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On May 11, 2005 draft guidance was issued by the Public Company Accounting Oversight Board which was confirmed on June 24, 2005 by the AICPA Center for Public Company Audit Firms, that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