-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, RGBGlH6Si8h2Q4Qm/fNKdLQXAM4QNQydUbuBsPwUH/tSvO3w9+u6QHL7HL3/sVxS 1UbH7zxpO5Mjr4fMPbBPrQ== 0001104659-05-032569.txt : 20050715 0001104659-05-032569.hdr.sgml : 20050715 20050715133216 ACCESSION NUMBER: 0001104659-05-032569 CONFORMED SUBMISSION TYPE: 10-K PUBLIC DOCUMENT COUNT: 6 CONFORMED PERIOD OF REPORT: 20050331 FILED AS OF DATE: 20050715 DATE AS OF CHANGE: 20050715 FILER: COMPANY DATA: COMPANY CONFORMED NAME: BOSTON CAPITAL TAX CREDIT FUND III L P CENTRAL INDEX KEY: 0000879555 STANDARD INDUSTRIAL CLASSIFICATION: OPERATORS OF APARTMENT BUILDINGS [6513] IRS NUMBER: 521749505 STATE OF INCORPORATION: DE FISCAL YEAR END: 0331 FILING VALUES: FORM TYPE: 10-K SEC ACT: 1934 Act SEC FILE NUMBER: 000-21718 FILM NUMBER: 05956667 BUSINESS ADDRESS: STREET 1: ONE BOSTON PLACE, SUITE 2100 STREET 2: C/O BOSTON CAPITAL PARTNERS INC CITY: BOSTON STATE: MA ZIP: 02108-4406 BUSINESS PHONE: 617-624-8900 MAIL ADDRESS: STREET 1: ONE BOSTON PLACE STREET 2: SUITE 2100 CITY: BOSTON STATE: MA ZIP: 02108-4406 10-K 1 a05-11893_410k.htm 10-K

 

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 10-K

 

ý

 

Annual report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

 

 

 

 

 

For the fiscal year ended March 31, 2005 or

 

 

 

o

 

TRANSITION REPORT PERSUANT TO SECTION 13 OR 15 (d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

 

 

 

 

For the transition period from                  to                 

 

Commission file number  0-21718

 

BOSTON CAPITAL TAX CREDIT FUND III L.P.

(Exact name of registrant as specified in its charter)

 

Delaware

 

52-1749505

(State or other jurisdiction
of incorporation or organization)

 

(I.R.S. Employer
Identification No.)

 

 

 

One Boston Place, Suite 2100, Boston, Massachusetts

 

02108

(Address of principal executive offices)

 

(Zip Code)

 

Registrants telephone number, including area code (617)624-8900

 

Securities registered pursuant to Section 12(b) of the Act:

 

Title of each class

 

Name of each exchange
on which registered

None

 

None

 

Securities registered pursuant to Section 12(g) of the Act:

 

Beneficial Assignee Certificates

(Title of Class)

 

Indicate by check mark whether the Fund (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding twelve months (or for such shorter period that the Fund was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.

 

Yes

ý

 

No

o

 

Indicate by check mark if disclosure of delinquent filers pursuant to Item 405 or Regulation S-K ( 229.405 of this chapter) is not contained herein, and will not be contained, to the best of registrant’s knowledge, in definitive proxy or information statements incorporated by reference in Part III of this Form 10-K or any amendment to this Form 10-K.

 

ý

 

Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the ACT)

 

YES

o

 

NO

ý

 

 



 

DOCUMENTS INCORPORATED BY REFERENCE

 

The following documents of the Fund are incorporated by reference:

 

Form 10-K
Parts

 

Document

 

 

 

Parts I, III as supplemented

 

October 7, 1993 Prospectus,

 

 

 

 

 

Parts II, IV Form 8-K

 

 

Form 8-K dated April 4, 1994

 

 

Form 8-K dated April 4, 1994

 

 

Form 8-K dated April 7, 1994

 

 

Form 8-K dated April 8, 1994

 

 

Form 8-K dated April 12, 1994

 

 

Form 8-K dated April 14, 1994

 

 

Form 8-K dated May 12, 1994

 

 

Form 8-K dated May 29, 1994

 

 

Form 8-K dated May 31, 1994

 

 

Form 8-K dated June 16, 1994

 

 

Form 8-K dated June 27, 1994

 

 

Form 8-K dated June 27, 1994

 

 

Form 8-K dated July 8, 1994

 

 

Form 8-K dated September 1, 1994

 

 

Form 8-K dated September 12, 1994

 

 

Form 8-K dated September 21, 1994

 

 

Form 8-K dated October 19, 1994

 

 

Form 8-K dated October 25, 1994

 

 

Form 8-K dated October 28, 1994

 

 

Form 8-K dated November 19, 1994

 

 

Form 8-K dated January 12, 1995

 



 

BOSTON CAPITAL TAX CREDIT FUND III L.P.
Form 10-K ANNUAL REPORT
FOR THE YEAR ENDED MARCH 31, 2005

 

TABLE OF CONTENTS

 

PART I

 

 

 

 

 

Item 1.

 

Business

 

Item 2.

 

Properties

 

Item 3.

 

Legal Proceedings

 

Item 4.

 

Submission of Matters to a Vote of Security Holders

 

 

 

 

 

PART II

 

 

 

 

 

Item 5.

 

Market for the Fund’s Limited Partnership Interests and Related Partnership Matters

 

Item 6.

 

Selected Financial Data

 

Item 7.

 

Management’s Discussion and Analysis of Financial Condition and Results of Operations

 

Item 7a.

 

Quantitative and Qualitative Disclosure About Market Risk

 

Item 8.

 

Financial Statements and Supplementary Data

 

Item 9.

 

Changes in and Disagreements with Accountants on Accounting and Financial Disclosure

 

Item 9a.

 

Controls and Procedures

 

 

 

 

 

PART III

 

 

 

 

 

Item 10.

 

Directors and Executive Officers of the Fund

 

Item 11.

 

Executive Compensation

 

Item 12.

 

Security Ownership of Certain Beneficial Owners and Management

 

Item 13.

 

Certain Relationships and Related Transactions

 

Item 14.

 

Principal Accountant Fees and Services

 

 

 

 

 

PART IV

 

 

 

 

 

Item 15.

 

Exhibits, Financial Statement Schedules, and Reports on Form 8-K

 

 

 

 

 

 

 

Signatures

 

 



 

PART I

 

Item 1.    Business

 

Organization

 

Boston Capital Tax Credit Fund III L.P. (the “Fund”) is a limited partnership formed under the Delaware Revised Uniform Limited Partnership Act as of September 19, 1991.  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 III 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.  John P. 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 III Assignor Corp., a Delaware corporation which is wholly-owned by John P. Manning.

 

The Assignor Limited Partner was formed for the purpose of serving in that capacity for the Fund and will not engage in any other business. Units of beneficial interest in the Limited Partnership Interest of the Assignor Limited Partner will be assigned by the Assignor Limited Partner by means of beneficial assignee certificates (“BACs”) to investors and investors will be entitled to all the rights and economic benefits of a Limited Partner of the Fund including rights to a percentage of the income, gains, losses, deductions, credits and distributions of the Fund.

 

A Registration Statement on Form S-11 and the related prospectus, as supplemented (the “Prospectus”) was filed with the Securities and Exchange Commission and became effective January 24, 1992 in connection with a public offering (“Offering”) in one or more series of a minimum of 250,000 BACs and a maximum of 20,000,000 BACs at $10 per BAC.  On September 4, 1993 the Fund filed an amendment to Form S-11 with the Securities and Exchange Commission which registered an additional 2,000,000 BACs at $10 per BAC for sale to the public in one or more series.  The registration for additional BACs became effective on October 6, 1993.  As of March 31, 2005, subscriptions had been received and accepted by the General Partner in Series 15, 16, 17, 18 and 19 for 21,996,102 BACs, representing capital contributions of $219,961,020.  The Fund issued the last BACs in Series 19 on December 17, 1993.  This concluded the Public Offering of the Fund.

 

The Offering, including information regarding the issuance of BACs in series, is described on pages 84 to 87 of the Prospectus, as supplemented, under the caption “The Offering”, which is incorporated herein by reference.

 

1



 

Description of Business

 

The Fund’s principal business is to invest as a limited partner in other limited partnerships (the “Operating Partnerships”) each of which will own or lease and will operate an Apartment Complex exclusively or partially for low- and moderate-income tenants.  Each Operating Partnership in which the Fund will invest will own Apartment Complexes which are completed, newly-constructed, under construction or rehabilitation, or to-be constructed or rehabilitated, and which are expected to receive Government Assistance.  Each Apartment Complex is expected to qualify for the low-income housing tax credit under Section 42 of the Code (the “Federal Housing Tax Credit”), thereby providing tax benefits over a period of ten to twelve years in the form of tax credits which investors may use to offset income, subject to certain strict limitations, from other sources.  Certain Apartment Complexes may also qualify for the historic rehabilitation tax credit under Section 47 of the Code (the “Rehabilitation Tax Credit”).  The Federal Housing Tax Credit and the Government Assistance programs are described on pages 37 to 51 of the Prospectus, as supplemented, under the captions “Tax Credit Programs” and “Government Assistance Programs,” which is incorporated herein by reference.  Section 236 (f) (ii) of the National Housing Act, as amended, in Section 101 of the Housing and Urban Development Act of 1965, as amended, each provide for the making by HUD of rent supplement payments to low income tenants in properties which receive other forms of federal assistance such as Tax Credits.  The payments for each tenant, which are made directly to the owner of their property, generally are in such amounts as to enable the tenant to pay rent equal to 30% of the adjusted family income.  Some of the Apartment Complexes in which the Partnership has invested are receiving such rent supplements from HUD. HUD has been in the process of converting rent supplement assistance to assistance paid not to the owner of the Apartment Complex, but directly to the individuals.  At this time, the Partnership is unable to predict whether Congress will continue rent supplement programs payable directly to owners of the Apartment Complex.

 

As of March 31, 2005 the Fund had invested in 66 Operating Partnerships on behalf of Series 15, 64 Operating Partnerships on behalf of Series 16, 47 Operating Partnerships on behalf of Series 17, 34 Operating Partnerships on behalf of Series 18 and 26 Operating Partnerships on behalf of Series 19.  A description of these Operating Partnerships is set forth in Item 2 herein.

 

The business objectives of the Fund are to:

 

(1)                                  provide current tax benefits to Investors in the form of Federal Housing Tax Credits and in limited instances, a small amount of Rehabilitation Tax Credits, which an Investor may apply, subject to certain strict limitations, against the investor’s federal income tax liability from active, portfolio and passive income;

 

(2)                                  provide tax benefits in the form of passive losses which an Investor may apply to offset his passive income (if any); and

 

(3)                                  preserve and protect the Fund’s capital and provide capital appreciation and cash distributions through increases in value of the Fund’s investments and, to the extent applicable, equity buildup through periodic payments on the mortgage indebtedness with respect to the Apartment Complexes.

 

2



 

The business objectives and investment policies of the Fund are described more fully on pages 30 to 37 of the Prospectus, as supplemented, under the caption “Investment Objectives and Acquisition Policies,” which is incorporated herein by reference.

 

Employees

 

The Fund does not have any employees.  Services are performed by the General Partner and its affiliates and agents retained by them.

 

Item 2.    Properties

 

The Fund has acquired a Limited Partnership interest in 237 Operating Partnerships in five series, identified in the table set forth below.  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.

 

Please refer to Item 7. “Management’s Discussion and Analysis of Financial Condition and Results of Operations” for a more detailed discussion of operational difficulties experienced by certain of the Operating Partnerships.

 

3



 

Boston Capital Tax Credit Fund III L.P. - Series 15

 

PROPERTY PROFILES AS OF MARCH 31, 2005

 

Property
Name

 

Location

 

Units

 

Mortgage
Balance
As of
12/31/04

 

Acq
Date

 

Const
Comp

 

Qualified
Occupancy
3/31/05

 

Cap Con
Paid
Thru
3/31/05

 

April Gardens Apts. III

 

Las Piedras, PR

 

32

 

$

1,439,360

 

09/92

 

05/93

 

100

%

$

279,823

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Autumwood Heights

 

Keysville, VA

 

40

 

1,286,700

 

08/92

 

01/93

 

100

%

256,700

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Barton Village Apartments

 

Arlington, GA

 

18

 

499,782

 

10/92

 

03/93

 

100

%

101,154

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Bergen Meadows

 

Bergen, NY

 

24

 

990,134

 

07/92

 

07/92

 

100

%

199,420

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Bridlewood Terrace

 

Horse Cave, KY

 

24

 

771,657

 

01/94

 

01/95

 

100

%

167,679

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Brunswick Commons

 

Lawrenceville, VA

 

24

 

795,182

 

03/92

 

09/92

 

100

%

152,282

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Buena Vista Apartments, Phase II

 

Union, SC

 

44

 

1,425,151

 

03/92

 

01/92

 

100

%

281,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Calexico Senior Apts.

 

Calexico, CA

 

38

 

1,886,870

 

09/92

 

09/92

 

100

%

366,220

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Chestnut Hills Estates

 

Altoona, AL

 

24

 

724,857

 

09/92

 

09/92

 

100

%

146,500

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Columbia Heights Apts.

 

Camden, AR

 

32

 

1,262,086

 

10/92

 

09/93

 

100

%

247,599

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Coral Ridge Apartments

 

Coralville, IA

 

102

 

2,353,776

 

03/92

 

11/92

 

100

%

2,257,827

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Country Meadows II, III, IV

 

Sioux Falls, SD

 

55

 

1,134,349

 

05/92

 

09/92

 

100

%

1,220,825

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Curwensville House Apts.

 

Curwensville, PA

 

28

 

1,187,140

 

09/92

 

07/93

 

100

%

262,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deerfield Commons

 

Crewe, VA

 

39

 

1,206,236

 

04/92

 

06/92

 

100

%

242,430

 

 

4



 

Property
Name

 

Location

 

Units

 

Mortgage
Balance
As of
12/31/04

 

Acq
Date

 

Const
Comp

 

Qualified
Occupancy
3/31/05

 

Cap Con
Paid
Thru
3/31/05

 

East Park Apts. I

 

Dilworth, MN

 

24

 

$

502,099

 

06/94

 

01/94

 

100

%

$

406,100

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Edgewood Apts.

 

Munford-ville, KY

 

24

 

769,946

 

06/92

 

08/92

 

100

%

156,763

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Golden Age Apts.

 

Oak Grove, MO

 

17

 

395,676

 

04/92

 

11/91

 

100

%

84,410

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Graham Village Apts.

 

Graham, NC

 

50

 

1,230,000

 

10/94

 

06/95

 

100

%

919,461

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Greentree Apts.

 

Utica, OH

 

24

 

668,358

 

04/94

 

10/75

 

100

%

76,069

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Greenwood Village

 

Fort Gaines, GA

 

24

 

659,405

 

08/92

 

05/93

 

100

%

131,268

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hadley’s Lake Apts.

 

East Machias ME

 

18

 

1,018,345

 

09/92

 

01/93

 

100

%

291,400

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hammond Heights Apts.

 

Westernport, MD

 

35

 

1,458,017

 

07/92

 

02/93

 

100

%

327,944

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Harrison-ville
Properties II

 

Harrison-ville, MO

 

24

 

597,811

 

03/92

 

11/91

 

100

%

144,004

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Harvest Point Apts.

 

Madison, SD

 

30

 

1,175,653

 

03/95

 

12/94

 

100

%

268,760

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hearthside II

 

Portage, MI

 

60

 

1,861,923

 

04/92

 

11/92

 

100

%

1,153,620

 

 

5



 

Property
Name

 

Location

 

Units

 

Mortgage
Balance
As of
12/31/04

 

Acq
Date

 

Const
Comp

 

Qualified
Occupancy
3/31/05

 

Cap Con
Paid
Thru
3/31/05

 

Heron’s Landing I

 

Lake Placid, FL

 

37

 

$

1,179,726

 

10/92

 

10/92

 

100

%

$

255,339

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Higginsville Estates

 

Higginsville, MO

 

24

 

616,226

 

03/92

 

03/91

 

100

%

146,111

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Kearney Estates

 

Kearney, MO

 

24

 

621,899

 

05/92

 

01/92

 

100

%

138,103

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lakeside Apts.

 

Lake Village AR

 

32

 

1,196,559

 

08/94

 

08/95

 

100

%

282,004

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lake View Green Apts.

 

Lake View, SC

 

24

 

871,074

 

03/92

 

07/92

 

100

%

183,603

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Laurelwood Apartments, Phase II

 

Winnsboro,  SC

 

32

 

1,048,003

 

03/92

 

02/92

 

100

%

229,986

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lebanon Properties III

 

Lebanon, MO

 

24

 

619,871

 

03/92

 

02/92

 

100

%

152,171

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lebanon Village II

 

Spring Grove, VA

 

24

 

901,037

 

08/92

 

02/93

 

100

%

169,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lilac Apts.

 

Leitchfield, KY

 

24

 

705,873

 

06/92

 

07/92

 

100

%

148,015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Livingston Plaza

 

Livingston, TX

 

24

 

656,868

 

12/92

 

11/93

 

100

%

176,534

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Manning Lane Apts.

 

Manning, SC

 

42

 

1,441,572

 

08/92

 

03/93

 

100

%

296,436

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Marshall Lane Apts.

 

Marshallville, GA

 

18

 

542,098

 

08/92

 

12/92

 

100

%

114,200

 

 

6



 

Property
Name

 

Location

 

Units

 

Mortgage
Balance
As of
12/31/04

 

Acq
Date

 

Const
Comp

 

Qualified
Occupancy
3/31/05

 

Cap Con
Paid
Thru
3/31/05

 

Maryville Properties

 

Maryville, MO

 

24

 

$

704,550

 

05/92

 

03/92

 

100

%

$

156,636

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Meadow View Apts.

 

Grantsville, MD

 

36

 

1,456,140

 

05/92

 

02/93

 

100

%

291,322

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Millbrook Commons

 

Sanford, ME

 

16

 

901,775

 

06/92

 

11/92

 

100

%

227,100

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Monark Homes

 

Van Buren & Barling, AR

 

10

 

311,856

 

06/94

 

03/94

 

100

%

239,800

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

North Prairie Manor Apts.

 

Plainwell, MI

 

28

 

860,667

 

09/92

 

05/93

 

100

%

206,820

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

North Trail Apts.

 

Arkansas City, KS

 

24

 

803,206

 

09/94

 

12/94

 

100

%

194,118

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oakwood Village

 

Century, FL

 

39

 

1,087,420

 

05/92

 

05/92

 

100

%

249,374

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Osceola Estates Apts

 

Osceola, IA

 

24

 

611,594

 

05/92

 

05/92

 

100

%

161,325

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payson Senior Center Apts.

 

Payson, AZ

 

39

 

1,459,446

 

08/92

 

08/92

 

100

%

365,755

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rainier Manor Apts.

 

Mt. Rainier, MD

 

104

 

3,592,148

 

04/92

 

01/93

 

100

%

1,095,382

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ridgeview Apartments

 

Brainerd, MN

 

24

 

858,987

 

03/92

 

01/92

 

100

%

165,434

 

 

7



 

Property
Name

 

Location

 

Units

 

Mortgage
Balance
As of
12/31/04

 

Acq
Date

 

Const
Comp

 

Qualified
Occupancy
3/31/05

 

Cap Con
Paid
Thru
3/31/05

 

Rio Mimbres II Apartments

 

Deming, NM

 

24

 

$

758.657

 

04/92

 

04/92

 

100

%

$

149,811

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

River Chase Apts.

 

Wauchula, FL

 

47

 

1,450,122

 

08/92

 

10/92

 

100

%

322,944

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rolling Brook III Apts.

 

Algonac, MI

 

26

 

809,576

 

06/92

 

11/92

 

100

%

185,632

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

School St. Apts. Phase I

 

Marshall, WI

 

24

 

667,973

 

04/92

 

05/92

 

100

%

666,025

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shenandoah Village

 

Shenandoah, PA

 

34

 

1,442,612

 

08/92

 

02/93

 

100

%

317,136

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Showboat Manor Apts.

 

Chesaning, MI

 

26

 

779,568

 

07/92

 

02/93

 

96

%

178,084

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Spring Creek II Apts.

 

Derby, KS

 

50

 

907,800

 

04/92

 

06/92

 

100

%

1,060,282

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sunset Sq. Apts.

 

Scottsboro, AL

 

24

 

724,731

 

09/92

 

08/92

 

100

%

143,900

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taylor Mill Apartments

 

Hodgenville KY

 

24

 

753,583

 

04/92

 

05/92

 

100

%

173,606

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Timmons Village Apts.

 

Lynchburg, SC

 

18

 

610,677

 

05/92

 

07/92

 

100

%

122,450

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

University Meadows

 

Detroit, MI

 

53

 

2,182,841

 

06/92

 

12/92

 

100

%

1,676,750

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Valatie Woods

 

Valatie, NY

 

32

 

1,288,011

 

06/92

 

04/92

 

100

%

277,600

 

 

8



 

Property
Name

 

Location

 

Units

 

Mortgage
Balance
As of
12/31/04

 

Acq
Date

 

Const
Comp

 

Qualified
Occupancy
3/31/05

 

Cap Con
Paid
Thru
3/31/05

 

Village Woods

 

Healdton, OK

 

24

 

$

682,958

 

08/94

 

12/94

 

100

%

$

173,616

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Villas Del Mar

 

Urb. Corales de Hatillo, PR

 

32

 

1,439,547

 

08/92

 

08/92

 

100

%

307,200

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Virgen del Pozo Garden Apts.

 

Sabana Grande, PR

 

70

 

3,280,588

 

08/92

 

07/93

 

100

%

772,550

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weedpatch Country Apts.

 

Weedpatch, CA

 

36

 

1,931,232

 

01/94

 

09/94

 

100

%

461,197

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Whitewater Village Apts.

 

Ideal, GA

 

18

 

515,402

 

08/92

 

11/92

 

100

%

108,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Wood Park Pointe

 

Arcadia, FL

 

36

 

1,146,482

 

06/92

 

05/92

 

100

%

243,672

 

 

9



 

Boston Capital Tax Credit Fund III L.P. - Series 16

 

PROPERTY PROFILES AS OF MARCH 31, 2005

 

Property
Name

 

Location

 

Units

 

Mortgage
Balance
As of
12/31/04

 

Acq
Date

 

Const
Comp

 

Qualified
Occupancy
3/31/05

 

Cap Con
Paid
Thru
3/31/05

 

1413 Leavenworth Apts.

 

Omaha, NE

 

60

 

$

1,558,585

 

12/92

 

03/93

 

100

%

$

1,287,526

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Abbey Orchards Apts.

 

Nixa, MO

 

48

 

1,317,777

 

03/94

 

06/94

 

100

%

1,163,875

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Abbey Orchards Apts. II

 

Nixa, MO

 

56

 

1,091,902

 

08/94

 

07/94

 

100

%

1,137,750

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Bernice Villa Apts.

 

Bernice, LA

 

32

 

900,772

 

05/93

 

10/93

 

100

%

200,476

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Branch River Commons Apts

 

Wakefield, NH

 

24

 

1,236,509

 

09/92

 

02/93

 

100

%

246,105

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Brunswick Manor Apts.

 

Lawrence-ville, VA

 

40

 

1,386,924

 

02/94

 

07/94

 

100

%

278,519

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Canterfield Manor

 

Denmark, SC

 

20

 

752,125

 

11/92

 

01/93

 

100

%

175,959

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cape Ann YMCA Community Ctr.

 

Gloucester, MA

 

23

 

354,431

 

01/93

 

12/93

 

100

%

693,132

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Carriage Park Village

 

Westville, OK

 

24

 

687,887

 

02/93

 

07/93

 

100

%

144,714

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cedar Trace Apts.

 

Brown City, MI

 

16

 

492,950

 

10/92

 

07/93

 

100

%

102,500

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cielo Azul Apts.

 

Aztec, NM

 

30

 

996,126

 

05/93

 

05/93

 

100

%

389,749

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Clymer Park Apts.

 

Clymer, PA

 

32

 

1,420,050

 

12/92

 

11/94

 

100

%

317,428

 

 

10



 

Property
Name

 

Location

 

Units

 

Mortgage
Balance
As of
12/31/04

 

Acq
Date

 

Const
Comp

 

Qualified
Occupancy
3/31/05

 

Cap Con
Paid
Thru
3/31/05

 

Crystal Ridge Apts.

 

Davenport, IA

 

126

 

$

2,829,995

 

10/93

 

02/94

 

100

%

$

3,032,972

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cumberland Woods Apts.

 

Middlesboro, KY

 

40

 

1,420,608

 

12/93

 

10/94

 

100

%

412,700

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deer Run Apts.

 

Warrenton, NC

 

31

 

628,741

 

08/93

 

03/93

 

100

%

572,200

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derry Round House Court

 

Borough of Derry, PA

 

26

 

1,091,967

 

02/93

 

02/93

 

100

%

248,019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fairmeadow Apts.

 

Latta, SC

 

24

 

863,433

 

01/93

 

07/93

 

100

%

195,400

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Falcon Ridge Apts.

 

Beattyville, KY

 

32

 

1,018,181

 

04/94

 

01/95

 

100

%

247,200

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Forest Pointe Apts.

 

Butler, GA

 

25

 

732,395

 

12/92

 

09/93

 

100

%

162,397

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gibson Manor Apts.

 

Gibson, NC

 

24

 

874,055

 

12/92

 

06/93

 

100

%

161,412

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Greenfield Properties

 

Greenfield, MO

 

20

 

518,979

 

01/93

 

05/93

 

100

%

126,046

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Greenwood Apts.

 

Mt. Pleasant, PA

 

36

 

1,433,306

 

11/93

 

10/93

 

100

%

352,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Harmony House Apts.

 

Galax, VA

 

40

 

1,429,949

 

11/92

 

07/93

 

100

%

285,588

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Haynes House Apartments

 

Roxbury, MA

 

131

 

2,729,691

 

08/94

 

09/95

 

100

%

2,005,814

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Holly Tree Manor

 

Holly Hill, SC

 

24

 

866,928

 

11/92

 

02/93

 

100

%

201,490

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Isola Square Apartments

 

Isola, MS

 

32

 

949,131

 

11/93

 

04/94

 

100

%

246,722

 

 

11



 

Property
Name

 

Location

 

Units

 

Mortgage
Balance
As of
12/31/04

 

Acq
Date

 

Const
Comp

 

Qualified
Occupancy
3/31/05

 

Cap Con
Paid
Thru
3/31/05

 

Joiner Manor

 

Joiner, AR

 

25

 

$

776,116

 

01/93

 

06/93

 

100

%

$

149,670

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Landview Manor

 

Bentonia, MS

 

28

 

823,796

 

07/93

 

02/94

 

100

%

190,109

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Laurel Ridge Apts.

 

Idabel, OK

 

52

 

1,345,966

 

04/93

 

12/93

 

100

%

282,606

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lawtell Manor Apts.

 

Lawtell, LA

 

32

 

886,691

 

04/93

 

08/93

 

100

%

202,603

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Logan Lane Apts

 

Ridgeland, SC

 

36

 

1,272,209

 

09/92

 

03/93

 

100

%

274,750

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mariner’s Pointe Apts

 

Milwaukee, WI

 

64

 

2,002,377

 

12/92

 

08/93

 

100

%

1,684,121

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mariner’s Pointe Apts. II

 

Milwaukee, WI

 

52

 

1,942,539

 

12/92

 

08/93

 

100

%

1,676,219

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Meadows of Southgate

 

Southgate, MI

 

83

 

2,159,521

 

07/93

 

05/94

 

100

%

1,716,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mendota Village Apts

 

Mendota, CA

 

44

 

1,930,885

 

12/92

 

05/93

 

100

%

438,300

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mid City Apts.

 

Jersey City, NJ

 

58

 

2,618,243

 

09/93

 

06/94

 

100

%

3,097,210

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Newport Elderly Apts.

 

Newport, VT

 

24

 

1,188,505

 

02/93

 

10/93

 

100

%

221,626

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Newport Manor Apts.

 

Newport, TN

 

30

 

929,383

 

09/93

 

12/93

 

100

%

204,863

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oak Forest Apts.

 

Eastman, GA

 

41

 

1,147,151

 

12/92

 

10/93

 

100

%

251,269

 

 

12



 

Property
Name

 

Location

 

Units

 

Mortgage
Balance
As of
12/31/04

 

Acq
Date

 

Const
Comp

 

Qualified
Occupancy
3/31/05

 

Cap Con
Paid
Thru
3/31/05

 

Parkwoods Apts.

 

Anson, ME

 

24

 

$

1,256,969

 

12/92

 

09/93

 

100

%

$

320,206

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Plantation Manor

 

Tchula, MS

 

28

 

810,680

 

07/93

 

12/93

 

100

%

195,030

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ransom St. Apartments

 

Blowing Rock, NC

 

13

 

502,021

 

12/93

 

11/94

 

100

%

100,249

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Riviera Apts.

 

Miami Beach, FL

 

56

 

1,646,049

 

12/92

 

12/93

 

100

%

1,442,978

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sable Chase of McDonough

 

McDonough, GA

 

222

 

4,490,554

 

12/93

 

12/94

 

100

%

5,618,968

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Simmesport Square Apts.

 

Simmesport, LA

 

32

 

903,599

 

04/93

 

06/93

 

100

%

198,500

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

St. Croix Commons Apts.

 

Woodville, WI

 

40

 

961,144

 

10/94

 

12/94

 

100

%

534,847

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

St. Joseph Square Apts.

 

St. Joseph, LA

 

32

 

931,773

 

05/93

 

09/93

 

100

%

206,086

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Summersville Estates

 

Summersville, MO

 

24

 

607,254

 

05/93

 

06/93

 

100

%

157,976

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stony Ground Villas

 

St. Croix, VI

 

22

 

1,394,842

 

12/92

 

06/93

 

100

%

358,414

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Talbot Village II

 

Talbotton, GA

 

24

 

665,302

 

08/92

 

04/93

 

100

%

129,683

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tan Yard Branch Apts. I

 

Blairsville, GA

 

24

 

743,502

 

12/92

 

09/94

 

100

%

151,154

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tan Yard Branch Apts. II

 

Blairsville, GA

 

25

 

727,740

 

12/92

 

07/94

 

100

%

144,304

 

 

13



 

Property
Name

 

Location

 

Units

 

Mortgage
Balance
As of
12/31/04

 

Acq
Date

 

Const
Comp

 

Qualified
Occupancy
3/31/05

 

Cap Con
Paid
Thru
3/31/05

 

The Fitzgerald Building

 

Plattsmouth, NE

 

20

 

$

574,707

 

12/93

 

12/93

 

100

%

$

924,780

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The Woodlands

 

Tupper Lake, NY

 

18

 

913,132

 

09/94

 

02/95

 

100

%

214,045

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tuolumne City Senior Apts.

 

Tuolumne, CA

 

30

 

1,565,983

 

12/92

 

08/93

 

100

%

376,535

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Turtle Creek Apts.

 

Monticello, AR

 

27

 

831,501

 

05/93

 

10/93

 

100

%

185,392

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Valley View Apartments

 

Palatine Bridge, NY

 

32

 

1,382,073

 

05/94

 

05/94

 

100

%

326,870

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Victoria Pointe Apts.

 

North Port, FL

 

42

 

1,414,731

 

10/94

 

01/95

 

100

%

338,058

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Vista Linda Apartments

 

Sabana Grande, PR

 

50

 

2,465,143

 

01/93

 

12/93

 

100

%

445,530

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

West End Manor

 

Union, SC

 

28

 

967,468

 

05/93

 

05/93

 

100

%

231,741

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Westchester Village of Oak Grove

 

Oak Grove, MO

 

33

 

978,274

 

12/92

 

04/93

 

100

%

889,700

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Westchester Village of St. Joseph

 

St. Joseph, MO

 

60

 

1,167,752

 

07/93

 

06/93

 

100

%

1,316,500

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Willcox Senior Apts.

 

Willcox, AZ

 

30

 

1,081,282

 

01/93

 

06/93

 

100

%

268,747

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Woods Landing Apts.

 

Damascus, VA

 

40

 

1,427,421

 

12/92

 

09/93

 

100

%

286,171

 

 

14



 

Boston Capital Tax Credit Fund III L.P. - Series 17

 

PROPERTY PROFILES AS OF MARCH 31, 2005

 

Property
Name

 

Location

 

Units

 

Mortgage
Balance
As of
12/31/04

 

Acq
Date

 

Const
Comp

 

Qualified
Occupancy
3/31/05

 

Cap Con
Paid
Thru
3/31/05

 

Annadale Apartments

 

Fresno, CA

 

222

 

$

11,821,311

 

01/96

 

06/90

 

100

%

$

1,108,873

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Artesia Properties

 

Artesia, NM

 

40

 

1,373,772

 

09/94

 

09/94

 

100

%

399,464

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Aspen Ridge Apts.

 

Omaha, NE

 

42

 

729,939

 

09/93

 

11/93

 

100

%

809,750

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Briarwood Apartments

 

Clio, SC

 

24

 

884,056

 

12/93

 

08/94

 

100

%

211,133

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Briarwood Apartments of DeKalb

 

DeKalb, IL

 

48

 

1,104,789

 

10/93

 

06/94

 

100

%

1,041,834

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Briarwood Village

 

Buena Vista, GA

 

38

 

1,123,145

 

10/93

 

05/94

 

100

%

252,700

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Brookwood Village

 

Blue Springs, MO

 

72

 

2,201,042

 

12/93

 

12/94

 

100

%

1,629,100

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cairo Senior Housing

 

Cairo, NY

 

24

 

1,049,734

 

05/93

 

04/93

 

100

%

201,711

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Caney Creek Apts.

 

Caneyville, KY

 

16

 

465,618

 

05/93

 

04/93

 

100

%

118,800

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Central House

 

Cambridge, MA

 

128

 

1,893,596

 

04/93

 

12/93

 

100

%

2,498,109

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Clinton Estates

 

Clinton, MO

 

24

 

723,821

 

12/94

 

12/94

 

100

%

162,717

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cloverport Apts.

 

Cloverport, KY

 

24

 

730,754

 

04/93

 

07/93

 

100

%

174,575

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

College Greene Senior Apts

 

Chili, NY

 

110

 

3,676,802

 

03/95

 

08/95

 

100

%

232,545

 

 

15



 

Property
Name

 

Location

 

Units

 

Mortgage
Balance
As of
12/31/04

 

Acq
Date

 

Const
Comp

 

Qualified
Occupancy
3/31/05

 

Cap Con
Paid
Thru
3/31/05

 

Crofton Manor Apts.

 

Crofton, KY

 

24

 

$

781,343

 

04/93

 

03/93

 

100

%

$

168,420

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deerwood Village Apts

 

Adrian, GA

 

20

 

633,632

 

02/94

 

07/94

 

100

%

160,900

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Doyle Village

 

Darien, GA

 

38

 

1,147,426

 

09/93

 

04/94

 

100

%

235,509

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fuera Bush Senior Housing

 

Fuera Bush, NY

 

24

 

1,075,557

 

07/93

 

05/93

 

100

%

189,364

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gallaway Manor Apts.

 

Gallaway, TN

 

36

 

1,032,816

 

04/93

 

05/93

 

100

%

221,432

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Glenridge Apartments

 

Bullhead City, AZ

 

52

 

2,006,443

 

06/94

 

06/94

 

100

%

520,500

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Green Acres Estates

 

West Bath, ME

 

48

 

1,067,243

 

01/95

 

11/94

 

100

%

135,849

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Green Court Apartments

 

Mt. Vernon, NY

 

76

 

2,366,092

 

11/94

 

11/94

 

88

%

964,813

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Henson Creek Manor

 

Fort Washington, MD

 

105

 

4,034,184

 

05/93

 

04/94

 

100

%

2,980,421

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hickman Manor Apts. II

 

Hickman, KY

 

16

 

521,559

 

11/93

 

12/93

 

100

%

134,094

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hill Estates, II

 

Bladenboro, NC

 

24

 

992,377

 

03/95

 

07/95

 

100

%

132,300

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Houston Village

 

Alamo, GA

 

24

 

668,861

 

12/93

 

05/94

 

100

%

169,418

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Isola Square Apts.

 

Greenwood, MS

 

36

 

1,043,841

 

11/93

 

08/94

 

100

%

304,556

 

 

16



 

Property
Name

 

Location

 

Units

 

Mortgage
Balance
As of
12/31/04

 

Acq
Date

 

Const
Comp

 

Qualified
Occupancy
3/31/05

 

Cap Con
Paid
Thru
3/31/05

 

Ivywood Park Apts.

 

Smyrna, GA

 

106

 

$

3,708.638

 

06/93

 

10/93

 

100

%

$

2,093,847

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Jonestown Manor Apts.

 

Jonestown, MS

 

28

 

849,944

 

12/93

 

12/94

 

100

%

243,605

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Largo Ctr. Apartments

 

Largo, MD

 

100

 

4,062,522

 

03/93

 

06/94

 

100

%

2,753,475

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Laurel Ridge Apts.

 

Naples, FL

 

78

 

3,112,817

 

02/94

 

12/94

 

100

%

1,808,844

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lee Terrace Apartments

 

Pennington Gap, VA

 

40

 

1,458,040

 

02/94

 

12/94

 

100

%

288,268

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Maplewood Park Apts.

 

Union City, GA

 

110

 

3,309,052

 

04/94

 

07/95

 

100

%

1,416,091

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oakwood Manor of Bennetts-ville

 

Bennetts-ville, SC

 

24

 

858,132

 

09/93

 

12/93

 

100

%

89,200

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Opelousas Point Apts.

 

Opelousas, LA

 

44

 

1,352,769

 

11/93

 

03/94

 

100

%

439,277

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Palmetto Villas

 

Palmetto, FL

 

49

 

1,613,687

 

05/94

 

04/94

 

100

%

421,795

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Park Place

 

Lehigh Acres, FL

 

36

 

1,144,821

 

02/94

 

05/94

 

100

%

283,687

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pinehurst Senior Apts.

 

Farwell, MI

 

24

 

789,313

 

02/94

 

02/94

 

100

%

183,176

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quail Village

 

Reedsville, GA

 

31

 

857,675

 

09/93

 

02/94

 

100

%

171,855

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Royale Townhomes

 

Glen Muskegon, MI

 

79

 

2,836,008

 

12/93

 

12/94

 

100

%

909,231

 

 

17



 

Property
Name

 

Location

 

Units

 

Mortgage
Balance
As of
12/31/04

 

Acq
Date

 

Const
Comp

 

Qualified
Occupancy
3/31/05

 

Cap Con
Paid
Thru
3/31/05

 

Seabreeze Manor

 

Inglis, FL

 

37

 

$

1,209,649

 

03/94

 

01/95

 

100

%

$

294,387

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Soledad Senior Apts.

 

Soledad, CA

 

40

 

1,902,322

 

10/93

 

01/94

 

100

%

407,894

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stratford Place

 

Midland, MI

 

53

 

906,503

 

09/93

 

06/94

 

100

%

902,915

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Villa West V Apartments

 

Topeka, KS

 

52

 

1,035,009

 

02/93

 

10/92

 

100

%

902,700

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Waynesburg House Apts.

 

Waynesburg, PA

 

34

 

1,463,528

 

07/94

 

12/95

 

100

%

501,140

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

West Front Residence

 

Skowhegan, ME

 

30

 

1,546,398

 

09/94

 

08/94

 

100

%

487,390

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

West Oaks Apartments

 

Raleigh, NC

 

50

 

1,107,771

 

06/93

 

07/93

 

100

%

811,994

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

White Castle Manor

 

White Castle, LA

 

24

 

761,212

 

06/94

 

05/94

 

100

%

198,684

 

 

18



 

Boston Capital Tax Credit Fund III L.P. - Series 18

 

PROPERTY PROFILES AS OF MARCH 31, 2005

 

Property
Name

 

Location

 

Units

 

Mortgage
Balance
As of
12/31/04

 

Acq
Date

 

Const
Comp

 

Qualified
Occupancy
3/31/05

 

Cap Con
Paid
Thru
3/31/05

 

Arch Apartments

 

Boston, MA

 

75

 

$

1,644,815

 

04/94

 

12/94

 

100

%

$

3,017,845

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Bear Creek Apartments

 

Naples, FL

 

118

 

4,535,634

 

03/94

 

04/95

 

100

%

3,586,687

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Briarwood Apartments

 

Humbolt, IA

 

20

 

696,646

 

08/94

 

04/95

 

100

%

162,536

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

California Apartments

 

San Joaquin, CA

 

42

 

1,782,967

 

03/94

 

12/94

 

100

%

519,100

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Chatham Manor

 

Chatham, NY

 

32

 

1,358,854

 

01/94

 

12/93

 

100

%

296,860

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Chelsea Sq. Apartments

 

Chelsea, MA

 

6

 

301,393

 

08/94

 

12/94

 

100

%

451,929

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Clarke School

 

Newport, RI

 

56

 

2,461,133

 

12/94

 

12/94

 

100

%

1,804,536

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cox Creek Apartments

 

Ellijay, GA

 

25

 

814,772

 

01/94

 

01/95

 

100

%

214,824

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Evergreen Hills Apts.

 

Macedon, NY

 

72

 

2,687,190

 

08/94

 

01/95

 

100

%

1,627,293

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Glen Place Apartments

 

Duluth, MN

 

35

 

1,085,714

 

04/94

 

06/94

 

100

%

1,328,621

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Harris Music Building

 

West Palm Beach, FL

 

38

 

1,264,325

 

06/94

 

11/95

 

100

%

1,286,304

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Kristine Apartments

 

Bakersfield,CA

 

60

 

1,215,057

 

10/94

 

10/94

 

100

%

1,636,293

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lakeview Meadows II

 

Battle Creek, MI

 

60

 

1,529,204

 

08/93

 

05/94

 

100

%

1,029,000

 

 

19



 

Property
Name

 

Location

 

Units

 

Mortgage
Balance
As of
12/31/04

 

Acq
Date

 

Const
Comp

 

Qualified
Occupancy
3/31/05

 

Cap Con
Paid
Thru
3/31/05

 

Lathrop Properties

 

Lathrop, MO

 

24

 

$

723,221

 

04/94

 

05/94

 

100

%

$

171,579

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Leesville Elderly Apts.

 

Leesville, LA

 

54

 

1,299,832

 

06/94

 

06/94

 

100

%

776,500

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lockport Seniors Apts.

 

Lockport, LA

 

40

 

1,066,662

 

07/94

 

09/94

 

100

%

595,439

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Maple Leaf Apartments

 

Franklinville, NY

 

24

 

1,078,445

 

08/94

 

12/94

 

100

%

296,587

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Maple Terrace

 

Aurora, NY

 

32

 

1,361,932

 

09/93

 

09/93

 

100

%

279,988

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Marengo Park Apts.

 

Marengo, IA

 

24

 

738,041

 

10/93

 

03/94

 

100

%

133,552

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Meadowbrook Apartments

 

Oskaloosa, IA

 

16

 

473,213

 

11/93

 

09/94

 

100

%

96,908

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Meadows Apartments

 

Show Low, AZ

 

40

 

1,457,498

 

03/94

 

05/94

 

100

%

420,302

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Natchitoches Senior Apartments

 

Natchitoches, LA

 

40

 

944,051

 

06/94

 

12/94

 

100

%

644,175

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Newton Plaza Apts.

 

Newton, IA

 

24

 

792,669

 

11/93

 

09/94

 

100

%

166,441

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oakhaven Apartments

 

Ripley, MS

 

24

 

484,880

 

01/94

 

07/94

 

100

%

116,860

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Parvin’s Branch Townhouses

 

Vineland, NJ

 

24

 

654,691

 

08/93

 

11/93

 

100

%

761,856

 

 

20



 

Property
Name

 

Location

 

Units

 

Mortgage
Balance
As of
12/31/04

 

Acq
Date

 

Const
Comp

 

Qualified
Occupancy
3/31/05

 

Cap Con
Paid
Thru
3/31/05

 

Peach Tree Apartments

 

Felton, DE

 

32

 

$

1,451,148

 

01/94

 

07/93

 

100

%

$

206,100

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pepperton Villas

 

Jackson, GA

 

29

 

846,193

 

01/94

 

06/94

 

100

%

222,762

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Prestonwood Apartments

 

Bentonville, AR

 

62

 

722,420

 

12/93

 

12/94

 

100

%

1,067,200

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Richmond Manor

 

Richmond, MO

 

36

 

1,006,542

 

06/94

 

06/94

 

100

%

231,593

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rio Grande Apartments

 

Eagle Pass, TX

 

100

 

2,118,021

 

06/94

 

05/94

 

100

%

666,840

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Troy Estates

 

Troy, MO

 

24

 

672,770

 

12/93

 

01/94

 

100

%

159,007

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Vista Loma Apartments

 

Bullhead City, AZ

 

41

 

1,578,742

 

05/94

 

09/94

 

100

%

465,650

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Vivian Seniors Apts.

 

Vivian, LA

 

40

 

230,906

 

07/94

 

09/94

 

100

%

625,691

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Westminster Meadow

 

Grand Rapids, MI

 

64

 

1,973,710

 

12/93

 

11/94

 

100

%

1,378,000

 

 

21



 

Boston Capital Tax Credit Fund III L.P. - Series 19

 

PROPERTY PROFILES AS OF MARCH 31, 2005

 

Property
Name

 

Location

 

Units

 

Mortgage
Balance
As of
12/31/04

 

Acq
Date

 

Const
Comp

 

Qualified
Occupancy
3/31/05

 

Cap Con
Paid
Thru
3/31/05

 

Callaway Villa

 

Holt’s Summit, MO

 

48

 

$

1,089,466

 

06/94

 

12/94

 

100

%

$

1,181,010

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Carrollton Villa

 

Carrollton, MO

 

48

 

1,322,464

 

06/94

 

03/95

 

100

%

1,121,758

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Clarke School

 

Newport, RI

 

56

 

2,461,133

 

12/94

 

12/94

 

100

%

1,153,719

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Coopers Crossing

 

Irving, TX

 

93

 

3,392,623

 

06/96

 

12/95

 

100

%

2,145,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Delaware Crossing Apartments

 

Ankeny, IA

 

152

 

3,219,865

 

08/94

 

03/95

 

100

%

3,337,884

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Garden Gate Apartments

 

Forth Worth, TX

 

240

 

5,417,839

 

02/94

 

04/95

 

100

%

3,576,605

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Garden Gate Apartments

 

Plano, TX

 

240

 

6,796,541

 

02/94

 

05/95

 

100

%

3,166,064

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hebbronville Senior

 

Hebbronville, TX

 

20

 

504,883

 

12/93

 

04/94

 

100

%

82,592

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Jefferson Square

 

Denver, CO

 

64

 

2,338,733

 

05/94

 

08/95

 

100

%

1,715,351

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Jenny Lynn Apts.

 

Morgantown, KY

 

24

 

785,003

 

01/94

 

09/94

 

100

%

182,800

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lone Star Senior

 

Lone Star, TX

 

24

 

597,241

 

12/93

 

05/94

 

100

%

138,740

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mansura Villa II Apartments

 

Mansura, LA

 

32

 

941,157

 

05/94

 

08/95

 

100

%

227,910

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Maplewood Park Apts.

 

Union City, GA

 

110

 

3,309,052

 

04/94

 

07/95

 

100

%

1,416,091

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Martindale Apts.

 

Martindale, TX

 

24

 

659,419

 

12/93

 

01/94

 

100

%

154,790

 

 

22



 

Property
Name

 

Location

 

Units

 

Mortgage
Balance
As of
12/31/04

 

Acq
Date

 

Const
Comp

 

Qualified
Occupancy
3/31/05

 

Cap Con
Paid
Thru
3/31/05

 

Munford Village

 

Munford, AL

 

24

 

$

741,506

 

10/93

 

04/94

 

100

%

$

165,800

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Northpoint Commons

 

Kansas City, MO

 

158

 

4,386,305

 

07/94

 

06/95

 

100

%

2,124,024

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Poplar Ridge Apts.

 

Madison, VA

 

16

 

638,577

 

12/93

 

10/94

 

100

%

124,704

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Prospect Villa III Apartments

 

Hollister, CA

 

30

 

1,707,443

 

03/95

 

05/95

 

100

%

499,104

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sahale Heights Apts.

 

Elizabethtown, KY

 

24

 

838,107

 

01/94

 

06/94

 

100

%

238,600

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Seville Apartments

 

Forest Village, OH

 

24

 

650,388

 

03/94

 

03/78

 

100

%

71,780

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sherwood Knoll

 

Rainsville, AL

 

24

 

762,518

 

10/93

 

04/94

 

100

%

162,500

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Summerset Apartments

 

Swainsboro, GA

 

30

 

920,632

 

01/94

 

11/95

 

100

%

223,029

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tanglewood Apartments

 

Lawrenceville, GA

 

130

 

3,935,570

 

11/93

 

12/94

 

100

%

3,020,840

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Village North I

 

Independence, KS

 

24

 

833,267

 

06/94

 

12/94

 

100

%

190,471

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Vistas at Lake Largo

 

Largo, MD

 

110

 

4,793,910

 

12/93

 

01/95

 

100

%

2,833,420

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Wedgewood Lane Apartments

 

Cedar City, UT

 

24

 

978,734

 

06/94

 

09/94

 

100

%

262,800

 

 

23



 

Item 3.    Legal Proceedings

 

None.

 

Item 4.    Submission of Matters to a Vote of Security Holders

 

None.

 

24



 

PART II

 

Item 5.    Market for the Partnership’s Limited Partnership Interests and Related Partnership Matters and Issuer Parchases of Partnership Interests

 

(a)           Market Information

 

The Fund is classified as a limited partnership and thus has no common stock.  There is no established public trading market for the BACs and it is not anticipated that any public market will develop.

 

(b)           Approximate number of security holders

 

As of March 31, 2005 the Fund has 13,242 BAC holders for an aggregate of 21,996,102 BACs, at a subscription price of $10 per BAC, received and accepted.

 

The BACs were issued in series.  Series 15 consists of 2,440 investors holding 3,870,500 BACs, Series 16 consists of 3,400 investors holding 5,429,402 BACs, Series 17 consists of 2,930 investors holding 5,000,000 BACs, Series 18 consists of 2,092 investors holding 3,616,200 BACs, and Series 19 consists of 2,380 investors holding 4,080,000 BACs at March 31, 2005.

 

(c)           Dividend history and restriction

 

The Fund has made no distributions of Net Cash Flow to its BAC Holders from its inception, September 19, 1991 through March 31, 2005.

 

The Fund Agreement provides that Profits, Losses and Credits will be allocated each month to the holder of record of a BAC as of the last day of such month.  Allocation of Profits, Losses and Credits among BAC Holders will be made in proportion to the number of BACs held by each BAC Holder.

 

Any distributions of Net Cash Flow or Liquidation, Sale or Refinancing Proceeds will be made within 180 days of the end of the annual period to which they relate.  Distributions will be made to the holders of record of a BAC as of the last day of each month in the ratio which (i) the BACs held by such Person on the last day of the calendar month bears to (ii) the aggregate number of BACs outstanding on the last day of such month.

 

Fund allocations and distributions are described on page 60 of the Prospectus, as supplemented, under the caption “Sharing Arrangements: Profits, Credits, Losses, Net Cash Flow and Residuals”, which is incorporated herein by reference.

 

During the year ended March 31, 2005, the Fund made a return ofequity distribution to the Series 15 and Series 17 Limited Partners in the amount of $107,567 and $24,767, respectively.  The distributions were the result of proceeds available from the sale or transfer of one or more Operating Partnerships.

 

25



 

Item 6.             Selected Financial Data

 

The information set forth below presents selected financial data of the Fund for each of the years ended March 31, 2001 through March 31, 2005.  Additional detailed financial information is set forth in the audited financial statements listed in Item 15 hereof.

 

 

 

(UNAUDITED)**

 

 

 

 

 

 

 

 

 

Operations

 

March 31,
2005

 

March 31,
2004

 

March 31,
2003

 

March 31,
2002

 

March 31,
2001

 

Interest & Other Income

 

$

24,940

 

$

30,103

 

$

45,840

 

$

108,235

 

$

159,689

 

 

 

 

 

 

 

 

 

 

 

 

 

Share of Loss of Operating Partnership

 

(12,401,037

)

(9,459,170

)

(9,013,016

)

(9,965,195

)

(10,571,206

)

Operating Expense *

 

(21,174,761

)

(3,818,419

)

(3,394,204

)

(2,557,899

)

(2,998,840

)

 

 

 

 

 

 

 

 

 

 

 

 

Net Loss

 

$

(33,550,858

)

$

(13,247,486

)

$

(12,361,380

)

$

(12,414,859

)

$

(13,410,357

)

 

 

 

 

 

 

 

 

 

 

 

 

Net Loss per BAC

 

$

(1.51

)

$

(.60

)

$

(.56

)

$

(.56

)

$

(.60

)

 

Balance Sheet

 

March 31,
2005

 

March 31,
2004

 

March 31,
2003

 

March 31,
2002

 

March 31,
2001

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Assets

 

$

27,590,451

 

$

58,793,521

 

$

70,791,712

 

$

83,058,985

 

$

93,724,360

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Liabilities

 

$

22,002,383

 

$

19,522,261

 

$

18,272,966

 

$

18,178,859

 

$

16,429,375

 

Partners’ Capital

 

$

5,588,068

 

$

39,271,260

 

$

52,518,746

 

$

64,880,126

 

$

77,294,985

 

 


* Operating Expense includes Impairment Losses recorded in the amounts of $18,797,540 for 2005, $1,136,378 for 2004, $707,589 for 2003, and $371,241 for 2001.

 

** Refer to Exceptions to Certifications discussing presentation of Unaudited Financial Statements

 

26



 

Item 7.             Management’s Discussion and Analysis of Financial Condition and Results of Operations

 

This Management’s Discussion and Analysis of Financial Condition and Results of Operations contains forward-looking statements such as our intentions, hopes, beliefs, expectations, strategies and predictions of our future activities, or other future events or conditions. Such statements are “forward looking statements” within the meaning of Section 27A of the Securities Act of 1993, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, and are intended to be covered by the safe harbors created thereby. Investors are cautioned that all forward-looking statements involve risks and uncertainty, including, without limitation, the factors identified in Part I, Item 1 of this Report. Although we believe that the assumptions underlying the forward-looking statements contained herein are reasonable, any of the assumptions could be inaccurate, and, therefore, there can be no assurance that the forward-looking statements included in this Report will prove to be accurate. In light of the significant uncertainties inherent in the forward-looking statements included herein, the inclusion of such information should not be regarded as a representation by us or any other person that our objectives and plans will be achieved.

 

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 or on working capital reserves and (ii) cash distributions from operations of the Operating Partnerships in which the Fund has and will invest.  All sources of liquidity are available to meet the obligations of the Fund.  The Fund does not anticipate significant cash distributions in the long or short term from operations of the Operating Partnerships.

 

The Fund is currently accruing the annual fund management fee to enable each series to meet current and future third party obligations.  Fund management fees accrued during the year ended March 31, 2005 were $2,584,802, and total fund management fees accrued as of March 31, 2005 were $21,142,392.  During the year ended March 31, 2005 the Fund paid fees of $127,647 which were applied to prior year accruals.

 

Pursuant to the Partnership Agreement, such liabilities will be deferred until the Fund receives sale or refinancing proceeds from Operating Partnerships, and at that time proceeds from such sales or refinancing would be used to satisfy such liabilities.

 

Capital Resources

 

The Fund offered BACs in a Public Offering declared effective by the Securities and Exchange Commission on January 24, 1992.  The Fund received and accepted subscriptions for $219,961,020 representing 21,996,102 BACs from investors admitted as BAC Holders in Series 15 through 19 of the Fund. The Fund issued the last BACs in Series 19 on December 17, 1993.  This concluded the Public Offering of the Fund.

 

(Series 15).  The Fund commenced offering BACs in Series 15 on January 24, 1992.  The Fund received and accepted subscriptions for $38,705,000 representing 3,870,500 BACs from investors admitted as BAC Holders in Series 15.  Offers and sales of BACs in Series 15 were completed and the last of BACs in Series 15 were issued by the Fund on June 26, 1992.

 

27



 

During the fiscal year ended March 31, 2005, the Fund released $11,998 of Series 15 net offering proceeds to pay outstanding installments of its capital contributions to 1 Operating Partnership.  As of March 31, 2005 proceeds from the offer and sale of BACs in Series 15 had been used to invest in a total of 67 Operating Partnerships in an aggregate amount of $29,390,546, and the Fund had completed payment of all installments of its capital contributions to 66 of the 67 Operating Partnerships.  Series 15 has $4,208 in capital contributions that remain to be paid to the other Operating Partnership.  The remaining contributions will be released when the Operating Partnership has achieved the conditions set fourth in their partnership agreements.

 

(Series 16).  The Fund commenced offering BACs in Series 16 on July 10, 1992. The Fund received and accepted subscriptions for $54,293,000, representing 5,429,402 BACs in Series 16.  Offers and sales of BACs in Series 16 were completed and the last of the BACs in Series 16 were issued by the Fund on December 28, 1992.

 

During the fiscal year ended March 31, 2005, the Fund released $1,500 of Series 16 net offering proceeds to pay outstanding installments of its capital contributions to 1 Operating Partnership.  As of March 31, 2005 the netproceeds from the offer and sale of BACs in Series 16 had been used to invest in a total of 64 Operating Partnerships in an aggregate amount of $40,829,228, and the Fund had completed payment of all installments of its capital contributions to 60 of the 64 Operating Partnerships.  Series 16 has $72,362 in capital contributions that remain to be paid to the other 4 Operating Partnerships.  The remaining contributions will be released when the Operating Partnerships have achieved the conditions set fourth in their partnership agreements.

 

(Series 17).  The Fund commenced offering BACs in Series 17 on January 24, 1993.  The Fund received and accepted subscriptions for $50,000,000 representing 5,000,000 BACs from investors admitted as BAC Holders in Series 17.  Offers and sales of BACs in Series 17 were completed and the last of the BACs in Series 17 were issued on June 17, 1993.

 

During the fiscal year ended March 31, 2005, the Fund did not use any of Series 17 net offering proceeds to pay outstanding installments of its capital contributions.  As of March 31, 2005 proceeds from the offer and sale of BACs in Series 17 had been used to invest in a total of 48 Operating Partnerships in an aggregate amount of $37,062,980, and the Fund had completed payments of all installments of its capital contributions to 43 of the 48 Operating Partnerships.  Series 17 has outstanding contributions payable to 5 Operating Partnerships in the amount of $67,895 as of March 31, 2005.  Of the amount outstanding, $15,097 has been funded into an escrow account on behalf of one of the Operating Partnership.  The remaining contributions will be released when the Operating Partnerships have achieved the conditions set fourth in their partnership agreements.

 

(Series 18).  The Fund commenced offering BACs in Series 18 on June 17,1993.  The Fund received and accepted subscriptions for $36,162,000 representing 3,616,200 BACs from investors admitted as BAC Holders in Series 18.  Offers and sales of BACs in Series 18 were completed and the last of the BACs in Series 18 were issued on September 22, 1993.

 

During the fiscal year ended March 31, 2005, the Fund did not use any of Series 18 net offering proceeds to pay outstanding installments of its capital contributions.  As of March 31, 2005 proceeds from the offer and sale of BACs in Series 18 had been used to invest in a total of 34 Operating Partnerships

 

28



 

in an aggregate amount of $26,652,205, and the Fund had completed payments of all installments of its capital contributions to 32 of the 34 Operating Partnerships.  Series 18 has $18,554 in capital contributions that remain to be paid to the other 2 Operating Partnerships.  The remaining contributions will be released when the Operating Partnerships have achieved the conditions set fourth in their partnership agreements.

 

(Series 19).  The Fund commenced offering BACs in Series 19 on October 8, 1993.  The Fund received and accepted subscriptions for $40,800,000 representing 4,080,000 BACs from investors admitted as BAC Holders in Series 19.  Offers and sales of BACs in Series 19 were completed and the last of the BACs in Series 19 were issued on December 17, 1993.

 

During the fiscal year ended March 31, 2005, the Fund released $24,000 of Series 19 net offering proceeds to pay outstanding installments of its capital contributions to 1 Operating Partnership.  As of March 31, 2005 proceeds from the offer and sale of BACs in Series 19 had been used to invest in a total of 26 Operating Partnerships in an aggregate amount of $30,164,485, and the Fund had completed payments of all installments of its capital contributions to the Operating Partnerships.

 

Results of Operations

 

The Fund incurred an annual fund management fee to the General Partner and/or its affiliates in an amount equal to 0.5% of the aggregate cost of the Apartment Complexes owned by the Operating Partnerships, less the amount of certain partnership management and reporting fees paid or payable by the Operating Partnerships.  The annual fund management fee incurred, net of reporting fees received for the fiscal years ended March 31, 2005 and 2004 was $1,666,693 and $2,202,369, respectively.   The decrease in the current years annual fund management fee incurred net of reporting fees, is primarily the result of the payment of prior years Reporting Fee in the amounts of $256,461 for Series 15 and $235,999 for Series 17 from the sale of one Operating Partnership.

 

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 15).  As of March 31, 2005 and 2004, the average Qualified Occupancy for the series was 99.9%.  The series had a total of 66 properties at March 31, 2005, 65 of which were at 100% qualified occupancy.

 

For the tax years ended December 31, 2004 and 2003, the series, in total, generated $2,879,758 and $2,801,330, respectively, in passive income tax losses that were passed through to the investors and also provided $0.14 and $0.55, respectively, in tax credits per BAC to the investors. Series 15 experienced a decrease in the tax credits generated per BAC from calendar year 2004 to 2005. The Operating Partnerships were allocated tax credits for 10 years.  Based on each Operating Partnership’s lease-up, the total credits could be spread over as many as 13 years.  In cases where the actual number of years is more than 10, the credits delivered in the early and later years will be less than the maximum allowable per year.  The decrease in credits from calendar year 2004 to 2005 results from the fact that a large number of the Operating Partnerships are in their final years of credit.  The decrease in tax credits generated per BAC is expected to continue until all credits have been realized and tax credits generated per BAC will be reduced to zero.

 

29



 

As of March 31, 2005 and 2004, Investments in Operating Partnerships for Series 15 was $1,479,898, and $7,381,968, respectively.  Investments in Operating Partnerships was affected by the way the Fund accounts for its investments, the equity method.  By using the equity method the Fund adjusts its investment cost for its share of each Operating Partnership’s results of operations and for any distributions received or accrued.

 

For the years ended December 31, 2004 and 2003, Series 15 reflects net loss from Operating Partnerships of $(2,458,307) and $(3,158,279), respectively, which includes depreciation and amortization of $3,372,711 and $4,113,421, respectively.

 

In an attempt to capitalize on the strong California real estate market the Operating General Partner of Hidden Cove Apartments (Hidden Cove) entered into an agreement to sell the property and the transaction closed in May 2003.  As part of the purchase agreement, the buyer is required to maintain the property as affordable housing through the end of the tax credit compliance period and, to provide a recapture bond to avoid the recapture of the tax credits that have been taken.  Sale proceeds due to Boston Capital Tax Credit Fund I-Series 3 (BCTC I) and Boston Capital Tax Credit Fund III-Series 15 (BCTC III) were $1,572,368 and $136,352, respectively.  The majority of the sale proceeds were received by the Investment Partnerships in May 2003, and the balance was received in September 2003.  Of the proceeds received $1,240,404 and $107,565, for Series 3 and Series 15, respectively was distributed to the investors in July 2004.  This represented a per BAC distributions of $.430 and $.028 for Series 3 and 15, respectively. The total returned to the investors was distributed based on the number of BACs held by each investor.  The amounts for each series, while different in actual dollars, represent the same percentage of return to each Investment Partnership.  The remaining proceeds total of $360,750 was paid to BCAMLP for fees and expenses related to the sale and partial reimbursement of amounts payable to affiliates. The breakdown of the amount to be paid to BCAMLP is as follows:  $10,000 represents reimbursement of expenses incurred related to sale, which includes but is not limited to due diligence, legal and mailing costs; $50,000 represents a fee for overseeing and managing the disposition of the property; and $300,750 represents a partial payment of outstanding Asset Management Fees due to BCAMLP.  At the time of the sale, the Operating General Partners retained some funds in an account in the name of the Operating Partnership to cover costs that would be incurred in the process of dissolving the Operating Partnership entity.  These funds were not fully utilized and the ILP share of the remaining funds were paid in April 2005.  The totals received were $9,163 for Series 3 and $795 for Series 15.   The amounts have been added to each Series available reserves and were recognized in the gain on the sale of the property as of March 31, 2005.  Annual losses generated by the Operating Partnership, which were applied against the ILP’s investment in the Operating Partnership in accordance with the equity method of accounting, had previously reduced the ILP investment in the Operating Partnership to zero for Series 3 and $66,166 for Series 15.  Accordingly, gains on the sale of the property were recorded by Series 3 and Series 15 of $1,535,521 and $28,992, respectively.  The gains recorded represented the proceeds received by the ILP, net of their remaining investment balance, unreimbursed advances to the Operating Partnership and their share of the disposition fee.

 

School Street I Limited Partnership (School Street Apts. I) is a 24-unit complex located in Marshall, Wisconsin.  Average occupancy for the first quarter of 2005 is 69%. Occupancy at the property had dropped due to an increase in evictions for non-payment of rent.    Average vacancies in the area are running 15%-17%.  In January, 2005, Management decreased the rent

 

30



 

levels by $50 and eliminated the water and sewer surchange.  A resident referral program was also initiated.  The property is advertising in local publications, rental publications and the Madison, Wisconsin newspaper.  As a result, traffic started to pick up during the first quarter and occupancy was 74% as of March 31, 2005.   In mid-May, 2005, occupancy continued to increase and was 83%. Operations remain below breakeven due to high operating expenses and vacancy loss.   The Operating General Partner continues to fund any operating cash deficits.  The mortgage, taxes, insurance and accounts payables are current.  The current mortgage for this development expired in December of 2004.  The original mortgage note has a provision whereby at the lenders sole discretion the mortgage may be extended five years.  The Operating General Partner obtained a one year extension from the lender to pursue alternative financing.  The Operating General Partner was able to refinance the current mortgage with a four year loan with the first two years requiring monthly interest payments only.  The loan amortizes over a thirty year period and is guaranteed by the principals of the Operating General Partner.  The interest rate is LIBOR plus 220 basis points.  In addition, the Operating General Partner requested that the Investment Limited Partnership assist in funding operating deficits through the end of the compliance period which occurs in 2007.  The Investment Limited Partnership agreed to advance funds over time in quarterly amounts equal to 25% of the operating deficit up to $25,000 through the end of the compliance period.  As of March 2005 the Investment Limited Partnership had not advanced any funds to the property.  In the secord quarter of 2005 the Investment Limited Partnership advanced $1,500 to the property.

 

Manor Eight Limited Partnership (Lakeside Apartments) is a 32-unit, senior property, located in Lake Village, Arkansas.  Average physical occupancy in 2004 was 80%.  Despite the low occupancy, the property operated above breakeven with Debt Coverage Service Ratio of 1.10.  As of the first quarter 2005, occupancy is still low at 84%, however, the property is operating above breakeven with Debt Coverage Service Ratio of 1.06.  The low occupancy is due to a lack of qualified residents in the Lake Village area.  To increase rental traffic to the property, the management company has been advertising heavily in surrounding area newspapers.  In January 2004, to enhance revenue, Rural Development allowed management to increase rental rates from $450 to $510 for one bedroom apartments and from $500 to $560 for two bedroom apartments. The property can support rental increases because the residents only pay 30% of their monthly income with the rest covered by rental assistance.  The mortgage, taxes, insurance and payables are current.

 

Livingston Plaza, Limited (Livingston Plaza) is a 24-unit, family property located in Livingston, Texas.  Average occupancy in the first quarter of 2005 was 88%.  The property is having occupancy problems due to insufficient marketing and poor management.  In December 2005, a new, more experienced site manager took over the management of the property.  She implemented a more stringent tenant screening criteria to stabilize the tenant base and addressed deferred maintenance issues to improve curb appeal.  The Investment General Partner visited the property in April 2005 and noted improvements in the landscaping, project housekeeping and unit conditions.  The Investment General Partner also continues to work with the management company to discuss more effective marketing and outreach strategies to increase traffic.  All taxes, insurance and mortgage payments are current.  The Operating General Partner guarantee is unlimited in time and amount.

 

Osage Housing Associates Limited Partnership (Spring Creek Apartments II) is a 50-unit family property located in Derby, Kansas, a suburb of Wichita.  Average occupancy has dropped from 96% at the end of June 2004 to 84% in July 2004 and hovered around 85% for the remainder of the year.  The drop in

 

31



 

occupancy was largely due to new home ownership programs sponsored by the state which have made purchasing a home a much more attractive option for residents.  Management believes that the local economy is growing and has reported that several large chain stores may be moving to the area.  Management intends to approach the human resources manager of a recently opened Lowe’s Home Improvement store to obtain qualified applicants.  Occupancy has improved to 90% as of March 31, 2005.  The Operating General Partner, MRV, Inc., funded operating deficits in 2004 despite an expired guarantee.

 

Greentree Apartments Limited (Sue Ellen Apartments) is a 24-unit family property located in Utica, Ohio.  Utica is a small rural town of about 2,000 residents 40 miles outside of Columbus.  Average occupancy for the first quarter of 2005 was 74%.  Many families have taken advantage of the USDA’s single-family home ownership program.  The Investment General Partner recently negotiated with the Operating General Partner for the insertion of exit strategy language into the Partnership Agreement.  The Investment General Partner has secured a tentative buyer for the property and intends to complete the sale by mid-2005.

 

In October 2004, while attempting to capitalize on the strong California real estate market, the Operating General Partner of California Investors VII (Summit Ridge Apartments/Longhorn Pavilion) entered into an agreement to sell the property and the transaction closed in the first quarter of 2005.  As part of the purchase agreement, the buyer is required to maintain the property as affordable housing through the end of the tax credit compliance period, and to provide a recapture bond to avoid the recapture of the tax credits that have been taken.  The estimated proceeds to the ILPs Boston Capital Tax Credit Fund II-Series 12 and Series 14 (BCTC II) and Boston Capital Tax Credit Fund III-Series 15 and Series 17 (BCTC III) received in the first quarter 2005 are $919,920, $312,959, $1,459,511, and $1,346,025, for Series 12, Series 14, Series 15, and Series 17, respectively.  Of the total expected to be received, $211,638 is for payment of outstanding reporting fees due to an affiliate of the Investment Partnership, $183,283 is a reimbursement of funds previously advanced to the Operating Partnership by affiliates of the Investment Partnership and $3,643,494 is the estimated proceeds from the sale of the ILP’s interests.  Of the estimated proceeds, it is expected that $700,257, $235,742, $1,074,778, and $989,026, for Series 12, Series 14, Series 15, and Series 17, respectively, will be distributed to the investors.  Provided this is the actual amount distributed, this represented a per BAC distribution of $.236, $.042, $.278, and $.198, for Series 12, Series 14, Series 15, and Series 17, respectively.  The remaining estimated proceeds of $643,691 are anticipated to be paid to BCAMLP for fees and expenses related to the sale and partial reimbursement for amounts owed to affiliates.  The breakdown of amounts expected to be paid to BCAMLP is as follows: $51,250 for overseeing and managing the disposition of the property; $88,274 represents a reimbursement of estimated expenses incurred in connection with the disposition; $504,167 represents a partial payment of outstanding Asset Management Fees due to BCAMLP.  Accordingly, losses on the sale of the property were recorded by Series 12, Series 14, Series 15 and Series 17 of $2,113,352, $690,791, $3,046,179 and $2,791,520, respectively.  The losses recorded represented the proceeds received by the ILP, net of their remaining investment balance, unreimbursed advances to the Operating Partnership and their share of the disposition fee.

 

Wood Park Pointe, RRH, Limited (Wood Park Pointe) is located in Arcadia, Florida.  The property was hit by multiple hurricanes in the late fall of 2004 resulting in the total loss of habitability to all 37 residential units.  Due

 

32



 

to the massive amount of insurance claims filed in this area, payment processing was delayed. The Operating General Partner received insurance proceeds for reconstruction in January 2005.  Several general contractors have been contacted and asked to submit bids. Construction is scheduled to commence in June of 2005. The compliance period ends in 2006.  The Investment Limited Partner is currently negotiating the insertion of exit strategy language into the Partnership Agreement to allow for the sale of its interest in the partnership at the end of the compliance period.

 

Heron’s Landing RRH Limited (Heron’s Landing I) is a 37-unit development located in Lake Placid, Florida. The property was damaged by two hurricanes in September 2004 resulting in 19 residential units coming off line. The property is receiving loss of rent insurance payments. Repairs are anticipated to be complete by May 31, 2005.  While repairs are underway, displaced residents are being housed with family or in FEMA trailers. At the time of the hurricane, the Investment General Partner was in the process of negotiating a transfer of the Operating General Partner interest in exchange for exit strategy for the Limited Partner.  The transfer of the Operating General Partner’s interest and the insertion of exit strategy language into the partnership agreement occurred January 7, 2005.  The compliance period ends in 2006.

 

Lake View Associates (Lake View Green Apartments) is a 24 unit property located in Lake View, SC.  Low occupancy has hindered this property’s performance.  Occupancy averaged 87.9% in 2004.  Occupancy remains sluggish during the first quarter of 2005, averaging 86%.  Management is experiencing difficulties in finding tenants able to pay the current rental rates necessary to sustain the property.  Due to federal and state cutbacks, applicants are not receiving the projected rental assistance that was expected when the property was originally underwritten.  Management has proposed a 20% rent reduction to its local housing authority as its only viable option to increase occupancy.  Unless the property receives additional rental assistance subsidies or the rents are reduced, management predicts occupancy will decline further.  The mortgage, taxes, insurance and payables are current.

 

Buena Vista Apartments, Phase II (Buena Vista Apartments) is a 44 unit property located in Union, SC. The property did not break even in 2004 due to mediocre occupancy and a 12% increase in operating expenses over the prior year. The property’s performance has improved in the first quarter of 2005. Operating expenses, which averaged $2,911/unit in 2004, decreased to $2,623/unit during the first quarter of 2005. Occupancy, which averaged 91% in 2004, has also improved to 97.7% in the first quarter of 2005. Management is confident that the property will break even in 2005 due to the decrease in operating expenses and the increase in rental revenue.  The mortgage, taxes, insurance and payables are current.

 

(Series 16).  As of March 31, 2005 and 2004, the average Qualified Occupancy for the series was 100%.  The series had a total of 64 properties at March 31, 2005, all of which were at 100% qualified occupancy.

 

For the tax years ended December 31, 2004 and 2003, the series, in total, generated $3,506,250 and $3,778,016, respectively, in passive income tax losses that were passed through to the investors and also provided $0.56 and $1.14, respectively, in tax credits per BAC to the investors.  Series 16 experienced a decrease in the tax credits generated per BAC from calendar year 2004 to 2005. The Operating Partnerships were allocated tax credits for 10 years.  Based on each Operating Partnership’s lease-up, the total credits could be spread over as many as 13 years.  In cases where the actual number of years is more than 10, the credits delivered in the early and later years will be less than the maximum allowable per year.  The decrease in credits from

 

33



 

calendar year 2004 to 2005 results from the fact sum of the Operating Partnerships have entered their final years of credit.  The decrease in tax credits generated per BAC is expected to continue until all credits have been realized and tax credits generated per BAC will be reduced to zero

 

As of March 31, 2005 and 2004, Investments in Operating Partnerships for Series 16 was $4,684,946 and $11,502,384, respectively.  Investments in Operating Partnerships was affected by the way the Fund accounts for such investments, the equity method. By using the equity method the Fund adjusts its investment cost for its share of each Operating Partnership’s results of operations and for any distributions received or accrued.

 

For the years ended December 31, 2004 and 2003, Series 16 reflects net loss from Operating Partnerships of $(3,184,975) and $(3,649,910), respectively, which includes depreciation and amortization of $4,521,303 and $4,540,081, respectively.

 

Cass Partners, L.P. (The Fitzgerald Building) is a 20-unit family property, located in Plattsmouth, NE, that continues to operate below breakeven due to low occupancy.  Through the fourth quarter of 2004, average physical occupancy remained at 35%.  In the first quarter 2005 physical occupancy increased to 40%. Over abundance of affordable housing in the area has negatively impacted occupancy at this property. Lay-offs at area businesses have further softened the market.  Additionally, the property does not offer amenities such as washer and dryer hook-ups in each unit nor does it have a parking lot for its residents; amenities available in surrounding tax credit properties.

 

In the first quarter of 2004, to improve marketability of the property, the Operating General Partner renovated ten out of thirteen vacant apartments; however, this did not result in an increase in physical occupancy.  The management company has stepped up their advertising, met with the local real estate companies, and has increased site signage.  The four commercial spaces at the property have been leased and generate about $1,500 in monthly income. The mortgage and insurance are current; however the real estate taxes for 2003 and 2004 are overdue.  The Operating General Partner is working with the city to establish a payment plan.  Additionally, in the second quarter of 2005, the city will be reassessing the value of the property which will reduce real estate taxes.   The Operating General Partner has supported the property financially in the past; however, in the third quarter the Operating General Partner requested help from the Investment General Partner.  The Investment General Partner is working closely with the Operating General Partner to insure that the mortgage does not go into default.

 

Clymer Park Associates Limited Partnership (Clymer Park Apartments) located in Clymer, Pennsylvania is a 32-unit elderly development.  The 2004 audited financial statement indicates operations above breakeven due to improvements in occupany. As of March 31, 2005 occupancy at the property is 94%.  The management company currently maintains a significant waiting list of pre-qualified tenants and is currently processing several applications. The Operating General Partner continues to monitor the Operating Partnership.

 

Summersville Estates Limited Partnership (Summersville Estates) is a 24–unit property located in Summersville, Missouri.  First quarter 2005 occupancy has increased to 79% from an average of 71% in 2004 The property has struggled with occupancy due to poor performance of the previous on-site manager and the resulting lack of operating income to perform turnover repairs to several vacant units. Management tried to get approval from Rural Development (RD) to use Replacement Reserve funds for the renovations; however, RD would not approve the withdrawal. In December 2004 Management hired a new property

 

34



 

manager who also covers maintenance for the property. He has concentrated on getting the vacant units rent-ready and has successfully improved occupancy. The first quarter report shows that the property is generating cash, despite the fact that expenses for the vacant unit improvements are being paid out of operating income. The Investment Limited Partner is currently negotiating the sale of its interest, but will continue to monitor operations closely until the sale is complete or operations have improved and stabilized.

 

St. Croix Commons Limited Partnership (St. Croix Commons Apartments) is a 40-unit, family property located in Woodville, Wisconsin.  The property operated with an average occupancy of 82% for the year 2004.  Based on the most recent information received occupancy has increased slightly to an average of 84% as of March 2005.  Operating expenses continue to stay below the state average. Because of the high vacancy rate and the low rental rates in the area, the property did not achieve breakeven operations through the first quarter of 2005.  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 Operating Partnership.  The mortgage, taxes, insurance and payables are current.

 

1413 Leavenworth Historic, L.P. (Lofts By The Market Apartments) is a 60 unit historic development located on the fringe of the historic warehouse district in downtown Omaha, Nebraska.  The original developer/general partner is still in place and continues to fund the operating deficits.  The property operated with positive cash flow through 1999, although unresolved tax credit compliance issues accumulated, including the receipt of 8823s.  Since 2000, ineffective management and the cost of repairing deferred maintenance items in 2002 resulted in the property operating with a substantial negative cash flow. Over the past three years, there have been four different management companies retained to manage the property.  This inconsistency has contributed to the cash flow and compliance problems currently plaguing the property.  On June 1, 2003, management of the property was transferred to Fieldcrest Management.  Fieldcrest is an entity related to the Operating General Partner that was formed to take over the management of the Operating General Partner’s assets. It is hoped that the Operating General Partner’s close relationship with the managing agent will encourage him to provide the resources and cooperation necessary to assure the management company’s success in operating the property effectively. Current major issues include inconsistent physical and economical occupancy, high operating expenses and past tax credit compliance issues. On December 31 2004, the property manager reported physical occupancy at 95% and stabilizing. Economic occupancy is reported to be improving proportionately.  The management company has implemented expense controls and is working to decrease payables.  While the property is still operating with an annual operating deficit of $36,000, this represents an improvement of $257,000 compared to the deficits incurred in 2003.  If occupancy and operations continue to stabilize, the Operating General Partner may be able to obtain new financing with a lower interest rate in 2005.  Current tenant files are being audited for tax compliance standards.  Prior year 8823s continue to be reviewed to determine if issues can still be addressed.   In May, 2005 the Operating General Partner obtained a lenders commitment to refinance the current debt on the property.  The Investment Limited Partner is currently reviewing the commitment and proposal from the Operating General Partner to enter into a separation agreement.   It is hoped that an agreement can be reached during the second and third quarters of 2005.

 

(Series 17).  As of March 31, 2005 and 2004, the average Qualified Occupancy for the Series was 99.76%.  The series had a total of 47 properties at March 31, 2005, 46 of which were at 100% qualified occupancy.

 

35



 

For the tax years ended December 31, 2004 and 2003, the series, in total, generated $2,587,116 and $2,965,801, respectively, in passive income tax losses that were passed through to the investors and also provided $0.54 and $1.27, respectively, in tax credits per BAC to the investors. Series 17 experienced a decrease in the tax credits generated per BAC from calendar year 2004 to 2005. The Operating Partnerships were allocated tax credits for 10 years.  Based on each Operating Partnership’s lease-up, the total credits could be spread over as many as 13 years.  In cases where the actual number of years is more than 10, the credits delivered in the early and later years will be less than the maximum allowable per year.  The decrease in credits from calendar year 2004 to 2005 results from the fact sum of the Operating Partnerships have entered their final years of credit.  The decrease in tax credits generated per BAC is expected to continue until all credits have been realized and tax credits generated per BAC will be reduced to zero.

 

As of March 31, 2005 and 2004 Investments in Operating Partnerships for Series 17 was $4,891,801 and $12,903,828, respectively.  Investments in Operating Partnerships was affected by the way the Fund accounts for such investments, the equity method.  By using the equity method the Fund adjusts its investment cost for its share of each Operating Partnership’s results of operations and for any distributions received or accrued.

 

For the years ended December 31, 2004 and 2003, Series 17 reflects net loss from Operating Partnerships of $(1,400,083) and $(3,926,792), respectively, which includes depreciation and amortization of $3,999,711 and $4,751,784, respectively.  The significant decrease in net loss in the current year was due to the sale of one Operating Partnership, which is discussed below.

 

In an attempt to capitalize on the strong California real estate market the Operating General Partner of California Investors VI (Orchard Park) entered into an agreement to sell the property and the transaction closed in June 2003.  As part of the purchase agreement, the buyer is required to maintain the property as affordable housing through the end of the tax credit compliance period, and to provide a recapture bond to avoid the recapture of the tax credits that have been taken.  Sale proceeds due to Boston Capital Tax Credit Fund I-Series 3 (BCTC I) and Boston Capital Tax Credit Fund III-Series 17 (BCTC III) after repayment of advances made to the Operating Partnership were $453,144 and $31,790, respectively.  Of the proceeds received $352,768 and $24,748, for Series 3 and Series 17, respectively, was distributed to the investors in July 2004. This represented a per BAC distribution of $.122 and $.005 for Series 3 and 17, respectively. The total returned to the investors was distributed based on the number of BACs held by each investor at the time of the sale. The amounts for each series, while different in actual dollars, represent the same percentage of return to each Investment Partnership.  The remaining proceeds total of $107,418 was paid to BCAMLP for fees and expenses related to the sale, and partial reimbursement of amounts payable to affiliates. The breakdown of the amount to be paid to BCAMLP is as follows:  $10,000 represents reimbursement of expenses incurred related to sale, which includes but is not limited to due diligence, legal and mailing costs; $50,000 represents a fee for overseeing and managing the disposition of the property; and $47,418 represents a partial payment of accrued asset management fees.  Annual losses generated by the Operating Partnership, which were applied against the ILP’s investment in the Operating Partnership in accordance with the equity method of accounting, had previously reduced the ILP investment in the Operating Partnership to zero for Series 3 and $28,682 for Series 17.  Accordingly, gains on the sale of the property were recorded as of March 31 2004 by Series 3 and Series 17 of $406,422 and $3,109, respectively.  The gains recorded represented the proceeds received by the ILP, net of their remaining investment balance and their share of the disposition fee.

 

36



 

Midland Housing L.P. (Stratford Place Apartments) is a 53 unit family/elderly property located in Midland, MI.   The average occupancy for 2004 was 79%, and declined slightly in first quarter of 2005 to 77%.  The site manager stated the primary cause for the low occupancy is competition from home ownership due to low interest rates and low home values in the market area. There are also three affordable housing communities in this town, all competing with each other.  Management is offering reduced rents of $100 per month, and resident referrals are being implemented to raise occupancy. The Operating General Partner is expecting the occupancy to improve with the current marketing effort and do not anticipate any further rent concessions.  The Operating General Partner continues to fund operating deficits.  The mortgage, real estate taxes and insurance are current.

 

Operations at Palmetto Properties Ltd. (Palmetto Villas) have historically suffered from low occupancy and significant deferred maintenance issues.  Occupancy through December 2004 has averaged 88%.  Occupancy has increased to 93% in the first quarter of 2005. The property is currently operating above breakeven due to reduced operating expenses, however the replacement reserve has not been funded at required levels.  At December 31, 2003 real estate taxes were delinquent for the years 2001-2003 in the amount of $85,416.  In February 2004, Rural Development (RD) agreed to voucher the 2001 and 2002 unpaid taxes.  The 2003 taxes were paid from property operations.  In an effort to make the property financially solvent, Rural Development is working towards re-amortizing the total loan amount thus easing the burden on the property for all outstanding balances due.  Due to the successions of hurricanes experienced in Florida, the finalization of the refinance has been delayed slightly and is anticipated to be completed in July 2005. Management has also requested additional Rental Assistance, and a rent increase of $30 per unit.  The Operating Partnership is faced with deferred maintenance issues.  There is evidence of damage to some of the concrete patios, which are washing out as there are no gutters to divert the rainfall.  There is a drainage problem at the base of the driveways.  The kitchen counters and cabinets are old.  The property is experiencing problems with the cracking of water pipes.  The pipes are apparently buried only 5 inches below the surface. Management has focused on funding the tax and insurance escrow to avoid any further delinquencies in paying the property taxes, and was able to pay the 2004 taxes in November 2004.  Once the debt is reamortized, the focus will be on replenishing reserves in order to cure deferred maintenance issues.  The Investment General Partner continues to monitor the situation.

 

Aspen Ridge Apartments, L.P. (Aspen Ridge Apartments) is a 42-unit development located in Omaha, Nebraska.  The original developer/general partner is still in place and continues to fund the operating deficits.  The property operated with positive cash flow through 1999, although unresolved tax credit compliance issues accumulated, including the receipt of 8823s.   Since 2000, ineffective management and the cost of repairing deferred maintenance items in 2002 resulted in the property operating with a substantial negative cash flow. Over the past three years, there have been four different management companies retained to manage the property.  This inconsistency has contributed to the cash flow and compliance problems currently plaguing the property.  On June 1, 2003, management of the property was transferred to Fieldcrest Management.  Fieldcrest is an entity related to the Operating General Partner that was formed to take over the management of the Operating General Partner’s assets. It is hoped that the Operating General Partner’s close relationship with the managing agent will encourage him to provide the resources and cooperation necessary to assure the management company’s success in operating the property effectively. Current major issues include inconsistent physical and economical occupancy, high operating expenses and tax credit compliance issues.  On December 31 2004, the property manager reports stabilized physical occupancy

 

37



 

at 98%.  Economic occupancy is reported to be improving proportionately, averaging 95% for 2004. The management company has implemented expense controls and is working to decrease payables.  The property reported a positive cash flow of $44,000 for 2004, which is a $186,000 improvement over performance in 2003.  If occupancy and operations remains stabilized, the Operating General Partner may be able to obtain new financing bearing a lower interest rate in 2005.  Current tenant files are being audited for tax credit compliance standards.  Past 8823s are being reviewed to determine if any corrections can be made.  In May, 2005 the Operating General Partner obtained a lenders commitment to refinance the current debt on the property.   The Investment General Partner is currently reviewing the commitment and proposal from the Operating General Partner to enter into a separation agreement.   It is hoped that an agreement can be reached during the second or third quarters of 2005.

 

In October 2004, while attempting to capitalize on the strong California real estate market, the Operating General Partner of California Investors VII (Summit Ridge Apartments/Longhorn Pavilion) entered into an agreement to sell the property and the transaction closed in the first quarter of 2005.  As part of the purchase agreement, the buyer is required to maintain the property as affordable housing through the end of the tax credit compliance period, and to provide a recapture bond to avoid the recapture of the tax credits that have been taken.  The estimated proceeds to the ILPs Boston Capital Tax Credit Fund II-Series 12 and Series 14 (BCTC II) and Boston Capital Tax Credit Fund III-Series 15 and Series 17 (BCTC III) received in the first quarter 2005 are $919,920, $312,959, $1,459,511, and $1,346,025, for Series 12, Series 14, Series 15, and Series 17, respectively.  Of the total expected to be received, $211,638 is for payment of outstanding reporting fees due to an affiliate of the Investment Partnership, $183,283 is a reimbursement of funds previously advanced to the Operating Partnership by affiliates of the Investment Partnership and $3,643,494 is the estimated proceeds from the sale of the ILP’s interests.  Of the estimated proceeds, it is expected that $700,257, $235,742, $1,074,778, and $989,026, for Series 12, Series 14, Series 15, and Series 17, respectively, will be distributed to the investors.  Provided this is the actual amount distributed, this represented a per BAC distribution of $.236, $.042, $.278, and $.198, for Series 12, Series 14, Series 15, and Series 17, respectively.  The remaining estimated proceeds of $643,691 are anticipated to be paid to BCAMLP for fees and expenses related to the sale and partial reimbursement for amounts owed to affiliates.  The breakdown of amounts expected to be paid to BCAMLP is as follows: $51,250 for overseeing and managing the disposition of the property; $88,274 represents a reimbursement of estimated expenses incurred in connection with the disposition; $504,167 represents a partial payment of outstanding Asset Management Fees due to BCAMLP.  Accordingly, losses on the sale of the property were recorded by Series 12, Series 14, Series 15 and Series 17 of $2,113,352, $690,791, $3,046,179 and $2,791,520, respectively.  The losses recorded represented the proceeds received by the ILP, net of their remaining investment balance, unreimbursed advances to the Operating Partnership and their share of the disposition fee.

 

Deerwood Village Limited Partnership (Deerwood Village) is a 20-unit project in Adrian, GA. During 2004, the property’s operations suffered high operating expenses that were well above the state average. Operating expenses totaled $3,465 per unit, compared to the state average of $2,735. The Debt Coverage Service Ratio for 2004 was 0.7. Because of the operating expense burden, the partnership depleted much of its replacement reserves. During the first quarter of 2005, operating expenses were reduced to an annulized amount of $2,627 per unit, which is well within the normal range and comparable to the state average. This has significantly improved the property’s cash flow for the first quarter 2005.

 

38



 

Henson Creek Manor Associates Limited Partnership (Henson Creek Manor) is a 105-unit development located in Fort Washington, MD.  In December of 2004 a resident of the complex reported mold in windows of the unit. The insurance company was notified of the incident.  Work orders were prepared for the maintenance staff to address moisture condensation and re-caulk the windows.  Inspection Connection was hired to inspection the unit in January 2005.  Their report confirmed high humidity levels and the presence of mold.  Management is working with the resident to try to determine the cause of the high humidity levels.  No attorney letter of representation has been received by the insurance company so the claim is currently being handled the Adjuster. The Investment General Partner will continue to monitor and provide updates.

 

Largo Center Apartments Limited Partnership (Largo Center Apartments) is a 100-unit development located in Largo, MD.  On February 1, 2005 the property reported water damage to a unit.  The water damage was caused when the resident hung a clothes hanger from the sprinkler head causing the head to burst.  The fire department responded and no injuries were reported.  The unit has been repaired. The insurance carrier paid $18,091.83 to the Operating Partnership on 4/15/05.  The Adjuster is working with Field Adjuster to determine the remaining reimbursement due the Operating General Partner.  The residents did not need to relocate during repairs.  The Investment General Partner will continue to monitor the situation until the units are repaired and reoccupied.

 

(Series 18).  As of March 31, 2005 and 2004, the average Qualified Occupancy for the series was 100%.  The series had a total of 34 properties at March 31, 2004, all of which were at 100% qualified occupancy.

 

For the tax years ended December 31, 2004 and 2003, the series, in total, generated $2,406,077 and $2,624,127, respectively, in passive income tax losses that were passed through to the investors and also provided $1.06 and $1.33, respectively, in tax credits per BAC to the investors.  Series 17 experienced a decrease in the tax credits generated per BAC from calendar year 2004 to 2005. The Operating Partnerships were allocated tax credits for 10 years.  Based on each Operating Partnership’s lease-up, the total credits could be spread over as many as 13 years.  In cases where the actual number of years is more than 10, the credits delivered in the early and later years will be less than the maximum allowable per year.  The decrease in credits from calendar year 2004 to 2005 results from the fact sum of the Operating Partnerships have entered their final years of credit.  The decrease in tax credits generated per BAC is expected to continue until all credits have been realized and tax credits generated per BAC will be reduced to zero

 

As of March 31, 2005 and 2004, Investments in Operating Partnerships for Series 18 was $1,935,611 and $7,700,394, respectively.  Investments in Operating Partnerships was affected by the way the Fund accounts for such investments, the equity method.  By using the equity method the Fund adjusts its investment cost for its share of each Operating Partnership’s results of operations and for any distributions received or accrued.

 

For the years ended December 31, 2004 and 2003, Series 18 reflects net loss from Operating Partnerships of $(2,558,210) and $(2,388,797), respectively, which includes depreciation and amortization of $2,653,403 and $2,676,743, respectively.

 

39



 

Series 18 has invested in 4 Operating Partnerships (the “Calhoun Partnerships”) in which the Operating General Partner initially was Reimer Calhoun, Jr.  or an entity which was affiliated with or controlled by Reimer Calhoun (the “Reimer Calhoun Group”).  The Operating Partnerships are: Leesville Elderly Apts., Lockport Elderly Apts., Natchitoches Elderly Apts., and Vivian Elderly Apts.  The affordable housing properties owned by the Calhoun Partnerships are located in Louisiana and consist of approximately 174 apartment units in total.  The low income housing tax credit available annually to Series 18 from the Calhoun Partnerships is approximately $523,397, which is approximately 11% of the total annual tax credit available to investors in Series 18.

 

In the summer of 2002, the US Attorney for the Western District of Louisiana notified the Investment General Partner that the Reimer 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 Reimer 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 18 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. Final Closing Agreements have now been entered into with the IRS for each of the partnerships. At this point, the Investment Partnerships have incurred substantial legal and accounting costs based upon Mr. Calhoun’s fraud. 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.

 

40



 

With respect to each of the Calhoun Partnerships either (a) Reimer Calhoun’s controlling interest in the Operating General has been assigned to Murray Calhoun, the son of Reimer Calhoun or (b) in some cases the Operating General Partner entity itself has been replaced with a new entity controlled by Murray Calhoun and in which Reimer Calhoun has no interest.  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.

 

Murray Calhoun and the Investment General Partner and its affiliates have all 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.

 

In addition, Murray Calhoun and the Investment General Partner and its affiliates have entered into agreements which (a) cause Murray Calhoun to guarantee performance of all of the obligations to limited partners previously guaranteed by Reimer Calhoun, (b) tighten up the consent rights of the Investment General Partner in connection with changing general partners, management agents and partnership accountants, and (c) clarify the rights of the Investment General Partner to remove a general partner in the future in the event of certain specified events.

 

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.

 

Glen Place Apartments (Glen Place Apartments) operated with an average occupancy of 96% through 2004. Based on the most recent information received occupancy has decreased slightly to an average of 94% as of March 2005.  The operating expenses continue to stay below the state average.  Despite the strong occupancy level, the low rental rates in the area prevented the property from achieving breakeven operations in 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.

 

Arch Development, LP, (Arch Apartments) is a 75-unit property located in Boston, Massachusetts providing low-income housing to homeless, HIV positive and very low income tenants.  Occupancy in the first quarter of 2005 decreased to 83%, from a 2004 average of 92%. Although some of the payables and accrued expenses were paid down in 2004, these accounts still have high balances from prior years’ poor operations. The financial reports for the first quarter show the property operating above break-even. Previously, the property has been delinquent in their water, sewer, and real estate payments to the City of Boston and has not consistently met the terms of the established payment agreement; however payments through the first quarter 2005 are current. Management recently began discussions with the Boston Housing Authority to reduce vacancy losses and improve the timing of subsidy payments. As yet, it is undetermined whether these discussions will be successful. The Investment General Partner is closely monitoring the overall performance of this

 

41



 

partnership and will continue to do so until operations have improved and stabilized. The Operating General Partner has an unlimited guarantee in time and amount.

 

Bear Creek of Naples (Bear Creek Apartments) is a 120-unit family development in Naples, Florida.  The Management Company is a related entity to the Operating General Partner.  In late 2004, the Operating General Partner discovered mismanagement at the site level and took immediate steps to cure, including staffing changes.  During this process, it was discovered that the tax credit files were being inadequately kept.  The Investment General Partner dispatched its compliance department to conduct a full audit on all files, issuing a detailed report to the Operating General Partner.  The Operating General Partner subsequently hired a third-party tax credit compliance consultant to assist in the correction of all non-compliance issues.  The Investment General Partner has closely monitored the progress of this issue and all non-compliance issues have been addressed by the Florida housing agency’s deadline of April 30, 2005.  The compliance consultant will continue to review the property’s files bi-annually for the next two years.  The Operating General Partner has funded operating deficits and as of the first quarter of 2005, occupancy had climbed from a low of 78% in November 2003 to 98% as of March 2005.

 

Chelsea Square Development Limited Partnership (Chelsea Square Apartments) is a 6-unit property, located in Chelsea, Massachusetts.  Occupancy in the first two months of first quarter 2005 declined from 2004; however, improvement was seen in March and Management now states that the property is 100% occupied.  Because occupancy was so weak in the first quarter, at 44%, the property expended cash. The commercial spaces were vacant for most of 2004 because the City of Chelsea delayed issuing Building Permits due to outstanding trash violations. The Operating General Partner has paid these charges and the City has agreed to release the Building Permits for those spaces. To date, one commercial space has been leased and management is actively marketing the other two spaces. The Investment General Partner is closely monitoring the overall performance of this partnership and will continue to do so until operations have improved and stabilized. The property’s mortgage and property insurance are current.  The Operating General Partner’s operating deficit guarantee is unlimited as to amount and time.

 

Lathrop Properties, L.P. (Lathrop Properties), is a 24-unit property located in Lathrop, Missouri. Despite occupancy of only 88%, the property operated above break-even in 2004. The 2005 first quarter reports show that occupancy has remained at 88%; however, the property is now expending cash. The deficit is small and expenses appear to be in-line with the state averages; therefore, improving occupancy appears to be the key to improving the overall operations. Management is evaluating marketing alternatives to improve occupancy. The property will reach the end of its compliance period on December 31, 2008. The Investment Limited Partner for Lathrop Properties is currently negotiating the sale of its interest, but will continue to monitor operations closely until the sale is complete or operations have stabilized.

 

Preston Wood Associates L.P.  (Preston Apartments) is a 62-unit property located in Bentonville, Arkansas.  In previous years, Preston Wood operated below breakeven due to high debt service and high operating expenses, primarily related to high water, sewer and energy rates, which are prevalent throughout the state.  During 2003, the property re-amoritzed the debt thereby reducing the payment by $6,200 monthly, allowing the property to reduce some of the long term obligations.  The average occupancy through year-end 2004 is 85%, with December’s occupancy being 94%.  Average occupancy for the first

 

42



 

quarter of 2005 was 99%.  Fluctuations in occupancy in 2003 and 2004 were related to layoffs at the two major employers in the area.  In response to the change in occupancy, the Operating General Partner significantly increased their marketing, phased in the placement of washers and dryers in the units, and implemented the Sure Deposit program, which significantly reduced the move-in cost to residents.  During 2004, the property continued its aggressive marketing strategy and changed its current manager.  The Investment General Partner will continue to work with the Operating General Partner to reduce operating expenses and stabilize occupancy.  The Operating General Partner continues to fund operating deficits.  The mortgage, trade payables, property taxes and insurance are current.  Provided that operations remain stabile the Fund will no longer provide special disclosure on this partnership.

 

Parvin’s L.P. (Parvin’s Branch Townhouses) is a 24-unit family property located in Vineland, New Jersey. Credit delivery began in 1993 and continued through 2003. The property has historically operated below breakeven, and continued to do so in 2005. The property expended cash due to high debt service (specifically high interest rate of 10.5%) and high operating expenses.  The average occupancy for 2004 was 92% and has improved to 100% in the first quarter of 2005. The Investment General Partner has suggested the Operating General Partner investigate refinancing the property. The Operating General Partner continues to fund operating deficits.

 

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 2004.  The problem has been attributed to both high operating expenses, and declining occupancy. Occupancy averaged only 81.94% in 2004.  New management has been effective in their marketing efforts, and their ability to identify a pool of qualified tenants.  As a result, occupancy as of March 2005 increased to 100%.  They also have established a waitlist of qualified tenants.  Rent collections have improved, and receivables have been significantly reduced.  Management has stopped offering rent concessions, and plans on implementing a rent increase effective June 1, 2005.  The current focus of management is on controlling operating expenses.  They have reduced the number of full time leasing staff, and are doing more maintenance in house.  The only services currently contracted out are snow removal and carpet cleaning.  Prior years shortfalls have been funded by the Operating General Partner.  The mortgage, trade payables, and taxes are all current.  The property will continue to be monitored until operations stabilize.

 

Humboldt I, L.P. (Briarwood Apartments) is a 20-unit property located in Humboldt, IA.  The property is operating below breakeven due to steadily decreasing occupancy and rental revenues.  Occupancy averaged 82.5% in 2004, and has dropped to 75% as of March 2005.  Management is advertising in local newspapers and through outreach with various housing programs.  The majority of the vacancies are in one bedroom apartments that are difficult to rent to families.  The challenges cited by Management include the inability to rent to full time students, problem tenants that required eviction and limitations due to the state of the local economy. The property is operating under a workout plan approved by Rural Development.  The Investment General Partner will continue to closely monitor the property until occupancy improves and operations stabilize.

 

(Series 19).  As of March 31, 2005 and 2004, the average Qualified Occupancy for the series was 100%.  The series had a total of 26 properties at March 31, 2005, all of which were at 100% qualified occupancy.

 

43



 

For the tax year ended December 31, 2004 and 2003, the series, in total, generated $2,440,564 and $2,659,448, respectively, in passive income tax losses that were passed through to the investors and also provided $1.28 and $1.33, respectively, in tax credits per BAC to the investors. Series 19 experienced a decrease in the tax credits generated per BAC from calendar year 2004 to 2005. The Operating Partnerships were allocated tax credits for 10 years.  Based on each Operating Partnership’s lease-up, the total credits could be spread over as many as 13 years.  In cases where the actual number of years is more than 10, the credits delivered in the early and later years will be less than the maximum allowable per year.  The decrease in credits from calendar year 2004 to 2005 results from the fact sum of the Operating Partnerships have entered their final years of credit.  The decrease in tax credits generated per BAC is expected to continue until all credits have been realized and tax credits generated per BAC will be reduced to zero

 

As of March 31, 2005 and 2004, Investments in Operating Partnerships for Series 19 was $8,251,109 and $14,997,940, respectively.  Investments in Operating Partnerships was affected by the way the Fund accounts for such investments, the equity method.  By using the equity method the Fund adjusts its investment cost for its share of each Operating Partnership’s results of operations and for any distributions received or accrued.

 

For the years ended December 31, 2004 and 2003, Series 19 reflects net loss from Operating Partnerships of $(2,708,649) and $(2,402,352), respectively, which includes depreciation and amortization of $3,160,742 and $3,155,675, respectively.

 

Series 19 has invested in 3 Operating Partnerships (the “Calhoun Partnerships”) in which the Operating General Partner initially was Reimer Calhoun, Jr.  or an entity which was affiliated with or controlled by Reimer Calhoun (the “Reimer Calhoun Group”).  The Operating Partnerships are: Hebbronville Apts., Lone Star Seniors Apts., and Martindale Apts.  The affordable housing properties owned by the Calhoun Partnerships are located in Texas and consist of approximately 68 apartment units in total.  The low income housing tax credit available annually to Series 19 from the Calhoun Partnerships is approximately $78,750, which is approximately 1% of the total annual tax credit available to investors in Series 19.

 

In the summer of 2002, the US Attorney for the Western District of Louisiana notified the Investment General Partner that the Reimer 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 Reimer 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 19 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.

 

44



 

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. Final Closing Agreements have now been entered into with the IRS for each of the partnerships. At this point, the Investment Partnerships have incurred substantial legal and accounting costs based upon Mr. Calhoun’s fraud. 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 either (a) Reimer Calhoun’s controlling interest in the Operating General Partner has been assigned to Murray Calhoun the son of Reimer Calhoun or (b) in some cases the Operating

 

General Partner entity itself has been replaced with a new entity controlled by Murray Calhoun and in which Reimer Calhoun has no interest. 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.

 

Murray Calhoun and the Investment General Partner and its affiliates have all 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 there from.  RHS has also indicated that it will consent to the replacement of general partners noted above.

 

In addition, Murray Calhoun and the Investment General Partner and its affiliates have entered into agreements which (a) cause Murray Calhoun to guarantee performance of all of the obligations to limited partners previously guaranteed by Reimer Calhoun, (b) tighten up the consent rights of the

 

45



 

Investment General Partner in connection with changing general partners, management agents and partnership accountants, and (c) clarify the rights of the Investment General Partner to remove a general partner in the future in the event of certain specified events.

 

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.

 

Carrollton Villa, L.P.  (Carrollton Villa) located in Carrollton, Missouri has historically operated below breakeven as a result of low occupancy and reduced rent levels.  Occupancy at the property averaged 87% in 2004.  The primary problem is that Carrolton, Missouri, has experienced significant economic decline.  All of the major employers have relocated and rent decreases were required to attract potential residents.  After the Operating General Partner interests were transferred to a non-profit agency, management also changed.  When the new management took over, they found numerous non-paying residents who they had to evict.  After this round of evictions, occupancy dropped and management has not been able to re-lease the units.  Occupancy averaged 78% for the first quarter of 2005.  Management is currently offering one month free rent as well as one month free rent for resident referrals.  They have expanded their outreach and advertising to attract potential residents from bordering communities.  Upon transfer to the nonprofit Operating General Partner, the mortgage became a cash flow only mortgage.  This has helped the property operate at breakeven for the first quarter of 2005.  The taxes, mortgage and insurance are all current.

 

Jeremy Associates L.P. (Coopers Crossing Apartments) a 93-unit family development located in Las Colinas, Texas operated below breakeven during 2003.  Occupancy changes and the overall decline in the sub-market during 2003 and 2004 are related to increased competition with other tax credit communities.  To remain competitive, the property increased advertising and outreach marketing to local business and retail centers, reduced prices on two and three bedrooms to remain competitive with newer conventional product with more amenities, increased hours of operation to include Sundays and increased internet advertising.  Average occupancy through year-end 2004 is 88.6% and trending up to 94.62% for the first quarter of 2005.  The property also experienced high operating costs attributed to foundation and stress cracks over the past several years.  Between 2001 and 2003 a total of $61,310 in foundation work was completed.  An engineer’s report was conducted to inspect all buildings for foundation movement in 2003. The inspection identified five buildings with current foundation movement.  The 2004 capital expenditures reflect monies for immediate repair to rebuild three stair towers and two landings related to foundation movement at total cost of $23,140;  metal perimeter fence repair on the west side of the community that re-braced due to ground movement and car damage at total cost of $5,290 were completed in March. Other capital work consisted of carpet replacements, vinyl replacement, boiler repairs, a new heat exchanger and swimming pool repair work related to code changes.

 

There was no foundation work completed in 2004.  The overall estimate to complete the foundation work and address the interior issues as a result of the movement is estimated at $170,000.  However, several emergency repairs were needed to rebuild three deteriorating stair towers, resulting from foundation movement.  At this point the Operating General Partner is monitoring movement in the five buildings identified in the engineer’s report before proceeding further.

 

46



 

The Investment General Partner visited the property in 2004 and reviewed the work that has been completed and discussed the future improvements with the Operating General Partner.   The Investment General Partner will continue to work with the Operating General Partner through the completion of the improvements and the reduction of the operating expenses. The mortgage, trade payables, property taxes and insurance are current.

 

Community Dynamics - Plano (Garden Gates Apartments) is a 240-unit family development located in Plano, Texas.  Occupancy was 90% in the first quarter of 2005.  The property generated cash of $5,819 in 2004, a significant improvement over 2003.  The General Partner has a $200,000 guarantee that expires in 2012.

 

Munford Village, Ltd . (Munford Village) is a 24-unit family project in Munford, AL. Starting in the third quarter of 2003, the property has struggled with occupancy, averaging 86.57% for the year 2004. Occupancy for the first quarter of 2005 averaged 90.28%. During the year 2004, the property lost $15,194, and operated at a the Debt Coverage Service Ratio of 0.3. Operating expenses for the site were reasonable and in-line with state average. However, the property has been falling short of the projected rents by approximately $35,000 annually. The Operating General Partner has an operating deficit guarantee for Munford Village, Ltd., that is unlimited in time and amount.

 

47



 

Contractual Obligations

 

As of March 31, 2005, the Partnership has the following contractual obligations (payments due by period):

 

Obligation

 

Total

 

<1 year

 

1–3 years

 

3–5 years

 

> 5 years

 

Capital Contributions Payable

 

$

163,019

 

$

163,019

 

 

 

 

Asset Management Fees Payable to Affiliates

 

$

21,142,392

 

$

21,142,392

 

 

 

 


*Although currently due, Accrued Asset Management Fees will be paid only to the extent that proceeds from the sale or refinance of an Operating Partnership become available.

 

Off Balance Sheet Arrangements

 

None.

 

Principal Accounting Policie s and Estimates

 

The financial statements are prepared in accordance with accounting principles generally accepted in the United States of America, which requires the Partnership 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 Partnership’s financial condition and results of operations.  The Partnership 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 Partnership is required to assess potential impairments to its long-lived assets, which is primarily investments in limited partnerships.  The Partnership 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 Partnership’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 Partnership and includes such reduction in equity in loss of investment of limited partnerships.

 

48



 

Recent Accounting Pronouncements

 

As of March 31, 2004, the partnership adopted FASB Interpretation No. 46 - Revised (“FIN46R”), “Consolidation of Variable Interest Entities.”  FIN 46R provides guidance on when a company should include the assets, liabilities, and activities of a variable interest entity (“VIE’’) in its financial statements and when it should disclose information about its relationship with a VIE. A VIE is a legal structure used to conduct activities or hold assets, which must be consolidated by a company if it is the primary beneficiary because it absorbs the majority of the entity’s expected losses, the majority of the expected returns, or both.

 

Based on the guidance of FIN 46R, the operating limited partnerships in which the partnership invests in meet the definition of a VIE.  However, management does not consolidate the partnership’s interests in these VIEs under FIN 46R, as it is not considered to be the primary beneficiary.  The partnership currently records the amount of its investment in these partnerships as an asset in the balance sheets, recognizes its share of partnership income or losses in the statements of operations, and discloses how it accounts for material types of these investments in the financial statements.

 

The partnership’s balance in investment in operating limited partnerships, plus the risk of recapture of tax credits previously recognized on these investments, represents its maximum exposure to loss.  The partnership’s exposure to loss on these partnerships is mitigated by the condition and financial performance of the underlying properties as well as the strength of the local general partners and their guarantee against credit recapture.

 

Exceptions to Certifications

 

The financial statements are presented as unaudited in the Form 10-K as of March 31, 2005 and 2004 and for the three years ended March 31, 2005 as the Report of the Independent Registered Public Accounting Firm could not be filed within the prescribed time period because the issuer was not able to obtain audit opinions which refer to the auditing standards of the Public Company Accounting Oversight Board (United States) (PCAOB) of property partnerships, in which the issuer holds noncontrolling limited partner interests. The non-affiliated local operating partnership general partners engage the accountants auditing each local operating partnership.

 

Historically, the audits, and the reports thereon, of the local operating partnerships were performed in accordance with Generally Accepted Auditing Standards (GAAS).

 

On May 11, 2005 draft guidance was issued by the Public Company Accounting Oversight Board which was confirmed on June 24, 2005 by the AICPA Center for Public Company Audit Firms, that clearly establishes the requirement for the audit reports of the operating partnerships of a Public Fund to refer to the auditing standards of the PCAOB.

 

The audits of the operating partnerships were performed primarily during the months of January and February and refer to Generally Accepted Auditing Standards.  We have all appropriate originally signed opinions from the operating partnerships, however, they do not refer to the auditing standards of the Public Company Accounting Oversight Board.

 

Our independent registered public accounting firm has performed an audit of the registrant but cannot issue an opinion in accordance with the standards of the Public Company Accounting Oversight Board (United States).  Therefore, we are filing our 10-K as “UNAUDITED” as it is without an audit opinion.

 

49



 

Item 7a.

 

Quantitative and Qualitative Disclosure About Market Risk- Not Applicable

 

 

 

Item 8.

 

Financial Statements and Supplementary Data

 

 

 

 

 

The information required by this item is contained in Part IV, Item 14 of this Annual Report on Form 10-K.

 

 

 

Item 9.

 

Changes in and Disagreements with Accountants on Accounting and

 

 

 

Financial Disclosure

 

None.

 

Item 9a.

 

 

Controls & Procedures

 

 

 

 

 

 

(a)

Evaluation of Disclosure Controls and Procedures

 

 

 

As of the end of the period covered by this report, the Partnership’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 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 Partnership’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 March 31, 2005 that materially affected, or are reasonably likely to materially affect, the Partnership’s internal control over financial reporting.

 

50



 

PART III

 

Item 10.                                                       Directors and Executive Officers of the Registrant (a), (b), (c), (d) and (e) 

 

The Partnership has no directors or executives officers of its own.  The following biographical information is presented for the partners of the General Partners and affiliates of those partners (including Boston Capital Partners, Inc. (“Boston Capital”)) with principal responsibility for the Partnership’s affairs.

 

John P. Manning, age 56, is co-founder, and since 1974 has been the President and Chief Executive Officer of Boston Capital Corporation. As founding CEO of Boston Capital, Mr. Manning’s primary responsibilities include strategic planning, business development and the continued oversight of new opportunities. In addition to his responsibilities at Boston Capital Corporation, Mr. Manning is a proactive leader in the multifamily real estate industry. He served in 1990 as a member of the Mitchell-Danforth Task Force, which reviewed and suggested reforms to the Low Income Housing Tax Credit program. He was the founding President of the Affordable Housing Tax Credit Coalition and is a former member of the board of the National Leased Housing Association. During the 1980s, he served as a member of the Massachusetts Housing Policy Committee as an appointee of the Governor of Massachusetts. In addition, Mr. Manning has testified before the U.S. House Ways and Means Committee and the U.S. Senate Finance Committee on the critical role of the private sector in the success of the Low Income Housing Tax Credit. In 1996, President Clinton appointed him to the President’s Advisory Committee on the Arts at the John F. Kennedy Center for the Performing Arts. In 1998, President Clinton appointed Mr. Manning to the President’s Export Council, the premiere committee comprised of major corporate CEOs that advise the President on matters of foreign trade and commerce. In 2003, he was appointed by Boston Mayor Tom Menino to the Mayors Advisory Panel on Housing. Mr. Manning sits on the Board of Directors of the John F. Kennedy Presidential Library in Boston where he serves as Chairman of the Distinguished Visitors Program. He also on the Board of Directors of the Beth Israel Deaconess Medical Center in Boston. Mr. Manning is a graduate of Boston College.

 

Mr. Manning is the managing member of Boston Associates. Mr. Manning is also the principal of Boston Capital Corporation. While Boston Capital is not a direct subsidiary of Boston Capital Corporation, each of the entities is under the common control of Mr. Manning.

 

Richard J. DeAgazio, age 60, has been the Executive Vice President of Boston Capital Corporation, and President of Boston Capital Securities, Inc., Boston Capital’s NASD registered broker/dealer since 1981. Mr. DeAgazio formerly served on the national Board of Governors of the National Association of Securities Dealers (NASD). He recently served as a member of the National Adjudicatory Council of the NASD. He was the Vice Chairman of the NASD’s District 11 Committee, and served as Chairman of the NASD’s Statutory Disqualification Subcommittee of the National Business Conduct Committee. He also served on the NASD State Liaison Committee, the Direct Participation Program Committee and as Chairman of the Nominating Committee. He is a past President of the Real Estate Securities and Syndication Institute and a founder and past President of the National Real Estate Investment Association, past President of the Real Estate Securities and Syndication Institute (Massachusetts Chapter). Prior to joining Boston Capital in 1981, Mr. DeAgazio was the Senior Vice President and Director of the Brokerage Division of Dresdner Securities (USA), Inc., an international investment banking firm owned by four major European banks, and was a Vice President of Burgess &

 

51



 

Leith/Advest. He has been a member of the Boston Stock Exchange since 1967. He is on the Board of Directors of Cognistar Corporation. He is a leader in the community and serves on the Board of Trustees for Bunker Hill Community College, the Business Leaders Council of the Boston Symphony, Board of Trustees of Junior Achievement of Northern New England, the Board of Advisors for the Ron Burton Training Village and is on the Board of Corporators of Northeastern University. He graduated from Northeastern University.

 

Jeffrey H. Goldstein, age 43, is Chief Operating Officer and has been the Director of Real Estate of Boston Capital Corporation since 1996. He directs Boston Capital Corporation’s comprehensive real estate services, which include all aspects of origination, underwriting, due diligence and acquisition. As COO, Mr. Goldstein is responsible for the financial and operational areas of Boston Capital Corporation and assists in the design and implementation of business development and strategic planning objectives. Mr. Goldstein previously served as the Director of the Asset Management division as well as the head of the dispositions and troubled assets group. Utilizing his 16 years experience in the real estate syndication and development industry, Mr. Goldstein has been instrumental in the diversification and expansion of Boston Capital Corporation’s businesses. Prior to joining Boston Capital Corporation in 1990, Mr. Goldstein was Manager of Finance for A.J. Lane & Co., where he was responsible for placing debt on all new construction projects and debt structure for existing apartment properties. Prior to that, he served as Manager for Homeowner Financial Services, a financial consulting firm for residential and commercial properties, and worked as an analyst responsible for budgeting and forecasting for the New York City Council Finance Division. He graduated from the University of Colorado and received his MBA from Northeastern University.

 

Kevin P. Costello, age 58, is Executive Vice President and has been the Director of Institutional Investing of Boston Capital Corporation since 1992 and serves on the firm’s Executive Committee. He is responsible for all corporate investment activity and has spent over 20 years in the real estate syndication and investment business. Mr. Costello’s prior responsibilities at Boston Capital Corporation have involved the management of the Acquisitions Department and the structuring and distribution of conventional and tax credit private placements. Prior to joining Boston Capital Corporation in 1987, he held positions with First Winthrop, Reynolds Securities and Bache & Company. Mr. Costello graduated from Stonehill College and received his MBA with honors from Rutgers’ Graduate School of Business Administration.

 

Marc N. Teal, age 41, has been Chief Financial Officer of Boston Capital Corporation since May 2003. Mr. Teal previously served as Senior Vice President and Director of Accounting and prior to that served as Vice President of Partnership Accounting. He has been with Boston Capital Corporation since 1990. In his current role as CFO he oversees all of the accounting, financial reporting, SEC reporting, budgeting, audit, tax and compliance for Boston Capital, its affiliated entities and all Boston Capital sponsored programs. Additionally, Mr. Teal is responsible for maintaining all banking and borrowing relationships of Boston Capital Corporation and treasury management of all working capital reserves.  He also oversees Boston Capital’s information and technology areas, including the strategic planning. Prior to joining Boston Capital in 1990, Mr. Teal was a Senior Accountant for Cabot, Cabot & Forbes, a multifaceted real estate company, and prior to that was a Senior Accountant for Liberty Real Estate Corp. He received a Bachelor of Science Accountancy from Bentley College and a Masters in Finance from Suffolk University.

 

52



 

(f)

 

Involvement in certain legal proceedings.

 

 

 

 

 

None.

 

 

 

(g)

 

Promoters and control persons.

 

 

 

 

 

None.

 

 

 

(h) and (i)

 

The Partnership has no directors or executive officers and accordingly has no audit committee and no audit committee financial expert.  The Fund is not a listed issuer as defined in Regulation 10A—3 promulgated under the Securities Exchange Act of 1934.

 

 

 

 

 

The General Partner of the Partnership, Boston Capital Associates LP, has adopted a Code of Ethics which applies to the Principal Executive Officer and Principal Financial Officer of C&M Management, Inc.  The Code of Ethics will be provided without charge to any person who requests it.  Such request should be directed to, Marc N. Teal Boston Capital Corp. One Boston Place Boston, MA 02108.

 

 

 

Item 11.

 

Executive Compensation

 

 

 

 

 

(a), (b), (c), (d) and (e)

 

The Fund has no officers or directors.  However, under the terms of the Amended and Restated Agreement and Certificate of Limited Partnership of the Fund, the Fund has paid or accrued obligations to the General Partner and its affiliates for the following fees during the 2005 fiscal year:

 

1.               An annual fund management fee based on .5 percent of the aggregate cost of all Apartment Complexes acquired by the Operating Partnerships has been accrued or paid to Boston Capital Asset Management Limited Partnership.  The annual fund management fee charged to operations, net of reporting fees received, during the year ended March 31, 2005 was $1,766,693.

 

2.               The Fund has reimbursed an affiliate of the General Partner a total of $85,095 for amounts charged to operations during the year ended March 31, 2005.  The reimbursement includes, but may not be limited to postage, printing, travel, and overhead allocations.

 

53



 

Item 12.                  Security Ownership of Certain Beneficial Owners and Management

 

(a)           Security ownership of certain beneficial owners.

 

As of March 31, 2005, 21,996,102 BACs had been issued.  The following Series are know to have one investor with holdings in excess of 5% of the total outstanding BACs in the series.

 

Series

 

% of BACs held

 

Series 15

 

7.08

%

Series 16

 

8.52

%

Series 17

 

8.20

%

Series 18

 

7.80

%

Series 19

 

8.35

%

 

(b)           Security ownership of management.

 

The General Partner has a 1% interest in all Profits, Losses, Credits and distributions of the Fund.  The Funds’s response to Item 12(a) is incorporated herein by reference.

 

(c)           Changes in control.

 

There exists no arrangement known to the Fund the operation of which may at a subsequent date result in a change in control of the Partnership.  There is a provision in the Limited Partnership Agreement which allows, under certain circumstances, the ability to change control.

 

The Fund has no compensation plans under which interests in the Fund are authorized for issuance.

 

Item 13.                  Certain Relationships and Related Transactions

 

(a)           Transactions with management and others.

 

The Fund has no officers or directors.  However, under the terms of the public offering, various kinds of compensation and fees are payable to the General Partner and its Affiliates during the organization and operation of the Fund. Additionally, the General Partner will receive distributions from the partnership if there is cash available for distribution or residual proceeds as defined in the Fund Agreement.  The amounts and kinds of compensation and fees are described on page 26 of the Prospectus, as supplemented, under the caption “Compensation and Fees”, which is incorporated herein by reference.  See Note C of Notes to Financial Statements in Item 14 of this Annual Report on Form 10-K for amounts accrued or paid to the General Partner and its affiliates during the period from April 1, 1995 through March 31, 2005.

 

(b)           Certain business relationships.

 

The Fund response to Item 13(a) is incorporated herein by reference.

 

(c)           Indebtedness of management.

 

None.

 

(d)           Transactions with promoters.

 

Not applicable.

 

54



 

Item 14.                 Principal Accountant Fees and Services

 

Fees paid to the Fund’s independent auditors for Fiscal year 2005 were comprised of the following

 

Fee Type

 

Ser. 15

 

Ser. 16

 

Ser. 17

 

Ser. 18

 

Ser. 19

 

Audit Fees

 

$

28,260

 

$

28,500

 

$

22,780

 

$

17,780

 

$

15,130

 

 

 

 

 

 

 

 

 

 

 

 

 

Audit Related Fees

 

1,200

 

1,200

 

1,200

 

1,200

 

1,200

 

 

 

 

 

 

 

 

 

 

 

 

 

Tax Fees

 

12,755

 

12,260

 

9,620

 

7,310

 

5,990

 

 

 

 

 

 

 

 

 

 

 

 

 

All Other Fees

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

42,215

 

$

41,960

 

$

33,600

 

$

26,290

 

$

22,320

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fees paid to the Fund’s independent auditors for Fiscal year 2004 were comprised of the following

 

Fee Type

 

 

 

 

 

 

 

 

 

 

 

Audit Fees

 

$

27,175

 

$

27,400

 

$

21,900

 

$

17,100

 

$

14,550

 

 

 

 

 

 

 

 

 

 

 

 

 

Audit Related Fees

 

360

 

360

 

360

 

360

 

360

 

 

 

 

 

 

 

 

 

 

 

 

 

Tax Fees

 

12,910

 

12,255

 

9,773

 

7,292

 

5,982

 

 

 

 

 

 

 

 

 

 

 

 

 

All Other Fees

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

40,445

 

$

40,015

 

$

32,033

 

$

24,752

 

$

20,892

 

 

Audit Committee

The Fund has no Audit Committee.  All audit services and any permitted non—audit services performed by the Fund’s independent auditors are pre-approved by C&M Management, Inc.

 

PART IV

 

Item 15. Exhibits, Financial Statement Schedules, and Reports on Form 8-K

 

(a)  1 and 2. Financial Statements and Financial Statement Schedules, filed herein as Exhibit 13 - (UNAUDITED)

 

Balance Sheets, March 31, 2005 and 2004

 

Statements of Operations for the years ended March 31, 2005, 2004, and 2003.

 

Statements of Changes in Partners’ Capital for the years ended March 31, 2005, 2004, and 2003.

 

55



 

Statements of Cash Flows for the years ended March 31, 2005, 2004, and 2003.

 

Notes to Financial Statements March 31, 2005, 2004, and 2003

 

Schedule III - Real Estate and Accumulated Depreciation

 

Notes to Schedule III

 

Schedules not listed are omitted because of the absence of the conditions under which they are required or because the information is included in the financial statements or the notes hereto.

 

(b) 1 Reports on Form 8-K

 

There were no reports on Form 8-K filed for the period ended March 31, 2005

 

(c) 1. Exhibits (listed according to the number assigned in the table in Item 601 of Regulation S-K)

 

Exhibit No. 3 - Organization Documents.

 

a.                                       Certificate of Limited Partnership of Boston Capital Tax Credit Fund III L.P.  (Incorporated by reference from Exhibit 3 to the Fund’s Registration Statement No. 33-42999 on Form S-11 as filed with the Securities and Exchange Commission on September 26, 1991.)

 

Exhibit No. 4 - Instruments defining the rights of security holders, including indentures.

 

a.                                       Agreement of Limited Partnership of Boston Capital Tax Credit Fund III L.P.  (Incorporated by reference from Exhibit 4 to the Fund’s Registration Statement No. 33-42999 on Form S-11 as filed with the Securities and Exchange Commission on September 26, 1991.)

 

Exhibit No. 10 - Material contracts.

 

a.                                       Beneficial Assignee Certificate.  (Incorporated by reference from Exhibit 10A to the Fund’s Registration Statement No. 33-42999 on Form S-11 as filed with the Securities and Exchange Commission on September 26, 1991.)

 

Exhibit No. 13 - Financial Statements.

 

a.             Financial Statement of Boston Capital Tax Credit Fund III L.P., filed herein - (UNAUDITED)

 

Exhibit No. 28 - Additional exhibits.

 

a.                                       Agreement of Limited Partnership of Branson Christian County (Incorporated by reference from Registrant’s current report on Form 8-K as filed with the Securities and Exchange Commission on April 4, 1994).

 

b.                                      Agreement of Limited Partnership of Peachtree L.P. (Incorporated by reference from Registrant’s current report on Form 8-K as filed with the Securities and Exchange Commission on April 4, 1994).

 

56



 

c.                                       Agreement of Limited Partnership of Cass Partners, L.P. (Incorporated by reference from Registrant’s current report on Form 8-K as filed with the Securities and Exchange Commission on April 7, 1994).

 

d.                                      Agreement of Limited Partnership of Sable Chase of McDonough L.P. (Incorporated by reference from Registrant’s current report on Form 8-K as filed with the Securities and Exchange Commission on April 8, 1994).

 

e.                                       Agreement of Limited Partnership of Ponderosa Meadows Limited Partnership (Incorporated by reference from Registrant’s current report on Form 8-K as filed with the Securities and Exchange Commission on April 12, 1994).

 

f.                                         Agreement of Limited Partnership of Hackley-Barclay LDHA (Incorporated by reference from Registrant’s current report on Form 8-K as filed with the Securities and Exchange Commission on April 14, 1994).

 

g.                                      Agreement of Limited Partnership of Sugarwood Park (Incorporated by reference from Registrant’s current report on Form 8-K as filed with the Securities and Exchange Commission on May 12, 1994).

 

h.                                      Agreement of Limited Partnership of West End Manor of Union Limited Partnership (Incorporated by reference from Registrant’s current report on Form 8-K as filed with the Securities and Exchange Commission on May 29, 1994).

 

i.                                          Agreement of Limited Partnership of Vista Loma (Incorporated by reference from Registrant’s current report on Form 8-K as filed with the Securities and Exchange Commission on May 31, 1994).

 

j.                                          Agreement of Limited Partnership of Palmetto Properties (Incorporated by reference from Registrant’s current report on Form 8-K as filed with the Securities and Exchange Commission on June 16, 1994).

 

k.                                       Agreement of Limited Partnership of Jefferson Square (Incorporated by reference from Registrant’s current report on Form 8-K as filed with the Securities and Exchange Commission on June 27, 1994).

 

l.                                          Agreement of Limited Partnership of Holts Summit Square (Incorporated by reference from Registrant’s current report on Form 8-K as filed with the Securities and Exchange Commission on June 27, 1994).

 

m.                                    Agreement of Limited Partnership of Harris Housing (Incorporated by reference from Registrant’s current report on Form 8-K as filed with the Securities and Exchange Commission on July 8, 1994).

 

n.                                      Agreement of Limited Partnership of Branson Christian County II (Incorporated by reference from Registrant’s current report on Form 8-K as filed with the Securities and Exchange Commission on September 1, 1994).

 

57



 

o.                                      Agreement of Limited Partnership of Chelsea Square (Incorporated by reference from Registrant’s current report on Form 8-K as filed with the Securities and Exchange Commission on September 12, 1994).

 

p.                                      Agreement of Limited Partnership of Palatine Limited Partnership (Incorporated by reference from Registrant’s current report on Form 8-K as filed with the Securities and Exchange Commission on September 21, 1994).

 

q.                                      Agreement of Limited Partnership of Mansura Villa II Limited             Partnership (Incorporated by reference from Registrant’s current report on Form 8-K as filed with the Securities and Exchange Commission on October 19, 1994).

 

r.                                         Agreement of Limited Partnership of Haynes House Associates II Limited Partnership (Incorporated by reference from Registrant’s current report on Form 8-K as filed with the Securities and Exchange Commission on October 25, 1994).

 

s.                                       Agreement of Limited Partnership of Skowhegan Limited Partnership (Incorporated by reference from Registrant’s current report on Form 8-K as filed with the Securities and Exchange Commission on October 28, 1994).

 

t.                                         Agreement of Limited Partnership of Mt. Vernon Associates, L.P. (Incorporated by reference from Registrant’s current report on Form 8-K as filed with the Securities and Exchange Commission on November 19, 1994).

 

u.                                      Agreement of Limited Partnership of Clinton Estates, L.P. (Incorporated by reference from Registrant’s current report on Form 8-K as filed with the Securities and Exchange Commission on February 1, 1995.)

 

 

 

Exhibit No. 31 Certification 302

 

 

a.

Certification pursuant to 18 U.S.C. Section 1350, pursuant to Section 302 of the Sarbanes-Oxley Act of 2002, filed herein

 

 

 

 

 

 

b.

Certification pursuant to 18 U.S.C. Section 1350, pursuant to Section 302 of the Sarbanes-Oxley Act of 2002, filed herein

 

 

 

 

 

Exhibit No. 32 Certification 906

 

 

a.

Certification pursuant to 18 U.S.C. Section 1350, pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, filed herein

 

 

 

 

 

b.

Certification pursuant to 18 U.S.C. Section 1350, pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, filed herein

 

58



 

SIGNATURES

 

  Pursuant to the requirements of Section 13 of the Securities Exchange Act of 1934, the Fund has duly caused this Report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

 

Boston Capital Tax Credit Fund III L.P.

 

 

 

By:

Boston Capital Associates III L.P.

 

 

General Partner

 

 

 

 

By:

BCA Associates Limited Partnership,

 

 

General Partner

 

 

 

 

By:

C&M Management Inc.,

 

 

General Partner

 

 

 

Date: July 14, 2005

By:

/s/ John P. Manning

 

 

 

 

 

 

John P. Manning

 

 

  Pursuant to the requirements of the Securities Exchange Act of 1934, this report has been signed below by the following persons on behalf of the Fund and in the capacities and on the dates indicated:

 

DATE:

 

SIGNATURE:

 

TITLE:

 

 

 

 

 

July 14, 2005

 

/s/ John P. Manning

 

 

Director, President (Principal Executive Officer) C&M Management Inc.; Director, President (Principal Executive Officer) BCTC III Assignor Corp.

 

 

 

 

 

 

John P. Manning

 

 

 

 

 

 

 

DATE:

 

SIGNATURE:

 

TITLE:

 

 

 

 

 

July 14, 2005

 

/s/ Marc N. Teal

 

 

Chief Financial Officer (Principal Financial and Accounting Officer) C&M Management Inc.; Chief Financial Officer (Principal Financial and Accounting Officer) BCTC III Assignor Corp.

 

 

 

 

 

 

Marc N. Teal

 

 

 

 

 

 

59


EX-13 2 a05-11893_4ex13.htm EX-13

Exhibit 13

 

FINANCIAL STATEMENTS AND

INDEPENDENT AUDITORS’ REPORT

 

BOSTON CAPITAL TAX CREDIT FUND III L.P. -

SERIES 15 THROUGH SERIES 19

 

MARCH 31, 2005 AND 2004

(UNAUDITED)

 



 

Boston Capital Tax Credit Fund III L.P. -

Series 15 through Series 19

 

TABLE OF CONTENTS

 

FINANCIAL STATEMENTS

 

 

 

BALANCE SHEETS

F-3

 

 

STATEMENTS OF OPERATIONS

F-9

 

 

STATEMENTS OF CHANGES IN PARTNERS’ CAPITAL (DEFICIT)

F-15

 

 

STATEMENTS OF CASH FLOWS

F-21

 

 

NOTES TO FINANCIAL STATEMENTS

F-27

 

 

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

F-64

 

 

NOTES TO SCHEDULE III

 

 

Schedules not listed are omitted because of the absence of the conditions under which they are required or because the information is included in the financial statements or the notes thereto.

 



 

Boston Capital Tax Credit Fund III L.P. -

Series 15 through Series 19

 

Exceptions to Certifications

 

The financial statements are presented as unaudited in the Form 10-K as of March 31, 2005 and 2004 and for the three years ended March 31, 2005 as the Report of the Independent Registered Public Accounting Firm could not be filed within the prescribed time period because the issuer was not able to obtain audit opinions which refer to the auditing standards of the Public Company Accounting Oversight Board (United States) (PCAOB) of property partnerships, in which the issuer holds noncontrolling limited partner interests. The non-affiliated local operating partnership general partners engage the accountants auditing each local operating partnership.

 

Historically, the audits, and the reports thereon, of the local operating partnerships were performed in accordance with Generally Accepted Auditing Standards (GAAS).

 

On May 11, 2005 draft guidance was issued by the Public Company Accounting Oversight Board which was confirmed on June 24, 2005 by the AICPA Center for Public Company Audit Firms, that clearly establishes the requirement for the audit reports of the operating partnerships of a Public Fund to refer to the auditing standards of the PCAOB.

 

The audits of the operating partnerships were performed primarily during the months of January and February and refer to Generally Accepted Auditing Standards.  We have all appropriate originally signed opinions from the operating partnerships, however, they do not refer to the auditing standards of the Public Company Accounting Oversight Board.

 

Our independent registered public accounting firm has performed an audit of the registrant but cannot issue an opinion in accordance with the standards of the Public Company Accounting Oversight Board (United States).  Therefore, we are filing our 10-K as “UNAUDITED” as it is without an audit opinion.

 



 

Boston Capital Tax Credit Fund III L.P. -

Series 15 through Series 19

 

BALANCE SHEETS

 

March 31, 2005 and 2004

(UNAUDITED)

 

 

 

Total

 

 

 

2005

 

2004

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

INVESTMENTS IN OPERATING LIMITED PARTNERSHIPS (notes A and C)

 

$

21,243,365

 

$

54,486,514

 

 

 

 

 

 

 

OTHER ASSETS

 

 

 

 

 

Cash and cash equivalents (notes A and G)

 

3,776,197

 

1,162,053

 

Notes receivable (note D)

 

201,109

 

201,109

 

Deferred acquisition costs, net of accumulated amortization (note A)

 

913,828

 

1,267,910

 

Other assets (note E)

 

1,455,952

 

1,675,935

 

 

 

 

 

 

 

 

 

$

27,590,451

 

$

58,793,521

 

 

 

 

 

 

 

LIABILITIES AND PARTNERS’ CAPITAL (DEFICIT)

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES

 

 

 

 

 

Accounts payable and accrued expenses

 

$

1,145

 

$

1,145

 

Accounts payable - affiliates (note B)

 

21,838,219

 

19,320,599

 

Capital contributions payable (note C)

 

163,019

 

200,517

 

 

 

 

 

 

 

 

 

22,002,383

 

19,522,261

 

 

 

 

 

 

 

PARTNERS’ CAPITAL (DEFICIT) (note A)

 

 

 

 

 

Assignor limited partner

 

 

 

 

 

Units of limited partnership interest consisting of 22,000,000 authorized beneficial assignee certificates (BAC), $10 stated value per BAC, 21,996,102 issued to the assignees at March 31, 2005 and 2004

 

 

 

Assignees

 

 

 

 

 

Units of beneficial interest of the limited partnership interest of the assignor limited partner, 21,996,102 issued and outstanding at March 31, 2005 and 2004

 

7,420,525

 

40,768,209

 

General partner

 

(1,832,457

)

(1,496,949

)

 

 

 

 

 

 

 

 

5,588,068

 

39,271,260

 

 

 

 

 

 

 

 

 

$

27,590,451

 

$

58,793,521

 

 

F-3



 

 

 

Series 15

 

 

 

2005

 

2004

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

INVESTMENTS IN OPERATING LIMITED PARTNERSHIPS (notes A and C)

 

$

1,479,898

 

$

7,381,968

 

 

 

 

 

 

 

OTHER ASSETS

 

 

 

 

 

Cash and cash equivalents (notes A and G)

 

1,637,682

 

346,593

 

Notes receivable (note D)

 

 

 

Deferred acquisition costs, net of accumulated amortization (note A)

 

133,915

 

194,465

 

Other assets (note E)

 

21,368

 

110,078

 

 

 

 

 

 

 

 

 

$

3,272,863

 

$

8,033,104

 

 

 

 

 

 

 

LIABILITIES AND PARTNERS’ CAPITAL (DEFICIT)

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES

 

 

 

 

 

Accounts payable and accrued expenses

 

$

1,145

 

$

1,145

 

Accounts payable - affiliates (note B)

 

5,500,694

 

5,022,466

 

Capital contributions payable (note C)

 

4,208

 

16,206

 

 

 

 

 

 

 

 

 

5,506,047

 

5,039,817

 

 

 

 

 

 

 

PARTNERS’ CAPITAL (DEFICIT) (note A)

 

 

 

 

 

Assignor limited partner

 

 

 

 

 

Units of limited partnership interest consisting of 22,000,000 authorized beneficial assignee certificates (BAC), $10 stated value per BAC, 3,870,500 issued to the assignees at March 31, 2005 and 2004

 

 

 

Assignees

 

 

 

 

 

Units of beneficial interest of the limited partnership interest of the assignor limited partner, 3,870,500 issued and outstanding at March 31, 2005 and 2004

 

(1,879,257

)

3,296,025

 

General partner

 

(353,927

)

(302,738

)

 

 

 

 

 

 

 

 

(2,233,184

)

2,993,287

 

 

 

 

 

 

 

 

 

$

3,272,863

 

$

8,033,104

 

 

F-4



 

 

 

 

Series 16

 

 

 

2005

 

2004

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

INVESTMENTS IN OPERATING LIMITED PARTNERSHIPS (notes A and C)

 

$

4,684,946

 

$

11,502,384

 

 

 

 

 

 

 

OTHER ASSETS

 

 

 

 

 

Cash and cash equivalents (notes A and G)

 

386,390

 

309,833

 

Notes receivable (note D)

 

 

 

Deferred acquisition costs, net of accumulated amortization (note A)

 

185,502

 

311,770

 

Other assets (note E)

 

110,860

 

110,860

 

 

 

 

 

 

 

 

 

$

5,367,698

 

$

12,234,847

 

 

 

 

 

 

 

LIABILITIES AND PARTNERS’ CAPITAL (DEFICIT)

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES

 

 

 

 

 

Accounts payable and accrued expenses

 

$

 

$

 

Accounts payable - affiliates (note B)

 

5,678,945

 

4,986,966

 

Capital contributions payable (note C)

 

72,362

 

73,862

 

 

 

 

 

 

 

 

 

5,751,307

 

5,060,828

 

 

 

 

 

 

 

PARTNERS’ CAPITAL (DEFICIT) (note A)

 

 

 

 

 

Assignor limited partner

 

 

 

 

 

Units of limited partnership interest consisting of 22,000,000 authorized beneficial assignee certificates (BAC), $10 stated value per BAC, 5,429,402 issued to the assignees at March 31, 2005 and 2004

 

 

 

Assignees

 

 

 

 

 

Units of beneficial interest of the limited partnership interest of the assignor limited partner, 5,429,402 issued and outstanding at March 31, 2005 and 2004

 

86,836

 

7,568,888

 

General partner

 

(470,445

)

(394,869

)

 

 

 

 

 

 

 

 

(383,609

)

7,174,019

 

 

 

 

 

 

 

 

 

$

5,367,698

 

$

12,234,847

 

 

F-5



 

 

 

 

Series 17

 

 

 

2005

 

2004

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

INVESTMENTS IN OPERATING LIMITED PARTNERSHIPS (notes A and C)

 

$

4,891,801

 

$

12,903,828

 

 

 

 

 

 

 

OTHER ASSETS

 

 

 

 

 

Cash and cash equivalents (notes A and G)

 

1,549,157

 

243,300

 

Notes receivable (note D)

 

201,109

 

201,109

 

Deferred acquisition costs, net of accumulated amortization (note A)

 

192,310

 

279,898

 

Other assets (note E)

 

1,233,966

 

1,364,659

 

 

 

 

 

 

 

 

 

$

8,068,343

 

$

14,992,794

 

 

 

 

 

 

 

LIABILITIES AND PARTNERS’ CAPITAL (DEFICIT)

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES

 

 

 

 

 

Accounts payable and accrued expenses

 

$

 

$

 

Accounts payable - affiliates (note B)

 

5,946,771

 

5,453,121

 

Capital contributions payable (note C)

 

67,895

 

67,895

 

 

 

 

 

 

 

 

 

6,014,666

 

5,521,016

 

 

 

 

 

 

 

PARTNERS’ CAPITAL (DEFICIT) (note A)

 

 

 

 

 

Assignor limited partner

 

 

 

 

 

Units of limited partnership interest consisting of 22,000,000 authorized beneficial assignee certificates (BAC), $10 stated value per BAC, 5,000,000 issued to the assignees at March 31, 2005 and 2004

 

 

 

Assignees

 

 

 

 

 

Units of beneficial interest of the limited partnership interest of the assignor limited partner, 5,000,000 issued and outstanding at March 31, 2005 and 2004

 

2,462,572

 

9,806,740

 

General partner

 

(408,895

)

(334,962

)

 

 

 

 

 

 

 

 

2,053,677

 

9,471,778

 

 

 

 

 

 

 

 

 

$

8,068,343

 

$

14,992,794

 

 

F-6



 

 

 

Series 18

 

 

 

2005

 

2004

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

INVESTMENTS IN OPERATING LIMITED PARTNERSHIPS (notes A and C)

 

$

1,935,611

 

$

7,700,394

 

 

 

 

 

 

 

OTHER ASSETS

 

 

 

 

 

Cash and cash equivalents (notes A and G)

 

71,958

 

138,631

 

Notes receivable (note D)

 

 

 

Deferred acquisition costs, net of accumulated amortization (note A)

 

146,843

 

212,090

 

Other assets (note E)

 

88,604

 

89,184

 

 

 

 

 

 

 

 

 

$

2,243,016

 

$

8,140,299

 

 

 

 

 

 

 

LIABILITIES AND PARTNERS’ CAPITAL (DEFICIT)

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES

 

 

 

 

 

Accounts payable and accrued expenses

 

$

 

$

 

Accounts payable - affiliates (note B)

 

3,182,144

 

2,739,729

 

Capital contributions payable (note C)

 

18,554

 

18,554

 

 

 

 

 

 

 

 

 

3,200,698

 

2,758,283

 

 

 

 

 

 

 

PARTNERS’ CAPITAL (DEFICIT) (note A)

 

 

 

 

 

Assignor limited partner

 

 

 

 

 

Units of limited partnership interest consisting of 22,000,000 authorized beneficial assignee certificates (BAC), $10 stated value per BAC, 3,616,200 issued to the assignees at March 31, 2005 and 2004

 

 

 

Assignees

 

 

 

 

 

Units of beneficial interest of the limited partnership interest of the assignor limited partner, 3,616,200 issued and outstanding at March 31, 2005 and 2004

 

(637,878

)

5,638,423

 

General partner

 

(319,804

)

(256,407

)

 

 

 

 

 

 

 

 

(957,682

)

5,382,016

 

 

 

 

 

 

 

 

 

$

2,243,016

 

$

8,140,299

 

 

F-7



 

 

 

 

Series 19

 

 

 

2005

 

2004

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

INVESTMENTS IN OPERATING LIMITED PARTNERSHIPS (notes A and C)

 

$

8,251,109

 

$

14,997,940

 

 

 

 

 

 

 

OTHER ASSETS

 

 

 

 

 

Cash and cash equivalents (notes A and G)

 

131,010

 

123,696

 

Notes receivable (note D)

 

 

 

Deferred acquisition costs, net of accumulated amortization (note A)

 

255,258

 

269,687

 

Other assets (note E)

 

1,154

 

1,154

 

 

 

 

 

 

 

 

 

$

8,638,531

 

$

15,392,477

 

 

 

 

 

 

 

LIABILITIES AND PARTNERS’ CAPITAL (DEFICIT)

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES

 

 

 

 

 

Accounts payable and accrued expenses

 

$

 

$

 

Accounts payable - affiliates (note B)

 

1,529,665

 

1,118,317

 

Capital contributions payable (note C)

 

 

24,000

 

 

 

 

 

 

 

 

 

1,529,665

 

1,142,317

 

 

 

 

 

 

 

PARTNERS’ CAPITAL (DEFICIT) (note A)

 

 

 

 

 

Assignor limited partner

 

 

 

 

 

Units of limited partnership interest consisting of 22,000,000 authorized beneficial assignee certificates (BAC), $10 stated value per BAC, 4,080,000 issued to the assignees at March 31, 2005 and 2004

 

 

 

Assignees

 

 

 

 

 

Units of beneficial interest of the limited partnership interest of the assignor limited partner, 4,080,000 issued and outstanding at March 31, 2005 and 2004

 

7,388,252

 

14,458,133

 

General partner

 

(279,386

)

(207,973

)

 

 

 

 

 

 

 

 

7,108,866

 

14,250,160

 

 

 

 

 

 

 

 

 

$

8,638,531

 

$

15,392,477

 

 

See notes to financial statements

 

F-8



 

Boston Capital Tax Credit Fund III L.P. -

Series 15 through Series 19

 

STATEMENTS OF OPERATIONS

 

Years ended March 31, 2005, 2004 and 2003

(UNAUDITED)

 

 

 

Total

 

 

 

2005

 

2004

 

2003

 

Income

 

 

 

 

 

 

 

Interest income

 

$

9,210

 

$

12,206

 

$

21,282

 

Other income

 

15,730

 

17,897

 

24,558

 

 

 

 

 

 

 

 

 

Total income

 

24,940

 

30,103

 

45,840

 

 

 

 

 

 

 

 

 

Share of losses from operating limited partnerships (note A)

 

(12,401,037

)**

(9,459,170

)*

(9,013,016

)

 

 

 

 

 

 

 

 

Expenses

 

 

 

 

 

 

 

Professional fees

 

210,010

 

219,655

 

188,387

 

Partnership management fee (note B)

 

1,666,693

 

2,202,369

 

2,200,955

 

Amortization (note A)

 

354,082

 

68,754

 

68,895

 

Impairment loss (note A)

 

18,797,540

 

1,136,378

 

707,589

 

General and administrative expenses (note B)

 

146,436

 

191,263

 

228,378

 

 

 

 

 

 

 

 

 

 

 

21,174,761

 

3,818,419

 

3,394,204

 

 

 

 

 

 

 

 

 

NET LOSS (note A)

 

$

(33,550,858

)

$

(13,247,486

)

$

(12,361,380

)

 

 

 

 

 

 

 

 

Net loss allocated to general partner

 

$

(335,508

)

$

(132,474

)

$

(123,613

)

 

 

 

 

 

 

 

 

Net loss allocated to assignees

 

$

(33,215,350

)

$

(13,115,012

)

$

(12,237,767

)

 

 

 

 

 

 

 

 

Net loss per BAC

 

$

(1.51

)

$

(0.60

)

$

(0.56

)

 


**          Includes loss on the disposition of an operating limited partnership (Series 15) of $3,046,179 and loss on the disposition of an operating limited partnership (Series 17) of $2,791,520.

 

*               Includes gain on the disposition of an operating limited partnership (Series 15) of $28,197 and gain on the disposition of an operating limited partnership (Series 17) of $3,109.

 

F-9



 

 

 

 

Series 15

 

 

 

2005

 

2004

 

2003

 

Income

 

 

 

 

 

 

 

Interest income

 

$

2,762

 

$

3,752

 

$

4,330

 

Other income

 

6,415

 

3,055

 

3,134

 

 

 

 

 

 

 

 

 

Total income

 

9,177

 

6,807

 

7,464

 

 

 

 

 

 

 

 

 

Share of losses from operating limited partnerships (note A)

 

(3,263,652

)**

(1,044,879

)*

(1,087,842

)

 

 

 

 

 

 

 

 

Expenses

 

 

 

 

 

 

 

Professional fees

 

45,203

 

48,823

 

49,891

 

Partnership management fee (note B)

 

186,914

 

462,499

 

458,473

 

Amortization (note A)

 

60,550

 

10,511

 

10,512

 

Impairment loss (note A)

 

1,542,187

 

 

 

General and administrative expenses (note B)

 

29,575

 

44,282

 

51,790

 

 

 

 

 

 

 

 

 

 

 

1,864,429

 

566,115

 

570,666

 

 

 

 

 

 

 

 

 

NET LOSS (note A)

 

$

(5,118,904

)

$

(1,604,187

)

$

(1,651,044

)

 

 

 

 

 

 

 

 

Net loss allocated to general partner

 

$

(51,189

)

$

(16,042

)

$

(16,510

)

 

 

 

 

 

 

 

 

Net loss allocated to assignees

 

$

(5,067,715

)

$

(1,588,145

)

$

(1,634,534

)

 

 

 

 

 

 

 

 

Net loss per BAC

 

$

(1.32

)

$

(0.41

)

$

(0.42

)

 


**          Includes loss on the disposition of an operating limited partnership (series 15) of $3,046,179.

 

*                 Includes gain on the disposition of an operating limited partnership (series 15) of $28,197.

 

F-10



 

 

 

Series 16

 

 

 

2005

 

2004

 

2003

 

Income

 

 

 

 

 

 

 

Interest income

 

$

2,507

 

$

2,995

 

$

4,186

 

Other income

 

2,253

 

4,610

 

10,044

 

 

 

 

 

 

 

 

 

Total income

 

4,760

 

7,605

 

14,230

 

 

 

 

 

 

 

 

 

Share of losses from operating limited partnerships (note A)

 

(1,548,383

)

(2,471,947

)

(2,952,991

)

 

 

 

 

 

 

 

 

Expenses

 

 

 

 

 

 

 

Professional fees

 

44,700

 

44,282

 

40,920

 

Partnership management fee (note B)

 

593,725

 

598,700

 

585,385

 

Amortization (note A)

 

126,268

 

16,851

 

16,850

 

Impairment loss (note A)

 

5,216,286

 

310,154

 

265,863

 

General and administrative expenses (note B)

 

33,026

 

45,110

 

57,026

 

 

 

 

 

 

 

 

 

 

 

6,014,005

 

1,015,097

 

966,044

 

 

 

 

 

 

 

 

 

NET LOSS (note A)

 

$

(7,557,628

)

$

(3,479,439

)

$

(3,904,805

)

 

 

 

 

 

 

 

 

Net loss allocated to general partner

 

$

(75,576

)

$

(34,794

)

$

(39,048

)

 

 

 

 

 

 

 

 

Net loss allocated to assignees

 

$

(7,482,052

)

$

(3,444,645

)

$

(3,865,757

)

 

 

 

 

 

 

 

 

Net loss per BAC

 

$

(1.38

)

$

(0.63

)

$

(0.71

)

 

F-11



 

 

 

 

Series 17

 

 

 

2005

 

2004

 

2003

 

Income

 

 

 

 

 

 

 

Interest income

 

$

2,506

 

$

3,317

 

$

5,056

 

Other income

 

1,210

 

5,384

 

4,892

 

 

 

 

 

 

 

 

 

Total income

 

3,716

 

8,701

 

9,948

 

 

 

 

 

 

 

 

 

Share of losses from operating limited partnerships (note A)

 

(3,737,706

)**

(2,291,175

)*

(1,459,043

)

 

 

 

 

 

 

 

 

Expenses

 

 

 

 

 

 

 

Professional fees

 

40,377

 

41,377

 

36,847

 

Partnership management fee (note B)

 

199,263

 

478,680

 

516,108

 

Amortization (note A)

 

87,588

 

15,550

 

15,550

 

Impairment loss (note A)

 

3,301,027

 

87,340

 

105,921

 

General and administrative expenses (note B)

 

31,089

 

45,423

 

48,167

 

 

 

 

 

 

 

 

 

 

 

3,659,344

 

668,370

 

722,593

 

 

 

 

 

 

 

 

 

NET LOSS (note A)

 

$

(7,393,334

)

$

(2,950,844

)

$

(2,171,688

)

 

 

 

 

 

 

 

 

Net loss allocated to general partner

 

$

(73,933

)

$

(29,508

)

$

(21,717

)

 

 

 

 

 

 

 

 

Net loss allocated to assignees

 

$

(7,319,401

)

$

(2,921,336

)

$

(2,149,971

)

 

 

 

 

 

 

 

 

Net loss per BAC

 

$

(1.46

)

$

(0.58

)

$

(0.43

)

 


**          Includes loss on the disposition of an operating limited partnership (Series 17) of $2,791,520.

 

*                 Includes gain on the disposition of an operating limited partnership (Series 17) of $3,109.

 

F-12



 

 

 

Series 18

 

 

 

2005

 

2004

 

2003

 

Income

 

 

 

 

 

 

 

Interest income

 

$

533

 

$

894

 

$

3,444

 

Other income

 

352

 

2,448

 

3,638

 

 

 

 

 

 

 

 

 

Total income

 

885

 

3,342

 

7,082

 

 

 

 

 

 

 

 

 

Share of losses from operating limited partnerships (note A)

 

(1,905,671

)

(1,890,630

)

(2,026,963

)

 

 

 

 

 

 

 

 

Expenses

 

 

 

 

 

 

 

Professional fees

 

48,159

 

50,624

 

35,107

 

Partnership management fee (note B)

 

358,581

 

323,356

 

350,999

 

Amortization (note A)

 

65,247

 

11,414

 

11,413

 

Impairment loss (note A)

 

3,936,899

 

584,884

 

335,805

 

General and administrative expenses (note B)

 

26,026

 

28,277

 

35,836

 

 

 

 

 

 

 

 

 

 

 

4,434,912

 

998,555

 

769,160

 

 

 

 

 

 

 

 

 

NET LOSS (note A)

 

$

(6,339,698

)

$

(2,885,843

)

$

(2,789,041

)

 

 

 

 

 

 

 

 

Net loss allocated to general partner

 

$

(63,397

)

$

(28,858

)

$

(27,890

)

 

 

 

 

 

 

 

 

Net loss allocated to assignees

 

$

(6,276,301

)

$

(2,856,985

)

$

(2,761,151

)

 

 

 

 

 

 

 

 

Net loss per BAC

 

$

(1.74

)

$

(0.79

)

$

(0.76

)

 

F-13



 

 

 

Series 19

 

 

 

2005

 

2004

 

2003

 

Income

 

 

 

 

 

 

 

Interest income

 

$

902

 

$

1,248

 

$

4,266

 

Other income

 

5,500

 

2,400

 

2,850

 

 

 

 

 

 

 

 

 

Total income

 

6,402

 

3,648

 

7,116

 

 

 

 

 

 

 

 

 

Share of losses from operating limited partnerships (note A)

 

(1,945,625

)

(1,760,539

)

(1,486,177

)

 

 

 

 

 

 

 

 

Expenses

 

 

 

 

 

 

 

Professional fees

 

31,571

 

34,549

 

25,622

 

Partnership management fee (note B)

 

328,210

 

339,134

 

289,990

 

Amortization (note A)

 

14,429

 

14,428

 

14,570

 

Impairment loss (note A)

 

4,801,141

 

154,000

 

 

General and administrative expenses (note B)

 

26,720

 

28,171

 

35,559

 

 

 

 

 

 

 

 

 

 

 

5,202,071

 

570,282

 

365,741

 

 

 

 

 

 

 

 

 

NET LOSS (note A)

 

$

(7,141,294

)

$

(2,327,173

)

$

(1,844,802

)

 

 

 

 

 

 

 

 

Net loss allocated to general partner

 

$

(71,413

)

$

(23,272

)

$

(18,448

)

 

 

 

 

 

 

 

 

Net loss allocated to assignees

 

$

(7,069,881

)

$

(2,303,901

)

$

(1,826,354

)

 

 

 

 

 

 

 

 

Net loss per BAC

 

$

(1.73

)

$

(0.56

)

$

(0.45

)

 

See notes to financial statements

 

F-14



 

Boston Capital Tax Credit Fund III L.P. -

Series 15 through Series 19

 

STATEMENTS OF CHANGES IN PARTNERS’ CAPITAL (DEFICIT)

 

Years ended March 31, 2005, 2004 and 2003

(UNAUDITED)

 

 

 

 

 

General

 

 

 

Total

 

Assignees

 

partner

 

Total

 

 

 

 

 

 

 

 

 

Partners’ capital (deficit),
March 31, 2002

 

$

66,120,988

 

$

(1,240,862

)

$

64,880,126

 

 

 

 

 

 

 

 

 

Net loss

 

(12,237,767

)

(123,613

)

(12,361,380

)

 

 

 

 

 

 

 

 

Partners’ capital (deficit),
March 31, 2003

 

53,883,221

 

(1,364,475

)

52,518,746

 

 

 

 

 

 

 

 

 

Net loss

 

(13,115,012

)

(132,474

)

(13,247,486

)

 

 

 

 

 

 

 

 

Partners’ capital (deficit),
March 31, 2004

 

40,768,209

 

(1,496,949

)

39,271,260

 

 

 

 

 

 

 

 

 

Distributions to partners

 

(132,334

)

 

(132,334

)

 

 

 

 

 

 

 

 

Net loss

 

(33,215,350

)

(335,508

)

(33,550,858

)

 

 

 

 

 

 

 

 

Partners’ capital (deficit),
March 31, 2005

 

$

7,420,525

 

$

(1,832,457

)

$

5,588,068

 

 

F-15



 

 

 

 

 

General

 

 

 

Series 15

 

Assignees

 

partner

 

Total

 

 

 

 

 

 

 

 

 

Partners’ capital (deficit),
March 31, 2002

 

$

6,518,704

 

$

(270,186

)

$

6,248,518

 

 

 

 

 

 

 

 

 

Net loss

 

(1,634,534

)

(16,510

)

(1,651,044

)

 

 

 

 

 

 

 

 

Partners’ capital (deficit),
March 31, 2003

 

4,884,170

 

(286,696

)

4,597,474

 

 

 

 

 

 

 

 

 

Net loss

 

(1,588,145

)

(16,042

)

(1,604,187

)

 

 

 

 

 

 

 

 

Partners’ capital (deficit),
March 31, 2004

 

3,296,025

 

(302,738

)

2,993,287

 

 

 

 

 

 

 

 

 

Distributions to partners

 

(107,567

)

 

(107,567

)

 

 

 

 

 

 

 

 

Net loss

 

(5,067,715

)

(51,189

)

(5,118,904

)

 

 

 

 

 

 

 

 

Partners’ capital (deficit),
March 31, 2005

 

$

(1,879,257

)

$

(353,927

)

$

(2,233,184

)

 

F-16



 

 

 

 

 

General

 

 

 

Series 16

 

Assignees

 

partner

 

Total

 

 

 

 

 

 

 

 

 

Partners’ capital (deficit),
March 31, 2002

 

$

14,879,290

 

$

(321,027

)

$

14,558,263

 

 

 

 

 

 

 

 

 

Net loss

 

(3,865,757

)

(39,048

)

(3,904,805

)

 

 

 

 

 

 

 

 

Partners’ capital (deficit),
March 31, 2003

 

11,013,533

 

(360,075

)

10,653,458

 

 

 

 

 

 

 

 

 

Net loss

 

(3,444,645

)

(34,794

)

(3,479,439

)

 

 

 

 

 

 

 

 

Partners’ capital (deficit),
March 31, 2004

 

7,568,888

 

(394,869

)

7,174,019

 

 

 

 

 

 

 

 

 

Distributions to partners

 

 

 

 

 

 

 

 

 

 

 

 

Net loss

 

(7,482,052

)

(75,576

)

(7,557,628

)

 

 

 

 

 

 

 

 

Partners’ capital (deficit),
March 31, 2005

 

$

86,836

 

$

(470,445

)

$

(383,609

)

 

F-17



 

 

 

 

 

General

 

 

 

Series 17

 

Assignees

 

partner

 

Total

 

 

 

 

 

 

 

 

 

Partners’ capital (deficit),
March 31, 2002

 

$

14,878,047

 

$

(283,737

)

$

14,594,310

 

 

 

 

 

 

 

 

 

Net loss

 

(2,149,971

)

(21,717

)

(2,171,688

)

 

 

 

 

 

 

 

 

Partners’ capital (deficit),
March 31, 2003

 

12,728,076

 

(305,454

)

12,422,622

 

 

 

 

 

 

 

 

 

Net loss

 

(2,921,336

)

(29,508

)

(2,950,844

)

 

 

 

 

 

 

 

 

Partners’ capital (deficit),
March 31, 2004

 

9,806,740

 

(334,962

)

9,471,778

 

 

 

 

 

 

 

 

 

Distributions to partners

 

(24,767

)

 

(24,767

)

 

 

 

 

 

 

 

 

Net loss

 

(7,319,401

)

(73,933

)

(7,393,334

)

 

 

 

 

 

 

 

 

Partners’ capital (deficit),
March 31, 2005

 

$

2,462,572

 

$

(408,895

)

$

2,053,677

 

 

F-18



 

 

 

 

 

General

 

 

 

Series 18

 

Assignees

 

partner

 

Total

 

 

 

 

 

 

 

 

 

Partners’ capital (deficit),
March 31, 2002

 

$

11,256,559

 

$

(199,659

)

$

11,056,900

 

 

 

 

 

 

 

 

 

Net loss

 

(2,761,151

)

(27,890

)

(2,789,041

)

 

 

 

 

 

 

 

 

Partners’ capital (deficit),
March 31, 2003

 

8,495,408

 

(227,549

)

8,267,859

 

 

 

 

 

 

 

 

 

Net loss

 

(2,856,985

)

(28,858

)

(2,885,843

)

 

 

 

 

 

 

 

 

Partners’ capital (deficit),
March 31, 2004

 

5,638,423

 

(256,407

)

5,382,016

 

 

 

 

 

 

 

 

 

Distributions to partners

 

 

 

 

 

 

 

 

 

 

 

 

Net loss

 

(6,276,301

)

(63,397

)

(6,339,698

)

 

 

 

 

 

 

 

 

Partners’ capital (deficit),
March 31, 2005

 

$

(637,878

)

$

(319,804

)

$

(957,682

)

 

F-19



 

 

 

 

 

General

 

 

 

Series 19

 

Assignees

 

partner

 

Total

 

 

 

 

 

 

 

 

 

Partners’ capital (deficit),
March 31, 2002

 

$

18,588,388

 

$

(166,253

)

$

18,422,135

 

 

 

 

 

 

 

 

 

Net loss

 

(1,826,354

)

(18,448

)

(1,844,802

)

 

 

 

 

 

 

 

 

Partners’ capital (deficit),
March 31, 2003

 

16,762,034

 

(184,701

)

16,577,333

 

 

 

 

 

 

 

 

 

Net loss

 

(2,303,901

)

(23,272

)

(2,327,173

)

 

 

 

 

 

 

 

 

Partners’ capital (deficit),
March 31, 2004

 

14,458,133

 

(207,973

)

14,250,160

 

 

 

 

 

 

 

 

 

Distributions to partners

 

 

 

 

 

 

 

 

 

 

 

 

Net loss

 

(7,069,881

)

(71,413

)

(7,141,294

)

 

 

 

 

 

 

 

 

Partners’ capital (deficit),
March 31, 2005

 

$

7,388,252

 

$

(279,386

)

$

7,108,866

 

 

See notes to financial statements

 

F-20



 

Boston Capital Tax Credit Fund III L.P. -

Series 15 through Series 19

 

STATEMENTS OF CASH FLOWS

 

Years ended March 31, 2005, 2004 and 2003

(UNAUDITED)

 

 

 

Total

 

 

 

2005

 

2004

 

2003

 

Cash flows from operating activities

 

 

 

 

 

 

 

Net loss

 

$

(33,550,858

)

$

(13,247,486

)

$

(12,361,380

)

Adjustments to reconcile net loss to net cash provided by (used in) operating activities

 

 

 

 

 

 

 

Share of losses from operating limited partnerships

 

12,401,037

 

9,459,170

 

9,013,016

 

Distributions received from operating limited partnerships

 

43,280

 

169,226

 

153,248

 

Impairment loss

 

18,797,540

 

1,136,378

 

707,589

 

Amortization

 

354,082

 

68,754

 

68,895

 

Changes in assets and liabilities

 

 

 

 

 

 

 

Other assets

 

 

 

4,973

 

Accounts payable and accrued expenses

 

 

(7,500

)

4,092

 

Accounts payable - affiliates

 

2,517,620

 

1,258,295

 

1,272,032

 

 

 

 

 

 

 

 

 

Net cash provided by (used in) operating activities

 

562,701

 

(1,163,163

)

(1,137,535

)

 

 

 

 

 

 

 

 

Cash flows from investing activities

 

 

 

 

 

 

 

Capital contributions paid to operating limited partnerships

 

(37,498

)

(1,500

)

(73,144

)

(Advance)/repayments (to)/from operating limited partnerships

 

96,741

 

1,081,417

 

14,792

 

Proceeds from disposition of operating limited partnerships

 

2,124,534

 

168,143

 

 

 

 

 

 

 

 

 

 

Net cash provided by (used in) investing activities

 

2,183,777

 

1,248,060

 

(58,352

)

 

 

 

 

 

 

 

 

Cash flows from financing activities

 

 

 

 

 

 

 

Distributions to partners

 

(132,334

)

 

 

 

 

 

 

 

 

 

 

Net cash provided by (used in) financing activities

 

(132,334

)

 

 

 

 

 

 

 

 

 

 

NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS

 

2,614,144

 

84,897

 

(1,195,887

)

 

 

 

 

 

 

 

 

Cash and cash equivalents, beginning

 

1,162,053

 

1,077,156

 

2,273,043

 

 

 

 

 

 

 

 

 

Cash and cash equivalents, end

 

$

3,776,197

 

$

1,162,053

 

$

1,077,156

 

 

 

 

 

 

 

 

 

Supplemental schedule of noncash investing and financing activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The fund has decreased notes receivable and decreased its capital contributions due to operating limited partnerships for amounts required to be repaid by the operating limited partnerships

 

$

 

$

 

$

1,108,873

 

 

F-21



 

 

 

Series 15

 

 

 

2005

 

2004

 

2003

 

Cash flows from operating activities

 

 

 

 

 

 

 

Net loss

 

$

(5,118,904

)

$

(1,604,187

)

$

(1,651,044

)

Adjustments to reconcile net loss to net cash provided by (used in) operating activities

 

 

 

 

 

 

 

Share of losses from operating limited partnerships

 

3,263,652

 

1,044,879

 

1,087,842

 

Distributions received from operating limited partnerships

 

253

 

 

3,110

 

Impairment loss

 

1,542,187

 

 

 

Amortization

 

60,550

 

10,511

 

10,512

 

Changes in assets and liabilities

 

 

 

 

 

 

 

Other assets

 

 

 

 

Accounts payable and accrued expenses

 

 

 

 

Accounts payable - affiliates

 

478,228

 

(17,105

)

373,054

 

 

 

 

 

 

 

 

 

Net cash provided by (used in) operating activities

 

225,966

 

(565,902

)

(176,526

)

 

 

 

 

 

 

 

 

Cash flows from investing activities

 

 

 

 

 

 

 

Capital contributions paid to operating limited partnerships

 

(11,998

)

 

 

(Advance)/repayments (to)/from operating limited partnerships

 

78,284

 

508,254

 

 

Proceeds from disposition of operating limited partnerships

 

1,106,404

 

136,352

 

 

 

 

 

 

 

 

 

 

Net cash provided by (used in) investing activities

 

1,172,690

 

644,606

 

 

 

 

 

 

 

 

 

 

Cash flows from financing activities

 

 

 

 

 

 

 

Distributions to partners

 

(107,567

)

 

 

 

 

 

 

 

 

 

 

Net cash provided by (used in) financing activities

 

(107,567

)

 

 

 

 

 

 

 

 

 

 

NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS

 

1,291,089

 

78,704

 

(176,526

)

 

 

 

 

 

 

 

 

Cash and cash equivalents, beginning

 

346,593

 

267,889

 

444,415

 

 

 

 

 

 

 

 

 

Cash and cash equivalents, end

 

$

1,637,682

 

$

346,593

 

$

267,889

 

 

 

 

 

 

 

 

 

Supplemental schedule of noncash investing and financing activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The fund has decreased notes receivable and decreased its capital contributions due to operating limited partnerships for amounts required to be repaid by the operating limited partnerships

 

$

 

$

 

$

 

 

F-22



 

 

 

Series 16

 

 

 

2005

 

2004

 

2003

 

Cash flows from operating activities

 

 

 

 

 

 

 

Net loss

 

$

(7,557,628

)

$

(3,479,439

)

$

(3,904,805

)

Adjustments to reconcile net loss to net cash provided by (used in) operating activities

 

 

 

 

 

 

 

Share of losses from operating limited partnerships

 

1,548,383

 

2,471,947

 

2,952,991

 

Distributions received from operating limited partnerships

 

52,769

 

46,358

 

3,854

 

Impairment loss

 

5,216,286

 

310,154

 

265,863

 

Amortization

 

126,268

 

16,851

 

16,850

 

Changes in assets and liabilities

 

 

 

 

 

 

 

Other assets

 

 

 

 

Accounts payable and accrued expenses

 

 

 

 

Accounts payable - affiliates

 

691,979

 

591,980

 

591,980

 

 

 

 

 

 

 

 

 

Net cash provided by (used in) operating activities

 

78,057

 

(42,149

)

(73,267

)

 

 

 

 

 

 

 

 

Cash flows from investing activities

 

 

 

 

 

 

 

Capital contributions paid to operating limited partnerships

 

(1,500

)

(1,500

)

(63,144

)

(Advance)/repayments (to)/from operating limited partnerships

 

 

 

 

Proceeds from disposition of operating limited partnerships

 

 

 

 

 

 

 

 

 

 

 

 

Net cash provided by (used in) investing activities

 

(1,500

)

(1,500

)

(63,144

)

 

 

 

 

 

 

 

 

Cash flows from financing activities

 

 

 

 

 

 

 

Distributions to partners

 

 

 

 

 

 

 

 

 

 

 

 

Net cash provided by (used in) financing activities

 

 

 

 

 

 

 

 

 

 

 

 

NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS

 

76,557

 

(43,649

)

(136,411

)

 

 

 

 

 

 

 

 

Cash and cash equivalents, beginning

 

309,833

 

353,482

 

489,893

 

 

 

 

 

 

 

 

 

Cash and cash equivalents, end

 

$

386,390

 

$

309,833

 

$

353,482

 

 

 

 

 

 

 

 

 

Supplemental schedule of noncash investing and financing activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The fund has decreased notes receivable and decreased its capital contributions due to operating limited partnerships for amounts required to be repaid by the operating limited partnerships

 

$

 

$

 

$

 

 

F-23



 

 

 

Series 17

 

 

 

2005

 

2004

 

2003

 

Cash flows from operating activities

 

 

 

 

 

 

 

Net loss

 

$

(7,393,334

)

$

(2,950,844

)

$

(2,171,688

)

Adjustments to reconcile net loss to net cash provided by (used in) operating activities

 

 

 

 

 

 

 

Share of losses from operating limited partnerships

 

3,737,706

 

2,291,175

 

1,459,043

 

Distributions received from operating limited partnerships

 

10,857

 

5,736

 

4,005

 

Impairment loss

 

3,301,027

 

87,340

 

105,921

 

Amortization

 

87,588

 

15,550

 

15,550

 

Changes in assets and liabilities

 

 

 

 

 

 

 

Other assets

 

 

 

1,000

 

Accounts payable and accrued expenses

 

 

 

 

Accounts payable - affiliates

 

493,650

 

(9,875

)

288,701

 

 

 

 

 

 

 

 

 

Net cash provided by (used in) operating activities

 

237,494

 

(560,918

)

(297,468

)

 

 

 

 

 

 

 

 

Cash flows from investing activities

 

 

 

 

 

 

 

Capital contributions paid to operating limited partnerships

 

 

 

(10,000

)

(Advance)/repayments (to)/from operating limited partnerships

 

75,000

 

573,163

 

14,792

 

Proceeds from disposition of operating limited partnerships

 

1,018,130

 

31,791

 

 

 

 

 

 

 

 

 

 

Net cash provided by (used in) investing activities

 

1,093,130

 

604,954

 

4,792

 

 

 

 

 

 

 

 

 

Cash flows from financing activities

 

 

 

 

 

 

 

Distributions to partners

 

(24,767

)

 

 

 

 

 

 

 

 

 

 

Net cash provided by (used in) investing activities

 

(24,767

)

 

 

 

 

 

 

 

 

 

 

NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS

 

1,305,857

 

44,036

 

(292,676

)

 

 

 

 

 

 

 

 

Cash and cash equivalents, beginning

 

243,300

 

199,264

 

491,940

 

 

 

 

 

 

 

 

 

Cash and cash equivalents, end

 

$

1,549,157

 

$

243,300

 

$

199,264

 

 

 

 

 

 

 

 

 

Supplemental schedule of noncash investing and financing activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The fund has decreased notes receivable and decreased its capital contributions due to operating limited partnerships for amounts required to be repaid by the operating limited partnerships

 

$

 

$

 

$

1,108,873

 

 

F-24



 

 

 

Series 18

 

 

 

2005

 

2004

 

2003

 

Cash flows from operating activities

 

 

 

 

 

 

 

Net loss

 

$

(6,339,698

)

$

(2,885,843

)

$

(2,789,041

)

Adjustments to reconcile net loss to net cash provided by (used in) operating activities

 

 

 

 

 

 

 

Share of losses from operating limited partnerships

 

1,905,671

 

1,890,630

 

2,026,963

 

Distributions received from (refunded to) operating limited partnerships

 

(20,664

)

45,965

 

1,558

 

Impairment loss

 

3,936,899

 

584,884

 

335,805

 

Amortization

 

65,247

 

11,414

 

11,413

 

Changes in assets and liabilities

 

 

 

 

 

 

 

Other assets

 

 

 

 

Accounts payable and accrued expenses

 

 

 

 

Accounts payable - affiliates

 

442,415

 

381,948

 

156,948

 

 

 

 

 

 

 

 

 

Net cash provided by (used in) operating activities

 

(10,130

)

28,998

 

(256,354

)

 

 

 

 

 

 

 

 

Cash flows from investing activities

 

 

 

 

 

 

 

Capital contributions paid to operating limited partnerships

 

 

 

 

(Advance)/repayments (to)/from operating limited partnerships

 

(56,543

)

 

 

Proceeds from disposition of operating limited partnerships

 

 

 

 

 

 

 

 

 

 

 

 

Net cash provided by (used in) investing activities

 

(56,543

)

 

 

 

 

 

 

 

 

 

 

Cash flows from financing activities

 

 

 

 

 

 

 

Distributions to partners

 

 

 

 

 

 

 

 

 

 

 

 

Net cash provided by (used in) investing activities

 

 

 

 

 

 

 

 

 

 

 

 

NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS

 

(66,673

)

28,998

 

(256,354

)

 

 

 

 

 

 

 

 

Cash and cash equivalents, beginning

 

138,631

 

109,633

 

365,987

 

 

 

 

 

 

 

 

 

Cash and cash equivalents, end

 

$

71,958

 

$

138,631

 

$

109,633

 

 

 

 

 

 

 

 

 

Supplemental schedule of noncash investing and financing activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The fund has decreased notes receivable and decreased its capital contributions due to operating limited partnerships for amounts required to be repaid by the operating limited partnerships

 

$

 

$

 

$

 

 

F-25



 

 

 

Series 19

 

 

 

2005

 

2004

 

2003

 

Cash flows from operating activities

 

 

 

 

 

 

 

Net loss

 

$

(7,141,294

)

$

(2,327,173

)

$

(1,844,802

)

Adjustments to reconcile net loss to net cash provided by (used in) operating activities

 

 

 

 

 

 

 

Share of losses from operating limited partnerships

 

1,945,625

 

1,760,539

 

1,486,177

 

Distributions received from operating limited partnerships

 

65

 

71,167

 

140,721

 

Impairment loss

 

4,801,141

 

154,000

 

 

Amortization

 

14,429

 

14,428

 

14,570

 

Changes in assets and liabilities

 

 

 

 

 

 

 

Other assets

 

 

 

 

 

3,973

 

Accounts payable and accrued expenses

 

 

(7,500

)

4,092

 

Accounts payable - affiliates

 

411,348

 

311,347

 

(138,651

)

 

 

 

 

 

 

 

 

Net cash provided by (used in) operating activities

 

31,314

 

(23,192

)

(333,920

)

 

 

 

 

 

 

 

 

Cash flows from investing activities

 

 

 

 

 

 

 

Capital contributions paid to operating limited partnerships

 

(24,000

)

 

 

(Advance)/repayments (to)/from operating limited partnerships

 

 

 

 

Proceeds from disposition of operating limited partnerships

 

 

 

 

 

 

 

 

 

 

 

 

Net cash provided by (used in) investing activities

 

(24,000

)

 

 

 

 

 

 

 

 

 

 

Cash flows from financing activities

 

 

 

 

 

 

 

Distributions to partners

 

 

 

 

 

 

 

 

 

 

 

 

Net cash provided by (used in) investing activities

 

 

 

 

 

 

 

 

 

 

 

 

NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS

 

7,314

 

(23,192

)

(333,920

)

 

 

 

 

 

 

 

 

Cash and cash equivalents, beginning

 

123,696

 

146,888

 

480,808

 

 

 

 

 

 

 

 

 

Cash and cash equivalents, end

 

$

131,010

 

$

123,696

 

$

146,888

 

 

 

 

 

 

 

 

 

Supplemental schedule of noncash investing and financing activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The fund has decreased notes receivable and decreased its capital contributions due to operating limited partnerships for amounts required to be repaid by the operating limited partnerships

 

$

 

$

 

$

 

 

See notes to financial statements

 

F-26



 

Boston Capital Tax Credit Fund III L.P. -

Series 15 through Series 19

 

NOTES TO FINANCIAL STATEMENTS

 

March 31, 2005, 2004 and 2003

(UNAUDITED)

 

NOTE A - ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

 

Boston Capital Tax Credit Fund III L.P. (the “partnership” or “fund”) was formed under the laws of the State of Delaware on September 19, 1991, for the purpose of acquiring, holding, and disposing of limited partnership interests in operating limited partnerships which were organized to acquire, develop, rehabilitate, operate and own newly constructed, existing or rehabilitated apartment complexes which qualified for the Low-Income Housing Tax Credit established by the Tax Reform Act of 1986.  Accordingly, the apartment complexes are restricted as to rent charges and operating methods.  Certain of the apartment complexes also qualified for the Historic Rehabilitation Tax Credit for their rehabilitation of a certified historic structure and are subject to the provisions of the Internal Revenue Code relating to the Rehabilitation Investment Credit.  The general partner of the fund is Boston Capital Associates III L.P. and the limited partner is BCTC III Assignor Corp. (the “assignor limited partner”).

 

Pursuant to the Securities Act of 1933, the fund filed a Form S-11 Registration Statement with the Securities and Exchange Commission, effective January 24, 1992, 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 originally registered 20,000,000 BACs at $10 per BAC for sale to the public in one or more series.  An additional 2,000,000 BACs at $10 per BAC were registered for sale to the public in one or more series on September 4, 1994.  BACs sold in bulk were offered to investors at a reduced cost per BAC.

 

The BACs issued and outstanding in each series at March 31, 2005 and 2004 are as follows:

 

Series 15

 

3,870,500

 

Series 16

 

5,429,402

 

Series 17

 

5,000,000

 

Series 18

 

3,616,200

 

Series 19

 

4,080,000

 

 

 

 

 

Total

 

21,996,102

 

 

In accordance with the limited partnership agreements, profits, losses, and cash flow (subject to certain priority allocations and distributions) and tax credits are allocated 99% to the assignees and 1% to the general partner.

 

F-27



 

Investments in Operating Limited Partnerships

 

The fund accounts for its investments in operating limited partnerships using the equity method, whereby the fund adjusts its investment cost for its share of each operating limited partnership’s results of operations and for any distributions received or accrued.  However, the fund recognizes the individual operating limited partnership’s losses only to the extent that the fund’s share of losses of the operating limited partnerships does not exceed the carrying amount of its investment and its advances to operating limited partnerships.  Unrecognized losses are suspended and offset against future individual operating limited partnership income.

 

Under Emerging Issues Task Force (EITF) 98-13, after the investment account is reduced to zero, receivables due from the operating limited partnerships are decreased by the fund’s share of losses and, accordingly, a valuation allowance is recorded against the receivables.  Accordingly, the partnership recorded a valuation allowance as follows:

 

 

 

2005

 

2004

 

 

 

 

 

 

 

Series 15

 

$

144,006

 

$

133,580

 

Series 16

 

8,018

 

8,018

 

Series 17

 

66,212

 

10,519

 

Series 18

 

57,123

 

 

Series 19

 

 

 

 

 

 

 

 

 

 

 

$

275,359

 

$

152,117

 

 

A loss in value of an investment in an operating limited partnership other than a temporary decline is recorded as an impairment loss.  Impairment is measured by comparing the investment carrying amount to the sum of the total amount of the remaining tax credits allocated to the fund and the estimated residual value of the investment.  In addition, deferred acquisition costs related to each investment are evaluated for impairment when an impairment loss has reduced an investment balance to zero.  Accordingly, the partnership recorded an impairment loss of $18,797,540, $1,136,378 and $707,589 during the years ended March 31, 2005, 2004 and 2003, respectively.

 

F-28



 

Capital contributions to operating limited partnerships are adjusted by tax credit adjusters.  Tax credit adjusters are defined as adjustments to operating limited partnership capital contributions due to reductions in actual tax credits from those originally projected.  The fund records tax credit adjusters as a reduction in investment in operating limited partnerships and capital contributions payable.

 

The operating limited partnerships maintain their financial statements based on a calendar year and the fund utilizes a March 31 year-end.  The fund records income and losses from the operating limited partnerships on a calendar year basis which is not materially different from income and losses generated if the operating limited partnerships utilized a March 31 year-end.

 

The fund records capital contributions payable to the operating limited partnerships once there is a binding obligation to fund a specified amount.  The operating limited partnerships record capital contributions from the fund when received.

 

The fund records certain acquisition costs as an increase in its investment in operating limited partnerships.  Certain operating limited partnerships have not recorded the acquisition costs as a capital contribution from the fund.  These differences are shown as reconciling items in note C.

 

Deferred Acquisition Costs

 

Acquisition costs were deferred until March 31, 1995.  As of April 1, 1995, the fund reallocated certain acquisition costs, common to all Series, based on a percentage of equity raised to each Series.  Acquisition costs are being amortized on the straight-line method starting April 1, 1995, over 27.5 years (330 months).

 

F-29



 

Accumulated amortization as of March 31, 2005 and 2004 is as follows:

 

 

 

2005

 

2004

 

 

 

 

 

 

 

Series 15

 

$

155,255

 

$

94,704

 

Series 16

 

277,929

 

151,659

 

Series 17

 

235,440

 

147,852

 

Series 18

 

168,097

 

102,850

 

Series 19

 

142,791

 

128,362

 

 

 

 

 

 

 

 

 

$

979,512

 

$

625,427

 

 

Selling Commissions and Registration Costs

 

Selling commissions paid in connection with the public offering are charged against the assignees’ capital upon admission of investors as assignees.  Registration costs associated with the public offering are charged against assignees’ capital as incurred.

 

Income Taxes

 

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.

 

Cash Equivalents

 

Cash equivalents include repurchase agreements and money market accounts having original maturities at date of acquisition of three months or less.  The carrying value approximates fair value because of the short maturity of these instruments.

 

During the ordinary course of business, amounts on deposit may exceed the FDIC-insured limit.

 

F-30



 

Fiscal Year

 

For financial reporting purposes, the fund uses a March 31 year-end, whereas for income tax reporting purposes, the fund uses a calendar year.  The operating limited partnerships use a calendar year for both financial and income tax reporting.

 

Net Income (Loss) per Beneficial Assignee Certificate

 

Net income (loss) per beneficial assignee partnership unit is calculated based upon the number of units outstanding during the year.  The number of units in each series at March 31, 2005, 2004 and 2003 are as follows:

 

Series 15

 

3,870,500

 

Series 16

 

5,429,402

 

Series 17

 

5,000,000

 

Series 18

 

3,616,200

 

Series 19

 

4,080,000

 

 

 

 

 

 

 

21,996,102

 

 

Use of Estimates

 

The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenue and expenses during the reporting period.  Actual results could differ from those estimates.

 

F-31



 

Recent Accounting Pronouncements

 

As of March 31, 2004, the partnership adopted FASB Interpretation No. 46 - Revised (“FIN 46R”), “Consolidation of Variable Interest Entities.”  FIN 46R provides guidance on when a company should include the assets, liabilities, and activities of a variable interest entity (“VIE”) in its financial statements and when it should disclose information about its relationship with a VIE. A VIE is a legal structure used to conduct activities or hold assets, which must be consolidated by a company if it is the primary beneficiary because it absorbs the majority of the entity’s expected losses, the majority of the expected residual returns, or both.

 

Based on the guidance of FIN 46R, the operating limited partnerships in which the partnership invests in meet the definition of a VIE.  However, management does not consolidate the partnership’s interests in these VIEs under FIN 46R, as it is not considered to be the primary beneficiary.  The partnership currently records the amount of its investment in these partnerships as an asset in the balance sheets, recognizes its share of partnership income or losses in the statements of operations, and discloses how it accounts for material types of these investments in the financial statements.

 

The partnership’s balance in investment in operating limited partnerships, plus the risk of recapture of tax credits previously recognized on these investments, represents its maximum exposure to loss.  The partnership’s exposure to loss on these partnerships is mitigated by the condition and financial performance of the underlying properties as well as the strength of the local general partners and their guarantee against credit recapture.

 

NOTE B - RELATED PARTY TRANSACTIONS

 

During the years ended March 31, 2005, 2004 and 2003, the fund entered into several transactions with various affiliates of the general partner, including Boston Capital Partners, Inc., Boston Capital Services, Inc., Boston Capital Holdings Limited Partnership and Boston Capital Asset Management Limited Partnership, as follows:

 

Boston Capital Asset Management Limited Partnership is entitled to an annual fund management fee based on .5% of the aggregate cost of all apartment complexes acquired by

 

F-32



 

the operating limited partnerships, less the amount of certain partnership management and reporting fees paid or payable by the operating limited partnerships.  The aggregate cost is comprised of the capital contributions made by each series to the operating limited partnerships and 99% of the permanent financing at the operating limited partnership level.  The fee is payable without interest as sufficient funds became available from sales or refinancing proceeds from operating limited partnerships.  The annual fund management fee charged to operations, net of reporting fees, during the years ended March 31, 2005, 2004 and 2003 by series, is as follows:

 

 

 

2005

 

2004

 

2003

 

 

 

 

 

 

 

 

 

Series 15

 

$

186,914

 

$

462,499

 

$

458,473

 

Series 16

 

593,725

 

598,700

 

585,385

 

Series 17

 

199,263

 

478,680

 

516,108

 

Series 18

 

358,581

 

323,356

 

350,999

 

Series 19

 

328,210

 

339,134

 

289,990

 

 

 

 

 

 

 

 

 

 

 

$

1,666,693

 

$

2,202,369

 

$

2,200,955

 

 

General and administrative expenses incurred by Boston Capital Partners, Inc., Boston Capital Holdings Limited Partnership and Boston Capital Asset Management Limited Partnership during the years ended March 31, 2005, 2003 and 2003 charged to each series’ operations are as follows:

 

 

 

2005

 

2004

 

2003

 

 

 

 

 

 

 

 

 

Series 15

 

$

18,309

 

$

34,271

 

$

39,174

 

Series 16

 

19,276

 

31,287

 

39,973

 

Series 17

 

17,809

 

29,780

 

33,567

 

Series 18

 

14,604

 

19,803

 

24,624

 

Series 19

 

15,097

 

18,561

 

23,485

 

 

 

 

 

 

 

 

 

 

 

$

85,095

 

$

133,702

 

$

160,823

 

 

During the year ended Mach 31, 2005, the partnership paid a sales preparation fee to Boston Capital Asset Management Limited Partnership in connection with the disposition of certain

 

F-33



 

operating limited partnerships in Series 15 and Series 17.  During the year ended March 31, 2005, the amount incurred for Series 15 was $18,362 and Series 17 was $16,897.

 

Accounts payable - affiliates at March 31, 2005 and 2004 represents fund management fees and an operating limited partnership advance which are payable to Boston Capital Asset Management Limited Partnership.  The carrying value of the accounts payable - affiliates approximates fair value.

 

NOTE C - INVESTMENTS IN OPERATING LIMITED PARTNERSHIPS

 

At March 31, 2005 and 2004, the fund has limited partnership interests in operating limited partnerships which own or are constructing operating apartment complexes.  The number of operating limited partnerships in which the fund has limited partnership interests at March 31, 2005 and 2004 by series are as follows:

 

 

 

2005

 

2004

 

 

 

 

 

 

 

Series 15

 

66

 

67

 

Series 16

 

64

 

64

 

Series 17

 

47

 

48

 

Series 18

 

34

 

34

 

Series 19

 

26

 

26

 

 

 

 

 

 

 

 

 

237

 

239

 

 

F-34



 

During the year end March 31, 2005 the partnership disposed of two of the operating limited partnerships.  A summary of the dispositions by Series for March 31, 2005 is as follows:

 

 

 

Operating
Partnership
Interest
Transferred

 

Sale of
Underlying Operating Partnership

 

Partnership
Proceeds from
Disposition

 

Gain/(Loss) on
Disposition

 

 

 

 

 

 

 

 

 

 

 

Series 15

 

 

1

 

$

1,106,404

 

$

(3,046,179

)

Series 16

 

 

 

 

 

Series 17

 

 

1

 

1,018,130

 

(2,791,520

)

Series 18

 

 

 

 

 

Series 19

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

2

 

$

2,124,534

 

$

(5,837,699

)

 

During the year end March 31, 2004 the partnership disposed of two of the operating limited partnerships.  A summary of the dispositions by Series for March 31, 2004 is as follows:

 

 

 

Operating
Partnership
Interest
Transferred

 

Sale of
Underlying
Operating
Partnership

 

Partnership
Proceeds from
Disposition

 

Gain/(Loss) on
Disposition

 

Series 15

 

 

1

 

$

136,352

 

$

28,197

 

Series 16

 

 

 

 

 

Series 17

 

 

1

 

31,791

 

3,109

 

Series 18

 

 

 

 

 

Series 19

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

2

 

$

168,143

 

$

31,306

 

 

Under the terms of the fund’s investment in each operating limited partnership, the fund is required to make capital contributions to the operating limited partnerships.  These contributions are payable in installments over several years upon each operating limited partnership achieving specified levels of construction and/or operations.

 

F-35



 

The contributions payable to operating limited partnerships at March 31, 2005 and 2004 by series are as follows:

 

 

 

2005

 

2004

 

 

 

 

 

 

 

Series 15

 

$

4,208

 

$

16,206

 

Series 16

 

72,362

 

73,862

 

Series 17

 

67,895

 

67,895

 

Series 18

 

18,554

 

18,554

 

Series 19

 

 

24,000

 

 

 

 

 

 

 

 

 

$

163,019

 

$

200,517

 

 

F-36



 

The fund’s investments in operating limited partnerships at March 31, 2005 are summarized as follows:

 

 

 

Total

 

Series 15

 

Series 16

 

Capital contributions paid and to be paid to operating limited partnerships, net of tax credit adjusters

 

$

150,090,853

 

$

23,053,125

 

$

40,188,710

 

 

 

 

 

 

 

 

 

Acquisition costs of operating limited partnerships

 

17,700,013

 

2,136,641

 

4,460,782

 

 

 

 

 

 

 

 

 

Syndication costs from operating limited partnerships

 

(56,632

)

 

 

 

 

 

 

 

 

 

 

Cumulative distributions from operating limited partnerships

 

(1,150,691

)

(16,705

)

(477,473

)

 

 

 

 

 

 

 

 

Impairment loss in investment in operating limited partnerships

 

(21,252,812

)

(1,542,187

)

(6,509,530

)

 

 

 

 

 

 

 

 

Cumulative losses from operating limited partnerships

 

(124,087,366

)

(22,150,976

)

(32,977,543

)

 

 

 

 

 

 

 

 

Investments in operating limited partnerships per balance sheets

 

21,243,365

 

1,479,898

 

4,684,946

 

 

 

 

 

 

 

 

 

The fund has recorded capital contributions to the operating limited partnerships during the year ended March 31, 2005 which have not been included in the partnership’s capital account included in the operating limited partnerships’ financial statements as of December 31, 2004 (see note A)

 

(1,078,516

)

(132,937

)

(113,965

)

 

 

 

 

 

 

 

 

The fund has recorded acquisition costs at March 31, 2005 which have not been recorded in the net assets of the operating limited partnerships (see note A)

 

(2,904,726

)

(399,087

)

(788,200

)

 

 

 

 

 

 

 

 

Cumulative losses from operating limited partnerships for the three months ended March 31, 1993 which the operating limited partnerships have not included in their capital as of December 31, 1992 due to different year ends (see note A)

 

2,195,770

 

472,214

 

 

 

 

 

 

 

 

 

 

Equity in loss of operating limited partnerships not recognizable under the equity method of accounting (see note A)

 

(19,891,318

)

(9,480,451

)

(5,105,889

)

 

 

 

 

 

 

 

 

The fund has recorded low-income housing tax credit adjusters not recorded by operating limited partnerships (see note A)

 

739,465

 

180,309

 

151,497

 

 

 

 

 

 

 

 

 

Impairment loss in investment in operating limited partnerships

 

21,252,813

 

1,542,187

 

6,509,530

 

 

 

 

 

 

 

 

 

Other

 

750,559

 

15,337

 

666,262

 

 

 

 

 

 

 

 

 

Equity per operating limited partnerships’ combined financial statements

 

$

22,307,412

 

$

(6,322,530

)

$

6,004,181

 

 

F-37



 

The fund’s investments in operating limited partnerships at March 31, 2005 are summarized as follows:

 

 

 

Series 17

 

Series 18

 

Series 19

 

Capital contributions paid and to be paid to operating limited partnerships, net of tax credit adjusters

 

$

30,916,843

 

$

26,416,735

 

$

29,515,440

 

 

 

 

 

 

 

 

 

Acquisition costs of operating limited partnerships

 

3,782,255

 

3,587,531

 

3,732,804

 

 

 

 

 

 

 

 

 

Syndication costs from operating limited partnerships

 

 

(56,632

)

 

 

 

 

 

 

 

 

 

Cumulative distributions from operating limited partnerships

 

(125,889

)

(134,675

)

(395,949

)

 

 

 

 

 

 

 

 

Impairment loss in investment in operating limited partnerships

 

(3,388,367

)

(4,857,587

)

(4,955,141

)

 

 

 

 

 

 

 

 

Cumulative losses from operating limited partnerships

 

(26,293,041

)

(23,019,761

)

(19,646,045

)

 

 

 

 

 

 

 

 

Investments in operating limited partnerships per balance sheets

 

4,891,801

 

1,935,611

 

8,251,109

 

 

 

 

 

 

 

 

 

The fund has recorded capital contributions to the operating limited partnerships during the year ended March 31, 2005 which have not been included in the partnership’s capital account included in the operating limited partnerships’ financial statements as of December 31, 2004 (see note A)

 

(710,224

)

(61,783

)

(59,607

)

 

 

 

 

 

 

 

 

The fund has recorded acquisition costs at March 31, 2005 which have not been recorded in the net assets of the operating limited partnerships (see note A)

 

(695,315

)

(387,564

)

(634,560

)

 

 

 

 

 

 

 

 

Cumulative losses from operating limited partnerships for the three months ended March 31, 1993 which the operating limited partnerships have not included in their capital as of December 31, 1992 due to different year ends (see note A)

 

752,440

 

617,683

 

353,433

 

 

 

 

 

 

 

 

 

Equity in loss of operating limited partnerships not recognizable under the equity method of accounting (see note A)

 

(2,988,161

)

(1,655,185

)

(661,632

)

 

 

 

 

 

 

 

 

The fund has recorded low-income housing tax credit adjusters not recorded by operating limited partnerships (see note A)

 

59,201

 

105,595

 

242,863

 

 

 

 

 

 

 

 

 

Impairment loss in investment in operating limited partnerships

 

3,388,367

 

4,857,587

 

4,955,142

 

 

 

 

 

 

 

 

 

Other

 

(36,795

)

75,122

 

30,633

 

 

 

 

 

 

 

 

 

Equity per operating limited partnerships’ combined financial statements

 

$

4,661,314

 

$

5,487,066

 

$

12,477,381

 

 

F-38



 

The fund’s investments in operating limited partnerships at March 31, 2004 are summarized as follows:

 

 

 

Total

 

Series 15

 

Series 16

 

Capital contributions paid and to be paid to operating limited partnerships, net of tax credit adjusters

 

$

161,277,650

 

$

28,827,562

 

$

40,188,710

 

 

 

 

 

 

 

 

 

Acquisition costs of operating limited partnerships

 

19,334,149

 

2,988,162

 

4,460,782

 

 

 

 

 

 

 

 

 

Syndication costs from operating limited partnerships

 

(56,632

)

 

 

 

 

 

 

 

 

 

 

Cumulative distributions from operating limited partnerships

 

(1,109,006

)

(18,054

)

(424,704

)

 

 

 

 

 

 

 

 

Impairment loss in investment in operating limited partnerships

 

(2,561,194

)

 

(1,293,244

)

 

 

 

 

 

 

 

 

Cumulative losses from operating limited partnerships

 

(122,398,453

)

(24,415,702

)

(31,429,160

)

 

 

 

 

 

 

 

 

Investments in operating limited partnerships per balance sheets

 

54,486,514

 

7,381,968

 

11,502,384

 

 

 

 

 

 

 

 

 

The fund has recorded capital contributions to the operating limited partnerships during the year ended March 31, 2004 which have not been included in the partnership’s capital account included in the operating limited partnerships’ financial statements as of December 31, 2003 (see note A)

 

(1,850,705

)

(905,126

)

(113,965

)

 

 

 

 

 

 

 

 

The fund has recorded acquisition costs at March 31, 2004 which have not been recorded in the net assets of the operating limited partnerships (see note A)

 

(3,651,382

)

(399,087

)

(788,200

)

 

 

 

 

 

 

 

 

Cumulative losses from operating limited partnerships for the three months ended March 31, 1993 which the operating limited partnerships have not included in their capital as of December 31, 1992 due to different year ends (see note A)

 

2,195,770

 

472,214

 

 

 

 

 

 

 

 

 

 

Equity in loss of operating limited partnerships not recognizable under the equity method of accounting (see note A)

 

(15,176,001

)

(7,436,774

)

(3,925,163

)

 

 

 

 

 

 

 

 

The fund has recorded low-income housing tax credit adjusters not recorded by operating limited partnerships (see note A)

 

739,465

 

180,309

 

151,497

 

 

 

 

 

 

 

 

 

Impairment loss in investment in operating limited partnerships

 

2,561,194

 

 

1,293,244

 

 

 

 

 

 

 

 

 

Other

 

658,111

 

104

 

672,866

 

 

 

 

 

 

 

 

 

Equity per operating limited partnerships’ combined financial statements

 

$

39,962,966

 

$

(706,392

)

$

8,792,663

 

 

F-39



 

The fund’s investments in operating limited partnerships at March 31, 2004 are summarized as follows:

 

 

 

Series 17

 

Series 18

 

Series 19

 

Capital contributions paid and to be paid to operating limited partnerships, net of tax credit adjusters

 

$

36,329,201

 

$

26,416,737

 

$

29,515,440

 

 

 

 

 

 

 

 

 

Acquisition costs of operating limited partnerships

 

4,564,870

 

3,587,531

 

3,732,804

 

 

 

 

 

 

 

 

 

Syndication costs from operating limited partnerships

 

 

(56,632

)

 

 

 

 

 

 

 

 

 

Cumulative distributions from operating limited partnerships

 

(115,025

)

(155,339

)

(395,884

)

 

 

 

 

 

 

 

 

Impairment loss in investment in operating limited partnerships

 

(193,261

)

(920,689

)

(154,000

)

 

 

 

 

 

 

 

 

Cumulative losses from operating limited partnerships

 

(27,681,957

)

(21,171,214

)

(17,700,420

)

 

 

 

 

 

 

 

 

Investments in operating limited partnerships per balance sheets

 

12,903,828

 

7,700,394

 

14,997,940

 

 

 

 

 

 

 

 

 

The fund has recorded capital contributions to the operating limited partnerships during the year ended March 31, 2004 which have not been included in the partnership’s capital account included in the operating limited partnerships’ financial statements as of December 31, 2003 (see note A)

 

(710,224

)

(61,783

)

(59,607

)

 

 

 

 

 

 

 

 

The fund has recorded acquisition costs at March 31, 2004 which have not been recorded in the net assets of the operating limited partnerships (see note A)

 

(1,441,971

)

(387,564

)

(634,560

)

 

 

 

 

 

 

 

 

Cumulative losses from operating limited partnerships for the three months ended March 31, 1993 which the operating limited partnerships have not included in their capital as of December 31, 1992 due to different year ends (see note A)

 

752,440

 

617,683

 

353,433

 

 

 

 

 

 

 

 

 

Equity in loss of operating limited partnerships not recognizable under the equity method of accounting (see note A)

 

(2,220,586

)

(1,195,592

)

(397,886

)

 

 

 

 

 

 

 

 

The fund has recorded low-income housing tax credit adjusters not recorded by operating limited partnerships (see note A)

 

59,201

 

105,595

 

242,863

 

 

 

 

 

 

 

 

 

Impairment loss in investment in operating limited partnerships

 

193,261

 

920,689

 

154,000

 

 

 

 

 

 

 

 

 

Other

 

(139,423

)

91,595

 

32,969

 

 

 

 

 

 

 

 

 

Equity per operating limited partnerships’ combined financial statements

 

$

9,396,526

 

$

7,791,017

 

$

14,689,152

 

 

F-40



 

The combined summarized balance sheets of the operating limited partnerships at December 31, 2004 are as follows:

 

COMBINED SUMMARIZED BALANCE SHEETS

 

 

 

Total

 

Series 15

 

Series 16

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Buildings and improvements, net of accumulated depreciation

 

$

341,154,819

 

$

56,873,203

 

$

86,445,518

 

 

 

 

 

 

 

 

 

Land

 

25,415,712

 

4,592,814

 

5,120,755

 

 

 

 

 

 

 

 

 

Other assets

 

35,093,395

 

8,058,023

 

9,371,379

 

 

 

 

 

 

 

 

 

 

 

$

401,663,926

 

$

69,524,040

 

$

100,937,652

 

 

 

 

 

 

 

 

 

LIABILITIES AND PARTNERS’ CAPITAL (DEFICIT)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgages and construction loans payable

 

$

328,850,373

 

$

71,721,468

 

$

79,017,675

 

 

 

 

 

 

 

 

 

Accounts payable and accrued expenses

 

14,116,733

 

881,548

 

5,904,651

 

 

 

 

 

 

 

 

 

Other liabilities

 

31,892,230

 

3,040,758

 

7,005,604

 

 

 

 

 

 

 

 

 

 

 

374,859,336

 

75,643,774

 

91,927,930

 

PARTNERS’ CAPITAL (DEFICIT)

 

 

 

 

 

 

 

Boston Capital Tax Credit Fund III L.P.

 

22,307,412

 

(6,322,530

)

6,004,181

 

Other partners

 

4,497,178

 

202,796

 

3,005,541

 

 

 

 

 

 

 

 

 

 

 

26,804,590

 

(6,119,734

)

9,009,722

 

 

 

 

 

 

 

 

 

 

 

$

401,663,926

 

$

69,524,040

 

$

100,937,652

 

 

F-41



 

The combined summarized balance sheets of the operating limited partnerships at December 31, 2004 are as follows:

 

 

 

Series 17

 

Series 18

 

Series 19

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Buildings and improvements, net of accumulated depreciation

 

$

81,210,289

 

$

51,444,165

 

$

65,181,644

 

 

 

 

 

 

 

 

 

Land

 

6,497,315

 

3,363,433

 

5,841,395

 

 

 

 

 

 

 

 

 

Other assets

 

8,402,158

 

4,565,103

 

4,696,732

 

 

 

 

 

 

 

 

 

 

 

$

96,109,762

 

$

59,372,701

 

$

75,719,771

 

 

 

 

 

 

 

 

 

LIABILITIES AND PARTNERS’ CAPITAL (DEFICIT)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgages and construction loans payable

 

$

81,035,563

 

$

43,053,291

 

$

54,022,376

 

 

 

 

 

 

 

 

 

Accounts payable and accrued expenses

 

1,798,661

 

3,393,230

 

2,138,643

 

 

 

 

 

 

 

 

 

Other liabilities

 

10,193,493

 

6,082,519

 

5,569,856

 

 

 

 

 

 

 

 

 

 

 

93,027,717

 

52,529,040

 

61,730,875

 

PARTNERS’ CAPITAL (DEFICIT)

 

 

 

 

 

 

 

Boston Capital Tax Credit Fund III L.P.

 

4,661,314

 

5,487,066

 

12,477,381

 

Other partners

 

(1,579,269

)

1,356,595

 

1,511,515

 

 

 

 

 

 

 

 

 

 

 

3,082,045

 

6,843,661

 

13,988,896

 

 

 

 

 

 

 

 

 

 

 

$

96,109,762

 

$

59,372,701

 

$

75,719,771

 

 

F-42



 

The combined summarized balance sheets of the operating limited partnerships at December 31, 2003 are as follows:

 

COMBINED SUMMARIZED BALANCE SHEETS

 

 

 

Total

 

Series 15

 

Series 16

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Buildings and improvements, net of accumulated depreciation

 

$

395,266,140

 

$

79,531,272

 

$

90,202,964

 

 

 

 

 

 

 

 

 

Land

 

27,021,812

 

5,395,864

 

5,120,755

 

 

 

 

 

 

 

 

 

Other assets

 

35,541,098

 

8,330,673

 

9,386,408

 

 

 

 

 

 

 

 

 

 

 

$

457,829,050

 

$

93,257,809

 

$

104,710,127

 

 

 

 

 

 

 

 

 

LIABILITIES AND PARTNERS’ CAPITAL (DEFICIT)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgages and construction loans payable

 

$

347,345,264

 

$

80,649,959

 

$

80,333,806

 

 

 

 

 

 

 

 

 

Accounts payable and accrued expenses

 

17,105,346

 

2,300,408

 

5,846,787

 

 

 

 

 

 

 

 

 

Other liabilities

 

33,253,776

 

3,352,908

 

6,520,287

 

 

 

 

 

 

 

 

 

 

 

397,704,386

 

86,303,275

 

92,700,880

 

PARTNERS’ CAPITAL (DEFICIT)

 

 

 

 

 

 

 

Boston Capital Tax Credit Fund III L.P.

 

39,962,966

 

(706,392

)

8,792,663

 

Other partners

 

20,161,698

 

7,660,926

 

3,216,584

 

 

 

 

 

 

 

 

 

 

 

60,124,664

 

6,954,534

 

12,009,247

 

 

 

 

 

 

 

 

 

 

 

$

457,829,050

 

$

93,257,809

 

$

104,710,127

 

 

F-43



 

The combined summarized balance sheets of the operating limited partnerships at December 31, 2003 are as follows:

 

 

 

Series 17

 

Series 18

 

Series 19

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Buildings and improvements, net of accumulated depreciation

 

$

103,607,615

 

$

53,936,708

 

$

67,987,581

 

 

 

 

 

 

 

 

 

Land

 

7,300,365

 

3,363,433

 

5,841,395

 

 

 

 

 

 

 

 

 

Other assets

 

9,125,854

 

4,233,622

 

4,464,541

 

 

 

 

 

 

 

 

 

 

 

$

120,033,834

 

$

61,533,763

 

$

78,293,517

 

 

 

 

 

 

 

 

 

LIABILITIES AND PARTNERS’ CAPITAL (DEFICIT)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgages and construction loans payable

 

$

89,719,755

 

$

43,684,971

 

$

52,956,773

 

 

 

 

 

 

 

 

 

Accounts payable and accrued expenses

 

3,598,592

 

3,258,768

 

2,100,791

 

 

 

 

 

 

 

 

 

Other liabilities

 

11,554,877

 

5,287,408

 

6,538,296

 

 

 

 

 

 

 

 

 

 

 

104,873,224

 

52,231,147

 

61,595,860

 

PARTNERS’ CAPITAL (DEFICIT)

 

 

 

 

 

 

 

Boston Capital Tax Credit Fund III L.P.

 

9,396,526

 

7,791,017

 

14,689,152

 

Other partners

 

5,764,084

 

1,511,599

 

2,008,505

 

 

 

 

 

 

 

 

 

 

 

15,160,610

 

9,302,616

 

16,697,657

 

 

 

 

 

 

 

 

 

 

 

$

120,033,834

 

$

61,533,763

 

$

78,293,517

 

 

F-44



 

The combined summarized statements of operations of the operating limited partnerships for the year ended December 31, 2004 are as follows:

 

COMBINED SUMMARIZED STATEMENTS OF OPERATIONS

 

 

 

Total

 

Series 15

 

Series 16

 

Revenue

 

 

 

 

 

 

 

Rental

 

$

59,366,277

 

$

11,009,637

 

$

14,031,581

 

Interest and other

 

3,693,610

 

939,847

 

518,148

 

 

 

 

 

 

 

 

 

 

 

63,059,887

 

11,949,484

 

14,549,729

 

Expenses

 

 

 

 

 

 

 

Interest

 

15,640,453

 

2,503,274

 

3,215,239

 

Depreciation and amortization

 

17,707,870

 

3,372,711

 

4,521,303

 

Taxes and insurance

 

8,763,007

 

1,648,233

 

2,105,923

 

Repairs and maintenance

 

11,825,326

 

2,379,955

 

2,834,667

 

Operating expenses

 

19,436,889

 

3,635,801

 

4,819,223

 

Other expenses

 

1,996,566

 

867,817

 

238,349

 

 

 

 

 

 

 

 

 

 

 

75,370,111

 

14,407,791

 

17,734,704

 

 

 

 

 

 

 

 

 

NET LOSS

 

$

(12,310,224

)

$

(2,458,307

)

$

(3,184,975

)

 

 

 

 

 

 

 

 

Net loss allocated to Boston Capital Tax Credit Fund III L.P.*

 

$

(11,364,987

)

$

(2,454,426

)

$

(2,729,109

)

 

 

 

 

 

 

 

 

Net loss allocated to other partners

 

$

(945,237

)

$

(3,881

)

$

(455,866

)

 


*                 Amounts include $2,236,953, $1,180,726, $711,882, $408,340 and $263,746 for Series 15, Series 16, Series 17, Series 18 and Series 19, respectively, of loss not recognized under the equity method of accounting as described in note A.

 

F-45



 

The combined summarized statements of operations of the operating limited partnerships for the year ended December 31, 2004 are as follows:

 

 

 

Series 17

 

Series 18

 

Series 19

 

Revenue

 

 

 

 

 

 

 

Rental

 

$

14,893,243

 

$

7,820,197

 

$

11,611,619

 

Interest and other

 

1,637,723

 

234,556

 

363,336

 

 

 

 

 

 

 

 

 

 

 

16,530,966

 

8,054,753

 

11,974,955

 

Expenses

 

 

 

 

 

 

 

Interest

 

4,125,007

 

2,093,137

 

3,703,796

 

Depreciation and amortization

 

3,999,711

 

2,653,403

 

3,160,742

 

Taxes and insurance

 

1,949,349

 

1,139,442

 

1,920,060

 

Repairs and maintenance

 

3,209,192

 

1,616,588

 

1,784,924

 

Operating expenses

 

4,432,025

 

2,808,854

 

3,740,986

 

Other expenses

 

215,765

 

301,539

 

373,096

 

 

 

 

 

 

 

 

 

 

 

17,931,049

 

10,612,963

 

14,683,604

 

 

 

 

 

 

 

 

 

NET LOSS

 

$

(1,400,083

)

$

(2,558,210

)

$

(2,708,649

)

 

 

 

 

 

 

 

 

Net loss allocated to Boston Capital Tax Credit Fund III L.P.*

 

$

(1,658,068

)

$

(2,314,011

)

$

(2,209,373

)

 

 

 

 

 

 

 

 

Net loss allocated to other partners

 

$

257,985

 

$

(244,199

)

$

(499,276

)

 


*                 Amounts include $2,236,953, $1,180,726, $711,882, $408,340 and $263,746 for Series 15, Series 16, Series 17, Series 18 and Series 19, respectively, of loss not recognized under the equity method of accounting as described in note A.

 

F-46



 

The combined summarized statements of operations of the operating limited partnerships for the year ended December 31, 2003 are as follows:

 

COMBINED SUMMARIZED STATEMENTS OF OPERATIONS

 

 

 

Total

 

Series 15

 

Series 16

 

Revenue

 

 

 

 

 

 

 

Rental

 

$

63,017,295

 

$

13,158,882

 

$

13,669,331

 

Interest and other

 

2,617,256

 

401,255

 

632,555

 

 

 

 

 

 

 

 

 

 

 

65,634,551

 

13,560,137

 

14,301,886

 

Expenses

 

 

 

 

 

 

 

Interest

 

18,379,286

 

3,441,410

 

3,385,528

 

Depreciation and amortization

 

19,237,704

 

4,113,421

 

4,540,081

 

Taxes and insurance

 

9,418,586

 

1,916,762

 

2,343,147

 

Repairs and maintenance

 

12,682,168

 

2,883,343

 

2,877,862

 

Operating expenses

 

19,745,467

 

4,052,482

 

4,584,185

 

Other expenses

 

1,697,470

 

310,998

 

220,993

 

 

 

 

 

 

 

 

 

 

 

81,160,681

 

16,718,416

 

17,951,796

 

 

 

 

 

 

 

 

 

NET LOSS

 

$

(15,526,130

)

$

(3,158,279

)

$

(3,649,910

)

 

 

 

 

 

 

 

 

Net loss allocated to Boston Capital Tax Credit Fund III L.P.*

 

$

(13,270,258

)

$

(2,714,253

)

$

(3,479,688

)

 

 

 

 

 

 

 

 

Net loss allocated to other partners

 

$

(2,255,872

)

$

(444,026

)

$

(170,222

)

 


*                 Amounts include $1,641,177, $1,007,741, $642,170, $321,132 and $167,562 for Series 15, Series 16, Series 17, Series 18 and Series 19, respectively, of loss not recognized under the equity method of accounting as described in note A.

 

F-47



 

The combined summarized statements of operations of the operating limited partnerships for the year ended December 31, 2003 are as follows:

 

 

 

Series 17

 

Series 18

 

Series 19

 

Revenue

 

 

 

 

 

 

 

Rental

 

$

16,941,934

 

$

7,762,768

 

$

11,484,380

 

Interest and other

 

947,992

 

218,596

 

416,858

 

 

 

 

 

 

 

 

 

 

 

17,889,926

 

7,981,364

 

11,901,238

 

Expenses

 

 

 

 

 

 

 

Interest

 

5,600,094

 

2,170,523

 

3,781,731

 

Depreciation and amortization

 

4,751,784

 

2,676,743

 

3,155,675

 

Taxes and insurance

 

2,188,913

 

1,135,847

 

1,833,917

 

Repairs and maintenance

 

3,723,698

 

1,470,995

 

1,726,270

 

Operating expenses

 

4,832,781

 

2,604,886

 

3,671,133

 

Other expenses

 

719,448

 

311,167

 

134,864

 

 

 

 

 

 

 

 

 

 

 

21,816,718

 

10,370,161

 

14,303,590

 

 

 

 

 

 

 

 

 

NET LOSS

 

$

(3,926,792

)

$

(2,388,797

)

$

(2,402,352

)

 

 

 

 

 

 

 

 

Net loss allocated to Boston Capital Tax Credit Fund III L.P.*

 

$

(2,936,454

)

$

(2,211,762

)

$

(1,928,101

)

 

 

 

 

 

 

 

 

Net loss allocated to other partners

 

$

(990,338

)

$

(177,035

)

$

(474,251

)

 


*                 Amounts include $1,641,177, $1,007,741, $642,170, $321,132 and $167,562 for Series 15, Series 16, Series 17, Series 18 and Series 19, respectively, of loss not recognized under the equity method of accounting as described in note A.

 

F-48



 

The combined summarized statements of operations of the operating limited partnerships for the year ended December 31, 2002 are as follows:

 

COMBINED SUMMARIZED STATEMENTS OF OPERATIONS

 

 

 

Total

 

Series 15

 

Series 16

 

Revenue

 

 

 

 

 

 

 

Rental

 

$

63,218,406

 

$

13,542,014

 

$

13,092,046

 

Interest and other

 

2,736,768

 

466,792

 

619,874

 

 

 

 

 

 

 

 

 

 

 

65,955,174

 

14,008,806

 

13,711,920

 

Expenses

 

 

 

 

 

 

 

Interest

 

18,838,560

 

3,796,256

 

3,451,397

 

Depreciation and amortization

 

19,393,859

 

4,176,802

 

4,530,806

 

Taxes and insurance

 

8,831,170

 

1,857,158

 

1,881,861

 

Repairs and maintenance

 

12,406,120

 

2,760,155

 

2,971,144

 

Operating expenses

 

19,449,314

 

4,202,830

 

4,488,201

 

Other expenses

 

2,122,746

 

387,284

 

303,201

 

 

 

 

 

 

 

 

 

 

 

81,041,769

 

17,180,485

 

17,626,610

 

 

 

 

 

 

 

 

 

NET LOSS

 

$

(15,086,595

)

$

(3,171,679

)

$

(3,914,690

)

 

 

 

 

 

 

 

 

Net loss allocated to Boston Capital Tax Credit Fund III L.P.*

 

$

(12,327,554

)

$

(2,576,409

)

$

(3,781,124

)

 

 

 

 

 

 

 

 

Net loss allocated to other partners

 

$

(2,759,041

)

$

(595,270

)

$

(133,566

)

 


*                 Amounts include $1,488,567, $828,133, $584,725, $335,363 and $77,750 for Series 15, Series 16, Series 17, Series 18 and Series 19, respectively, of loss not recognized under the equity method of accounting as described in note A.

 

F-49



 

The combined summarized statements of operations of the operating limited partnerships for the year ended December 31, 2002 are as follows:

 

 

 

Series 17

 

Series 18

 

Series 19

 

Revenue

 

 

 

 

 

 

 

Rental

 

$

17,392,323

 

$

7,594,334

 

$

11,597,689

 

Interest and other

 

931,748

 

330,700

 

387,654

 

 

 

 

 

 

 

 

 

 

 

18,324,071

 

7,925,034

 

11,985,343

 

Expenses

 

 

 

 

 

 

 

Interest

 

5,314,367

 

2,452,079

 

3,824,461

 

Depreciation and amortization

 

4,831,718

 

2,681,125

 

3,173,408

 

Taxes and insurance

 

2,179,478

 

1,135,112

 

1,777,561

 

Repairs and maintenance

 

3,644,419

 

1,509,319

 

1,521,083

 

Operating expenses

 

4,679,198

 

2,499,489

 

3,579,596

 

Other expenses

 

992,846

 

319,358

 

120,057

 

 

 

 

 

 

 

 

 

 

 

21,642,026

 

10,596,482

 

13,996,166

 

 

 

 

 

 

 

 

 

NET LOSS

 

$

(3,317,955

)

$

(2,671,448

)

$

(2,010,823

)

 

 

 

 

 

 

 

 

Net loss allocated to Boston Capital Tax Credit Fund III L.P.*

 

$

(2,043,768

)

$

(2,362,326

)

$

(1,563,927

)

 

 

 

 

 

 

 

 

Net loss allocated to other partners

 

$

(1,274,187

)

$

(309,122

)

$

(446,896

)

 


*                 Amounts include $1,488,567, $828,133, $584,725, $335,363 and $77,750 for Series 15, Series 16, Series 17, Series 18 and Series 19, respectively, of loss not recognized under the equity method of accounting as described in note A.

 

F-50



 

NOTE D - NOTES RECEIVABLE

 

Notes receivable at March 31, 2005 and 2004 consist of advance installments of capital contributions to operating limited partnerships. The notes at March 31, 2004 and 2003 are comprised of noninterest bearing and interest bearing notes with rates ranging from 3.66% to prime plus 3%. Prime was 5.75% and 4.00% as of March 31, 2005 and 2004, respectively. The notes receivable will be converted to capital or repaid upon demand and are deemed to be short term in nature. Therefore, the carrying value of the notes receivable is deemed to approximate fair value. The notes at March 31, 2005 and 2004 by series are as follows:

 

 

 

2005

 

2004

 

 

 

 

 

 

 

Series 15

 

$

 

$

 

Series 16

 

 

 

Series 17

 

201,109

 

201,109

 

Series 18

 

 

 

Series 19

 

 

 

 

 

 

 

 

 

 

 

$

201,109

 

$

201,109

 

 

NOTE E - OTHER ASSETS

 

In addition, other assets include cash advanced to operating limited partnerships at March 31, 2005 and 2004, some of which is to be applied to capital contributions payable when certain criteria have been met. The advances at March 31, 2005 and 2004 by series are as follows:

 

 

 

2005

 

2004

 

 

 

 

 

 

 

Series 15

 

$

 

$

88,708

 

Series 16

 

110,860

 

110,860

 

Series 17

 

1,212,924

 

1,343,618

 

Series 18

 

49,947

 

50,527

 

Series 19

 

 

 

 

 

 

 

 

 

 

 

$

1,373,731

 

$

1,593,713

 

 

F-51



 

NOTE F - RECONCILIATION OF FINANCIAL STATEMENT NET LOSS TO INCOME TAX RETURN

 

For income tax purposes, the fund reports using a December 31 year-end. The fund’s net loss for financial reporting and tax return purposes for the year ended March 31, 2005 is reconciled as follows:

 

 

 

Total

 

Series 15

 

Series 16

 

 

 

 

 

 

 

 

 

Net loss for financial reporting purposes

 

$

(33,550,858

)

$

(5,118,904

)

$

(7,557,628

)

 

 

 

 

 

 

 

 

Operating limited partnership rents received in advance

 

50,001

 

1,976

 

34,290

 

 

 

 

 

 

 

 

 

Fund management fees not deducted for tax purposes

 

2,457,154

 

478,228

 

691,980

 

 

 

 

 

 

 

 

 

Other

 

(230,720

)

333,002

 

(472,980

)

 

 

 

 

 

 

 

 

Operating limited partnership losses not recognized for financial reporting purposes under equity method of accounting

 

(4,924,889

)

(2,247,379

)

(1,180,726

)

 

 

 

 

 

 

 

 

Impairment loss in investment in operating limited partnership not deductible for tax purposes

 

18,797,540

 

1,542,187

 

5,216,286

 

 

 

 

 

 

 

 

 

Excess of tax depreciation over book depreciation on operating limited partnership assets

 

(1,322,612

)

(291,762

)

(259,873

)

 

 

 

 

 

 

 

 

Difference due to fiscal year for book purposes and calendar year for tax purposes

 

4,622,445

 

2,393,803

 

(122,434

)

 

 

 

 

 

 

 

 

Loss for tax return purposes, year ended December 31, 2004

 

$

(14,101,939

)

$

(2,908,849

)

$

(3,651,085

)

 

F-52



 

For income tax purposes, the fund reports using a December 31 year-end. The fund’s net loss for financial reporting and tax return purposes for the year ended March 31, 2005 is reconciled as follows:

 

 

 

Series 17

 

Series 18

 

Series 19

 

 

 

 

 

 

 

 

 

Net loss for financial reporting purposes

 

$

(7,393,334

)

$

(6,339,698

)

$

(7,141,294

)

 

 

 

 

 

 

 

 

Operating limited partnership rents received in advance

 

(5,308

)

696

 

18,347

 

 

 

 

 

 

 

 

 

Fund management fees not deducted for tax purposes

 

493,650

 

381,948

 

411,348

 

 

 

 

 

 

 

 

 

Other

 

(193,408

)

97,528

 

5,138

 

 

 

 

 

 

 

 

 

Operating limited partnership losses not recognized for financial reporting purposes under equity method of accounting

 

(767,575

)

(465,463

)

(263,746

)

 

 

 

 

 

 

 

 

Impairment loss in investment in operating limited partnership not deductible for tax purposes

 

3,301,027

 

3,936,899

 

4,801,141

 

 

 

 

 

 

 

 

 

Excess of tax depreciation over book depreciation on operating limited partnership assets

 

(383,483

)

(166,598

)

(220,896

)

 

 

 

 

 

 

 

 

Difference due to fiscal year for book purposes and calendar year for tax purposes

 

2,302,027

 

124,307

 

(75,258

)

 

 

 

 

 

 

 

 

Loss for tax return purposes, year ended December 31, 2004

 

$

(2,646,404

)

$

(2,430,381

)

$

(2,465,220

)

 

F-53



 

For income tax purposes, the fund reports using a December 31 year-end. The fund’s net loss for financial reporting and tax return purposes for the year ended March 31, 2004 is reconciled as follows:

 

 

 

Total

 

Series 15

 

Series 16

 

 

 

 

 

 

 

 

 

Net loss for financial reporting purposes

 

$

(13,247,486

)

$

(1,604,187

)

$

(3,479,439

)

 

 

 

 

 

 

 

 

Operating limited partnership rents received in advance

 

(7,847

)

(15,176

)

363

 

 

 

 

 

 

 

 

 

Fund management fees not deducted for tax purposes

 

1,793,157

 

196,461

 

591,980

 

 

 

 

 

 

 

 

 

Other

 

737,828

 

390,514

 

(196,503

)

 

 

 

 

 

 

 

 

Operating limited partnership losses not recognized for financial reporting purposes under equity method of accounting

 

(3,932,199

)

(1,774,757

)

(1,016,059

)

 

 

 

 

 

 

 

 

Impairment loss in investment in operating limited partnership not deductible for tax purposes

 

1,136,378

 

 

310,154

 

 

 

 

 

 

 

 

 

Excess of tax depreciation over book depreciation on operating limited partnership assets

 

(1,457,442

)

(332,993

)

(124,429

)

 

 

 

 

 

 

 

 

Difference due to fiscal year for book purposes and calendar year for tax purposes

 

(16,294

)

368,137

 

97,756

 

 

 

 

 

 

 

 

 

Loss for tax return purposes, year ended December 31, 2003

 

$

(14,993,905

)

$

(2,772,001

)

$

(3,816,177

)

 

F-54



 

For income tax purposes, the fund reports using a December 31 year-end. The fund’s net loss for financial reporting and tax return purposes for the year ended March 31, 2004 is reconciled as follows:

 

 

 

Series 17

 

Series 18

 

Series 19

 

 

 

 

 

 

 

 

 

Net loss for financial reporting purposes

 

$

(2,950,844

)

$

(2,885,843

)

$

(2,327,173

)

 

 

 

 

 

 

 

 

Operating limited partnership rents received in advance

 

(170

)

(7,358

)

14,494

 

 

 

 

 

 

 

 

 

Fund management fees not deducted for tax purposes

 

311,420

 

381,948

 

311,348

 

 

 

 

 

 

 

 

 

Other

 

722,623

 

10,732

 

(189,538

)

 

 

 

 

 

 

 

 

Operating limited partnership losses not recognized for financial reporting purposes under equity method of accounting

 

(652,689

)

(321,132

)

(167,562

)

 

 

 

 

 

 

 

 

Impairment loss in investment in operating limited partnership not deductible for tax purposes

 

87,340

 

584,884

 

154,000

 

 

 

 

 

 

 

 

 

Excess of tax depreciation over book depreciation on operating limited partnership assets

 

(547,123

)

(185,692

)

(267,205

)

 

 

 

 

 

 

 

 

Difference due to fiscal year for book purposes and calendar year for tax purposes

 

(39,340

)

(228,172

)

(214,675

)

 

 

 

 

 

 

 

 

Loss for tax return purposes, year ended December 31, 2003

 

$

(3,068,783

)

$

(2,650,633

)

$

(2,686,311

)

 

F-55



 

For income tax purposes, the fund reports using a December 31 year-end. The fund’s net loss for financial reporting and tax return purposes for the year ended March 31, 2003 is reconciled as follows:

 

 

 

Total

 

Series 15

 

Series 16

 

 

 

 

 

 

 

 

 

Net loss for financial reporting purposes

 

$

(12,361,380

)

$

(1,651,044

)

$

(3,904,805

)

 

 

 

 

 

 

 

 

Operating limited partnership rents received in advance

 

78,865

 

34,037

 

(2,797

)

 

 

 

 

 

 

 

 

Fund management fees not deducted for tax purposes

 

1,272,032

 

373,054

 

591,980

 

 

 

 

 

 

 

 

 

Other

 

315,331

 

(77,084

)

115,462

 

 

 

 

 

 

 

 

 

Operating limited partnership losses not recognized for financial reporting purposes under equity method of accounting

 

(3,314,537

)

(1,488,567

)

(828,133

)

 

 

 

 

 

 

 

 

Impairment loss in investment in operating limited partnership not deductible for tax purposes

 

707,589

 

 

265,863

 

 

 

 

 

 

 

 

 

Excess of tax depreciation over book depreciation on operating limited partnership assets

 

(1,593,094

)

(305,495

)

(282,035

)

 

 

 

 

 

 

 

 

Difference due to fiscal year for book purposes and calendar year for tax purposes

 

758,725

 

88,316

 

(74,672

)

 

 

 

 

 

 

 

 

Loss for tax return purposes, year ended December 31, 2002

 

$

(14,136,469

)

$

(3,026,783

)

$

(4,119,137

)

 

F-56



 

For income tax purposes, the fund reports using a December 31 year-end. The fund’s net loss for financial reporting and tax return purposes for the year ended March 31, 2003 is reconciled as follows:

 

 

 

Series 17

 

Series 18

 

Series 19

 

 

 

 

 

 

 

 

 

Net loss for financial reporting purposes

 

$

(2,171,688

)

$

(2,789,041

)

$

(1,844,802

)

 

 

 

 

 

 

 

 

Operating limited partnership rents received in advance

 

2,237

 

2,635

 

42,753

 

 

 

 

 

 

 

 

 

Fund management fees not deducted for tax purposes

 

288,701

 

156,948

 

(138,651

)

 

 

 

 

 

 

 

 

Other

 

(344,982

)

443,041

 

178,894

 

 

 

 

 

 

 

 

 

Operating limited partnership losses not recognized for financial reporting purposes under equity method of accounting

 

(584,725

)

(335,362

)

(77,750

)

 

 

 

 

 

 

 

 

Impairment loss in investment in operating limited partnership not deductible for tax purposes

 

105,921

 

335,805

 

 

 

 

 

 

 

 

 

 

Excess of tax depreciation over book depreciation on operating limited partnership assets

 

(469,018

)

(194,106

)

(342,440

)

 

 

 

 

 

 

 

 

Difference due to fiscal year for book purposes and calendar year for tax purposes

 

306,973

 

243,864

 

194,244

 

 

 

 

 

 

 

 

 

Loss for tax return purposes, year ended December 31, 2002

 

$

(2,866,581

)

$

(2,136,216

)

$

(1,987,752

)

 

F-57



 

The differences between the investments in operating limited partnerships for tax purposes and financial statements purposes at March 31, 2005, are as follows:

 

 

 

Total

 

Series 15

 

Series 16

 

 

 

 

 

 

 

 

 

Investments in operating limited partnerships - tax return December 31, 2004

 

$

12,307,036

 

$

(4,926,511

)

$

1,872,521

 

 

 

 

 

 

 

 

 

Estimated share of loss for the three months ended March 31, 2005

 

(2,195,770

)

(472,214

)

 

 

 

 

 

 

 

 

 

Add back operating limited partnership losses not recognized for financial reporting purposes under the equity method

 

19,891,318

 

9,480,451

 

5,105,889

 

 

 

 

 

 

 

 

 

Impairment loss in investment in operating limited partnerships

 

(21,252,813

)

(1,542,187

)

(6,509,530

)

 

 

 

 

 

 

 

 

Historic tax credits

 

3,589,533

 

1,852,569

 

 

 

 

 

 

 

 

 

 

Other

 

8,904,061

 

(2,912,210

)

4,216,066

 

 

 

 

 

 

 

 

 

Investments in operating limited partnerships - as reported

 

$

21,243,365

 

$

1,479,898

 

$

4,684,946

 

 

F-58



 

The differences between the investments in operating limited partnerships for tax purposes and financial statements purposes at March 31, 2005, are as follows:

 

 

 

Series 17

 

Series 18

 

Series 19

 

 

 

 

 

 

 

 

 

Investments in operating limited partnerships - tax return December 31, 2004

 

$

4,233,050

 

$

1,959,563

 

$

9,168,413

 

 

 

 

 

 

 

 

 

Estimated share of loss for the three months ended March 31, 2005

 

(752,440

)

(617,683

)

(353,433

)

 

 

 

 

 

 

 

 

Add back operating limited partnership losses not recognized for financial reporting purposes under the equity method

 

2,988,161

 

1,655,185

 

661,632

 

 

 

 

 

 

 

 

 

Impairment loss in investment in operating limited partnerships

 

(3,388,367

)

(4,857,587

)

(4,955,142

)

 

 

 

 

 

 

 

 

Historic tax credits

 

1,100,310

 

318,327

 

318,327

 

 

 

 

 

 

 

 

 

Other

 

711,087

 

3,477,806

 

3,411,312

 

 

 

 

 

 

 

 

 

Investments in operating limited partnerships - as reported

 

$

4,891,801

 

$

1,935,611

 

$

8,251,109

 

 

F-59



 

The differences between the investments in operating limited partnerships for tax purposes and financial statements purposes at March 31, 2004, are as follows:

 

 

 

Total

 

Series 15

 

Series 16

 

 

 

 

 

 

 

 

 

Investments in operating limited partnerships - tax return December 31, 2003

 

$

25,553,647

 

$

(2,386,448

)

$

5,354,453

 

 

 

 

 

 

 

 

 

Estimated share of loss for the three months ended March 31, 2004

 

(2,195,770

)

(472,214

)

 

 

 

 

 

 

 

 

 

Add back operating limited partnership losses not recognized for financial reporting purposes under the equity method

 

15,176,001

 

7,436,774

 

3,925,163

 

 

 

 

 

 

 

 

 

Impairment loss in investment in operating limited partnerships

 

(2,455,273

)

 

(1,293,244

)

 

 

 

 

 

 

 

 

Historic tax credits

 

3,589,533

 

1,852,569

 

 

 

 

 

 

 

 

 

 

Other

 

14,818,376

 

951,287

 

3,516,012

 

 

 

 

 

 

 

 

 

Investments in operating limited partnerships - as reported

 

$

54,486,514

 

$

7,381,968

 

$

11,502,384

 

 

F-60



 

The differences between the investments in operating limited partnerships for tax purposes and financial statements purposes at March 31, 2004, are as follows:

 

 

 

Series 17

 

Series 18

 

Series 19

 

 

 

 

 

 

 

 

 

Investments in operating limited partnerships - tax return December 31, 2003

 

$

6,643,985

 

$

4,366,317

 

$

11,575,340

 

 

 

 

 

 

 

 

 

Estimated share of loss for the three months ended March 31, 2004

 

(752,440

)

(617,683

)

(353,433

)

 

 

 

 

 

 

 

 

Add back operating limited partnership losses not recognized for financial reporting purposes under the equity method

 

2,220,586

 

1,195,592

 

397,886

 

 

 

 

 

 

 

 

 

Impairment loss in investment in operating limited partnerships

 

(87,340

)

(920,689

)

(154,000

)

 

 

 

 

 

 

 

 

Historic tax credits

 

1,100,310

 

318,327

 

318,327

 

 

 

 

 

 

 

 

 

Other

 

3,778,727

 

3,358,530

 

3,213,820

 

 

 

 

 

 

 

 

 

Investments in operating limited partnerships - as reported

 

$

12,903,828

 

$

7,700,394

 

$

14,997,940

 

 

F-61



 

NOTE G - CASH EQUIVALENTS

 

On March 31, 2005 and 2004, Boston Capital Tax Credit Fund III L.P. purchased $3,600,000 and $1,000,000 of corporate debt securities under agreements to resell on April 1, 2005 and April 1, 2004, respectively. Interest is earned at rates ranging from .40% to .95% per annum.

 

Additionally, cash equivalents of $176,197 as of March 31, 2005 include money market accounts.

 

NOTE H - CONTINGENCY

 

Mt. Vernon Associates, L.P., an operating limited partnership, has been notified by the IRS of certain instances of noncompliance relating to IRC Section 42 requirements. The Operating General Partner has corrected the files to the best of their ability; however, the Investment General Partner is in the process of assessing the situation. On January 9, 2003, the state agency conducted an audit and found one compliance issue, which has been corrected. The Investment General Partner continues to monitor this situation closely; however, it is not possible to determine the final result at this time. Accordingly, no adjustment has been made in the accompanying financial statements.

 

F-62



 

NOTE I - QUARTERLY FINANCIAL INFORMATION - UNAUDITED

 

The following is a summary of the results of operations for each of the four quarters for the years indicated:

 

 

 

First

 

Second

 

Third

 

Fourth

 

 

 

 

 

Quarter

 

Quarter

 

Quarter

 

Quarter

 

Total

 

2005

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total revenue

 

$

3,196

 

$

10,313

 

$

2,201

 

$

9,230

 

$

24,940

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss from operations

 

(548,272

)

(761,696

)

(646,566

)

(19,193,287

)

(21,149,821

)

 

 

 

 

 

 

 

 

 

 

 

 

Equity in loss of investments in operating partnerships

 

(1,854,448

)

(1,598,316

)

(1,548,450

)

(7,399,823

)

(12,401,037

)

 

 

 

 

 

 

 

 

 

 

 

 

Net loss

 

(2,402,720

)

(2,360,012

)

(2,195,016

)

(26,593,110

)

(33,550,858

)

 

 

 

 

 

 

 

 

 

 

 

 

Net loss per unit of limited partnership interest

 

(0.11

)

(0.11

)

(0.10

)

(1.20

)

(1.51

)

 

 

 

 

 

 

 

 

 

 

 

 

2004

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total revenue

 

$

4,521

 

$

9,464

 

$

14,611

 

$

1,507

 

$

30,103

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss from operations

 

(556,951

)

(778,596

)

(694,435

)

(1,758,334

)

(3,788,316

)

 

 

 

 

 

 

 

 

 

 

 

 

Equity in loss of investments in operating partnerships

 

(2,331,000

)

(2,128,398

)

(2,421,660

)

(2,578,112

)

(9,459,170

)

 

 

 

 

 

 

 

 

 

 

 

 

Net loss

 

(2,887,951

)

(2,906,994

)

(3,116,095

)

(4,336,446

)

(13,247,486

)

 

 

 

 

 

 

 

 

 

 

 

 

Net loss per unit of limited partnership interest

 

(0.13

)

(0.13

)

(0.14

)

(0.20

)

(0.60

)

 

 

 

 

 

 

 

 

 

 

 

 

2003

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total revenue

 

$

12,994

 

$

5,824

 

$

13,728

 

$

13,294

 

$

45,840

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss from operations

 

(559,022

)

(761,386

)

(709,278

)

(1,318,678

)

(2,640,775

)

 

 

 

 

 

 

 

 

 

 

 

 

Equity in loss of investments in operating partnerships

 

(2,120,766

)

(2,042,897

)

(2,428,390

)

(2,420,963

)

(9,013,016

)

 

 

 

 

 

 

 

 

 

 

 

 

Net loss

 

(2,679,788

)

(2,804,283

)

(3,137,668

)

(3,739,641

)

(11,653,791

)

 

 

 

 

 

 

 

 

 

 

 

 

Net loss per unit of limited partnership interest

 

(0.12

)

(0.13

)

(0.14

)

(0.17

)

(0.56

)

 

F-63



 

Boston Capital Tax Credit Fund III LP - Series 15
Schedule III - Real Estate and Accumulated Depreciation
March 31, 2005

(UNAUDITED)

 

 

 

 

 

Initial cost to company

 

Cost capitalized
subsequent to
acquisition

 

Gross amount at
which carried at
close of period

 

 

 

 

 

 

 

Life on which

 

Description

 

Encumbrances

 

Land

 

Buildings and
improvements

 

Improvements

 

Land

 

Buildings and
improvements

 

Total

 

Accumulated
depreciation

 

Date of
construction

 

Date
acquired

 

depreciation is
computed

 

APRIL GARDENS

 

1,439,360

 

50,000

 

1,773,331

 

22,652

 

50,000

 

1,795,983

 

1,845,983

 

865,338

 

5/93

 

9/92

 

5-27.5 yrs

 

ARKANSAS CITY

 

803,206

 

15,870

 

1,016,757

 

0

 

15,870

 

1,016,757

 

1,032,627

 

431,601

 

12/94

 

9/94

 

5-25 yrs

 

AUTUMNWOOD

 

1,286,700

 

50,000

 

1,669,609

 

20,050

 

50,000

 

1,689,659

 

1,739,659

 

764,599

 

1/93

 

8/92

 

5-27.5 yrs

 

BARTON VILLAGE

 

499,782

 

47,898

 

683,991

 

6,091

 

47,898

 

690,082

 

737,980

 

308,626

 

3/93

 

10/92

 

5-27.5 yrs

 

BECKWOOD MANOR EIGHT

 

1,196,559

 

60,000

 

1,498,746

 

13,990

 

58,000

 

1,512,736

 

1,570,736

 

593,395

 

8/95

 

8/94

 

5-27.5 yrs

 

BERGEN MANOR

 

990,134

 

42,000

 

1,256,858

 

45,195

 

42,000

 

1,302,053

 

1,344,053

 

632,913

 

7/92

 

7/92

 

7-27.5 yrs

 

BRIDLEWOOD

 

771,657

 

42,000

 

211,635

 

809,310

 

42,000

 

1,020,945

 

1,062,945

 

287,401

 

1/95

 

1/94

 

5-27.5 yrs

 

BRUNSWICK

 

795,182

 

69,000

 

953,553

 

10,440

 

69,214

 

963,993

 

1,033,207

 

454,491

 

9/92

 

4/92

 

7-27.5 yrs

 

BUENA VISTA APTS

 

1,425,151

 

75,000

 

1,767,511

 

9,983

 

75,000

 

1,777,494

 

1,852,494

 

874,464

 

1/92

 

3/92

 

7-27.5 yrs

 

CALEXICO SR

 

1,886,870

 

213,000

 

2,047,255

 

0

 

213,000

 

2,047,255

 

2,260,255

 

536,495

 

9/92

 

9/92

 

7-27.5 yrs

 

CHESTNUT HILL

 

724,857

 

40,000

 

904,814

 

17,675

 

40,000

 

922,489

 

962,489

 

312,665

 

9/92

 

9/92

 

7-27.5 yrs

 

CORALVILLE HOUSING

 

2,353,776

 

258,000

 

4,683,541

 

160,999

 

258,000

 

4,844,540

 

5,102,540

 

2,358,667

 

10/92

 

3/92

 

7-27.5 yrs

 

CURWENSVILLE

 

1,187,140

 

31,338

 

1,435,553

 

239,340

 

31,338

 

1,674,893

 

1,706,231

 

552,702

 

7/93

 

9/92

 

5-27.5 yrs

 

DEERFIELD

 

1,206,236

 

65,400

 

1,495,473

 

0

 

65,400

 

1,495,473

 

1,560,873

 

714,521

 

6/92

 

4/92

 

7-27.5 yrs

 

EAST MACHIAS

 

1,018,345

 

77,963

 

1,478,171

 

46,857

 

77,963

 

1,525,028

 

1,602,991

 

494,755

 

1/93

 

9/92

 

10-40 yrs

 

EAST PARK

 

502,099

 

2,000

 

980,413

 

42,211

 

2,000

 

1,022,624

 

1,024,624

 

429,259

 

1/94

 

6/94

 

5-27.5 yrs

 

EDGEWOOD

 

769,946

 

36,000

 

967,796

 

0

 

36,000

 

967,796

 

1,003,796

 

442,845

 

8/92

 

6/92

 

7-27.5 yrs

 

 

F-64



 

 

 

 

 

Initial cost to company

 

Cost capitalized
subsequent to
acquisition

 

Gross amount at
which carried at
close of period

 

 

 

 

 

 

 

Life on which

 

Description

 

Encumbrances

 

Land

 

Buildings and
improvements

 

Improvements

 

Land

 

Buildings and
improvements

 

Total

 

Accumulated
depreciation

 

Date of
construction

 

Date
acquired

 

depreciation is
computed

 

FAR VIEW

 

901,775

 

100,000

 

1,066,418

 

35,029

 

100,000

 

1,101,447

 

1,201,447

 

354,957

 

11/92

 

6/92

 

10-40 yrs

 

GRAHAM HOUSING

 

1,230,000

 

85,006

 

2,451,794

 

12,645

 

85,006

 

2,464,439

 

2,549,445

 

725,077

 

6/95

 

10/94

 

5-27.5 yrs

 

GRANTSVILLE

 

1,456,140

 

85,099

 

1,795,971

 

27,348

 

85,599

 

1,823,319

 

1,908,918

 

578,111

 

2/93

 

5/92

 

5-27.5 yrs

 

GREENTREE APTS

 

668,358

 

15,000

 

1,143,223

 

(9,253

)

15,000

 

1,133,970

 

1,148,970

 

772,658

 

10/75

 

4/94

 

5-27.5 yrs

 

GREENWOOD VIL

 

659,405

 

20,123

 

893,915

 

8,589

 

20,123

 

902,504

 

922,627

 

401,095

 

5/93

 

8/92

 

5-27.5 yrs

 

HARRISONVILLE II

 

597,811

 

15,000

 

744,677

 

43,974

 

15,000

 

788,651

 

803,651

 

405,839

 

11/91

 

3/92

 

7-27.5 yrs

 

HEALDTON

 

682,958

 

15,000

 

868,469

 

0

 

15,000

 

868,469

 

883,469

 

245,241

 

12/94

 

8/94

 

5-27.5 yrs

 

HEARTHSIDE

 

1,861,923

 

95,000

 

2,967,134

 

(25,779

)

95,000

 

2,941,355

 

3,036,355

 

1,197,386

 

11/92

 

4/92

 

7-27.5 yrs

 

HERONS LANDING

 

1,179,726

 

176,121

 

1,410,573

 

47,370

 

176,121

 

1,457,943

 

1,634,064

 

695,053

 

10/92

 

10/92

 

7-27.5 yrs

 

HIGGINSVILLE ESTATES

 

616,226

 

40,000

 

738,056

 

18,581

 

40,000

 

756,637

 

796,637

 

404,580

 

3/91

 

3/92

 

7-27.5 yrs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INV GROUP OF PAYSON

 

1,459,446

 

211,500

 

1,767,942

 

0

 

211,500

 

1,767,942

 

1,979,442

 

470,452

 

8/92

 

8/92

 

7-27.5 yrs

 

.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

KEARNEY

 

621,899

 

30,000

 

763,159

 

22,256

 

30,000

 

785,415

 

815,415

 

407,068

 

1/92

 

5/92

 

7-27.5 yrs

 

LAKEVIEW

 

871,074

 

30,000

 

1,077,130

 

(900

)

30,000

 

1,076,230

 

1,106,230

 

510,833

 

7/92

 

4/92

 

7-27.5 yrs

 

LAURELWOOD

 

1,048,003

 

58,500

 

1,268,491

 

751

 

58,500

 

1,269,242

 

1,327,742

 

607,140

 

2/92

 

3/92

 

7-27.5 yrs

 

LEBANON II

 

901,037

 

40,000

 

1,090,397

 

25,229

 

40,189

 

1,115,626

 

1,155,815

 

506,843

 

2/93

 

8/92

 

5-27.5 yrs

 

LEBANON III

 

619,871

 

26,750

 

766,992

 

92,715

 

26,750

 

859,707

 

886,457

 

409,016

 

2/92

 

3/92

 

7-27.5 yrs

 

LILAC

 

705,873

 

36,000

 

897,897

 

0

 

36,000

 

897,897

 

933,897

 

420,043

 

7/92

 

6/92

 

7-27.5 yrs

 

 

F-65



 

 

 

 

 

Initial cost to company

 

Cost capitalized
subsequent to
acquisition

 

Gross amount at
which carried at
close of period

 

 

 

 

 

 

 

Life on which

 

Description

 

Encumbrances

 

Land

 

Buildings and
improvements

 

Improvements

 

Land

 

Buildings and
improvements

 

Total

 

Accumulated
depreciation

 

Date of
construction

 

Date
acquired

 

depreciation is

computed

 

LIVINGSTON PLAZA

 

656,868

 

32,500

 

868,525

 

0

 

32,500

 

868,525

 

901,025

 

378,544

 

11/93

 

12/92

 

5-27.5 yrs

 

MADISON PARTNERS

 

1,175,653

 

47,340

 

1,452,910

 

38,923

 

47,340

 

1,491,833

 

1,539,173

 

609,405

 

12/94

 

3/95

 

5-27.5 yrs

 

MANNING LANE

 

1,441,572

 

73,600

 

1,771,816

 

6,478

 

73,600

 

1,778,294

 

1,851,894

 

806,538

 

3/93

 

8/92

 

5-27.5 yrs

 

MARSHALL LANE

 

542,098

 

20,000

 

672,691

 

1,718

 

20,000

 

674,409

 

694,409

 

308,704

 

12/92

 

8/92

 

5-27.5 yrs

 

MARYVILLE

 

704,550

 

57,000

 

834,823

 

38,852

 

57,000

 

873,675

 

930,675

 

445,544

 

3/92

 

5/92

 

7-27.5 yrs

 

MONARK VILLAGE

 

311,856

 

68,900

 

570,916

 

3,791

 

68,900

 

574,707

 

643,607

 

218,982

 

3/94

 

6/94

 

5-27.5 yrs

 

N. PRAIRIE

 

860,667

 

5,000

 

1,121,143

 

33,513

 

5,000

 

1,154,656

 

1,159,656

 

564,439

 

5/93

 

9/92

 

5-27.5 yrs

 

OAKGROVE

 

395,676

 

5,000

 

460,291

 

17,845

 

5,000

 

478,136

 

483,136

 

254,032

 

11/91

 

4/92

 

7-27.5 yrs

 

OAKWOOD

 

1,087,420

 

42,000

 

1,341,412

 

17,729

 

42,000

 

1,359,141

 

1,401,141

 

659,026

 

5/92

 

5/92

 

7-27.5 yrs

 

OSAGE

 

907,800

 

110,000

 

2,309,861

 

84,028

 

110,000

 

2,393,889

 

2,503,889

 

1,164,889

 

6/92

 

4/92

 

7-27.5 yrs

 

OSCEOLA

 

611,594

 

54,600

 

797,763

 

181,136

 

27,300

 

978,899

 

1,006,199

 

468,143

 

5/92

 

5/92

 

7-27.5 yrs

 

PDC FIFTY FIVE

 

1,262,086

 

50,170

 

1,576,823

 

14,276

 

50,170

 

1,591,099

 

1,641,269

 

681,739

 

9/93

 

10/92

 

5-27.5 yrs

 

RAINIER

 

3,592,148

 

521,000

 

5,852,852

 

122,482

 

521,000

 

5,975,334

 

6,496,334

 

2,051,230

 

1/93

 

4/92

 

5-27.5 yrs

 

RIDGEVIEW

 

858,987

 

42,800

 

1,027,499

 

8,637

 

42,800

 

1,036,136

 

1,078,936

 

501,660

 

1/92

 

3/92

 

7-27.5 yrs

 

RIO MEMBRES II

 

758,657

 

48,938

 

930,376

 

30,078

 

48,938

 

960,454

 

1,009,392

 

331,207

 

4/92

 

4/92

 

7-27.5 yrs

 

ROLLING BROOK

 

809,576

 

35,000

 

1,006,667

 

17,933

 

35,000

 

1,024,600

 

1,059,600

 

518,578

 

11/92

 

6/92

 

7-27.5 yrs

 

 

F-66



 

 

 

 

 

Initial cost to company

 

Cost capitalized
subsequent to
acquisition

 

Gross amount at
which carried at
close of period

 

 

 

 

 

 

 

Life on which

 

Description

 

Encumbrances

 

Land

 

Buildings and
improvements

 

Improvements

 

Land

 

Buildings and
improvements

 

Total

 

Accumulated
depreciation

 

Date of
construction

 

Date
acquired

 

depreciation is
computed

 

SCHOOL STREET

 

667,973

 

127,852

 

1,353,622

 

139,110

 

38,509

 

1,492,732

 

1,531,241

 

798,512

 

5/92

 

4/92

 

5-27.5 yrs

 

SHENANDOAH

 

1,442,612

 

67,500

 

1,754,599

 

4,638

 

67,500

 

1,759,237

 

1,826,737

 

777,521

 

2/93

 

8/92

 

5-27.5 yrs

 

SHOWBOAT MANOR

 

779,568

 

31,200

 

968,253

 

18,535

 

31,200

 

986,788

 

1,017,988

 

487,989

 

2/92

 

7/92

 

5-27.5 yrs

 

SIOUX FALLS

 

1,134,349

 

146,694

 

2,656,753

 

85,749

 

146,694

 

2,742,502

 

2,889,196

 

1,332,882

 

9/92

 

5/92

 

7-27.5 yrs

 

SUNSET SQUARE

 

724,731

 

50,000

 

896,507

 

10,373

 

50,000

 

906,880

 

956,880

 

314,691

 

8/92

 

9/92

 

7-27.5 yrs

 

TAYLOR MILLS

 

753,583

 

24,000

 

936,166

 

0

 

24,000

 

936,166

 

960,166

 

445,391

 

5/92

 

4/92

 

7-27.5 yrs

 

TIMMONS VILLAGE

 

610,677

 

15,000

 

754,172

 

7,019

 

38,500

 

761,191

 

799,691

 

357,305

 

7/92

 

5/92

 

7-27.5 yrs

 

UNIVERSITY MEADOWS

 

2,182,841

 

62,985

 

3,579,473

 

48,746

 

62,985

 

3,628,219

 

3,691,204

 

1,787,939

 

12/92

 

6/92

 

5-28 yrs

 

VALATIE

 

1,288,011

 

30,000

 

1,712,263

 

63,450

 

30,000

 

1,775,713

 

1,805,713

 

840,812

 

4/93

 

6/92

 

7-27.5 yrs

 

VIRGEN DEL POZO

 

3,280,588

 

120,000

 

4,274,133

 

206,880

 

120,000

 

4,481,013

 

4,601,013

 

1,845,185

 

7/93

 

8/92

 

5-27.5 yrs

 

VILLA DEL MAR

 

1,439,547

 

50,000

 

1,792,888

 

70,451

 

50,000

 

1,863,339

 

1,913,339

 

922,702

 

8/92

 

8/92

 

7-27.5 yrs

 

WACHULA

 

1,450,122

 

66,720

 

1,770,669

 

31,452

 

66,720

 

1,802,121

 

1,868,841

 

822,584

 

10/92

 

9/92

 

5-27.5 yrs

 

WEEDPATCH

 

1,931,232

 

272,000

 

2,246,927

 

20,248

 

272,000

 

2,267,175

 

2,539,175

 

533,074

 

9/94

 

1/94

 

5-50 yrs

 

WESTERNPORT

 

1,458,017

 

18,645

 

1,833,384

 

2,232

 

18,645

 

1,835,616

 

1,854,261

 

808,234

 

2/93

 

7/92

 

5-27.5 yrs

 

WHITEWATER VILL

 

515,402

 

18,542

 

637,048

 

2,337

 

18,542

 

639,385

 

657,927

 

297,350

 

11/92

 

8/92

 

7-27.5 yrs

 

WOOD PARK POINTE

 

1,146,482

 

117,500

 

1,329,664

 

(1,318,375

)

117,500

 

11,289

 

128,789

 

9,583

 

5/92

 

6/92

 

5-27.5 yrs

 

 

 

71,721,468

 

4,687,054

 

97,630,134

 

1,753,612

 

4,592,814

 

99,383,746

 

103,976,560

 

42,510,543

 

 

 

 

 

 

 

 

Since the Operating Partnerships maintain a calendar year end the information reported on this schedule is as of December 31, 2004

There were no carrying costs as of December 31, 2004.  The column has been omitted for presentation purposes.

 

F-67



 

Notes to Schedule III

Boston Capital Tax Credit Fund III LP - Series 15

 

Reconciliation of Land, Building & Improvements current year changes

 

Balance at beginning of period - 4/1/92

 

 

 

$

0

 

Additions during period:

 

 

 

 

 

Acquisitions through foreclosure

 

$

0

 

 

 

Other acquisitions

 

0

 

 

 

Improvements, etc

 

64,786,120

 

 

 

Other

 

0

 

 

 

 

 

 

 

$

64,786,120

 

Deductions during period:

 

 

 

 

 

 

Cost of real estate sold

 

$

0

 

 

 

Other

 

0

 

 

 

 

 

 

 

0

 

Balance at close of period - 3/31/93

 

 

 

$

64,786,120

 

Additions during period:

 

 

 

 

 

Acquisitions through foreclosure

 

$

0

 

 

 

Other acquisitions

 

0

 

 

 

Improvements, etc

 

52,271,170

 

 

 

Other

 

0

 

 

 

 

 

 

 

$

52,271,170

 

Deductions during period:

 

 

 

 

 

Cost of real estate sold

 

$

0

 

 

 

Other

 

(69,144

)

 

 

 

 

 

 

(69,144

)

Balance at close of period - 3/31/94

 

 

 

$

116,988,146

 

Additions during period:

 

 

 

 

 

Acquisitions through foreclosure

 

$

0

 

 

 

Other acquisitions

 

10,630,188

 

 

 

Improvements, etc

 

182,886

 

 

 

Other

 

0

 

 

 

 

 

 

 

$

10,813,074

 

Deductions during period:

 

 

 

 

 

Cost of real estate sold

 

$

0

 

 

 

Other

 

(927,768

)

 

 

 

 

 

 

(927,768

)

Balance at close of period - 3/31/95

 

 

 

$

126,873,452

 

 

F-68



 

Balance at close of period - 3/31/95

 

 

 

$

126,873,452

 

Additions during period:

 

 

 

 

 

Acquisitions through foreclosure

 

$

0

 

 

 

Other acquisitions

 

7,477,482

 

 

 

Improvements, etc

 

998,864

 

 

 

Other

 

0

 

 

 

 

 

 

 

$

8,476,346

 

Deductions during period:

 

 

 

 

 

Cost of real estate sold

 

$

0

 

 

 

Other

 

0

 

 

 

 

 

 

 

0

 

Balance at close of period - 3/31/96

 

 

 

$

135,349,798

 

Additions during period:

 

 

 

 

 

Acquisitions through foreclosure

 

$

0

 

 

 

Other acquisitions

 

102,413

 

 

 

Improvements, etc

 

0

 

 

 

Other

 

0

 

 

 

 

 

 

 

$

102,413

 

Deductions during period:

 

 

 

 

 

Cost of real estate sold

 

$

0

 

 

 

Other

 

0

 

 

 

 

 

 

 

0

 

Balance at close of period - 3/31/97

 

 

 

$

135,452,211

 

Additions during period:

 

 

 

 

 

Acquisitions through foreclosure

 

$

0

 

 

 

Other acquisitions

 

0

 

 

 

Improvements, etc

 

136,931

 

 

 

Other

 

0

 

 

 

 

 

 

 

$

136,931

 

Deductions during period:

 

 

 

 

 

Cost of real estate sold

 

$

0

 

 

 

Other

 

0

 

 

 

 

 

 

 

0

 

Balance at close of period - 3/31/98

 

 

 

$

135,589,142

 

 

F-69



 

Balance at close of period - 3/31/98

 

 

 

$

135,589,142

 

Additions during period:

 

 

 

 

 

Acquisitions through foreclosure

 

$

0

 

 

 

Other acquisitions

 

0

 

 

 

Improvements, etc

 

229,180

 

 

 

Other

 

0

 

 

 

 

 

 

 

$

229,180

 

Deductions during period:

 

 

 

 

 

Cost of real estate sold

 

$

0

 

 

 

Other

 

0

 

 

 

 

 

 

 

0

 

Balance at close of period - 3/31/99

 

 

 

$

135,818,322

 

Additions during period:

 

 

 

 

 

Acquisitions through foreclosure

 

$

0

 

 

 

Other acquisitions

 

0

 

 

 

Improvements, etc

 

203,110

 

 

 

Other

 

0

 

 

 

 

 

 

 

$

203,110

 

Deductions during period:

 

 

 

 

 

Cost of real estate sold

 

$

0

 

 

 

Other

 

0

 

 

 

 

 

 

 

0

 

Balance at close of period - 3/31/00

 

 

 

$

136,021,432

 

Additions during period:

 

 

 

 

 

Acquisitions through foreclosure

 

$

0

 

 

 

Other acquisitions

 

0

 

 

 

Improvements, etc

 

215,095

 

 

 

Other

 

0

 

 

 

 

 

 

 

$

215,095

 

Deductions during period:

 

 

 

 

 

Cost of real estate sold

 

$

0

 

 

 

Other

 

(500,929

)

 

 

 

 

 

 

(500,929

)

Balance at close of period - 3/31/01

 

 

 

$

135,735,598

 

 

F-70



 

Balance at close of period - 3/31/01

 

 

 

$

135,735,598

 

Additions during period:

 

 

 

 

 

Acquisitions through foreclosure

 

$

0

 

 

 

Other acquisitions

 

0

 

 

 

Improvements, etc

 

422,538

 

 

 

Other

 

0

 

 

 

 

 

 

 

$

422,538

 

Deductions during period:

 

 

 

 

 

Cost of real estate sold

 

$

0

 

 

 

Other

 

0

 

 

 

 

 

 

 

0

 

Balance at close of period - 3/31/02

 

 

 

$

136,198,136

 

Additions during period:

 

 

 

 

 

Acquisitions through foreclosure

 

$

0

 

 

 

Other acquisitions

 

0

 

 

 

Improvements, etc

 

369,190

 

 

 

Other

 

0

 

 

 

 

 

 

 

$

369,190

 

Deductions during period:

 

 

 

 

 

Cost of real estate sold

 

$

0

 

 

 

Other

 

0

 

 

 

 

 

 

 

0

 

Balance at close of period - 3/31/03

 

 

 

$

136,527,326

 

Additions during period:

 

 

 

 

 

Acquisitions through foreclosure

 

$

0

 

 

 

Other acquisitions

 

0

 

 

 

Improvements, etc

 

387,486

 

 

 

Other

 

0

 

 

 

 

 

 

 

$

387,486

 

Deductions during period:

 

 

 

 

 

Cost of real estate sold

 

$

(5,097,684

)

 

 

Other

 

0

 

 

 

 

 

 

 

(5,097,684

)

Balance at close of period - 3/31/04

 

 

 

$

131,817,128

 

 

F-71



 

Balance at close of period - 3/31/04

 

 

 

$

131,817,128

 

Additions during period:

 

 

 

 

 

Acquisitions through foreclosure

 

$

0

 

 

 

Other acquisitions

 

0

 

 

 

Improvements, etc

 

197,413

 

 

 

Other

 

(1,322,384

)

 

 

 

 

 

 

$

(1,124,971

)

Deductions during period:

 

 

 

 

 

Cost of real estate sold

 

$

(26,715,597

)

 

 

Other

 

0

 

 

 

 

 

 

 

(26,715,597

)

Balance at close of period - 3/31/05

 

 

 

$

103,976,560

 

 

F-72



 

Reconciliation of Accumulated Depreciation current year changes

 

 

 

 

 

 

 

 

 

 

 

Balance at beginning of period - 4/1/92

 

 

 

$

0

 

Current year expense

 

$

1,151,027

 

 

 

Balance at close of period - 3/31/93

 

 

 

$

1,151,027

 

Current year expense

 

$

4,194,293

 

 

 

Balance at close of period - 3/31/94

 

 

 

$

5,345,320

 

Current year expense

 

$

4,646,907

 

 

 

Balance at close of period - 3/31/95

 

 

 

$

9,992,227

 

Current year expense

 

$

5,445,282

 

 

 

Balance at close of period - 3/31/96

 

 

 

$

15,437,509

 

Current year expense

 

$

4,587,940

 

 

 

Balance at close of period - 3/31/97

 

 

 

$

20,025,449

 

Current year expense

 

$

4,427,546

 

 

 

Balance at close of period - 3/31/98

 

 

 

$

24,452,995

 

Current year expense

 

$

4,453,997

 

 

 

Balance at close of period - 3/31/99

 

 

 

$

28,906,992

 

Current year expense

 

$

4,348,463

 

 

 

Balance at close of period - 3/31/00

 

 

 

$

33,255,455

 

Current year expense

 

$

3,625,904

 

 

 

Balance at close of period - 3/31/01

 

 

 

$

36,881,359

 

Current year expense

 

$

4,117,724

 

 

 

Balance at close of period - 3/31/02

 

 

 

$

40,999,083

 

Current year expense

 

$

4,130,487

 

 

 

Balance at close of period - 3/31/03

 

 

 

$

45,129,570

 

Current year expense

 

$

3,943,806

 

 

 

Reduction for real-estate sold

 

(2,183,384

 

 

 

Balance at close of period - 3/31/04

 

 

 

$

46,889,992

 

Current year expense

 

$

2,721,013

 

 

 

Reduction for real-estate sold

 

(7,100,462

)

 

 

Balance at close of period - 3/31/05

 

 

 

$

42,510,543

 

 

F-73



 

Boston Capital Tax Credit Fund III LP - Series 16
Schedule III - Real Estate and Accumulated Depreciation
March 31, 2005

(UNAUDITED)

 

 

 

 

 

Initial cost to company

 

Cost
capitalized
subsequent
to acquisition

 

Gross amount at which carried
at close of period

 

 

 

 

 

 

 

Life on which

 

Description

 

Encum-
brances

 

Land

 

Buildings and
improvements

 

Improvements

 

Land

 

Buildings and
improvements

 

Total

 

Accumulated
depreciation

 

Date of
construction

 

Date
acquired

 

depreciation
is computed

 

1413 LEAVENWORTH

 

1,558,585

 

8,000

 

2,927,089

 

664,994

 

8,000

 

3,592,083

 

3,600,083

 

1,555,870

 

3/93

 

12/92

 

5-27.5 yrs

 

ANSON

 

1,256,969

 

40,202

 

1,683,348

 

19,508

 

40,202

 

1,702,856

 

1,743,058

 

548,855

 

9/93

 

12/92

 

10-40 yrs

 

AZTEC

 

996,126

 

115,000

 

1,299,311

 

27,493

 

115,000

 

1,326,804

 

1,441,804

 

609,822

 

5/93

 

5/93

 

5-27.5 yrs

 

BENTONIA ELDERLY

 

823,796

 

21,000

 

678,677

 

396,797

 

21,000

 

1,075,474

 

1,096,474

 

326,205

 

2/94

 

7/93

 

5-27.5 yrs

 

BERNICE VILLA

 

900,772

 

37,000

 

1,204,665

 

45,711

 

37,000

 

1,250,376

 

1,287,376

 

363,025

 

10/93

 

5/93

 

5-40 yrs

 

BLAIRSVILLE RENTAL I

 

743,502

 

58,377

 

866,980

 

41,529

 

35,000

 

908,509

 

943,509

 

339,615

 

9/94

 

12/92

 

5-27.5 yrs

 

BLAIRSVILLE RENTAL

 

727,740

 

84,359

 

804,895

 

61,404

 

49,500

 

866,299

 

915,799

 

326,314

 

7/94

 

12/92

 

5-27.5 yrs

 

BLOWING ROCK

 

502,021

 

47,500

 

663,473

 

13,650

 

47,500

 

677,123

 

724,623

 

246,645

 

11/94

 

12/93

 

5-27.5 yrs

 

BRANSON CHRISTIAN I

 

1,317,777

 

163,350

 

2,990,564

 

26,278

 

163,350

 

3,016,842

 

3,180,192

 

1,241,445

 

6/94

 

3/94

 

5-27.5 yrs

 

BRANSON CHRISTIAN II

 

1,091,902

 

0

 

2,497,066

 

61,600

 

0

 

2,558,666

 

2,558,666

 

1,033,412

 

8/94

 

7/94

 

5-27.5 yrs

 

BUTLER RENTAL

 

732,395

 

0

 

937,495

 

18,148

 

0

 

955,643

 

955,643

 

396,367

 

9/93

 

12/92

 

7-27.5 yrs

 

CANTERFIELD

 

752,125

 

48,000

 

934,169

 

(1,058

)

48,000

 

933,111

 

981,111

 

422,687

 

1/93

 

11/92

 

5-27.5 yrs

 

CAPE ANN

 

354,431

 

18,000

 

1,833,366

 

84,955

 

18,000

 

1,918,321

 

1,936,321

 

769,165

 

12/93

 

1/93

 

7-31.5 yrs

 

CASS PARTNERS

 

574,707

 

45,250

 

2,026,740

 

0

 

45,250

 

2,026,740

 

2,071,990

 

583,991

 

12/93

 

12/93

 

5-27.5 yrs

 

CEDAR TRACE

 

492,950

 

18,000

 

639,500

 

5,277

 

18,000

 

644,777

 

662,777

 

311,577

 

7/93

 

10/92

 

5-27.5 yrs

 

CONCORD ASSOC.

 

1,091,967

 

61,532

 

1,223,133

 

204,604

 

61,532

 

1,427,737

 

1,489,269

 

685,146

 

2/93

 

2/93

 

5-27.5 yrs

 

CLYMER PARK ASSOC

 

1,420,050

 

35,800

 

1,831,813

 

90,885

 

35,800

 

1,922,698

 

1,958,498

 

532,957

 

11/94

 

12/92

 

5-27.5 yrs

 

CUMBERLAND WOOD

 

1,420,608

 

114,449

 

1,780,622

 

88,791

 

129,538

 

1,869,413

 

1,998,951

 

512,517

 

10/94

 

12/93

 

6-40 yrs

 

DAVENPORT HOUSING

 

2,829,995

 

223,889

 

6,598,309

 

164,469

 

223,889

 

6,762,778

 

6,986,667

 

2,886,657

 

2/94

 

10/93

 

7-27.5 yrs

 

DEER RUN

 

628,741

 

30,000

 

1,536,783

 

0

 

30,000

 

1,536,783

 

1,566,783

 

672,334

 

3/93

 

8/93

 

5-27.5 yrs

 

EASTMAN ELDERLY

 

1,147,151

 

80,000

 

1,428,172

 

26,283

 

36,900

 

1,454,455

 

1,491,355

 

580,137

 

10/93

 

12/92

 

7-27.5 yrs

 

FAIRMEADOW APTS

 

863,433

 

53,296

 

1,184,327

 

44,098

 

53,296

 

1,228,425

 

1,281,721

 

351,847

 

7/93

 

1/93

 

5-27.5 yrs

 

FALCON RIDGE

 

1,018,181

 

25,000

 

1,332,798

 

45,023

 

25,000

 

1,377,821

 

1,402,821

 

376,142

 

1/95

 

4/94

 

5-27.5 yrs

 

 

F-74



 

 

 

 

 

Initial cost to company

 

Cost
capitalized
subsequent
to acquisition

 

Gross amount at which carried
at close of period

 

 

 

 

 

 

 

Life on which

 

Description

 

Encumbr-
ances

 

Land

 

Buildings and
improvements

 

Improvements

 

Land

 

Buildings and
improvements

 

Total

 

Accumulated
depreciation

 

Date of
construction

 

Date
acquired

 

depreciation
is computed

 

GIBSON

 

874,055

 

30,290

 

1,138,786

 

(955

)

30,290

 

1,137,831

 

1,168,121

 

368,379

 

6/93

 

12/92

 

5-27.5 yrs

 

GREENFIELD

 

518,979

 

25,000

 

649,793

 

5,105

 

25,000

 

654,898

 

679,898

 

315,193

 

5/93

 

1/93

 

5-27.5 yrs

 

GREENWOOD

 

1,433,306

 

62,076

 

1,480,776

 

518,113

 

62,076

 

1,998,889

 

2,060,965

 

908,061

 

10/93

 

11/93

 

5-27.5 yrs

 

HARMONY HOUSE

 

1,429,949

 

57,000

 

1,764,438

 

14,574

 

57,000

 

1,779,012

 

1,836,012

 

613,469

 

7/93

 

11/92

 

5-27.5 yrs

 

HAYNES HOUSE

 

2,729,691

 

685,381

 

5,956,903

 

2,938,975

 

674,499

 

8,895,878

 

9,570,377

 

2,132,854

 

9/95

 

8/94

 

12-40 yrs

 

HOLLY TREE

 

866,928

 

58,900

 

1,069,733

 

4,853

 

58,900

 

1,074,586

 

1,133,486

 

486,599

 

2/93

 

11/92

 

5-27.5 yrs

 

IDABEL PROP.

 

1,345,966

 

50,000

 

1,791,971

 

0

 

50,000

 

1,791,971

 

1,841,971

 

838,780

 

12/93

 

4/93

 

5-25 yrs

 

ISOLA SQUARE

 

949,131

 

22,300

 

250,691

 

999,882

 

22,300

 

1,250,573

 

1,272,873

 

340,108

 

4/94

 

11/93

 

7-40 yrs

 

JOINER ELDERLY

 

776,116

 

47,719

 

1,026,013

 

51,346

 

47,719

 

1,077,359

 

1,125,078

 

484,582

 

6/93

 

1/93

 

5-40 yrs

 

LAWRENCEVILLE MANOR

 

1,386,924

 

61,370

 

1,660,796

 

63,546

 

61,370

 

1,724,342

 

1,785,712

 

710,978

 

7/94

 

2/94

 

5-27.5 yrs

 

LAWTELL MANOR

 

886,691

 

45,000

 

1,201,948

 

33,970

 

45,000

 

1,235,918

 

1,280,918

 

364,655

 

8/93

 

4/93

 

7-40 yrs

 

LOGAN LANE

 

1,272,209

 

54,000

 

1,602,465

 

(103

)

54,000

 

1,602,362

 

1,656,362

 

718,327

 

3/93

 

9/92

 

5-27.5 yrs

 

MARINERS POINTE I & II

 

3,944,916

 

170,020

 

7,548,131

 

619,333

 

170,020

 

8,167,464

 

8,337,484

 

3,792,773

 

8/93

 

12/92

 

7-27.5 yrs

 

MEADOWS OF SOUTHGATE

 

2,159,521

 

252,000

 

4,575,879

 

8,745

 

252,000

 

4,584,624

 

4,836,624

 

1,204,877

 

5/94

 

7/93

 

12-40 yrs

 

MENDOTA VILLAGE

 

1,930,885

 

136,140

 

2,421,001

 

0

 

136,140

 

2,421,001

 

2,557,141

 

593,022

 

5/93

 

12/92

 

5-50 yrs

 

MIDCITY

 

2,618,243

 

15,058

 

6,611,666

 

4,800

 

15,058

 

6,616,466

 

6,631,524

 

2,515,867

 

6/94

 

9/93

 

5-27.5 yrs

 

NEWPORT HOUSING

 

1,188,505

 

160,000

 

1,405,411

 

(3,274

)

160,000

 

1,402,137

 

1,562,137

 

447,584

 

10/93

 

2/93

 

5-27.5 yrs

 

NEWPORT MANOR

 

929,383

 

31,908

 

1,175,109

 

83,621

 

31,908

 

1,258,730

 

1,290,638

 

393,515

 

12/93

 

9/93

 

5-40 yrs

 

PALATINE LP

 

1,382,073

 

37,400

 

1,785,282

 

59,903

 

37,400

 

1,845,185

 

1,882,585

 

787,108

 

5/94

 

5/94

 

5-27.5 yrs

 

RIVIERA APTS

 

1,646,049

 

100,000

 

2,979,700

 

625,261

 

132,400

 

3,604,961

 

3,737,361

 

1,450,673

 

12/93

 

12/92

 

5-27.5 yrs

 

SABLE CHASE

 

4,490,554

 

502,774

 

12,248,475

 

131,120

 

502,774

 

12,379,595

 

12,882,369

 

4,976,370

 

12/94

 

12/93

 

7-27.5 yrs

 

ST CROIX COMMONS

 

961,144

 

44,681

 

2,607,046

 

(655,017

)

44,681

 

1,952,029

 

1,996,710

 

816,173

 

12/94

 

10/94

 

5-27.5 yrs

 

 

F-75



 

 

 

 

 

Initial cost to company

 

Cost
capitalized
subsequent
to acquisition

 

Gross amount at which carried
at close of period

 

 

 

 

 

 

 

Life on which

 

Description

 

Encum-
brances

 

Land

 

Buildings and
improvements

 

Improvements

 

Land

 

Buildings and
improvements

 

Total

 

Accumulated
depreciation

 

Date of
construction

 

Date
acquired

 

depreciation
is computed

 

ST JOSEPH SQ

 

931,773

 

37,500

 

1,167,702

 

39,249

 

37,500

 

1,206,951

 

1,244,451

 

348,332

 

9/93

 

5/93

 

5-40 yrs

 

SIMMESPORT

 

903,599

 

60,000

 

1,171,005

 

54,199

 

60,000

 

1,225,204

 

1,285,204

 

368,012

 

6/93

 

4/93

 

7-40 yrs

 

STONY GROUND

 

1,394,842

 

127,380

 

1,794,961

 

26,848

 

129,005

 

1,821,809

 

1,950,814

 

745,342

 

6/93

 

12/92

 

5-27.5 yrs

 

SUMMERSVILLE

 

607,254

 

20,000

 

774,259

 

15,920

 

20,000

 

790,179

 

810,179

 

378,737

 

6/93

 

5/93

 

5-27.5 yrs

 

TALBOT VILLAGE

 

665,302

 

22,300

 

833,494

 

6,962

 

22,300

 

840,456

 

862,756

 

377,545

 

4/93

 

8/92

 

5-27.5 yrs

 

TCHULA ELDERLY

 

810,680

 

20,000

 

1,071,899

 

35,017

 

20,000

 

1,106,916

 

1,126,916

 

334,315

 

12/93

 

7/93

 

5-27.5 yrs

 

TUOLUMNE CITY

 

1,565,983

 

190,000

 

1,912,157

 

0

 

190,000

 

1,912,157

 

2,102,157

 

455,291

 

8/93

 

12/92

 

5-50 yrs

 

TURTLE CREEK

 

831,501

 

23,141

 

1,113,511

 

41,832

 

23,141

 

1,155,343

 

1,178,484

 

373,769

 

10/93

 

5/93

 

7-40 yrs

 

TWIN OAKS ASSOC

 

1,427,421

 

45,000

 

1,776,674

 

7,868

 

45,000

 

1,784,542

 

1,829,542

 

600,237

 

9/93

 

12/92

 

5-27.5 yrs

 

VICTORIA POINTE

 

1,414,731

 

153,865

 

1,437,570

 

366,033

 

128,900

 

1,803,603

 

1,932,503

 

682,728

 

1/95

 

10/94

 

5-27.5 yrs

 

VISTA LINDA APARTMENTS

 

2,465,143

 

143,253

 

2,961,671

 

141,372

 

143,253

 

3,103,043

 

3,246,296

 

1,211,585

 

12/93

 

1/93

 

5-27.5 yrs

 

WAKEFIELD HOUSING

 

1,236,509

 

88,564

 

1,480,003

 

37,307

 

88,564

 

1,517,310

 

1,605,874

 

500,004

 

2/93

 

9/92

 

10-40 yrs

 

WEST END MANOR

 

967,468

 

52,300

 

1,188,913

 

(144

)

52,300

 

1,188,769

 

1,241,069

 

528,914

 

5/93

 

5/93

 

5-27.5 yrs

 

WESTCHESTER OAK GROVE

 

978,274

 

38,010

 

2,281,529

 

102,074

 

35,000

 

2,383,603

 

2,418,603

 

1,133,160

 

4/93

 

12/92

 

5-27.5 yrs

 

WESTCHESTER ST JOE

 

1,167,752

 

100,000

 

3,211,620

 

79,000

 

100,000

 

3,290,620

 

3,390,620

 

1,486,350

 

6/93

 

7/93

 

5-27.5 yrs

 

WESTVILLE PROPERTIES

 

687,887

 

25,000

 

912,139

 

0

 

25,000

 

912,139

 

937,139

 

438,876

 

7/93

 

2/93

 

5-25 yrs

 

WILCOX INVESTMENT GROUP

 

1,081,282

 

58,500

 

1,376,329

 

0

 

58,500

 

1,376,329

 

1,434,829

 

338,018

 

6/93

 

1/93

 

5-50 yrs

 

WOODLANDS APTS

 

913,132

 

30,000

 

668,555

 

576,951

 

30,000

 

1,245,506

 

1,275,506

 

474,612

 

2/95

 

9/94

 

5-27.5 yrs

 

 

 

79,017,675

 

5,211,834

 

128,989,299

 

9,164,725

 

5,120,755

 

138,154,024

 

143,274,779

 

51,708,506

 

 

 

 

 

 

 

 

Since the Operating Partnerships maintain a calendar year end, the information reported on this schedule is as of December 31, 2004.

There we no carrying costs as of December 31, 2004. The Column has been omitted for presentation purposes.

 

F-76



 

Notes to Schedule III

Boston Capital Tax Credit Fund III LP - Series 16

 

Reconciliation of Land, Building & Improvements current year changes

 

Balance at beginning of period - 4/1/92

 

 

 

$

0

 

Additions during period:

 

 

 

 

 

Acquisitions through foreclosure

 

$

0

 

 

 

Other acquisitions

 

4,191,631

 

 

 

Improvements, etc

 

0

 

 

 

Other

 

0

 

 

 

 

 

 

 

$

4,191,631

 

Deductions during period:

 

 

 

 

 

Cost of real estate sold

 

$

0

 

 

 

Other

 

0

 

 

 

 

 

 

 

0

 

Balance at close of period - 3/31/93

 

 

 

$

4,191,631

 

Additions during period:

 

 

 

 

 

Acquisitions through foreclosure

 

$

0

 

 

 

Other acquisitions

 

32,686,042

 

 

 

Improvements, etc

 

43,162,006

 

 

 

Other

 

0

 

 

 

 

 

 

 

$

75,848,048

 

Deductions during period:

 

 

 

 

 

Cost of real estate sold

 

$

0

 

 

 

Other

 

0

 

 

 

 

 

 

 

0

 

Balance at close of period - 3/31/94

 

 

 

$

80,039,679

 

Additions during period:

 

 

 

 

 

Acquisitions through foreclosure

 

$

0

 

 

 

Other acquisitions

 

15,495,343

 

 

 

Improvements, etc

 

41,448,097

 

 

 

Other

 

0

 

 

 

 

 

 

 

$

56,943,440

 

Deductions during period:

 

 

 

 

 

Cost of real estate sold

 

$

0

 

 

 

Other

 

0

 

 

 

 

 

 

 

0

 

Balance at close of period - 3/31/95

 

 

 

$

136,983,119

 

 

F-77



 

Balance at close of period - 3/31/95

 

 

 

$

136,983,119

 

Additions during period:

 

 

 

 

 

Acquisitions through foreclosure

 

$

0

 

 

 

Other acquisitions

 

106,204

 

 

 

Improvements, etc

 

5,007,023

 

 

 

Other

 

0

 

 

 

 

 

 

 

$

5,113,227

 

Deductions during period:

 

 

 

 

 

Cost of real estate sold

 

$

0

 

 

 

Other

 

(675,394

)

 

 

 

 

 

 

(675,394

)

Balance at close of period - 3/31/96

 

 

 

$

141,420,952

 

Additions during period:

 

 

 

 

 

Acquisitions through foreclosure

 

$

0

 

 

 

Other acquisitions

 

0

 

 

 

Improvements, etc

 

97,847

 

 

 

Other

 

0

 

 

 

 

 

 

 

$

97,847

 

Deductions during period:

 

 

 

 

 

Cost of real estate sold

 

$

0

 

 

 

Other

 

(1,512,675

)

 

 

 

 

 

 

(1,512,675

)

Balance at close of period - 3/31/97

 

 

 

$

140,006,124

 

Additions during period:

 

 

 

 

 

Acquisitions through foreclosure

 

$

0

 

 

 

Other acquisitions

 

0

 

 

 

Improvements, etc

 

163,080

 

 

 

Other

 

0

 

 

 

 

 

 

 

$

163,080

 

Deductions during period:

 

 

 

 

 

Cost of real estate sold

 

$

0

 

 

 

Other

 

0

 

 

 

 

 

 

 

0

 

Balance at close of period - 3/31/98

 

 

 

$

140,169,204

 

 

F-78



 

Balance at close of period - 3/31/98

 

 

 

$

140,169,204

 

Additions during period:

 

 

 

 

 

Acquisitions through foreclosure

 

$

0

 

 

 

Other acquisitions

 

0

 

 

 

Improvements, etc

 

240,077

 

 

 

Other

 

0

 

 

 

 

 

 

 

$

240,077

 

Deductions during period:

 

 

 

 

 

Cost of real estate sold

 

$

0

 

 

 

Other

 

0

 

 

 

 

 

 

 

0

 

Balance at close of period - 3/31/99

 

 

 

$

140,409,281

 

Additions during period:

 

 

 

 

 

Acquisitions through foreclosure

 

$

0

 

 

 

Other acquisitions

 

0

 

 

 

Improvements, etc

 

618,565

 

 

 

Other

 

0

 

 

 

 

 

 

 

$

618,565

 

Deductions during period:

 

 

 

 

 

Cost of real estate sold

 

$

0

 

 

 

Other

 

0

 

 

 

 

 

 

 

0

 

Balance at close of period - 3/31/00

 

 

 

$

141,027,846

 

Additions during period:

 

 

 

 

 

Acquisitions through foreclosure

 

$

0

 

 

 

Other acquisitions

 

0

 

 

 

Improvements, etc

 

281,498

 

 

 

Other

 

0

 

 

 

 

 

 

 

$

281,498

 

Deductions during period:

 

 

 

 

 

Cost of real estate sold

 

$

0

 

 

 

Other

 

0

 

 

 

 

 

 

 

0

 

Balance at close of period - 3/31/01

 

 

 

$

141,309,344

 

 

F-79



 

Balance at close of period - 3/31/01

 

 

 

$

141,309,344

 

Additions during period:

 

 

 

 

 

Acquisitions through foreclosure

 

$

0

 

 

 

Other acquisitions

 

0

 

 

 

Improvements, etc

 

291,709

 

 

 

Other

 

0

 

 

 

 

 

 

 

$

291,709

 

Deductions during period:

 

 

 

 

 

Cost of real estate sold

 

$

0

 

 

 

Other

 

0

 

 

 

 

 

 

 

0

 

Balance at close of period - 3/31/02

 

 

 

$

141,601,053

 

Additions during period:

 

 

 

 

 

Acquisitions through foreclosure

 

$

0

 

 

 

Other acquisitions

 

0

 

 

 

Improvements, etc

 

472,351

 

 

 

Other

 

0

 

 

 

 

 

 

 

$

472,351

 

Deductions during period:

 

 

 

 

 

Cost of real estate sold

 

$

0

 

 

 

Other

 

0

 

 

 

 

 

 

 

0

 

Balance at close of period - 3/31/03

 

 

 

$

142,073,404

 

Additions during period:

 

 

 

 

 

Acquisitions through foreclosure

 

$

0

 

 

 

Other acquisitions

 

0

 

 

 

Improvements, etc

 

561,633

 

 

 

Other

 

0

 

 

 

 

 

 

 

$

561,633

 

Deductions during period:

 

 

 

 

 

Cost of real estate sold

 

$

0

 

 

 

Other

 

0

 

 

 

 

 

 

 

0

 

Balance at close of period - 3/31/04

 

 

 

$

142,635,037

 

 

F-80



 

Balance at close of period - 3/31/04

 

 

 

$

142,635,037

 

Additions during period:

 

 

 

 

 

Acquisitions through foreclosure

 

$

0

 

 

 

Other acquisitions

 

0

 

 

 

Improvements, etc

 

639,742

 

 

 

Other

 

0

 

 

 

 

 

 

 

$

639,742

 

Deductions during period:

 

 

 

 

 

Cost of real estate sold

 

$

0

 

 

 

Other

 

0

 

 

 

 

 

 

 

0

 

Balance at close of period - 3/31/05

 

 

 

$

143,274,779

 

 

F-81



 

Reconciliation of Accumulated Depreciation current year changes

 

Balance at beginning of period - 4/1/92

 

 

 

$

0

 

Current year expense

 

$

0

 

 

 

Balance at close of period - 3/31/93

 

 

 

$

0

 

Current year expense

 

$

1,347,806

 

 

 

Balance at close of period - 3/31/94

 

 

 

$

1,347,806

 

Current year expense

 

$

3,630,765

 

 

 

Balance at close of period - 3/31/95

 

 

 

$

4,978,571

 

Current year expense

 

$

5,098,416

 

 

 

Balance at close of period - 3/31/96

 

 

 

$

10,076,987

 

Current year expense

 

$

4,859,372

 

 

 

Balance at close of period - 3/31/97

 

 

 

$

14,936,359

 

Current year expense

 

$

4,709,137

 

 

 

Balance at close of period - 3/31/98

 

 

 

$

19,645,496

 

Current year expense

 

$

4,715,345

 

 

 

Balance at close of period - 3/31/99

 

 

 

$

24,360,841

 

Current year expense

 

$

4,748,152

 

 

 

Balance at close of period - 3/31/00

 

 

 

$

29,108,993

 

Current year expense

 

$

4,694,454

 

 

 

Balance at close of period - 3/31/01

 

 

 

$

33,803,447

 

Current year expense

 

$

4,524,002

 

 

 

Balance at close of period - 3/31/02

 

 

 

$

38,327,449

 

Current year expense

 

$

4,501,163

 

 

 

Balance at close of period - 3/31/03

 

 

 

$

42,828,612

 

Current year expense

 

$

4,482,706

 

 

 

Balance at close of period - 3/31/04

 

 

 

$

47,311,318

 

Current year expense

 

$

4,397,188

 

 

 

Balance at close of period - 3/31/05

 

 

 

$

51,708,506

 

 

F-82



 

Boston Capital Tax Credit Fund III LP - Series 17
Schedule III - Real Estate and Accumulated Depreciation
March 31, 2005

(UNAUDITED)

 

 

 

 

 

Initial cost to company

 

Cost
capitalized
subsequent
to acquisition

 

Gross amount at which carried
at close of period

 

 

 

 

 

Life on which

 

Description

 

Encumbrances

 

Land

 

Buildings and
improvements

 

Improvements

 

Land

 

Buildings and
improvements

 

Total

 

Accumulated
depreciation

 

Date of
construction

 

Date
acquired

 

depreciation
is computed

 

ANNADALE HOUSING

 

11,821,311

 

226,000

 

12,180,150

 

337,361

 

226,000

 

12,517,511

 

12,743,511

 

3,484,212

 

6/90

 

2/89

 

5-50 yrs

 

ARTESIA PROPERTIES

 

1,373,772

 

30,730

 

1,865,231

 

7,600

 

30,730

 

1,872,831

 

1,903,561

 

757,926

 

9/94

 

9/94

 

5-27.5 yrs

 

ASPEN RIDGE

 

729,939

 

36,000

 

2,004,059

 

52,824

 

36,000

 

2,056,883

 

2,092,883

 

879,258

 

11/93

 

9/93

 

5-27.5 yrs

 

BLADENBORO

 

992,377

 

16,000

 

1,213,015

 

(26,766

)

16,000

 

1,186,249

 

1,202,249

 

433,370

 

7/95

 

3/95

 

5-27.5 yrs

 

BREWER ST

 

1,107,771

 

0

 

2,296,514

 

13,871

 

0

 

2,310,385

 

2,310,385

 

1,025,687

 

7/93

 

6/93

 

5-27.5 yrs

 

BRIARWOOD APTS

 

884,056

 

38,500

 

20,850

 

1,209,587

 

38,952

 

1,230,437

 

1,269,389

 

320,311

 

7/93

 

6/93

 

5-27.5 yrs

 

BRIARWOOD VILLAGE

 

1,123,145

 

42,594

 

1,418,259

 

3,781

 

42,594

 

1,422,040

 

1,464,634

 

583,863

 

5/94

 

10/93

 

5-27.5 yrs

 

BRIARWOOD DEKALB

 

1,104,789

 

96,000

 

2,943,443

 

16,509

 

96,000

 

2,959,952

 

3,055,952

 

863,879

 

6/94

 

10/93

 

5-40 yrs

 

CAIRO HOUSING

 

1,049,734

 

17,000

 

1,309,062

 

100,450

 

17,000

 

1,409,512

 

1,426,512

 

659,222

 

4/93

 

5/93

 

7-27.5 yrs

 

CAMBRIDGE YMCA

 

1,893,596

 

95,200

 

5,135,233

 

132,993

 

95,200

 

5,268,226

 

5,363,426

 

2,237,568

 

12/93

 

4/93

 

5-27.5 yrs

 

CANEYVILLE PROPERTIES

 

465,618

 

36,000

 

601,775

 

(13,800

)

36,000

 

587,975

 

623,975

 

264,470

 

4/93

 

5/93

 

5-27.5 yrs

 

CLINTON ESTATES

 

723,821

 

47,533

 

891,872

 

34,306

 

47,533

 

926,178

 

973,711

 

368,780

 

12/94

 

12/94

 

5-27.5 yrs

 

CLOVERPORT PROPERTIES

 

730,754

 

21,500

 

947,659

 

(7,038

)

21,500

 

940,621

 

962,121

 

414,822

 

7/93

 

4/93

 

5-27.5 yrs

 

COLLEGE GREEN

 

3,676,802

 

225,000

 

6,774,847

 

110,186

 

225,000

 

6,885,033

 

7,110,033

 

2,581,739

 

8/95

 

3/95

 

5-27.5 yrs

 

CROFTON ASSOC.

 

781,343

 

46,511

 

961,097

 

6,774

 

46,511

 

967,871

 

1,014,382

 

280,983

 

3/93

 

4/93

 

5-27.5 yrs

 

CYPRESS POINT

 

3,112,817

 

265,000

 

4,794,440

 

322,813

 

265,000

 

5,117,253

 

5,382,253

 

1,502,545

 

12/94

 

2/94

 

5-27.5 yrs

 

DEERWOOD VILLAGE

 

633,632

 

29,138

 

804,512

 

3,582

 

29,138

 

808,094

 

837,232

 

324,749

 

7/94

 

2/94

 

5-27.5 yrs

 

DOYLE VILLAGE

 

1,147,426

 

100,000

 

1,435,520

 

6,304

 

100,000

 

1,441,824

 

1,541,824

 

590,480

 

4/94

 

9/93

 

5-27.5 yrs

 

GALLAWAY ASSOC.

 

1,032,816

 

35,600

 

1,307,158

 

12,161

 

35,600

 

1,319,319

 

1,354,919

 

383,607

 

5/93

 

4/93

 

5-27.5 yrs

 

GLENRIDGE

 

2,006,443

 

350,000

 

2,208,213

 

7,278

 

350,000

 

2,215,491

 

2,565,491

 

667,843

 

6/94

 

6/94

 

5-27.5 yrs

 

 

F-83



 

 

 

 

 

Initial cost to company

 

Cost
capitalized
subsequent
to acquisition

 

Gross amount at which carried
at close of period

 

 

 

 

 

Life on which

 

Description

 

Encumbrances

 

Land

 

Buildings and
improvements

 

Improvements

 

Land

 

Buildings and
improvements

 

Total

 

Accumulated
depreciation

 

Date of
construction

 

Date
acquired

 

depreciation
is computed

 

GREEN ACRES

 

1,067,243

 

173,447

 

1,366,874

 

43,308

 

173,447

 

1,410,182

 

1,583,629

 

573,249

 

11/94

 

1/95

 

 

 

GREENWOOD PLACE

 

1,043,841

 

44,400

 

299,685

 

1,174,059

 

44,400

 

1,473,744

 

1,518,144

 

390,944

 

8/94

 

11/93

 

7-40 yrs

 

HACKLEY BARCLAY

 

2,836,008

 

174,841

 

4,603,493

 

326,279

 

175,000

 

4,929,772

 

5,104,772

 

2,119,364

 

12/94

 

12/93

 

5-27.5 yrs

 

HENSON CREEK

 

4,034,184

 

945,000

 

7,971,879

 

53,692

 

945,000

 

8,025,571

 

8,970,571

 

2,468,400

 

4/94

 

5/93

 

5-27.5 yrs

 

HICKMAN ASSOC.

 

521,559

 

24,000

 

673,642

 

6,492

 

24,000

 

680,134

 

704,134

 

189,170

 

12/93

 

11/93

 

5-27.5 yrs

 

HOUSTON VILLAGE

 

668,861

 

11,500

 

850,901

 

3,387

 

11,500

 

854,288

 

865,788

 

351,006

 

5/94

 

12/93

 

5-27.5 yrs

 

IVYWOOD

 

3,708,638

 

290,542

 

5,712,656

 

40,027

 

290,542

 

5,752,683

 

6,043,225

 

2,509,524

 

10/93

 

6/93

 

5-27.5 yrs

 

JONESTOWN MANOR

 

849,944

 

0

 

311,764

 

956,147

 

36,900

 

1,267,911

 

1,304,811

 

328,877

 

12/94

 

12/93

 

7-40 yrs

 

LARGO CENTER

 

4,062,522

 

1,012,500

 

7,262,001

 

82,566

 

1,012,500

 

7,344,567

 

8,357,067

 

2,064,810

 

6/94

 

3/93

 

5-27.5 yrs

 

LEE TERRACE

 

1,458,040

 

93,246

 

4,573

 

1,765,997

 

93,246

 

1,770,570

 

1,863,816

 

718,975

 

12/94

 

2/94

 

5-27.5 yrs

 

MIDLAND HOUSING

 

906,503

 

60,000

 

2,422,788

 

71,221

 

60,000

 

2,494,009

 

2,554,009

 

859,385

 

6/94

 

9/93

 

5-27.5 yrs

 

MOUNT VERNON

 

2,366,092

 

200,000

 

3,141,984

 

519,016

 

200,000

 

3,661,000

 

3,861,000

 

1,327,182

 

11/94

 

11/94

 

5-27.5 yrs

 

OAKWOOD OF BENNETSVILLE

 

858,132

 

60,000

 

1,074,857

 

20,101

 

60,000

 

1,094,958

 

1,154,958

 

465,674

 

12/93

 

9/93

 

5-27.5 yrs

 

OPELOUSAS POINT

 

1,352,769

 

50,000

 

559,121

 

1,409,546

 

50,000

 

1,968,667

 

2,018,667

 

547,281

 

3/94

 

11/93

 

5-27.5 yrs

 

PALMETTO VILLAS

 

1,613,687

 

60,724

 

2,034,151

 

18,400

 

60,724

 

2,052,551

 

2,113,275

 

650,976

 

4/94

 

5/94

 

5-27.5 yrs

 

PARK PLACE II

 

1,144,821

 

112,000

 

1,408,102

 

22,078

 

112,000

 

1,430,180

 

1,542,180

 

591,583

 

4/94

 

2/94

 

7-27.5 yrs

 

PINEHURST

 

789,313

 

24,000

 

1,033,022

 

46,660

 

24,000

 

1,079,682

 

1,103,682

 

460,860

 

2/94

 

2/94

 

5-27.5 yrs

 

QUAIL VILLAGE

 

857,675

 

30,450

 

1,060,273

 

2,468

 

30,450

 

1,062,741

 

1,093,191

 

417,874

 

2/94

 

9/93

 

7-27.5 yrs

 

SEA BREEZE

 

1,209,649

 

94,000

 

1,515,733

 

5,691

 

94,000

 

1,521,424

 

1,615,424

 

582,596

 

1/95

 

3/94

 

N/A

 

SHAWNEE HOUSING

 

1,035,009

 

182,786

 

2,347,227

 

113,423

 

182,786

 

2,460,650

 

2,643,436

 

1,147,010

 

10/92

 

2/93

 

7-27.5 yrs

 

SIXTH ST APTS

 

2,201,042

 

151,687

 

1,123,504

 

3,193,106

 

162,687

 

4,316,610

 

4,479,297

 

1,266,606

 

12/94

 

12/93

 

5-27.5 yrs

 

SKOWHEGAN HOUSING

 

1,546,398

 

100,000

 

2,121,472

 

118,323

 

100,000

 

2,239,795

 

2,339,795

 

718,302

 

8/94

 

9/94

 

5-27.5 yrs

 

 

F-84



 

 

 

 

 

Initial cost to company

 

Cost
capitalized
subsequent
to acquisition

 

Gross amount at which carried
at close of period

 

 

 

 

 

Life on which

 

Description

 

Encumbrances

 

Land

 

Buildings and
improvements

 

Improvements

 

Land

 

Buildings and
improvements

 

Total

 

Accumulated
depreciation

 

Date of
construction

 

Date
acquired

 

depreciation
is computed

 

SOLEDAD

 

1,902,322

 

340,000

 

2,005,222

 

0

 

340,000

 

2,005,222

 

2,345,222

 

470,137

 

1/94

 

10/93

 

5-50 yrs

 

SUGARWOOD PARK

 

3,309,052

 

281,875

 

5,949,680

 

41,991

 

281,875

 

5,991,671

 

6,273,546

 

2,261,015

 

7/95

 

4/94

 

5-27.5 yrs

 

VOORHEESVILLE

 

1,075,557

 

74,600

 

1,254,914

 

68,207

 

74,600

 

1,323,121

 

1,397,721

 

584,422

 

5/93

 

7/93

 

7-27.5 yrs

 

WAYNSBURG HOUSING

 

1,463,528

 

169,200

 

2,113,822

 

122,085

 

18,100

 

2,235,907

 

2,254,007

 

575,922

 

12/95

 

7/94

 

10-40 yrs

 

WHITE CASTLE

 

761,212

 

84,800

 

948,687

 

25,569

 

84,800

 

974,256

 

1,059,056

 

388,804

 

5/94

 

6/94

 

27.5 yrs

 

 

 

81,035,563

 

6,599,904

 

112,284,936

 

12,580,615

 

6,497,315

 

124,865,551

 

131,362,866

 

43,655,262

 

 

 

 

 

 

 

 

Since the Operating Partnerships maintain a calendar year end, the information reported on this schedule is as of December 31, 2004.

There we no carrying costs as of December 31, 2004. The Column has been omitted for presentation purposes.

 

F-85



 

Notes to Schedule III

Boston Capital Tax Credit Fund III LP - Series 17

 

Reconciliation of Land, Building & Improvements current year changes

 

Balance at beginning of period - 4/1/93

 

 

 

$

0

 

Additions during period:

 

 

 

 

 

Acquisitions through foreclosure

 

$

0

 

 

 

Other acquisitions

 

58,662,502

 

 

 

Improvements, etc

 

0

 

 

 

Other

 

0

 

 

 

 

 

 

 

$

58,662,502

 

Deductions during period:

 

 

 

 

 

Cost of real estate sold

 

$

0

 

 

 

Other

 

0

 

 

 

 

 

 

 

0

 

Balance at close of period - 3/31/94

 

 

 

$

58,662,502

 

Additions during period:

 

 

 

 

 

Acquisitions through foreclosure

 

$

0

 

 

 

Other acquisitions

 

31,044,766

 

 

 

Improvements, etc

 

39,965,487

 

 

 

Other

 

0

 

 

 

 

 

 

 

$

71,010,253

 

Deductions during period:

 

 

 

 

 

Cost of real estate sold

 

$

0

 

 

 

Other

 

(26,680

)

 

 

 

 

 

 

(26,680

)

Balance at close of period - 3/31/95

 

 

 

$

129,646,075

 

Additions during period:

 

 

 

 

 

Acquisitions through foreclosure

 

$

0

 

 

 

Other acquisitions

 

9,769,183

 

 

 

Improvements, etc

 

11,596,518

 

 

 

Other

 

0

 

 

 

 

 

 

 

$

21,365,701

 

Deductions during period:

 

 

 

 

 

Cost of real estate sold

 

$

0

 

 

 

Other

 

(13,800

)

 

 

 

 

 

 

(13,800

)

Balance at close of period - 3/31/96

 

 

 

$

150,997,976

 

 

F-86



 

Balance at close of period - 3/31/96

 

 

 

$

150,997,976

 

Additions during period:

 

 

 

 

 

Acquisitions through foreclosure

 

$

0

 

 

 

Other acquisitions

 

12,406,150

 

 

 

Improvements, etc

 

133,058

 

 

 

Other

 

0

 

 

 

 

 

 

 

$

12,539,208

 

Deductions during period:

 

 

 

 

 

Cost of real estate sold

 

$

0

 

 

 

Other

 

0

 

 

 

 

 

 

 

0

 

Balance at close of period - 3/31/97

 

 

 

$

163,537,184

 

Additions during period:

 

 

 

 

 

Acquisitions through foreclosure

 

$

0

 

 

 

Other acquisitions

 

337,191

 

 

 

Improvements, etc

 

0

 

 

 

Other

 

0

 

 

 

 

 

 

 

$

337,191

 

Deductions during period:

 

 

 

 

 

Cost of real estate sold

 

$

0

 

 

 

Other

 

(1,598,364

)

 

 

 

 

 

 

(1,598,364

)

Balance at close of period - 3/31/98

 

 

 

$

162,276,011

 

Additions during period:

 

 

 

 

 

Acquisitions through foreclosure

 

$

0

 

 

 

Other acquisitions

 

0

 

 

 

Improvements, etc

 

200,765

 

 

 

Other

 

0

 

 

 

 

 

 

 

$

200,765

 

Deductions during period:

 

 

 

 

 

Cost of real estate sold

 

$

0

 

 

 

Other

 

0

 

 

 

 

 

 

 

0

 

Balance at close of period - 3/31/99

 

 

 

$

162,476,776

 

 

F-87



 

Balance at close of period - 3/31/99

 

 

 

$

162,476,776

 

Additions during period:

 

 

 

 

 

Acquisitions through foreclosure

 

$

0

 

 

 

Other acquisitions

 

0

 

 

 

Improvements, etc

 

292,965

 

 

 

Other

 

0

 

 

 

 

 

 

 

$

292,965

 

Deductions during period:

 

 

 

 

 

Cost of real estate sold

 

$

0

 

 

 

Other

 

0

 

 

 

 

 

 

 

0

 

Balance at close of period - 3/31/00

 

 

 

$

162,769,741

 

Additions during period:

 

 

 

 

 

Acquisitions through foreclosure

 

$

0

 

 

 

Other acquisitions

 

0

 

 

 

Improvements, etc

 

252,942

 

 

 

Other

 

0

 

 

 

 

 

 

 

$

252,942

 

Deductions during period:

 

 

 

 

 

Cost of real estate sold

 

$

0

 

 

 

Other

 

(500,929

)

 

 

 

 

 

 

(500,929

)

Balance at close of period - 3/31/01

 

 

 

$

162,521,754

 

Additions during period:

 

 

 

 

 

Acquisitions through foreclosure

 

$

0

 

 

 

Other acquisitions

 

0

 

 

 

Improvements, etc

 

525,052

 

 

 

Other

 

0

 

 

 

 

 

 

 

$

525,052

 

Deductions during period:

 

 

 

 

 

Cost of real estate sold

 

$

0

 

 

 

Other

 

0

 

 

 

 

 

 

 

0

 

Balance at close of period - 3/31/02

 

 

 

$

163,046,806

 

 

F-88



 

Balance at close of period - 3/31/02

 

 

 

$

163,046,806

 

Additions during period:

 

 

 

 

 

Acquisitions through foreclosure

 

$

0

 

 

 

Other acquisitions

 

0

 

 

 

Improvements, etc

 

376,998

 

 

 

Other

 

0

 

 

 

 

 

 

 

$

376,998

 

Deductions during period:

 

 

 

 

 

Cost of real estate sold

 

$

0

 

 

 

Other

 

0

 

 

 

 

 

 

 

0

 

Balance at close of period - 3/31/03

 

 

 

$

163,423,804

 

Additions during period:

 

 

 

 

 

Acquisitions through foreclosure

 

$

0

 

 

 

Other acquisitions

 

0

 

 

 

Improvements, etc

 

638,913

 

 

 

Other

 

0

 

 

 

 

 

 

 

$

638,913

 

Deductions during period:

 

 

 

 

 

Cost of real estate sold

 

$

(6,249,483

)

 

 

Other

 

0

 

 

 

 

 

 

 

(6,249,483

)

Balance at close of period - 3/31/04

 

 

 

$

157,813,234

 

Additions during period:

 

 

 

 

 

Acquisitions through foreclosure

 

$

0

 

 

 

Other acquisitions

 

0

 

 

 

Improvements, etc

 

265,229

 

 

 

Other

 

0

 

 

 

 

 

 

 

$

265,229

 

Deductions during period:

 

 

 

 

 

Cost of real estate sold

 

$

(26,715,597

)

 

 

Other

 

0

 

 

 

 

 

 

 

(26,715,597

)

Balance at close of period - 3/31/05

 

 

 

$

131,362,866

 

 

F-89



 

Reconciliation of Accumulated Depreciation current year changes

 

 

 

 

 

 

 

 

 

 

 

Balance at beginning of period - 4/1/93

 

 

 

$

0

 

Current year expense

 

$

727,342

 

 

 

Balance at close of period - 3/31/94

 

 

 

$

727,342

 

Current year expense

 

$

4,342,560

 

 

 

Balance at close of period - 3/31/95

 

 

 

$

5,069,902

 

Current year expense

 

$

4,963,158

 

 

 

Balance at close of period - 3/31/96

 

 

 

$

10,033,060

 

Current year expense

 

$

6,281,850

 

 

 

Balance at close of period - 3/31/97

 

 

 

$

16,314,910

 

Current year expense

 

$

5,040,935

 

 

 

Balance at close of period - 3/31/98

 

 

 

$

21,355,845

 

Current year expense

 

$

5,033,530

 

 

 

Balance at close of period - 3/31/99

 

 

 

$

26,389,375

 

Current year expense

 

$

4,909,920

 

 

 

Balance at close of period - 3/31/00

 

 

 

$

31,299,295

 

Current year expense

 

$

4,387,090

 

 

 

Balance at close of period - 3/31/01

 

 

 

$

35,686,385

 

Current year expense

 

$

4,846,606

 

 

 

Balance at close of period - 3/31/02

 

 

 

$

40,532,991

 

Current year expense

 

$

4,739,144

 

 

 

Balance at close of period - 3/31/03

 

 

 

$

45,272,135

 

Current year expense

 

$

4,532,137

 

 

 

Reduction for real-estate sold

 

(2,899,018

 

 

 

Balance at close of period - 3/31/04

 

 

 

$

46,905,254

 

Current year expense

 

$

3,850,470

 

 

 

Reduction for real-estate sold

 

(7,100,462

)

 

 

Balance at close of period - 3/31/05

 

 

 

$

43,655,262

 

 

F-90



 

Boston Capital Tax Credit Fund III LP - Series 18
Schedule III - Real Estate and Accumulated Depreciation
March 31, 2005

(UNAUDITED)

 

 

 

 

 

Initial cost to company

 

Cost
capitalized
subsequent
to acquisition

 

Gross amount at which carried
at close of period

 

 

 

 

 

Life on which

 

Description

 

Encum-
brances

 

Land

 

Buildings and
improvements

 

Improvements

 

Land

 

Buildings and
improvements

 

Total

 

Accumulated
depreciation

 

Date of
construction

 

Date
acquired

 

depreciation
is computed

 

ARCH DEVELOPMENT

 

1,644,815

 

107,387

 

6,724,849

 

70,562

 

112,853

 

6,795,411

 

6,908,264

 

2,510,674

 

12/94

 

4/94

 

7-27.5 yrs

 

AURORA

 

1,361,932

 

65,000

 

1,704,709

 

62,043

 

65,000

 

1,766,752

 

1,831,752

 

798,252

 

9/93

 

9/93

 

5-27.5 yrs

 

BEAR CREEK

 

4,535,634

 

488,011

 

8,884,145

 

65,623

 

491,639

 

8,949,768

 

9,441,407

 

3,948,557

 

4/95

 

3/94

 

5-27.5 yrs

 

CHATHAM MANOR

 

1,358,854

 

75,000

 

1,727,394

 

76,518

 

75,000

 

1,803,912

 

1,878,912

 

790,351

 

12/93

 

1/94

 

5-27.5 yrs

 

CHELSEA SQUARE

 

301,393

 

21,000

 

939,281

 

3,500

 

21,000

 

942,781

 

963,781

 

346,550

 

12/94

 

8/94

 

7-34 yrs

 

CLARKE SCHOOL

 

2,461,133

 

200,000

 

5,493,464

 

226,288

 

200,000

 

5,719,752

 

5,919,752

 

1,478,351

 

12/94

 

12/94

 

5-27.5 yrs

 

ELLIJAY RENTAL

 

814,772

 

48,000

 

1,000,609

 

4,048

 

48,000

 

1,004,657

 

1,052,657

 

301,019

 

1/95

 

1/94

 

40 yrs

 

EVERGREEN

 

2,687,190

 

157,537

 

4,337,312

 

574,887

 

157,537

 

4,912,199

 

5,069,736

 

2,155,083

 

1/95

 

8/94

 

5-27.5 yrs

 

GLEN PLACE

 

1,085,714

 

60,610

 

3,489,218

 

(169,758

)

60,610

 

3,319,460

 

3,380,070

 

1,324,043

 

6/94

 

4/94

 

5-27.5 yrs

 

HARRIS HOUSING

 

1,264,325

 

200,000

 

266,624

 

2,569,852

 

160,000

 

2,836,476

 

2,996,476

 

676,127

 

11/95

 

6/94

 

5-27.5 yrs

 

HUMBOLDT

 

696,646

 

40,191

 

845,252

 

26,528

 

40,191

 

871,780

 

911,971

 

336,340

 

4/95

 

8/94

 

5-27.5 yrs

 

JACKSON HOUSING

 

846,193

 

30,250

 

1,080,272

 

(7,162

)

30,250

 

1,073,110

 

1,103,360

 

412,071

 

6/94

 

1/94

 

5-27.5 yrs

 

LAKEVIEW MEADOWS

 

1,529,204

 

88,920

 

2,775,712

 

51,383

 

88,920

 

2,827,095

 

2,916,015

 

767,830

 

5/94

 

8/93

 

5-27.5 yrs

 

LANTHROP PROP

 

723,221

 

34,800

 

931,788

 

28,925

 

34,800

 

960,713

 

995,513

 

411,440

 

5/94

 

4/94

 

5-27.5 yrs

 

LEESVILLE ELDERLY

 

1,299,832

 

144,000

 

2,018,242

 

0

 

144,000

 

2,018,242

 

2,162,242

 

533,293

 

6/94

 

6/94

 

7-40 yrs

 

LOCKPORT

 

1,066,662

 

125,000

 

1,524,202

 

0

 

125,000

 

1,524,202

 

1,649,202

 

394,045

 

9/94

 

7/94

 

5-27.5 yrs

 

MAPLE LEAF

 

1,078,445

 

22,860

 

1,355,390

 

46,251

 

22,860

 

1,401,641

 

1,424,501

 

397,462

 

12/94

 

8/94

 

5-27.5 yrs

 

MARENGO PARK

 

738,041

 

50,010

 

886,695

 

5,220

 

50,010

 

891,915

 

941,925

 

376,746

 

3/94

 

10/93

 

5-27.5 yrs

 

NATCHITOCHES

 

944,051

 

50,000

 

1,634,279

 

10,000

 

50,000

 

1,644,279

 

1,694,279

 

413,733

 

12/94

 

6/94

 

7-40 yrs

 

NEWTON I

 

792,669

 

57,500

 

979,345

 

4,201

 

57,500

 

983,546

 

1,041,046

 

389,323

 

9/94

 

11/93

 

5-27.5 yrs

 

 

F-91



 

 

 

 

 

Initial cost to company

 

Cost
capitalized
subsequent
to acquisition

 

Gross amount at which carried
at close of period

 

 

 

 

 

Life on which

 

Description

 

Encum-
brances

 

Land

 

Buildings and
improvements

 

Improvements

 

Land

 

Buildings and
improvements

 

Total

 

Accumulated
depreciation

 

Date of
construction

 

Date
acquired

 

depreciation
is computed

 

OSKALOOSA I

 

473,213

 

32,000

 

589,423

 

1,822

 

32,000

 

591,245

 

623,245

 

234,620

 

9/94

 

11/93

 

5-27.5 yrs

 

PARVINS

 

654,691

 

41,508

 

1,741,048

 

4,742

 

41,508

 

1,745,790

 

1,787,298

 

723,804

 

11/93

 

8/93

 

5-27.5 yrs

 

PEACHTREE

 

1,451,148

 

157,027

 

1,617,470

 

55,237

 

157,027

 

1,672,707

 

1,829,734

 

809,700

 

7/93

 

1/94

 

5-27.5 yrs

 

PONDEROSA

 

1,457,498

 

82,454

 

1,903,972

 

83,172

 

82,454

 

1,987,144

 

2,069,598

 

591,211

 

5/94

 

3/94

 

5-27.5 yrs

 

PRESTON WOODS

 

722,420

 

66,000

 

2,515,136

 

57,108

 

66,000

 

2,572,244

 

2,638,244

 

1,141,963

 

12/94

 

12/93

 

5-27.5 yrs

 

RICHMOND MANOR

 

1,006,542

 

54,944

 

1,285,522

 

43,106

 

54,944

 

1,328,628

 

1,383,572

 

551,140

 

6/94

 

6/94

 

5-27.5 yrs

 

RIO GRANDE

 

2,118,021

 

96,480

 

2,999,680

 

78,486

 

96,480

 

3,078,166

 

3,174,646

 

818,301

 

5/94

 

6/94

 

5-27.5 yrs

 

RIPLEY HOUSING

 

484,880

 

14,000

 

646,850

 

96,909

 

14,000

 

743,759

 

757,759

 

188,766

 

7/94

 

1/94

 

5-40 yrs

 

SAN JOAQUIN

 

1,782,967

 

55,000

 

2,463,181

 

22,475

 

55,000

 

2,485,656

 

2,540,656

 

530,775

 

12/94

 

3/94

 

5-50 yrs

 

TROY ESTATES

 

672,770

 

45,000

 

826,432

 

115,030

 

45,000

 

941,462

 

986,462

 

374,847

 

1/94

 

12/93

 

5-27.5 yrs

 

VIRGINIA AVENUE

 

1,215,057

 

121,238

 

3,510,339

 

10,060

 

121,238

 

3,520,399

 

3,641,637

 

1,363,974

 

10/94

 

10/94

 

5-27.5 yrs

 

VISTA LOMA

 

1,578,742

 

267,612

 

1,600,128

 

259,710

 

267,612

 

1,859,838

 

2,127,450

 

528,975

 

9/94

 

5/94

 

5-27.5 yrs

 

VIVIAN ELDERLY

 

230,906

 

45,000

 

1,668,938

 

0

 

45,000

 

1,668,938

 

1,713,938

 

448,925

 

9/94

 

7/94

 

7-40 yrs

 

WESTMINSTER MEADOWS

 

1,973,710

 

250,000

 

3,605,890

 

22,684

 

250,000

 

3,628,574

 

3,878,574

 

1,559,785

 

11/94

 

12/93

 

5-27.5 yrs

 

 

 

43,053,291

 

3,394,339

 

75,572,791

 

4,499,450

 

3,363,433

 

80,072,241

 

83,435,674

 

28,628,076

 

 

 

 

 

 

 

 

Since the Operating Partnerships maintain a calendar year end, the information reported on this schedule is as of December 31, 2004.

There we no carrying costs as of December 31, 2004. The Column has been omitted for presentation purposes.

 

F-92



 

Notes to Schedule III
Boston Capital Tax Credit Fund III LP - Series 18

 

Reconciliation of Land, Building & Improvements current year changes

 

Balance at beginning of period - 4/1/93

 

 

 

$

0

 

Additions during period:

 

 

 

 

 

Acquisitions through foreclosure

 

$

0

 

 

 

Other acquisitions

 

4,002,185

 

 

 

Improvements, etc

 

0

 

 

 

Other

 

0

 

 

 

 

 

 

 

$

4,002,185

 

Deductions during period:

 

 

 

 

 

Cost of real estate sold

 

$

0

 

 

 

Other

 

0

 

 

 

 

 

 

 

0

 

Balance at close of period - 3/31/94

 

 

 

$

4,002,185

 

Additions during period:

 

 

 

 

 

Acquisitions through foreclosure

 

$

0

 

 

 

Other acquisitions

 

42,200,169

 

 

 

Improvements, etc

 

19,531,960

 

 

 

Other

 

0

 

 

 

 

 

 

 

$

61,732,129

 

Deductions during period:

 

 

 

 

 

Cost of real estate sold

 

$

0

 

 

 

Other

 

0

 

 

 

 

 

 

 

0

 

Balance at close of period - 3/31/95

 

 

 

$

65,734,314

 

Additions during period:

 

 

 

 

 

Acquisitions through foreclosure

 

$

0

 

 

 

Other acquisitions

 

0

 

 

 

Improvements, etc

 

16,282,424

 

 

 

Other

 

0

 

 

 

 

 

 

 

$

16,282,424

 

Deductions during period:

 

 

 

 

 

Cost of real estate sold

 

$

0

 

 

 

Other

 

0

 

 

 

 

 

 

 

0

 

Balance at close of period - 3/31/96

 

 

 

$

82,016,738

 

 

F-93



 

Balance at close of period - 3/31/96

 

 

 

$

82,016,738

 

Additions during period:

 

 

 

 

 

Acquisitions through foreclosure

 

$

0

 

 

 

Other acquisitions

 

0

 

 

 

Improvements, etc

 

137,752

 

 

 

Other

 

0

 

 

 

 

 

 

 

$

137,752

 

Deductions during period:

 

 

 

 

 

Cost of real estate sold

 

$

0

 

 

 

Other

 

0

 

 

 

 

 

 

 

0

 

Balance at close of period - 3/31/97

 

 

 

$

82,154,490

 

Additions during period:

 

 

 

 

 

Acquisitions through foreclosure

 

$

0

 

 

 

Other acquisitions

 

0

 

 

 

Improvements, etc

 

164,466

 

 

 

Other

 

0

 

 

 

 

 

 

 

$

164,466

 

Deductions during period:

 

 

 

 

 

Cost of real estate sold

 

$

0

 

 

 

Other

 

0

 

 

 

 

 

 

 

0

 

Balance at close of period - 3/31/98

 

 

 

$

82,318,956

 

Additions during period:

 

 

 

 

 

Acquisitions through foreclosure

 

$

0

 

 

 

Other acquisitions

 

0

 

 

 

Improvements, etc

 

200,573

 

 

 

Other

 

0

 

 

 

 

 

 

 

$

200,573

 

Deductions during period:

 

 

 

 

 

Cost of real estate sold

 

$

0

 

 

 

Other

 

0

 

 

 

 

 

 

 

0

 

Balance at close of period - 3/31/99

 

 

 

$

82,519,529

 

 

F-94



 

Balance at close of period - 3/31/99

 

 

 

$

82,519,529

 

Additions during period:

 

 

 

 

 

Acquisitions through foreclosure

 

$

0

 

 

 

Other acquisitions

 

0

 

 

 

Improvements, etc

 

90,225

 

 

 

Other

 

0

 

 

 

 

 

 

 

$

90,225

 

Deductions during period:

 

 

 

 

 

Cost of real estate sold

 

$

0

 

 

 

Other

 

0

 

 

 

 

 

 

 

0

 

Balance at close of period - 3/31/00

 

 

 

$

82,609,754

 

Additions during period:

 

 

 

 

 

Acquisitions through foreclosure

 

$

0

 

 

 

Other acquisitions

 

0

 

 

 

Improvements, etc

 

204,609

 

 

 

Other

 

0

 

 

 

 

 

 

 

$

204,609

 

Deductions during period:

 

 

 

 

 

Cost of real estate sold

 

$

0

 

 

 

Other

 

0

 

 

 

 

 

 

 

0

 

Balance at close of period - 3/31/01

 

 

 

$

82,814,363

 

Additions during period:

 

 

 

 

 

Acquisitions through foreclosure

 

$

0

 

 

 

Other acquisitions

 

0

 

 

 

Improvements, etc

 

125,890

 

 

 

Other

 

0

 

 

 

 

 

 

 

$

125,890

 

Deductions during period:

 

 

 

 

 

Cost of real estate sold

 

$

0

 

 

 

Other

 

0

 

 

 

 

 

 

 

0

 

Balance at close of period - 3/31/02

 

 

 

$

82,940,253

 

 

F-95



 

Balance at close of period - 3/31/02

 

 

 

$

82,940,253

 

Additions during period:

 

 

 

 

 

Acquisitions through foreclosure

 

$

0

 

 

 

Other acquisitions

 

0

 

 

 

Improvements, etc

 

164,756

 

 

 

Other

 

0

 

 

 

 

 

 

 

$

164,756

 

Deductions during period:

 

 

 

 

 

Cost of real estate sold

 

$

0

 

 

 

Other

 

0

 

 

 

 

 

 

 

0

 

Balance at close of period - 3/31/03

 

 

 

$

83,105,009

 

Additions during period:

 

 

 

 

 

Acquisitions through foreclosure

 

$

0

 

 

 

Other acquisitions

 

0

 

 

 

Improvements, etc

 

224,824

 

 

 

Other

 

0

 

 

 

 

 

 

 

$

224,824

 

Deductions during period:

 

 

 

 

 

Cost of real estate sold

 

$

0

 

 

 

Other

 

0

 

 

 

 

 

 

 

0

 

Balance at close of period - 3/31/04

 

 

 

$

83,329,833

 

Additions during period:

 

 

 

 

 

Acquisitions through foreclosure

 

$

0

 

 

 

Other acquisitions

 

0

 

 

 

Improvements, etc

 

105,841

 

 

 

Other

 

0

 

 

 

 

 

 

 

$

105,841

 

Deductions during period:

 

 

 

 

 

Cost of real estate sold

 

$

0

 

 

 

Other

 

0

 

 

 

 

 

 

 

0

 

Balance at close of period - 3/31/05

 

 

 

$

83,435,674

 

 

F-96



 

Reconciliation of Accumulated Depreciation current year changes

 

Balance at beginning of period - 4/1/93

 

 

 

$

0

 

Current year expense

 

$

39,475

 

 

 

Balance at close of period - 3/31/94

 

 

 

$

39,475

 

Current year expense

 

$

911,009

 

 

 

Balance at close of period - 3/31/95

 

 

 

$

950,484

 

Current year expense

 

$

2,835,031

 

 

 

Balance at close of period - 3/31/96

 

 

 

$

3,785,515

 

Current year expense

 

$

3,000,815

 

 

 

Balance at close of period - 3/31/97

 

 

 

$

6,786,330

 

Current year expense

 

$

2,884,157

 

 

 

Balance at close of period - 3/31/98

 

 

 

$

9,670,487

 

Current year expense

 

$

2,798,960

 

 

 

Balance at close of period - 3/31/99

 

 

 

$

12,469,447

 

Current year expense

 

$

2,799,855

 

 

 

Balance at close of period - 3/31/00

 

 

 

$

15,269,302

 

Current year expense

 

$

2,761,702

 

 

 

Balance at close of period - 3/31/01

 

 

 

$

18,031,004

 

Current year expense

 

$

2,752,123

 

 

 

Balance at close of period - 3/31/02

 

 

 

$

20,783,127

 

Current year expense

 

$

2,632,895

 

 

 

Balance at close of period - 3/31/03

 

 

 

$

23,416,022

 

Current year expense

 

$

2,613,670

 

 

 

Balance at close of period - 3/31/04

 

 

 

$

26,029,692

 

Current year expense

 

$

2,598,384

 

 

 

Balance at close of period - 3/31/05

 

 

 

$

28,628,076

 

 

F-97



 

Boston Capital Tax Credit Fund III LP - Series 19
Schedule III - Real Estate and Accumulated Depreciation
March 31, 2005

(UNAUDITED)

 

 

 

 

 

Initial cost to company

 

Cost
capitalized
subsequent
to acquisition

 

Gross amount at which carried
at close of period

 

 

 

 

 

Life on which

 

Description

 

Encum-
brances

 

Land

 

Buildings and
improvements

 

Improvements

 

Land

 

Buildings and
improvements

 

Total

 

Accumulated
depreciation

 

Date of
construction

 

Date
acquired

 

depreciation
is computed

 

ANKENEY HOUSING

 

3,219,865

 

217,500

 

8,144,577

 

185,262

 

217,500

 

8,329,839

 

8,547,339

 

2,228,368

 

3/95

 

8/94

 

10-40 yrs

 

CARROLLTON VILLA

 

1,322,464

 

60,015

 

2,682,843

 

187,164

 

60,015

 

2,870,007

 

2,930,022

 

1,095,463

 

3/95

 

6/94

 

5-27.5 yrs

 

CLARKE SCHOOL

 

2,461,133

 

200,000

 

5,493,464

 

226,288

 

200,000

 

5,719,752

 

5,919,752

 

1,478,351

 

12/94

 

12/94

 

12-40 yrs

 

FOREST ASSOCIATES

 

650,388

 

13,900

 

396,391

 

483,148

 

13,900

 

879,539

 

893,439

 

534,806

 

3/78

 

4/95

 

5-27.5 yrs

 

GARDEN GATE\FT WORTH

 

5,417,839

 

678,867

 

2,532,572

 

6,817,300

 

678,867

 

9,349,872

 

10,028,739

 

3,475,063

 

4/95

 

5/95

 

5-27.5 yrs

 

GARDEN GATE\PLANO

 

6,796,541

 

689,318

 

844,673

 

9,059,504

 

689,318

 

9,904,177

 

10,593,495

 

3,694,562

 

3/95

 

2/94

 

5-27.5 yrs

 

HEBBRONVILLE APTS.

 

504,883

 

50,711

 

650,002

 

20,243

 

50,711

 

670,245

 

720,956

 

185,676

 

4/94

 

12/93

 

7-40 yrs

 

HOLLISTER INV GRP

 

1,707,443

 

400,000

 

1,906,641

 

(61,972

)

400,000

 

1,844,669

 

2,244,669

 

357,692

 

5/95

 

3/95

 

5-50 yrs

 

HOLTS SUMMIT SQUARE

 

1,089,466

 

110,373

 

524,966

 

2,045,000

 

110,373

 

2,569,966

 

2,680,339

 

1,030,806

 

12/94

 

6/94

 

5-27.5 yrs

 

INDEPENDENCE PROPERTIES

 

833,267

 

38,500

 

503,166

 

517,210

 

38,500

 

1,020,376

 

1,058,876

 

293,078

 

12/94

 

6/94

 

5-40 yrs

 

JEFFERSON SQUARE

 

2,338,733

 

385,000

 

4,548,650

 

352,464

 

385,000

 

4,901,114

 

5,286,114

 

1,455,662

 

8/95

 

5/94

 

5-27.5 yrs

 

JENNY LYNN PROPERTIES

 

785,003

 

65,000

 

958,809

 

7,000

 

65,000

 

965,809

 

1,030,809

 

374,372

 

9/94

 

1/94

 

5-27.5 yrs

 

JEREMY ASSOCIATES

 

3,392,623

 

522,890

 

6,954,516

 

682,036

 

522,890

 

7,636,552

 

8,159,442

 

2,035,447

 

12/95

 

6/96

 

5-40 yrs

 

LONE STAR SR.

 

597,241

 

20,492

 

835,453

 

0

 

20,492

 

835,453

 

855,945

 

220,183

 

5/94

 

12/93

 

7-40 yrs

 

MADISON L.P.

 

638,577

 

42,707

 

810,978

 

14,549

 

32,568

 

825,527

 

858,095

 

328,119

 

10/94

 

12/93

 

5-27.5 yrs

 

MANSURA VILLA

 

941,157

 

20,254

 

301,687

 

1,016,398

 

25,000

 

1,318,085

 

1,343,085

 

315,682

 

8/95

 

5/94

 

5-27.5 yrs

 

MARTINDALE APTS.

 

659,419

 

40,270

 

861,032

 

29,803

 

40,270

 

890,835

 

931,105

 

247,088

 

1/94

 

12/93

 

7-40 yrs

 

MUNFORD VILLAGE

 

741,506

 

24,800

 

980,102

 

8,302

 

24,800

 

988,404

 

1,013,204

 

287,986

 

4/94

 

10/93

 

5-40 yrs

 

NORTHPOINTE LP

 

4,386,305

 

371,000

 

9,834,451

 

1,377

 

371,000

 

9,835,828

 

10,206,828

 

2,364,891

 

6/95

 

7/94

 

5-27.5 yrs

 

SAHALE HEIGHTS

 

838,107

 

72,000

 

1,062,350

 

111

 

72,000

 

1,062,461

 

1,134,461

 

422,072

 

6/94

 

1/94

 

5-27.5 yrs

 

 

F-98



 

 

 

 

 

Initial cost to company

 

Cost
capitalized
subsequent
to acquisition

 

Gross amount at which carried
at close of period

 

 

 

 

 

Life on which

 

Description

 

Encum-
brances

 

Land

 

Buildings and
improvements

 

Improvements

 

Land

 

Buildings and
improvements

 

Total

 

Accumulated
depreciation

 

Date of
construction

 

Date
acquired

 

depreciation
is computed

 

SHERWOOD KNOLL

 

762,518

 

45,000

 

963,996

 

38,204

 

45,000

 

1,002,200

 

1,047,200

 

305,339

 

4/94

 

10/93

 

5-40 yrs

 

SUGARWOOD PARK

 

3,309,052

 

281,875

 

5,949,680

 

41,991

 

281,875

 

5,991,671

 

6,273,546

 

2,261,015

 

7/95

 

4/94

 

5-27.5 yrs

 

SUMMERSET HOUSING

 

920,632

 

68,665

 

1,160,825

 

(25,664

)

68,665

 

1,135,161

 

1,203,826

 

375,572

 

11/95

 

1/94

 

7-27.5 yrs

 

VISTA’S ASSOC.

 

4,793,910

 

831,600

 

7,055,338

 

28,264

 

831,600

 

7,083,602

 

7,915,202

 

2,135,157

 

1/95

 

12/93

 

5-27.5 yrs

 

WEDGEWOOD LANE

 

978,734

 

85,000

 

1,106,604

 

37,185

 

85,000

 

1,143,789

 

1,228,789

 

345,243

 

9/94

 

6/94

 

5-40 yrs

 

WILLOWOOD PARK

 

3,935,570

 

511,051

 

6,867,791

 

184,024

 

511,051

 

7,051,815

 

7,562,866

 

2,797,411

 

12/94

 

11/93

 

5-27.5 yrs

 

 

 

54,022,376

 

5,846,788

 

73,931,557

 

21,895,191

 

5,841,395

 

95,826,748

 

101,668,143

 

30,645,104

 

 

 

 

 

 

 

 

Since the Operating Partnerships maintain a calendar year end, the information reported on this schedule is as of December 31, 2004.

There we no carrying costs as of December 31, 2004. The Column has been omitted for presentation purposes.

 

F-99



 

Notes to Schedule III

Boston Capital Tax Credit Fund III LP - Series 19

 

Reconciliation of Land, Building & Improvements current year changes

 

Balance at beginning of period - 4/1/93

 

 

 

$

0

 

Additions during period:

 

 

 

 

 

Acquisitions through foreclosure

 

$

0

 

 

 

Other acquisitions

 

9,012,131

 

 

 

Improvements, etc

 

0

 

 

 

Other

 

0

 

 

 

 

 

 

 

$

9,012,131

 

Deductions during period:

 

 

 

 

 

Cost of real estate sold

 

$

0

 

 

 

Other

 

0

 

 

 

 

 

 

 

0

 

Balance at close of period - 3/31/94

 

 

 

$

9,012,131

 

Additions during period:

 

 

 

 

 

Acquisitions through foreclosure

 

$

0

 

 

 

Other acquisitions

 

24,845,235

 

 

 

Improvements, etc

 

13,156,474

 

 

 

Other

 

0

 

 

 

 

 

 

 

$

38,001,709

 

Deductions during period:

 

 

 

 

 

Cost of real estate sold

 

$

0

 

 

 

Other

 

0

 

 

 

 

 

 

 

0

 

Balance at close of period - 3/31/95

 

 

 

$

47,013,840

 

Additions during period:

 

 

 

 

 

Acquisitions through foreclosure

 

$

0

 

 

 

Other acquisitions

 

410,291

 

 

 

Improvements, etc

 

52,257,570

 

 

 

Other

 

0

 

 

 

 

 

 

 

$

52,667,861

 

Deductions during period:

 

 

 

 

 

Cost of real estate sold

 

$

0

 

 

 

Other

 

0

 

 

 

 

 

 

 

0

 

Balance at close of period - 3/31/96

 

 

 

$

99,681,701

 

 

F-100



 

Balance at close of period - 3/31/96

 

 

 

$

99,681,701

 

Additions during period:

 

 

 

 

 

Acquisitions through foreclosure

 

$

0

 

 

 

Other acquisitions

 

7,477,406

 

 

 

Improvements, etc

 

594,800

 

 

 

Other

 

0

 

 

 

 

 

 

 

$

8,072,206

 

Deductions during period:

 

 

 

 

 

Cost of real estate sold

 

$

(8,720,704

)

 

 

Other

 

(124,499

)

 

 

 

 

 

 

(8,845,203

)

Balance at close of period - 3/31/97

 

 

 

$

98,908,704

 

Additions during period:

 

 

 

 

 

Acquisitions through foreclosure

 

$

0

 

 

 

Other acquisitions

 

0

 

 

 

Improvements, etc

 

224,896

 

 

 

Other

 

0

 

 

 

 

 

 

 

$

224,896

 

Deductions during period:

 

 

 

 

 

Cost of real estate sold

 

$

0

 

 

 

Other

 

0

 

 

 

 

 

 

 

0

 

Balance at close of period - 3/31/98

 

 

 

$

99,133,600

 

Additions during period:

 

 

 

 

 

Acquisitions through foreclosure

 

$

0

 

 

 

Other acquisitions

 

0

 

 

 

Improvements, etc

 

228,405

 

 

 

Other

 

0

 

 

 

 

 

 

 

$

228,405

 

Deductions during period:

 

 

 

 

 

Cost of real estate sold

 

$

0

 

 

 

Other

 

0

 

 

 

 

 

 

 

0

 

Balance at close of period - 3/31/99

 

 

 

$

99,362,005

 

 

F-101



 

Balance at close of period - 3/31/99

 

 

 

$

99,362,005

 

Additions during period:

 

 

 

 

 

Acquisitions through foreclosure

 

$

0

 

 

 

Other acquisitions

 

0

 

 

 

Improvements, etc

 

280,218

 

 

 

Other

 

0

 

 

 

 

 

 

 

$

280,218

 

Deductions during period:

 

 

 

 

 

Cost of real estate sold

 

$

0

 

 

 

Other

 

0

 

 

 

 

 

 

 

0

 

Balance at close of period - 3/31/00

 

 

 

$

99,642,223

 

Additions during period:

 

 

 

 

 

Acquisitions through foreclosure

 

$

0

 

 

 

Other acquisitions

 

0

 

 

 

Improvements, etc

 

493,159

 

 

 

Other

 

0

 

 

 

 

 

 

 

$

493,159

 

Deductions during period:

 

 

 

 

 

Cost of real estate sold

 

$

0

 

 

 

Other

 

0

 

 

 

 

 

 

 

0

 

Balance at close of period - 3/31/01

 

 

 

$

100,135,382

 

Additions during period:

 

 

 

 

 

Acquisitions through foreclosure

 

$

0

 

 

 

Other acquisitions

 

0

 

 

 

Improvements, etc

 

432,177

 

 

 

Other

 

0

 

 

 

 

 

 

 

$

432,177

 

Deductions during period:

 

 

 

 

 

Cost of real estate sold

 

$

0

 

 

 

Other

 

0

 

 

 

 

 

 

 

0

 

Balance at close of period - 3/31/02

 

 

 

$

100,567,559

 

 

F-102



 

Balance at close of period - 3/31/02

 

 

 

$

100,567,559

 

Additions during period:

 

 

 

 

 

Acquisitions through foreclosure

 

$

0

 

 

 

Other acquisitions

 

0

 

 

 

Improvements, etc

 

77,825

 

 

 

Other

 

0

 

 

 

 

 

 

 

$

77,825

 

Deductions during period:

 

 

 

 

 

Cost of real estate sold

 

$

0

 

 

 

Other

 

0

 

 

 

 

 

 

 

0

 

Balance at close of period - 3/31/03

 

 

 

$

100,645,384

 

Additions during period:

 

 

 

 

 

Acquisitions through foreclosure

 

$

0

 

 

 

Other acquisitions

 

0

 

 

 

Improvements, etc

 

751,197

 

 

 

Other

 

0

 

 

 

 

 

 

 

$

751,197

 

Deductions during period:

 

 

 

 

 

Cost of real estate sold

 

$

0

 

 

 

Other

 

0

 

 

 

 

 

 

 

0

 

Balance at close of period - 3/31/04

 

 

 

$

101,396,581

 

Additions during period:

 

 

 

 

 

Acquisitions through foreclosure

 

$

0

 

 

 

Other acquisitions

 

0

 

 

 

Improvements, etc

 

271,562

 

 

 

Other

 

0

 

 

 

 

 

 

 

$

271,562

 

Deductions during period:

 

 

 

 

 

Cost of real estate sold

 

$

0

 

 

 

Other

 

0

 

 

 

 

 

 

 

0

 

Balance at close of period - 3/31/05

 

 

 

$

101,668,143

 

 

F-103



 

Reconciliation of Accumulated Depreciation current year changes

 

Balance at beginning of period - 4/1/93

 

 

 

$

0

 

Current year expense

 

$

98,220

 

 

 

Balance at close of period - 3/31/94

 

 

 

$

98,220

 

Current year expense

 

$

418,177

 

 

 

Balance at close of period - 3/31/95

 

 

 

$

516,397

 

Current year expense

 

$

2,779,948

 

 

 

Balance at close of period - 3/31/96

 

 

 

$

3,296,345

 

Current year expense

 

$

2,591,856

 

 

 

Balance at close of period - 3/31/97

 

 

 

$

5,888,201

 

Current year expense

 

$

3,087,218

 

 

 

Balance at close of period - 3/31/98

 

 

 

$

8,975,419

 

Current year expense

 

$

3,096,686

 

 

 

Balance at close of period - 3/31/99

 

 

 

$

12,072,105

 

Current year expense

 

$

3,079,193

 

 

 

Balance at close of period - 3/31/00

 

 

 

$

15,151,298

 

Current year expense

 

$

3,106,817

 

 

 

Balance at close of period - 3/31/01

 

 

 

$

18,258,115

 

Current year expense

 

$

3,126,263

 

 

 

Balance at close of period - 3/31/02

 

 

 

$

21,384,378

 

Current year expense

 

$

2,850,562

 

 

 

Balance at close of period - 3/31/03

 

 

 

$

24,234,940

 

Current year expense

 

$

3,332,665

 

 

 

Balance at close of period - 3/31/04

 

 

 

$

27,567,605

 

Current year expense

 

$

3,077,499

 

 

 

Balance at close of period - 3/31/05

 

 

 

$

30,645,104

 

 

F-104


EX-31.A 3 a05-11893_4ex31da.htm EX-31.A

Exhibit 31.a

 

I, John P. Manning, certify that:

 

1.     I have reviewed this annual report on Form 10-K of Boston Capital Tax Credit Fund III L.P.;

 

2.     Based on my knowledge, this annual report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

 

3.     Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

 

4.     The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) for the registrant and have:

 

(a)   designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

 

(b)   evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

 

(c)   disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

 

5.     The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

 

(a)   all significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

 

(b)   any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

 

 

Date:  July 14, 2005

/s/ John P. Manning

 

 

John P. Manning

 

Principal Executive Officer

 


EX-31.B 4 a05-11893_4ex31db.htm EX-31.B

Exhibit 31.b

 

I, Marc Teal, certify that:

 

1.     I have reviewed this annual report on Form 10-K of Boston Capital Tax Credit Fund III L.P.;

 

2.     Based on my knowledge, this annual report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

 

3.     Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

 

4.     The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) for the registrant and have:

 

(a)   designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

 

(b)   evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

 

(c)   disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

 

5.     The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

 

(a)   all significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

 

(b)   any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

 

Date: July 14, 2005

/s/ Marc N. Teal

 

 

Marc N. Teal,

 

Principal Financial Officer

 


EX-32.A 5 a05-11893_4ex32da.htm EX-32.A

EXHIBIT 32.a

 

CERTIFICATION PURSUANT TO 18 U.S.C. SECTION 1350
AS ADOPTED PURSUANT TO SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

 

In connection with the Annual Report of Boston Capital Tax Credit Fund III L.P. (the “Fund”) on Form 10-K for the period ended March 31, 2005 as filed with the Securities and Exchange Commission on the date hereof (the “Report”), I, John P. Manning, Principal Executive Officer of the general partner of the general partner of the Partnership’s general partner, C&M Management Inc., certify, pursuant to 18 U.S.C. section 1350, as adopted pursuant to section 906 of the Sarbanes-Oxley Act of 2002, that to the best of my knowledge, after due inquiry:

 

(1)           The Report fully complies with the requirements of section 13(a)-15 or 15(d)-15 of the Securities and Exchange Act of 1934; and

 

(2)           The information contained in the Report fairly presents, in all material respects, the financial condition and result of operations of the Partnership.

 

 

Date:

 

July 14, 2005

/s/ John P. Manning

 

 

John P. Manning

 

Principal Executive Officer

 

 

A signed original of this written statement required by Section 906, or other document authenticating, acknowledging, or otherwise adopting the signature that appears in typed form within the electronic version of this written statement required by Section 906, has been provided to the Fund and will be retained by the Fund and furnished to the Securities and Exchange Commission or its staff upon request.

 


EX-32.B 6 a05-11893_4ex32db.htm EX-32.B

EXHIBIT 32.b

 

CERTIFICATION PURSUANT TO 18 U.S.C. SECTION 1350
AS ADOPTED PURSUANT TO SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

 

In connection with the Annual Report of Boston Capital Tax Credit Fund III L.P. (the “Fund”) on Form 10-K for the period ended March 31, 2005 as filed with the Securities and Exchange Commission on the date hereof (the “Report”), I, Marc N. Teal, Principal Financial Officer of the general partner of the general partner of the Partnership’s general partner, C&M Management Inc., certify, pursuant to 18 U.S.C. section 1350, as adopted pursuant to section 906 of the Sarbanes-Oxley Act of 2002, that to the best of my knowledge, after due inquiry:

 

(1)           The Report fully complies with the requirements of section 13(a)-15 or 15(d)-15 of the Securities and Exchange Act of 1934; and

 

(2)           The information contained in the Report fairly presents, in all material respects, the financial condition and result of operations of the Partnership.

 

 

Date:

 

July 14, 2005

/s/ Marc N. Teal

 

 

Marc. N. Teal

 

Principal Financial Officer

 

 

A signed original of this written statement required by Section 906, or other document authenticating, acknowledging, or otherwise adopting the signature that appears in typed form within the electronic version of this written statement required by Section 906, has been provided to the Fund and will be retained by the Fund and furnished to the Securities and Exchange Commission or its staff upon request.

 


-----END PRIVACY-ENHANCED MESSAGE-----