judgment in a criminal case was entered against Reimer Calhoun, Jr. and TF Management, Inc. On Count 1, alleging wire fraud, Reimer Calhoun, Jr. was sentenced to 60 months in the custody of the United States Bureau of Prisons. On Count 2, Mr. Calhoun received a concurrent 60 month sentence. Mr. Calhoun's prison sentence began on October 13, 2003. Mr. Calhoun was further fined $500,000 and ordered to pay restitution of $4,363,683 to various parties. The amount of restitution ordered paid to the Investment General Partner was $1,559,723. This amount includes the monies previously paid by Mr. Calhoun. The additional $277,521 was received in December 2003.
The Investment General Partner has cooperated fully with the US Attorney in the investigation, and there has been no suggestion of any wrongdoing on the part of it or any of its affiliates.
In 2003, the Internal Revenue Service commenced an audit of the Calhoun partnerships in order to finally determine the amount of overstated tax credits. The Investment General Partner has reached a resolution with the IRS whereby the adjustments to tax credits will be made only for the tax years 2004 and thereafter in order to avoid amending tax returns already filed for the years 2001, 2002 and 2003. It is anticipated that final Closing Agreements will be entered into with the IRS for each of the partnerships in the next two to three months. At this point, the Investment Partnerships have incurred substantial legal and accounting costs based upon Mr. Calhoun's fraud. It is anticipated that some of these costs will continue at least through completion of the Closing Agreements. It is further anticipated that the $1,559,723 will be sufficient to fully protect the investors and provide restitution to the Investment Partnerships affected.
With respect to each of the Calhoun Partnerships where Riemer Calhoun has been the Operating General Partner or in control of an entity which has been the Operating General Partner, the Investment General Partner and its affiliates are in the process of replacing them with another entity which is controlled by Murray Calhoun, the son of Riemer Calhoun. Murray Calhoun is the principal of Calhoun Property Management, L.L.C., which has provided property level management services for the apartment properties owned by the Calhoun Partnerships. Murray Calhoun also cooperated fully with the criminal investigation of his father, and the Investment General Partner and its affiliates have confirmed directly with the US Attorney that no evidence was found of any wrongdoing on the part of Murray Calhoun.
The Investment General Partner and its affiliates have undertaken discussions with the Rural Housing Service of the U.S. Department of Agriculture, in its capacity as first mortgage lender for each of the Calhoun Partnerships, to make sure that all of the mortgage loans are and will continue to be in good standing notwithstanding the overstated credit and the criminal prosecution resulting therefrom. RHS has also indicated that it will consent to the replacement of general partners noted above.
Finally, the Investment General Partner and its affiliates are reviewing their business dealings with the Calhoun Partnerships in general to attempt to determine if any other irregularities have occurred.
San Diego/Fox Hollow LP (Hollywood Palms Apts.) and its Limited Partner, BCP/Fox Hollow LLC (Plaintiff) filed a law suit against the former Operating General Partner and its affiliates for breaches of various agreements. The former Operating General Partner and its affiliates filed a counter lawsuit which was dismissed with prejudice against the defendants on Friday, July 30, the only remedy for the former Operating General Partner and its affiliates is to appeal the judges decision. A bench trial was conducted during the period April 6 through May 12, 2004, before the Superior Court of California - County of San Diego. A Tentative Decision was filed by the court on May 18, 2004. In its Tentative Decision the court found the former Operating General Partner to have been in material breach and that the removal of the Operating General Partner was proper and effective. After requesting additional information from all parties, the judge is in the final stages of preparing his final Statement of Decision, it is believed that it will be filed before the end of August. San Diego/Fox Hollow LP (Hollywood Palms Apts.) and its Limited Partner, BCP/Fox Hollow LLC are preparing a separate motion to the court for recovery of legal fees in connection with the dispute.
Series 42
As of June 30, 2004 and 2003 the average Qualified Occupancy was 97.9% and 93.9%, respectively. The series had a total of 21 properties at June 30, 2004. Out of the total 20 were at 100% Qualified Occupancy and 1 was in active lease up.
For the three months being reported Series 42 reflects a net loss from Operating Partnerships of $143,765. When adjusted for depreciation which is a non-cash item, the Operating Partnerships reflect positive operations of $222,509. This is an interim period estimate; it is not indicative of the final year end results.
Series 42 has invested in 2 Operating Partnerships (the "Calhoun Partnerships") in which the Operating General Partner is Riemer Calhoun, Jr. or an entity which is affiliated with or controlled by Riemer Calhoun (the "Riemer Calhoun Group"). The Operating Partnerships are Natchez Place II Partnership and Wingfield Apartments Partnership II. The affordable housing properties owned by the Calhoun Partnerships are located in Louisiana and consist of approximately 74 apartment units in total. The low income housing tax credit available annually to Series 42 from the Calhoun Partnerships is approximately $286,417, which is approximately 13% of the total annual tax credit available to investors in Series 42.
In the summer of 2002, the US Attorney for the Western District of Louisiana notified the Investment General Partner that the Riemer Calhoun group was under investigation by several federal agencies for the alleged manipulation of property cost certifications. In early 2003, the Investment General Partner learned that the US Attorney intended to bring criminal charges against certain members of the Riemer Calhoun group for falsifying the certified cost basis upon which the Louisiana Housing Finance Agency determined the tax credit calculation (as well as with respect to approximately 38 other operating partnerships in which Series 42 is not an investor). The Investment Limited Partner used these certifications in determining the tax credits investors would receive through their investment in the Calhoun Partnerships. In effect, it appears that the contractor that built the apartment properties (an affiliate of Mr. Calhoun's) overbilled the respective Operating Partnerships, thereby improperly inflating the cost certification and the amount of tax credit generated.
In late March, 2003, Reimer Calhoun, Jr. pleaded guilty to charges of wire fraud and conspiracy to commit equity skimming. At that time, the Investment General Partner obtained $1,282,202, currently held in escrow, from Reimer Calhoun for the purpose of offsetting any potential losses to tax credits caused by Mr. Calhoun's fraud.
On September 25, 2003, judgment in a criminal case was entered against Reimer Calhoun, Jr. and TF Management, Inc. On Count 1, alleging wire fraud, Reimer Calhoun, Jr. was sentenced to 60 months in the custody of the United States Bureau of Prisons. On Count 2, Mr. Calhoun received a concurrent 60 month sentence. Mr. Calhoun's prison sentence began on October 13, 2003. Mr. Calhoun was further fined $500,000 and ordered to pay restitution of $4,363,683 to various parties. The amount of restitution ordered paid to the Investment General Partner was $1,559,723. This amount includes the monies previously paid by Mr. Calhoun. The additional $277,521 was received in December 2003.
The Investment General Partner has cooperated fully with the US Attorney in the investigation, and there has been no suggestion of any wrongdoing on the part of it or any of its affiliates.
In 2003, the Internal Revenue Service commenced an audit of the Calhoun partnerships in order to finally determine the amount of overstated tax credits. The Investment General Partner has reached a resolution with the IRS whereby the adjustments to tax credits will be made only for the tax years 2004 and thereafter in order to avoid amending tax returns already filed for the years 2001, 2002 and 2003. It is anticipated that final Closing Agreements will be entered into with the IRS for each of the partnerships in the next two to three months. At this point, the Investment Partnerships have incurred substantial legal and accounting costs based upon Mr. Calhoun's fraud. It is anticipated that some of these costs will continue at least through completion of the Closing Agreements. It is further anticipated that the $1,559,723 will be sufficient to fully protect the investors and provide restitution to the Investment Partnerships affected.
With respect to each of the Calhoun Partnerships where Riemer Calhoun has been the Operating General Partner or in control of an entity which has been the Operating General Partner, the Investment General Partner and its affiliates are in the process of replacing them with another entity which is controlled by Murray Calhoun, the son of Riemer Calhoun. Murray Calhoun is the principal of Calhoun Property Management, L.L.C., which has provided property level management services for the apartment properties owned by the Calhoun Partnerships. Murray Calhoun also cooperated fully with the criminal investigation of his father, and the Investment General Partner and its affiliates have confirmed directly with the US Attorney that no evidence was found of any wrongdoing on the part of Murray Calhoun.
The Investment General Partner and its affiliates have undertaken discussions with the Rural Housing Service of the U.S. Department of Agriculture, in its capacity as first mortgage lender for each of the Calhoun Partnerships, to make sure that all of the mortgage loans are and will continue to be in good standing notwithstanding the overstated credit and the criminal prosecution resulting therefrom. RHS has also indicated that it will consent to the replacement of general partners noted above.
Finally, the Investment General Partner and its affiliates are reviewing their business dealings with the Calhoun Partnerships in general to attempt to determine if any other irregularities have occurred.
San Diego/Fox Hollow LP (Hollywood Palms Apts.) and its Limited Partner, BCP/Fox Hollow LLC (Plaintiff) filed a law suit against the former Operating General Partner and its affiliates for breaches of various agreements. The former Operating General Partner and its affiliates filed a counter lawsuit which was dismissed with prejudice against the defendants on Friday, July 30, the only remedy for the former Operating General Partner and its affiliates is to appeal the judges decision. A bench trial was conducted during the period April 6 through May 12, 2004, before the Superior Court of California - County of San Diego. A Tentative Decision was filed by the court on May 18, 2004. In its Tentative Decision the court found the former Operating General Partner to have been in material breach and that the removal of the Operating General Partner was proper and effective. After requesting additional information from all parties, the judge is in the final stages of preparing his final Statement of Decision, it is believed that it will be filed before the end of August. San Diego/Fox Hollow LP (Hollywood Palms Apts.) and its Limited Partner, BCP/Fox Hollow LLC are preparing a separate motion to the court for recovery of legal fees in connection with the dispute.
Dorchester Court Limited Dividend Housing Association Limited Partnership (Dorchester Court Apartments) is a 131 unit, multi-building apartment complex located in Port Huron, MI. While initial lease-up progressed slowly at three of the buildings which contain a total of 32 family units, 100% of these units were occupied as of April 30, 2004. The fourth building, which consists of 99 elderly units, received temporary certificates of occupancy in September and October 2003 and, as of June 30, 2004, 42 of the 99 units were occupied. Due to slow lease-up of the family units, the Operating General Partner, with the approval of the Investment General Partner, hired a new property manager, Lockwood Property Management, ("Lockwood") on November 1, 2003. Lockwood has extensive experience in the south central Michigan housing market and has a proven track record of successfully operating affordable properties. The property manager held a grand opening at the end of January, which attracted several potential residents. The market was reviewed and the rents on the one and two bedroom senior units were subsequently lowered to $575 and $625, respectively. Currently, the property is offering one month free rent on the senior units. Management will continue to attract prospective tenants and improve occupancy by increasing advertisements, outreach to senior organizations and working closely with the local Housing Authority. Several events have taken place to enhance the lease-up and more events are planned for the senior community to attract potential residents. Lease-up completion is anticipated to occur in December 2004. Because construction completion occurred 7 months later than projected and lease up completion is currently estimated to occur 10 months later than projected, a downward timing adjuster is expected to reduce the amount of Series 42 and Series 43 required capital contributions by approximately $225,000 each. As a result, the property now has a permanent mortgage funding gap in the amount of approximately $200,000. This amount represents monies owed to the general contractor for construction costs. The Operating General Partner is in the process of negotiating a settlement with the general contractor. If the $200,000 gap needs to be paid to the general contractor, it is likely that Series 42 and Series 43 will loan the amount to the Operating Partnership from the proceeds available from the timing adjuster. The construction and lease up delays will not change the total amount of projected tax credits to be returned to the investors in Series 42 and Series 43; only the timing of the tax credits to be recognized in 2003 and 2004. The Operating Partnership's taxes and insurance are current, however, payables of $66,760 were outstanding as of June 30, 2004. In addition, the mortgage was two months delinquent as of July 31, 2004. The Operating General Partner is working with the Investment General Partner to obtain the funds necessary to bring the mortgage current.
Series 43
As of June 30, 2004 and 2003 the average Qualified Occupancy was 95.8% and 84.8%, respectively. The series had a total of 21 properties at June 30, 2004. Out of the total 18 were at 100% Qualified Occupancy and 2 were in lease up. The series also had one property which was still under construction as of June 30, 2004.
For the three months being reported Series 43 reflects a net loss from Operating Partnerships of $140,668. When adjusted for depreciation which is a non-cash item, the Operating Partnerships reflect positive operations of $214,983. This is an interim period estimate; it is not indicative of the final year end results.
San Diego/Fox Hollow LP (Hollywood Palms Apts.) and its Limited Partner, BCP/Fox Hollow LLC (Plaintiff) filed a law suit against the former Operating General Partner and its affiliates for breaches of various agreements. The former Operating General Partner and its affiliates filed a counter lawsuit which was dismissed with prejudice against the defendants on Friday, July 30, the only remedy for the former Operating General Partner and its affiliates is to appeal the judges decision. A bench trial was conducted during the period April 6 through May 12, 2004, before the Superior Court of California - County of San Diego. A Tentative Decision was filed by the court on May 18, 2004. In its Tentative Decision the court found the former Operating General Partner to have been in material breach and that the removal of the Operating General Partner was proper and effective. After requesting additional information from all parties, the judge is in the final stages of preparing his final Statement of Decision, it is believed that it will be filed before the end of August. San Diego/Fox Hollow LP (Hollywood Palms Apts.) and its Limited Partner, BCP/Fox Hollow LLC are preparing a separate motion to the court for recovery of legal fees in connection with the dispute.
Dorchester Court Limited Dividend Housing Association Limited Partnership (Dorchester Court Apartments) is a 131 unit, multi-building apartment complex located in Port Huron, MI. While initial lease-up progressed slowly at three of the buildings which contain a total of 32 family units, 100% of these units were occupied as of April 30, 2004. The fourth building, which consists of 99 elderly units, received temporary certificates of occupancy in September and October 2003 and, as of June 30, 2004, 42 of the 99 units were occupied. Due to slow lease-up of the family units, the Operating General Partner, with the approval of the Investment General Partner, hired a new property manager, Lockwood Property Management, ("Lockwood") on November 1, 2003. Lockwood has extensive experience in the south central Michigan housing market and has a proven track record of successfully operating affordable properties. The property manager held a grand opening at the end of January, which attracted several potential residents. The market was reviewed and the rents on the one and two bedroom senior units were subsequently lowered to $575 and $625, respectively. Currently, the property is offering one month free rent on the senior units. Management will continue to attract prospective tenants and improve occupancy by increasing advertisements, outreach to senior organizations and working closely with the local Housing Authority. Several events have taken place to enhance the lease-up and more events are planned for the senior community to attract potential residents. Lease-up completion is anticipated to occur in December 2004. Because construction completion occurred 7 months later than projected and lease up completion is currently estimated to occur 10 months later than projected, a downward timing adjuster is expected to reduce the amount of Series 42 and Series 43 required capital contributions by approximately $225,000 each. As a result, the property now has a permanent mortgage funding gap in the amount of approximately $200,000. This amount represents monies owed to the general contractor for construction costs. The Operating General Partner is in the process of negotiating a settlement with the general contractor. If the $200,000 gap needs to be paid to the general contractor, it is likely that Series 42 and Series 43 will loan the amount to the Operating Partnership from the proceeds available from the timing adjuster. The construction and lease up delays will not change the total amount of projected tax credits to be returned to the investors in Series 42 and Series 43; only the timing of the tax credits to be recognized in 2003 and 2004. The Operating Partnership's taxes and insurance are current, however, payables of $66,760 were outstanding as of June 30, 2004. In addition, the mortgage was two months delinquent as of July 31, 2004. The Operating General Partner is working with the Investment General Partner to obtain the funds necessary to bring the mortgage current.
Series 44
As of June 30, 2004 and 2003 the average Qualified Occupancy was 96.5% and 85.1%, respectively. The series had a total of 8 properties at June 30, 2004. Out of the total 6 were at 100% Qualified Occupancy and 1 was in active lease-up. The series also had 1 property with multiple buildings some of which were under construction and some of which were in lease-up at June 30, 2004.
For the three months being reported Series 44 reflects a net loss from Operating Partnerships of $102,374. When adjusted for depreciation which is a non-cash item, the Operating Partnerships reflect positive operations of $156,777. This is an interim period estimate; it is not indicative of the final year end results.
Series 45
As of June 30, 2004 the average Qualified Occupancy was 99.5%. The series had a total of 24 properties at June 30, 2004. Out of the total 16 were at 100% Qualified Occupancy and 2 were in active lease-up. The series also had 6 properties that were still under construction at June 30, 2004. Since all of the properties were acquired after June 30, 2003, there is no comparative information to report.
For the three months being reported Series 45 reflects a net loss from Operating Partnerships of $51,152. When adjusted for depreciation which is a non-cash item, the Operating Partnerships reflect positive operations of $114,555. This is an interim period estimate; it is not indicative of the final year end results.
Series 46
As of June 30, 2004 the average Qualified Occupancy was 100%. The series had a total of 11 properties at June 30, 2004. Out of the total 4 were at 100% Qualified Occupancy. The series also had 6 properties that were still under construction and 1 property with multiple buildings some of which were under construction and some of which were in lease-up at June 30, 2004. Since all of the properties were acquired after June 30, 2003, there is no comparative information to report.
For the three months being reported Series 46 reflects a net loss from Operating Partnerships of $17,067. When adjusted for depreciation which is a non-cash item, the Operating Partnerships reflect positive operations of $27,162. This is an interim period estimate; it is not indicative of the final year end results.
Principal Critical Accounting Policies and Estimates
The financial statements are prepared in accordance with accounting principles generally accepted in the United States of America, which requires the Fund to make certain estimates and assumptions. A summary of significant accounting policies is provided in Note 1 to the financial statements. The following section is a summary of certain aspects of those accounting policies that may require subjective or complex judgments and are most important to the portrayal of Fund's financial condition and results of operations. The Fund believes that there is a low probability that the use of different estimates or assumptions in making these judgments would result in materially different amounts being reported in the financial statements.
The Fund is required to assess potential impairments to its long-lived assets, which is primarily investments in limited partnerships. The Fund accounts for its investment in limited partnerships in accordance with the equity method of accounting since the Partnership does not control the operations of the Operating Limited Partnership.
If the book value of the Fund's investment in an Operating Partnership exceeds the estimated value derived by management, which generally consists of the remaining future Low-Income Housing Credits allocable to the Partnership and the estimated residual value to the Partnership, the Partnership reduces its investment in any such Operating Limited Fund and includes such reduction in equity in loss of investment of limited partnerships.
Item 3
Quantitative and Qualitative Disclosure About Market Risk
Not Applicable
Item 4
Controls & Procedures
(a)
Evaluation of Disclosure Controls and Procedures
As of the end of the period covered by this report, the Fund's General Partner, under the supervision and with the participation of the Principal Executive Officer and Principal Financial Officer of C&M Management Inc. carried out an evaluation of the effectiveness of the Fund's "disclosure controls and procedures" as defined in the Securities Exchange Act of 1934 Rules 13a-15 and 15d-15. Based on that evaluation, the Partnership's Principal Executive Officer and Principal Financial Officer have concluded that as of the end of the period covered by this report, the Fund's disclosure controls and procedures were adequate and effective in timely alerting them to material information relating to the Fund required to be included in the Fund's periodic SEC filings.
(b)
Changes in Internal Controls
There were no changes in the Fund's internal control over financial reporting that occurred during the quarter ended June 30, 2004 that materially affected, or are reasonably likely to materially affect, the Fund's internal control over financial reporting.