California
|
33-0596399
|
(State or other jurisdiction of
|
(I.R.S. Employer
|
incorporation or organization)
|
Identification No.)
|
17782 Sky Park Circle,
|
92614-6404
|
Irvine, CA
|
(zip code)
|
(Address of principal executive offices)
|
Expiration Date for 15-year Compliance Period
|
||
Local Limited
Partnership Name
|
15-year Expiration Date
|
|
Apartment Housing of East Brewton, Ltd.
|
2014
|
|
Autumn Trace Associates, Ltd.
|
2008
|
|
Broken Bow Apartments I, Limited Partnership
|
2012
|
|
Candleridge Apartments of Waukee L.P. II
|
2010
|
|
Chadwick Limited Partnership
|
2009
|
|
Comanche Retirement Village, Ltd.
|
2010
|
|
Crossings II Limited Dividend Housing Association L.P.
|
2012
|
|
Garland Street Limited Partnership
|
2009
|
|
Hereford Seniors Community, Ltd.
|
2011
|
|
Hickory Lane Associates, Ltd.
|
2011
|
|
Honeysuckle Court Associates, Ltd.
|
2011
|
|
Klimpel Manor, Ltd.
|
2009
|
|
Lamesa Seniors Community, Ltd.
|
2009
|
|
Laredo Heights Apartments Ltd.
|
2012
|
|
Mountainview Apartments Limited Partnership
|
2009
|
|
Palestine Seniors Community, Ltd.
|
2010
|
|
Pecan Grove Limited Partnership
|
2009
|
|
Pioneer Street Associates
|
2010
|
|
Sidney Apartments I, Limited Partnership
|
2011
|
|
Southcove Associates
|
2010
|
|
Walnut Turn Associates, Ltd.
|
2011
|
·
|
a Local Limited Partnership disposed of its interest in a Housing Complex during the Compliance Period, or
|
·
|
the Partnership disposed of its interest in a Local Limited Partnership during the Compliance Period.
|
·
|
an unlimited amount of passive income, which is income from entities such as the Partnership, and
|
·
|
$25,000 in income from other sources.
|
·
|
Obtaining tenants for the Housing Complexes. Government regulations limit the types of people who can rent subsidized housing. These regulations may make it more difficult to rent the residential units in the Housing Complexes.
|
·
|
Obtaining rent increases. In many cases rents can only be increased with the prior approval of the subsidizing agency.
|
·
|
Limitations on cash distributions. The amount of cash that may be distributed to owners of subsidized Housing Complexes is less than the amount that could be earned by the owners of non-subsidized Housing Complexes.
|
·
|
Limitations on sale or refinancing of the Housing Complexes. A Local Limited Partnership may be unable to sell its Housing Complex or to refinance its mortgage loan without the prior approval of the lender. The lender may withhold such approval in the discretion of the lender. Approval may be subject to conditions, including the condition that the purchaser continues to operate the property as affordable housing for terms which could be as long as 30 years or more. In addition, any prepayment of a mortgage may result in the assessment of a prepayment penalty.
|
·
|
Limitations on transfers of interests in Local Limited Partnerships. The Partnership may be unable to sell its interest in a Local Limited Partnership without the prior approval of the lender. The lender may withhold such approval in the discretion of the lender. Approval may be subject to conditions.
|
·
|
Limitations on removal and admission of Local General Partners. The Partnership may be unable to remove a Local General Partner from a Local Limited Partnership except for cause, such as the violation of the rules of the lender or state allocating authority. Regulations may prohibit the removal of a Local General Partner or permit removal only with the prior approval of the lender. Regulations may also require approval of the admission of a successor Local General Partner even upon the death or other disability of a Local General Partner.
|
·
|
Limitations on subsidy payments. Subsidy payments may be fixed in amount and subject to annual legislative appropriations. The rental revenues of a Housing Complex, when combined with the maximum committed subsidy, may be insufficient to meet obligations. Congress or the state legislature, as the case may be, may fail to appropriate or increase the necessary subsidy. In those events, the mortgage lender could foreclose on the Housing Complex unless a workout arrangement could be negotiated.
|
·
|
Possible changes in applicable regulations. Legislation may be enacted which adversely revises provisions of outstanding mortgage loans. Such legislation has been enacted in the past.
|
·
|
Limited Partners may not receive distributions if Housing Complexes are sold. There is no assurance that Limited Partners will receive any cash distributions from the sale or refinancing of a Housing Complex. The price at which a Housing Complex is sold may not be high enough to pay the mortgage and other expenses at the Local Limited Partnership and Partnerships levels which must be paid at such time. If that happens, a Limited Partner’s return would be derived only from the Low Income Housing Tax Credits and tax losses.
|
·
|
the general and local job market,
|
·
|
the availability and cost of mortgage financing,
|
·
|
monetary inflation,
|
·
|
tax, environmental, land use and zoning policies,
|
·
|
the supply of and demand for similar properties,
|
·
|
neighborhood conditions,
|
·
|
the availability and cost of utilities and water.
|
·
|
the determination of which depends on future factual circumstances,
|
·
|
which are peculiar to individual Limited Partners, or
|
·
|
which are not customarily the subject of an opinion.
|
·
|
allocating purchase price among components of a property, particularly as between buildings and fixtures, the cost of which is depreciable, and the underlying land, the cost of which is not depreciable,
|
·
|
characterizing expenses and payments made to or by the Partnership or a Local Limited Partnership,
|
·
|
identifying the portion of the costs of any Housing Complex which qualify for historic and other tax credits,
|
·
|
applying to any specific Limited Partner the limitation on the use of tax credits and tax losses. Limited Partners must determine for themselves the extent to which they can use tax credits and tax losses, and
|
·
|
the application of the alternative minimum tax to any specific Limited Partner, or the calculation of the alternative minimum tax by any Limited Partner. The alternative minimum tax could reduce the tax benefits from an investment in the Partnership.
|
·
|
the amount of cash the Limited Partner invests in the Partnership, and
|
·
|
the Limited Partner’s share of Partnership qualified nonrecourse financing.
|
·
|
the sales proceeds plus the amount of indebtedness secured by the Housing Complex, and
|
·
|
the adjusted basis for the Housing Complex. The adjusted basis for a Housing Complex is its original cost, plus capital expenditures, minus depreciation.
|
·
|
the sales proceeds plus the Partnership’s share of the amount of indebtedness secured by the Housing Complex, and
|
·
|
the adjusted basis for the interest. The adjusted basis for an interest in a Local Limited Partnership is the amount paid for the interest, plus income allocations and cash distributions, less loss allocations.
|
·
|
between the Limited Partners and the General Partner,
|
·
|
among the Limited Partners, or
|
·
|
between the Partnership and a Local General Partner.
|
·
|
unused passive losses from the Partnership or other investments, or
|
·
|
current passive losses from other investments.
|
·
|
should be deductible over a longer period of time or in a later year,
|
·
|
are excessive and may not be capitalized or deducted in full,
|
·
|
should be capitalized and not deducted, or
|
·
|
may not be included as part of the basis for computing tax credits.
|
·
|
the eligible basis of a Housing Complex used to compute Low Income Housing Tax Credits,
|
·
|
the adjusted basis of a Housing Complex used to compute depreciation,
|
·
|
the correct deduction of fees,
|
·
|
the amortization of organization and offering expenses and start-up expenditures.
|
·
|
remove the General Partner and elect a replacement general partner,
|
·
|
amend the Partnership Agreement,
|
·
|
terminate the Partnership.
|
As of March 31, 2011
|
As of December 31, 2010
|
|||||||
Local Limited
Partnership Name
|
Location
|
General Partner Name
|
Partnership’s Total Investment in Local Limited Partnerships
|
Amount of Investment Paid to Date
|
Number of Units
|
Estimated
Aggregate Low Income Housing Tax Credits (1)
|
Mortgage Balances of Local Limited Partnership
|
|
Apartment Housing of East Brewton, Ltd.
|
East Brewton, Alabama
|
Apartment Developers Inc. and Thomas H. Cooksey
|
$ 1,192,000
|
$ 1,192,000
|
40
|
$ 1,863,000
|
$ 1,069,000
|
|
Autumn Trace Associates, Ltd.
|
Silsbee, Texas
|
Olsen Securities Corp.
|
412,000
|
412,000
|
58
|
714,000
|
1,121,000
|
|
Broken Bow Apartments I, Limited Partnership (2)
|
Broken Bow, Nebraska
|
Retro Development, Inc.
|
608,000
|
608,000
|
16
|
1,127,000
|
69,000
|
|
Chadwick Limited Partnership (2)
|
Edan, North Carolina
|
Boyd Management, Inc. Gordon L. Blackwell and Regency Investment Associates
|
378,000
|
378,000
|
48
|
735,000
|
1,401,000
|
|
Garland Street Limited Partnership
|
Malvarn, Arkansas
|
Conrad L. Beggs, Audrey D. Beggs, Russell J. Altizer, and Marjorie L. Beggs
|
164,000
|
164,000
|
18
|
319,000
|
652,000
|
|
Hereford Seniors Community
|
Hereford, Texas
|
Sullivan Builders, Inc.
|
167,000
|
167,000
|
28
|
330,000
|
757,000
|
|
Hickory Lane Associates, Ltd.
|
Newton, Texas
|
Olsen Securities Corp.
|
174,000
|
174,000
|
24
|
320,000
|
571,000
|
|
Honeysuckle Court Associates, Ltd.
|
Vidor, Texas
|
Olsen Securities Corp.
|
339,000
|
339,000
|
48
|
622,000
|
1,117,000
|
|
Klimpel Manor, Ltd.
|
Fullerton, California
|
Klimpel Manor Apartments
|
1,774,000
|
1,774,000
|
59
|
3,360,000
|
1,790,000
|
|
Lamesa Seniors Community, Ltd.
|
Lamesa, Texas
|
Winston Sullivan
|
143,000
|
143,000
|
24
|
284,000
|
639,000
|
As of March 31, 2011
|
As of December 31, 2010
|
|||||||
Local Limited
Partnership Name
|
Location
|
General Partner Name
|
Partnership’s Total Investment in Local Limited Partnerships
|
Amount of Investment Paid to Date
|
Number of Units
|
Estimated Aggregate
Low Income Housing
Tax Credits (1)
|
Mortgage Balances of Local Limited Partnership
|
|
Laredo Heights Apartments Ltd.
|
Navasota, Texas
|
Donald W. Sowell
|
225,000
|
225,000
|
48
|
413,000
|
903,000
|
|
Mountainview Apartments Limited Partnership
|
North Wilkesboro, North Carolina
|
John C. Loving and Gordon D. Brown, Jr.
|
195,000
|
195,000
|
24
|
387,000
|
925,000
|
|
Palestine Seniors Community, Ltd.
|
Palestine, Texas
|
Winston Sullivan
|
225,000
|
225,000
|
42
|
446,000
|
1,062,000
|
|
Pecan Grove Limited Partnership
|
Forrest City, Arkansas
|
Conrad Beggs, Audrey Beggs and Russell Altizer
|
240,000
|
240,000
|
32
|
486,000
|
1,043,000
|
|
Pioneer Street Associates
|
Bakersfield, California
|
Philip R. Hammond, Jr. and Walter A. Dwelle
|
2,222,000
|
2,222,000
|
112
|
4,116,000
|
1,477,000
|
|
Sidney Apartments I, Limited Partnership (2)
|
Sidney, Nebraska
|
Retro Development, Inc. And Most
|
530,000
|
530,000
|
18
|
972,000
|
256,000
|
|
Southcove Associates
|
Orange Cove, California
|
Philip R. Hammond, Jr. and Diane M. Hammond
|
2,000,000
|
2,000,000
|
54
|
3,585,000
|
1,437,000
|
|
Walnut Turn Associates, Ltd.
|
Buna, Texas
|
Olsen Securities Corp.
|
188,000
|
188,000
|
24
|
344,000
|
662,000
|
|
$ 11,176,000
|
$ 11,176,000
|
717
|
$ 20,423,000
|
$ 16,951,000
|
(1)
|
Represents aggregate anticipated Low Income Housing Tax Credits to be received over the 10 year Low Income Housing Tax Credit period if the Housing complexes are retained and rented in compliance with LIHTC rules for the 15-year Compliance Period. All of the anticipated Low Income Housing Tax Credits have been received from the Local Limited Partnerships. Accordingly, the Partnership does not anticipate a significant amount of Low Income Housing Tax Credits being allocated to the Limited Partners in the future.
|
(2)
|
The Partnership sold its Local Limited Partnership Interest subsequent to March 31, 2011.
|
For the year ended December 31, 2010
|
||||
Local Limited
Partnership Name
|
Rental Income
|
Net Income (Loss)
|
Low Income Housing Tax Credits Allocated to Partnership
|
|
Apartment Housing of East Brewton, Ltd.
|
$ 152,000
|
$ (74,000)
|
98.99%
|
|
Autumn Trace Associates, Ltd.
|
299,000
|
(70,000)
|
99.00%
|
|
Broken Bow Apartments I, Limited Partnership (1)
|
62,000
|
(38,000)
|
99.00%
|
|
Chadwick Limited Partnership (1)
|
260,000
|
30,000
|
99.00%
|
|
Garland Street Limited Partnership
|
106,000
|
(28,000)
|
99.00%
|
|
Hereford Seniors Community, Ltd.
|
133,000
|
(17,000)
|
99.00%
|
|
Hickory Lane Associates, Ltd.
|
134,000
|
(41,000)
|
99.00%
|
|
Honeysuckle Court Associates, Ltd.
|
290,000
|
(54,000)
|
99.00%
|
|
Klimpel Manor, Ltd.
|
474,000
|
(7,000)
|
96.00%
|
|
Lamesa Seniors Community, Ltd.
|
122,000
|
(16,000)
|
99.00%
|
|
Laredo Heights Apartments Ltd.
|
252,000
|
(27,000)
|
99.00%
|
|
Mountainview Apartments Limited Partnership
|
146,000
|
(14,000)
|
99.00%
|
|
Palestine Seniors Community, Ltd.
|
170,000
|
(47,000)
|
99.00%
|
|
Pecan Grove Limited Partnership
|
163,000
|
(46,000)
|
99.00%
|
|
Pioneer Street Associates
|
707,000
|
9,000
|
99.00%
|
|
Sidney Apartments I, Limited Partnership (1)
|
89,000
|
(31,000)
|
99.00%
|
|
Southcove Associates
|
332,000
|
(70,000)
|
99.00%
|
|
Walnut Turn Associates, Ltd.
|
140,000
|
(28,000)
|
99.00%
|
|
$ 4,031,000
|
$ (569,000)
|
As of March 31, 2010
|
As of December 31, 2009
|
|||||||
Local Limited
Partnership Name
|
Location
|
General Partner Name
|
Partnership’s Total Investment in Local Limited Partnerships
|
Amount of Investment Paid to Date
|
Number of Units
|
Estimated
Aggregate Low Income Housing Tax Credits (1)
|
Mortgage Balances of Local Limited Partnership
|
|
Apartment Housing of East Brewton, Ltd.
|
East Brewton, Alabama
|
Apartment Developers Inc. and Thomas H. Cooksey
|
$1,192,000
|
$1,192,000
|
40
|
$1,863,000
|
$ 1,081,000
|
|
Autumn Trace Associates, Ltd.
|
Silsbee, Texas
|
Olsen Securities Corp.
|
412,000
|
412,000
|
58
|
714,000
|
1,139,000
|
|
Broken Bow Apartments I, Limited Partnership (2)
|
Broken Bow, Nebraska
|
Retro Development, Inc.
|
608,000
|
608,000
|
16
|
1,127,000
|
70,000
|
|
Candleridge Apartments of Waukee L.P. II (2)
|
Waukee, Iowa
|
Eric A. Sheldahl
|
125,000
|
125,000
|
23
|
230,000
|
645,000
|
|
Chadwick Limited Partnership (2)
|
Edan, North Carolina
|
Boyd Management, Inc. Gordon L. Blackwell and Regency Investment Associates
|
378,000
|
378,000
|
48
|
735,000
|
1,454,000
|
|
Garland Street Limited Partnership
|
Malvarn, Arkansas
|
Conrad L. Beggs, Audrey D. Beggs, Russell J. Altizer, and Marjorie L. Beggs
|
164,000
|
164,000
|
18
|
319,000
|
658,000
|
|
Hereford Seniors Community
|
Hereford, Texas
|
Sullivan Builders, Inc.
|
167,000
|
167,000
|
28
|
330,000
|
763,000
|
|
As of March 31, 2010
|
As of December 31, 2009
|
|||||||
Local Limited
Partnership Name
|
Location
|
General Partner Name
|
Partnership’s Total Investment in Local Limited Partnerships
|
Amount of Investment Paid to Date
|
Number of Units
|
Estimated Aggregate
Low Income Housing
Tax Credits (1)
|
Mortgage Balances of Local Limited Partnership
|
|
Hickory Lane Associates, Ltd.
|
Newton, Texas
|
Olsen Securities Corp.
|
174,000
|
174,000
|
24
|
320,000
|
574,000
|
|
Honeysuckle Court Associates, Ltd.
|
Vidor, Texas
|
Olsen Securities Corp.
|
339,000
|
339,000
|
48
|
622,000
|
1,124,000
|
|
Klimpel Manor, Ltd.
|
Fullerton, California
|
Klimpel Manor Apartments
|
1,774,000
|
1,774,000
|
59
|
3,360,000
|
1,823,000
|
|
Lamesa Seniors Community, Ltd.
|
Lamesa, Texas
|
Winston Sullivan
|
143,000
|
143,000
|
24
|
284,000
|
644,000
|
|
Laredo Heights Apartments Ltd.
|
Navasota, Texas
|
Donald W. Sowell
|
225,000
|
225,000
|
48
|
413,000
|
914,000
|
|
Mountainview Apartments Limited Partnership
|
North Wilkesboro, North Carolina
|
John C. Loving and Gordon D. Brown, Jr.
|
195,000
|
195,000
|
24
|
387,000
|
932,000
|
|
Palestine Seniors Community, Ltd.
|
Palestine, Texas
|
Winston Sullivan
|
225,000
|
225,000
|
42
|
446,000
|
1,070,000
|
|
Pecan Grove Limited Partnership
|
Forrest City, Arkansas
|
Conrad Beggs, Audrey Beggs and Russell Altizer
|
240,000
|
240,000
|
32
|
486,000
|
1,051,000
|
|
Pioneer Street Associates
|
Bakersfield, California
|
Philip R. Hammond, Jr. and Walter A. Dwelle
|
2,222,000
|
2,222,000
|
112
|
4,116,000
|
1,532,000
|
|
Sidney Apartments I, Limited Partnership (2)
|
Sidney, Nebraska
|
Retro Development, Inc. And Most
|
530,000
|
530,000
|
18
|
972,000
|
262,000
|
|
Southcove Associates
|
Orange Cove, California
|
Philip R. Hammond, Jr. and Diane M. Hammond
|
2,000,000
|
2,000,000
|
54
|
3,585,000
|
1,449,000
|
As of March 31, 2010
|
As of December 31, 2009
|
||||||||
Local Limited
Partnership Name
|
Location
|
General Partner Name
|
Partnership’s Total Investment in Local Limited Partnerships
|
Amount of Investment Paid to Date
|
Number of Units
|
Estimated
Aggregate Low Income Housing Tax Credits (1)
|
Mortgage Balances of Local Limited Partnership
|
||
Walnut Turn Associates, Ltd.
|
Buna, Texas
|
Olsen Securities Corp.
|
188,000
|
188,000
|
24
|
344,000
|
665,000
|
||
$11,301,000
|
$11,301,000
|
740
|
$20,653,000
|
$ 17,850,000
|
For the year ended December 31, 2009
|
||||
Local Limited
Partnership Name
|
Rental Income
|
Net Loss
|
Low Income Housing Tax Credits Allocated to Partnership
|
|
Apartment Housing of East Brewton, Ltd.
|
$ 148,000
|
$ (42,000)
|
98.99%
|
|
Autumn Trace Associates, Ltd.
|
303,000
|
(33,000)
|
99.00%
|
|
Broken Bow Apartments I, Limited Partnership (1)
|
59,000
|
(36,000)
|
99.00%
|
|
Candleridge Apartments of Waukee L.P. II (1)
|
126,000
|
(29,000)
|
99.00%
|
|
Chadwick Limited Partnership (1)
|
250,000
|
(10,000)
|
99.00%
|
|
Garland Street Limited Partnership
|
105,000
|
(23,000)
|
99.00%
|
|
Hereford Seniors Community, Ltd.
|
120,000
|
(14,000)
|
99.00%
|
|
Hickory Lane Associates, Ltd.
|
131,000
|
(35,000)
|
99.00%
|
|
Honeysuckle Court Associates, Ltd.
|
281,000
|
(57,000)
|
99.00%
|
|
Klimpel Manor, Ltd.
|
464,000
|
(4,000)
|
96.00%
|
|
Lamesa Seniors Community, Ltd.
|
111,000
|
(12,000)
|
99.00%
|
|
Laredo Heights Apartments Ltd.
|
252,000
|
(21,000)
|
99.00%
|
|
Mountainview Apartments Limited Partnership
|
139,000
|
(2,000)
|
99.00%
|
|
Palestine Seniors Community, Ltd.
|
155,000
|
(32,000)
|
99.00%
|
|
Pecan Grove Limited Partnership
|
169,000
|
(39,000)
|
99.00%
|
|
Pioneer Street Associates
|
642,000
|
(54,000)
|
99.00%
|
|
Sidney Apartments I, Limited Partnership (1)
|
80,000
|
(54,000)
|
99.00%
|
|
Southcove Associates
|
323,000
|
(93,000)
|
99.00%
|
|
Walnut Turn Associates, Ltd.
|
118,000
|
(65,000)
|
99.00%
|
|
$ 3,976,000
|
$ (655,000)
|
As of March 31, 2009
|
As of December 31, 2008
|
|||||||
Local Limited
Partnership Name
|
Location
|
General Partner Name
|
Partnership’s Total Investment in Local Limited Partnerships
|
Amount of Investment Paid to Date
|
Number of Units
|
Estimated
Aggregate Low Income Housing Tax Credits (1)
|
Mortgage Balances of Local Limited Partnership
|
|
Apartment Housing of East Brewton, Ltd.
|
East Brewton, Alabama
|
Apartment Developers Inc. and Thomas H. Cooksey
|
$1,192,000
|
$1,192,000
|
40
|
$1,863,000
|
$ 1,092,000
|
|
Autumn Trace Associates, Ltd.
|
Silsbee, Texas
|
Olsen Securities Corp.
|
412,000
|
412,000
|
58
|
714,000
|
1,155,000
|
|
Broken Bow Apartments I, Limited Partnership (2)
|
Broken Bow, Nebraska
|
Retro Development, Inc.
|
608,000
|
608,000
|
16
|
1,127,000
|
71,000
|
|
Candleridge Apartments of Waukee L.P. II (2)
|
Waukee, Iowa
|
Eric A. Sheldahl
|
125,000
|
125,000
|
23
|
230,000
|
650,000
|
|
Chadwick Limited Partnership (2)
|
Edan, North Carolina
|
Boyd Management, Inc. Gordon L. Blackwell and Regency Investment Associates
|
378,000
|
378,000
|
48
|
735,000
|
1,472,000
|
|
Comanche Retirement Village, Ltd.
|
Comanche, Texas
|
Max L. Rightmer
|
*
|
*
|
22
|
265,000
|
571,000
|
|
Garland Street Limited Partnership
|
Malvarn, Arkansas
|
Conrad L. Beggs, Audrey D. Beggs, Russell J. Altizer, and Marjorie L. Beggs
|
164,000
|
164,000
|
18
|
319,000
|
663,000
|
|
Hereford Seniors Community
|
Hereford, Texas
|
Sullivan Builders, Inc.
|
167,000
|
167,000
|
28
|
330,000
|
768,000
|
|
As of March 31, 2009
|
As of December 31, 2008
|
|||||||
Local Limited
Partnership Name
|
Location
|
General Partner Name
|
Partnership’s Total Investment in Local Limited Partnerships
|
Amount of Investment Paid to Date
|
Number of Units
|
Estimated Aggregate
Low Income Housing
Tax Credits (1)
|
Mortgage Balances of Local Limited Partnership
|
|
Hickory Lane Associates, Ltd.
|
Newton, Texas
|
Olsen Securities Corp.
|
174,000
|
174,000
|
24
|
320,000
|
577,000
|
|
Honeysuckle Court Associates, Ltd.
|
Vidor, Texas
|
Olsen Securities Corp.
|
339,000
|
339,000
|
48
|
622,000
|
1,129,000
|
|
Klimpel Manor, Ltd.
|
Fullerton, California
|
Klimpel Manor Apartments
|
1,774,000
|
1,774,000
|
59
|
3,360,000
|
1,854,000
|
|
Lamesa Seniors Community, Ltd.
|
Lamesa, Texas
|
Winston Sullivan
|
143,000
|
143,000
|
24
|
284,000
|
656,000
|
|
Laredo Heights Apartments Ltd.
|
Navasota, Texas
|
Donald W. Sowell
|
225,000
|
225,000
|
48
|
413,000
|
925,000
|
|
Mountainview Apartments Limited Partnership
|
North Wilkesboro, North Carolina
|
John C. Loving and Gordon D. Brown, Jr.
|
195,000
|
195,000
|
24
|
387,000
|
942,000
|
|
Palestine Seniors Community, Ltd.
|
Palestine, Texas
|
Winston Sullivan
|
225,000
|
225,000
|
42
|
446,000
|
1,078,000
|
|
Pecan Grove Limited Partnership
|
Forrest City, Arkansas
|
Conrad Beggs, Audrey Beggs and Russell Altizer
|
240,000
|
240,000
|
32
|
486,000
|
1,060,000
|
|
Pioneer Street Associates
|
Bakersfield, California
|
Philip R. Hammond, Jr. and Walter A. Dwelle
|
2,222,000
|
2,222,000
|
112
|
4,116,000
|
1,580,000
|
|
Sidney Apartments I, Limited Partnership (2)
|
Sidney, Nebraska
|
Retro Development, Inc. And Most
|
530,000
|
530,000
|
18
|
972,000
|
267,000
|
|
Southcove Associates
|
Orange Cove, California
|
Philip R. Hammond, Jr. and Diane M. Hammond
|
2,000,000
|
2,000,000
|
54
|
3,585,000
|
1,460,000
|
As of March 31, 2009
|
As of December 31, 2008
|
||||||||
Local Limited
Partnership Name
|
Location
|
General Partner Name
|
Partnership’s Total Investment in Local Limited Partnerships
|
Amount of Investment Paid to Date
|
Number of Units
|
Estimated
Aggregate Low Income Housing Tax Credits (1)
|
Mortgage Balances of Local Limited Partnership
|
||
Walnut Turn Associates, Ltd.
|
Buna, Texas
|
Olsen Securities Corp.
|
188,000
|
188,000
|
24
|
344,000
|
669,000
|
||
$11,301,000
|
$11,301,000
|
762
|
$20,918,000
|
$18,639,000
|
(1)
|
Represents aggregate anticipated Low Income Housing Tax Credits to be received over the 10 year Low Income Housing Tax Credit period if the Housing complexes are retained and rented in compliance with LIHTC rules for the 15-year Compliance Period. Substantially all of the anticipated Low Income Housing Tax Credits have been received from the Local Limited Partnerships. Accordingly, the Partnership does not anticipate a significant amount of Low Income Housing Tax Credits being allocated to the Limited Partners in the future.
|
(2)
|
The Partnership sold its Local Limited Partnership Interest subsequent to March 31, 2009.
|
For the year ended December 31, 2008
|
||||
Local Limited
Partnership Name
|
Rental Income
|
Net Income (Loss)
|
Low Income Housing Tax Credits Allocated to Partnership
|
|
Apartment Housing of East Brewton, Ltd.
|
$ 150,000
|
$ (48,000)
|
98.99%
|
|
Autumn Trace Associates, Ltd.
|
285,000
|
(38,000)
|
99.00%
|
|
Broken Bow Apartments I, Limited Partnership (2)
|
55,000
|
(48,000)
|
99.00%
|
|
Candleridge Apartments of Waukee L.P. II (2)
|
131,000
|
(6,000)
|
99.00%
|
|
Chadwick Limited Partnership (2)
|
238,000
|
(15,000)
|
99.00%
|
|
Comanche Retirement Village, Ltd. (1)
|
91,000
|
(22,000)
|
99.00%
|
|
Garland Street Limited Partnership
|
104,000
|
(16,000)
|
99.00%
|
|
Hereford Seniors Community, Ltd.
|
115,000
|
(12,000)
|
99.00%
|
|
Hickory Lane Associates, Ltd.
|
127,000
|
(46,000)
|
99.00%
|
|
Honeysuckle Court Associates, Ltd.
|
255,000
|
(49,000)
|
99.00%
|
|
Klimpel Manor, Ltd.
|
467,000
|
26,000
|
96.00%
|
|
Lamesa Seniors Community, Ltd.
|
141,000
|
(25,000)
|
99.00%
|
|
Laredo Heights Apartments Ltd.
|
244,000
|
(3,000)
|
99.00%
|
|
Mountainview Apartments Limited Partnership
|
122,000
|
(7,000)
|
99.00%
|
|
Palestine Seniors Community, Ltd.
|
139,000
|
(43,000)
|
99.00%
|
|
Pecan Grove Limited Partnership
|
154,000
|
(55,000)
|
99.00%
|
|
Pioneer Street Associates
|
729,000
|
63,000
|
99.00%
|
|
Sidney Apartments I, Limited Partnership (2)
|
70,000
|
(36,000)
|
99.00%
|
|
Southcove Associates
|
299,000
|
(105,000)
|
99.00%
|
|
Walnut Turn Associates, Ltd.
|
130,000
|
(48,000)
|
99.00%
|
|
$ 4,046,000
|
$ (533,000)
|
(1)
|
The Partnership sold its Local Limited Partnership Interest subsequent to December 31, 2008 but prior to March 31, 2009.
|
(2)
|
The Partnership sold its Local Limited Partnership Interest subsequent to March 31, 2009.
|
As of March 31, 2008
|
As of December 31, 2007
|
|||||||
Local Limited
Partnership Name
|
Location
|
General Partner Name
|
Partnership’s Total Investment in Local Limited Partnerships
|
Amount of Investment Paid to Date
|
Number of Units
|
Estimated
Aggregate Low Income Housing Tax Credits (1)
|
Mortgage Balances of Local Limited Partnership
|
|
Apartment Housing of East Brewton, Ltd.
|
East Brewton, Alabama
|
Apartment Developers Inc. and Thomas H. Cooksey
|
$1,192,000
|
$1,192,000
|
40
|
$1,863,000
|
$1,102,000
|
|
Autumn Trace Associates, Ltd.
|
Silsbee, Texas
|
Olsen Securities Corp.
|
412,000
|
412,000
|
58
|
714,000
|
1,171,000
|
|
Broken Bow Apartments I, Limited Partnership (2)
|
Broken Bow, Nebraska
|
Retro Development, Inc.
|
608,000
|
608,000
|
16
|
1,127,000
|
73,000
|
|
Candleridge Apartments of Waukee L.P. II (2)
|
Waukee, Iowa
|
Eric A. Sheldahl
|
125,000
|
125,000
|
23
|
230,000
|
654,000
|
|
Chadwick Limited Partnership (2)
|
Edan, North Carolina
|
Boyd Management, Inc. Gordon L. Blackwell and Regency Investment Associates
|
378,000
|
378,000
|
48
|
735,000
|
1,489,000
|
|
Comanche Retirement Village, Ltd. (2)
|
Comanche, Texas
|
Max L. Rightmer
|
136,000
|
136,000
|
22
|
265,000
|
584,000
|
|
Crossings II Limited Dividend Housing Association Limited Partnership (2)
|
Portage, Michigan
|
Raymond T. Cato, Jr.
|
432,000
|
432,000
|
114
|
739,000
|
5,143,000
|
|
Garland Street Limited Partnership
|
Malvarn, Arkansas
|
Conrad L. Beggs, Audrey D. Beggs, Russell J. Altizer, and Marjorie L. Beggs
|
164,000
|
164,000
|
18
|
319,000
|
667,000
|
|
Hereford Seniors Community
|
Hereford, Texas
|
Sullivan Builders, Inc.
|
167,000
|
167,000
|
28
|
330,000
|
773,000
|
|
As of March 31, 2008
|
As of December 31, 2007
|
|||||||
Local Limited
Partnership Name
|
Location
|
General Partner Name
|
Partnership’s Total Investment in Local Limited Partnerships
|
Amount of Investment Paid to Date
|
Number of Units
|
Estimated Aggregate
Low Income Housing
Tax Credits (1)
|
Mortgage Balances of Local Limited Partnership
|
|
Hickory Lane Associates, Ltd.
|
Newton, Texas
|
Olsen Securities Corp.
|
174,000
|
174,000
|
24
|
320,000
|
580,000
|
|
Honeysuckle Court Associates, Ltd.
|
Vidor, Texas
|
Olsen Securities Corp.
|
339,000
|
339,000
|
48
|
622,000
|
1,135,000
|
|
Klimpel Manor, Ltd.
|
Fullerton, California
|
Klimpel Manor Apartments
|
1,774,000
|
1,774,000
|
59
|
3,360,000
|
1,883,000
|
|
Lamesa Seniors Community, Ltd.
|
Lamesa, Texas
|
Winston Sullivan
|
143,000
|
143,000
|
24
|
284,000
|
652,000
|
|
Laredo Heights Apartments Ltd.
|
Navasota, Texas
|
Donald W. Sowell
|
225,000
|
225,000
|
48
|
413,000
|
935,000
|
|
Mountainview Apartments Limited Partnership
|
North Wilkesboro, North Carolina
|
John C. Loving and Gordon D. Brown, Jr.
|
195,000
|
195,000
|
24
|
387,000
|
950,000
|
|
Palestine Seniors Community, Ltd.
|
Palestine, Texas
|
Winston Sullivan
|
225,000
|
225,000
|
42
|
446,000
|
1,085,000
|
|
Pecan Grove Limited Partnership
|
Forrest City, Arkansas
|
Conrad Beggs, Audrey Beggs and Russell Altizer
|
240,000
|
240,000
|
32
|
486,000
|
1,067,000
|
|
Pioneer Street Associates
|
Bakersfield, California
|
Philip R. Hammond, Jr. and Walter A. Dwelle
|
2,222,000
|
2,222,000
|
112
|
4,116,000
|
1,628,000
|
|
Sidney Apartments I, Limited Partnership (2)
|
Sidney, Nebraska
|
Retro Development, Inc. And Most
|
530,000
|
530,000
|
18
|
972,000
|
272,000
|
|
Southcove Associates
|
Orange Cove, California
|
Philip R. Hammond, Jr. and Diane M. Hammond
|
2,000,000
|
2,000,000
|
54
|
3,585,000
|
1,471,000
|
As of March 31, 2008
|
As of December 31, 2007
|
||||||||||||
Local Limited
Partnership Name
|
Location
|
General Partner Name
|
Partnership’s Total Investment in Local Limited Partnerships
|
Amount of Investment Paid to Date
|
Number of Units
|
Estimated
Aggregate Low Income Housing Tax Credits (1)
|
Mortgage Balances of Local Limited Partnership
|
||||||
Walnut Turn Associates, Ltd.
|
Buna, Texas
|
Olsen Securities Corp.
|
188,000
|
188,000
|
24
|
344,000
|
672,000
|
||||||
$11,869,000
|
$11,869,000
|
876
|
$21,657,000
|
$23,986,000
|
For the year ended December 31, 2007
|
||||
Local Limited
Partnership Name
|
Rental Income
|
Net Income (Loss)
|
Low Income Housing Tax Credits Allocated to Partnership
|
|
Apartment Housing of East Brewton, Ltd.
|
$142,000
|
$(53,000)
|
98.99%
|
|
Autumn Trace Associates, Ltd.
|
271,000
|
(23,000)
|
99.00%
|
|
Broken Bow Apartments I, Limited Partnership (1)
|
55,000
|
438,000
|
99.00%
|
|
Candleridge Apartments of Waukee L.P. II (1)
|
132,000
|
(2,000)
|
99.00%
|
|
Chadwick Limited Partnership (1)
|
236,000
|
(33,000)
|
99.00%
|
|
Comanche Retirement Village, Ltd. (1)
|
92,000
|
(16,000)
|
99.00%
|
|
Crossings II Limited Dividend Housing
Association Limited Partnership (1)
|
732,000
|
(144,000)
|
98.99%
|
|
Garland Street Limited Partnership
|
98,000
|
(36,000)
|
99.00%
|
|
Hereford Seniors Community, Ltd.
|
118,000
|
(6,000)
|
99.00%
|
|
Hickory Lane Associates, Ltd.
|
97,000
|
(11,000)
|
99.00%
|
|
Honeysuckle Court Associates, Ltd.
|
232,000
|
(104,000)
|
99.00%
|
|
Klimpel Manor, Ltd.
|
449,000
|
3,000
|
96.00%
|
|
Lamesa Seniors Community, Ltd.
|
140,000
|
(15,000)
|
99.00%
|
|
Laredo Heights Apartments Ltd.
|
230,000
|
(9,000)
|
99.00%
|
|
Mountainview Apartments Limited Partnership
|
119,000
|
1,000
|
99.00%
|
|
Palestine Seniors Community, Ltd.
|
140,000
|
(35,000)
|
99.00%
|
|
Pecan Grove Limited Partnership
|
164,000
|
(33,000)
|
99.00%
|
|
Pioneer Street Associates
|
615,000
|
(17,000)
|
99.00%
|
|
Sidney Apartments I, Limited Partnership (1)
|
76,000
|
201,000
|
99.00%
|
|
Southcove Associates
|
282,000
|
(126,000)
|
99.00%
|
|
Walnut Turn Associates, Ltd.
|
117,000
|
(3,000)
|
99.00%
|
|
$ 4,537,000
|
$ (23,000)
|
WNC Housing Tax Credit Fund IV, L.P., Series 2
|
||||||||||
March 31, 2011, 2010, 2009 and 2008
|
Occupancy Rates
|
|||||||||
As of December 31,
|
||||||||||
Local Limited
Partnership Name
|
Location
|
General Partner Name
|
2010
|
2009
|
2008
|
2007
|
2006
|
2005
|
2004
|
2003
|
Apartment Housing of East Brewton, Ltd.
|
East Brewton, Alabama
|
Apartment Developers Inc. and Thomas H. Cooksey
|
93%
|
90%
|
95%
|
98%
|
93%
|
93%
|
100%
|
90%
|
Autumn Trace Associates, Ltd.
|
Silsbee, Texas
|
Olsen Securities Corp.
|
95%
|
83%
|
97%
|
98%
|
95%
|
100%
|
86%
|
93%
|
Broken Bow Apartments I, Limited Partnership
|
Broken Bow, Nebraska
|
Retro Development, Inc.
|
94%
|
100%
|
94%
|
100%
|
100%
|
100%
|
100%
|
94%
|
Candleridge Apartments of Waukee L.P. II
|
Waukee, Iowa
|
Eric A. Sheldahl
|
N/A
|
100%
|
91%
|
96%
|
100%
|
91%
|
91%
|
100%
|
Chadwick Limited Partnership
|
Edan, North Carolina
|
Boyd Management, Inc. Gordon L. Blackwell and Regency Investment Associates
|
98%
|
98%
|
96%
|
100%
|
98%
|
100%
|
96%
|
100%
|
Comanche Retirement Village, Ltd.
|
Comanche, Texas
|
Max L. Rightmer
|
N/A
|
N/A
|
100%
|
100%
|
100%
|
100%
|
100%
|
100%
|
Crossings II Limited Dividend Housing Association Limited Partnership
|
Portage, Michigan
|
Raymond T. Cato, Jr.
|
N/A
|
N/A
|
N/A
|
82%
|
82%
|
69%
|
69%
|
79%
|
EW, a Wisconsin Limited Partnership
|
Evansville, Wisconsin
|
Philip Wallis, James Poehlman, Cynthia Solfest Wallis, and Anita Poehlman
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
100%
|
100%
|
100%
|
Garland Street Limited Partnership
|
Malvarn, Arkansas
|
Conrad L. Beggs, Audrey D. Beggs, Russell J. Altizer, and Marjorie L. Beggs
|
100%
|
94%
|
100%
|
100%
|
89%
|
100%
|
100%
|
78%
|
Hereford Seniors Community, Ltd.
|
Hereford, Texas
|
Winston Sullivan
|
100%
|
96%
|
93%
|
100%
|
93%
|
93%
|
93%
|
89%
|
Hickory Lane Associates, Ltd.
|
Newton, Texas
|
Olsen Securities Corp.
|
100%
|
92%
|
92%
|
96%
|
67%
|
71%
|
92%
|
100%
|
Honeysuckle Court Associates, Ltd.
|
Vidor, Texas
|
Olsen Securities Corp.
|
96%
|
100%
|
96%
|
100%
|
83%
|
94%
|
100%
|
100%
|
WNC Housing Tax Credit Fund IV, L.P., Series 2
|
||||||||||
March 31, 2011, 2010, 2009 and 2008
|
Occupancy Rates
|
|||||||||
As of December 31,
|
||||||||||
Local Limited
Partnership Name
|
Location
|
General Partner Name
|
2010
|
2009
|
2008
|
2007
|
2006
|
2005
|
2004
|
2003
|
Klimpel Manor, Ltd.
|
Fullerton, California
|
Klimpel Manor Apartments
|
100%
|
98%
|
100%
|
100%
|
100%
|
100%
|
100%
|
95%
|
Lamesa Seniors Community, Ltd.
|
Lamesa, Texas
|
Winston Sullivan
|
96%
|
100%
|
96%
|
100%
|
96%
|
83%
|
96%
|
100%
|
Laredo Heights Apartments Ltd.
|
Navasota, Texas
|
Donald W. Sowell
|
94%
|
92%
|
96%
|
100%
|
96%
|
98%
|
92%
|
90%
|
Mountainview Apartments Limited Partnership
|
North Wilkesboro, North Carolina
|
John C. Loving and Gordon D. Brown, Jr.
|
100%
|
100%
|
96%
|
100%
|
96%
|
100%
|
100%
|
92%
|
Palestine Seniors Community, Ltd.
|
Palestine, Texas
|
Winston Sullivan
|
93%
|
95%
|
100%
|
100%
|
95%
|
95%
|
100%
|
100%
|
Pecan Grove Limited Partnership
|
Forrest City, Arkansas
|
Conrad Beggs, Audrey Beggs and Russell Altizer
|
91%
|
97%
|
91%
|
94%
|
94%
|
94%
|
97%
|
88%
|
Pioneer Street Associates
|
Bakersfield, California
|
Philip R. Hammond, Jr. and Walter A. Dwelle
|
95%
|
80%
|
93%
|
99%
|
94%
|
94%
|
93%
|
97%
|
Sidney Apartments I, Limited Partnership
|
Sidney, Nebraska
|
Retro Development, Inc. And Most Worshipful Prince Hall Grand Lodge
|
89%
|
100%
|
72%
|
89%
|
100%
|
94%
|
100%
|
100%
|
Southcove Associates
|
Orange Cove, California
|
Philip R. Hammond, Jr. and Diane M. Hammond
|
98%
|
98%
|
94%
|
89%
|
94%
|
96%
|
100%
|
100%
|
Walnut Turn Associates, Ltd.
|
Buna, Texas
|
Olsen Securities Corp.
|
92%
|
96%
|
92%
|
88%
|
92%
|
96%
|
96%
|
96%
|
96%
|
93%
|
95%
|
96%
|
92%
|
94%
|
96%
|
95%
|
a)
|
The Partnership Units are not traded on a public exchange but were sold through a public offering. It is not anticipated that any public market will develop for the purchase and sale of any Partnership Units and none exists. Partnership Units can be assigned or otherwise transferred only if certain requirements in the Partnership Agreement are satisfied.
|
b)
|
At March 31, 2011, 2010, 2009 and 2008, there were 824, 824, 825 and 825 Limited Partners, respectively, and no assignees of Partnership Units who were not admitted as Limited Partners, respectively.
|
c)
|
The Partnership was not designed to provide operating cash distributions to Limited Partners. It is possible that the Partnership could make distributions from sale proceeds, if the Partnership is able to sell its Local Limited Partnership Interests or Housing Complexes for more than the related closing costs and any then accrued obligations of the Partnership. There can be no assurance in this regard. Any distributions would be made in accordance with the terms of the Partnership Agreement. For all periods presented there were no cash distributions to the Limited Partners.
|
d)
|
No securities are authorized for issuance by the Partnership under equity compensation plans.
|
e)
|
The Partnership does not issue common stock.
|
f)
|
No unregistered securities were sold by the Partnership during the years ended March 31, 2011, 2010, 2009, and 2008.
|
March 31,
|
||||||||||||||||
2011
|
2010
|
2009
|
2008
|
2007
|
2006
|
2005
|
2004
|
|||||||||
ASSETS
|
||||||||||||||||
Cash
|
$
|
42,250
|
$
|
19,728
|
$
|
31,613
|
$
|
27,037
|
$
|
20,085
|
$
|
16,967
|
$
|
15,735
|
$
|
8,710
|
Investments in Local Limited Partnerships, net
|
-
|
-
|
-
|
754,739
|
970,319
|
1,750,403
|
2,557,672
|
4,658,703
|
||||||||
Other assets
|
34
|
-
|
-
|
-
|
-
|
-
|
998
|
998
|
||||||||
Total Assets
|
$
|
42,284
|
$
|
19,728
|
$
|
31,613
|
$
|
781,776
|
$
|
990,404
|
$
|
1,767,370
|
$
|
2,574,405
|
$
|
4,668,411
|
LIABILITIES
|
||||||||||||||||
Accrued fees and expenses due to General Partner and affiliates
|
$
|
703,504
|
$
|
685,092
|
$
|
628,059
|
$
|
729,566
|
$
|
618,403
|
$
|
549,571
|
$
|
475,883
|
$
|
403,826
|
PARTNERS' EQUITY
(DEFICIT)
|
(661,220)
|
(665,364)
|
(596,446)
|
52,210
|
372,001
|
1,217,799
|
2,098,522
|
4,264,585
|
||||||||
Total Liabilities and
Partners’ Equity
(Deficit)
|
$
|
42,284
|
$
|
19,728
|
$
|
31,613
|
$
|
781,776
|
$
|
990,404
|
$
|
1,767,370
|
$
|
2,574,405
|
$
|
4,668,411
|
For the Years Ended
March 31,
|
||||||||||||||||
2011
|
2010
|
2009
|
2008
|
2007
|
2006
|
2005
|
2004
|
|||||||||
Loss from operations
(Note 1)
|
$
|
(20,505)
|
$
|
(68,929)
|
$
|
(785,642)
|
$
|
(250,744)
|
$
|
(535,481)
|
$
|
(389,875)
|
$
|
(1,669,400)
|
$
|
(1,019,015)
|
Equity in losses of Local Limited Partnerships
|
-
|
-
|
(29,895)
|
(69,082)
|
(310,379)
|
(490,890)
|
(496,709)
|
(472,828)
|
||||||||
Gain on sale of Local Limited Partnerships
|
24,637
|
-
|
10,002
|
-
|
-
|
-
|
-
|
-
|
||||||||
Interest income
|
12
|
11
|
5
|
35
|
62
|
42
|
46
|
110
|
||||||||
Net income (loss)
|
$
|
4,144
|
$
|
(68,918)
|
$
|
(805,530)
|
$
|
(319,791)
|
$
|
(845,798)
|
$
|
(880,723)
|
$
|
(2,166,063)
|
$
|
(1,491,733)
|
Net income (loss)
allocated to:
|
||||||||||||||||
General Partner
|
$
|
41
|
$
|
(689)
|
$
|
(8,055)
|
$
|
(3,198)
|
$
|
(8,458)
|
$
|
(8,807)
|
$
|
(21,661)
|
$
|
(14,917)
|
Limited Partners
|
$
|
4,103
|
$
|
(68,229)
|
$
|
(797,475)
|
$
|
(316,593)
|
$
|
(837,340)
|
$
|
(871,916)
|
$
|
(2,144,402)
|
$
|
(1,476,816)
|
Net income (loss) per Partnership Unit
|
$
|
0.26
|
$
|
(4.37)
|
$
|
(51.12)
|
$
|
(20.29)
|
$
|
(53.68)
|
$
|
(55.89)
|
$
|
(137.46)
|
$
|
(94.67)
|
Outstanding weighted Partnership Units
|
15,600
|
15,600
|
15,600
|
15,600
|
15,600
|
15,600
|
15,600
|
15,600
|
For the Years Ended March 31,
|
||||||||||||||||
2011
|
2010
|
2009
|
2008
|
2007
|
2006
|
2005
|
2004
|
|||||||||
Net cash provided by (used in):
|
||||||||||||||||
Operating activities
|
$
|
22,522
|
$
|
(11,885)
|
$
|
4,576
|
$
|
6,952
|
$
|
3,118
|
$
|
(11,019)
|
$
|
(5,225)
|
$
|
(19,852)
|
Investing activities
|
-
|
-
|
-
|
-
|
-
|
12,251
|
12,250
|
12,400
|
||||||||
Net change in cash
|
22,522
|
(11,885)
|
4,576
|
6,952
|
3,118
|
1,232
|
7,025
|
(7,452)
|
||||||||
Cash, beginning of period
|
19,728
|
31,613
|
27,037
|
20,085
|
16,967
|
15,735
|
8,710
|
16,162
|
||||||||
Cash, end of period
|
$
|
42,250
|
$
|
19,728
|
$
|
31,613
|
$
|
27,037
|
$
|
20,085
|
$
|
16,967
|
$
|
15,735
|
$
|
8,710
|
2010
|
2009
|
2008
|
2007
|
2006
|
2005
|
2004
|
2003
|
|||||||||
Federal
|
$
|
-
|
$
|
2
|
$
|
13
|
$
|
26
|
$
|
29
|
$
|
78
|
$
|
132
|
$
|
137
|
State
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||
Total
|
$
|
-
|
$
|
2
|
$
|
13
|
$
|
26
|
$
|
29
|
$
|
78
|
$
|
132
|
$
|
137
|
2012
|
2013
|
2014
|
2015
|
2016
|
Thereafter
|
Total
|
||||||||
Asset management fees(1)
|
$
|
746,405
|
$
|
42,900
|
$
|
42,900
|
$
|
42,900
|
$
|
42,900
|
$
|
1,458,600
|
$
|
2,209,484
|
Total contractual cash obligations
|
$
|
746,405
|
$
|
42,900
|
$
|
42,900
|
$
|
42,900
|
$
|
42,900
|
$
|
1,458,600
|
$
|
2,209,484
|
(1)
|
Asset management fees are payable annually until termination of the Partnership, which is to occur no later than December 31, 2050. The estimate of the fees payable included herein assumes the retention of the Partnership’s interest in all Housing Complexes until December 31, 2050. Amounts due to the General Partner as of March 31, 2011 have been included in the 2012 column. The General Partner does not anticipate that these fees will be paid until such time as capital reserves are in excess of the aggregate of the existing contractual obligations and the anticipated future foreseeable obligations of the Partnership.
|
March 31,
|
||||||||||||
2011
|
2010
|
2009
|
2008
|
2007
|
||||||||
ASSETS
|
||||||||||||
Cash
|
$
|
42,250
|
$
|
19,728
|
$
|
31,613
|
$
|
27,037
|
$
|
20,085
|
||
Investments in Local Limited Partnerships, net
(Notes 2 and 3)
|
-
|
-
|
-
|
754,739
|
970,319
|
|||||||
Other assets
|
34
|
-
|
-
|
-
|
-
|
|||||||
Total Assets
|
$
|
42,284
|
$
|
19,728
|
$
|
31,613
|
$
|
781,776
|
$
|
990,404
|
||
LIABILITIES AND PARTNERS’ EQUITY (DEFICIT)
|
||||||||||||
Liabilities:
|
||||||||||||
Accrued fees and expenses due to General Partner and
affiliates (Note 3)
|
$
|
703,504
|
$
|
685,092
|
$
|
628,059
|
$
|
729,566
|
$
|
618,403
|
||
Total Liabilities
|
703,504
|
685,092
|
628,059
|
729,566
|
618,403
|
|||||||
Partners’ Equity (Deficit)
|
||||||||||||
General Partner
|
(3,619)
|
(3,660)
|
(2,971)
|
(151,790)
|
(148,592)
|
|||||||
Limited Partners (20,000 Partnership Units authorized; 15,600 Partnership Units issued and outstanding)
|
(657,601)
|
(661,704)
|
(593,475)
|
204,000
|
520,593
|
|||||||
Total Partners’ Equity (Deficit)
|
(661,220)
|
(665,364)
|
(596,446)
|
52,210
|
372,001
|
|||||||
Total Liabilities and Partners’ Equity (Deficit)
|
$
|
42,284
|
$
|
19,728
|
$
|
31,613
|
$
|
781,776
|
$
|
990,404
|
For the Years Ended March 31,
|
|||||||||||||
2011
|
2010
|
2009
|
2008
|
2007
|
2006
|
||||||||
Distribution income
|
$
|
25,336
|
$
|
13,698
|
$
|
29,685
|
$
|
15,459
|
$
|
6,000
|
$
|
6,892
|
|
Reporting fees
|
8,199
|
4,950
|
6,840
|
6,339
|
12,250
|
3,231
|
|||||||
Forgiveness of debt
|
-
|
-
|
-
|
17,974
|
-
|
-
|
|||||||
Total operating income
|
33,535
|
18,648
|
36,525
|
39,772
|
18,250
|
10,123
|
|||||||
Operating expenses and loss:
|
|||||||||||||
Amortization (Notes 2 and 3)
|
-
|
-
|
3,087
|
12,348
|
19,702
|
28,745
|
|||||||
Asset management fees (Note 3)
|
42,900
|
42,900
|
44,632
|
41,168
|
44,000
|
44,000
|
|||||||
Impairment loss (Note 2)
|
-
|
-
|
721,757
|
134,150
|
450,003
|
275,383
|
|||||||
Accounting and legal fees
|
5,745
|
17,708
|
17,165
|
90,179
|
19,548
|
2,870
|
|||||||
Write-off of advances to Local Limited Partnerships (Note 2)
|
-
|
20,581
|
14,998
|
3,697
|
15,193
|
40,156
|
|||||||
Other
|
5,395
|
6,388
|
20,528
|
8,974
|
5,285
|
8,844
|
|||||||
Total operating expenses and loss
|
54,040
|
87,577
|
822,167
|
290,516
|
553,731
|
399,998
|
|||||||
Loss from operations
|
(20,505)
|
(68,929)
|
(785,642)
|
(250,744)
|
(535,481)
|
(389,875)
|
|||||||
Equity in losses of Local Limited Partnerships (Note 2)
|
-
|
-
|
(29,895)
|
(69,082)
|
(310,379)
|
(490,890)
|
|||||||
Gain on sale of Local Limited Partnerships
|
24,637
|
-
|
10,002
|
-
|
-
|
-
|
|||||||
Interest income
|
12
|
11
|
5
|
35
|
62
|
42
|
|||||||
Net income (loss)
|
$
|
4,144
|
$
|
(68,918)
|
$
|
(805,530)
|
$
|
(319,791)
|
$
|
(845,798)
|
$
|
(880,723)
|
|
Net income (loss) allocated to:
|
|||||||||||||
General Partner
|
$
|
41
|
$
|
(689)
|
$
|
(8,055)
|
$
|
(3,198)
|
$
|
(8,458)
|
$
|
(8,807)
|
|
Limited Partners
|
$
|
4,103
|
$
|
(68,229)
|
$
|
(797,475)
|
$
|
(316,593)
|
$
|
(837,340)
|
$
|
(871,916)
|
|
Net income (loss) per Partnership Unit
|
$
|
0.26
|
$
|
(4.37)
|
$
|
(51.12)
|
$
|
(20.29)
|
$
|
(53.68)
|
$
|
(55.89)
|
|
Outstanding weighted Partnership Units
|
15,600
|
15,600
|
15,600
|
15,600
|
15,600
|
15,600
|
General Partner
|
Limited Partners
|
Total
|
|||||
Partners’ equity (deficit) at March 31, 2005
|
$
|
(131,327)
|
$
|
2,229,849
|
$
|
2,098,522
|
|
Net loss
|
(8,807)
|
(871,916)
|
(880,723)
|
||||
Partners’ equity (deficit) at March 31, 2006
|
(140,134)
|
1,357,933
|
1,217,799
|
||||
Net loss
|
(8,458)
|
(837,340)
|
(845,798)
|
||||
Partners’ equity (deficit) at March 31, 2007
|
(148,592)
|
520,593
|
372,001
|
||||
Net loss
|
(3,198)
|
(316,593)
|
(319,791)
|
||||
Partners’ equity (deficit) at March 31, 2008
|
(151,790)
|
|
204,000
|
|
52,210
|
||
Contributions (Note 5)
|
156,874
|
-
|
156,874
|
||||
Net loss
|
(8,055)
|
(797,475)
|
(805,530)
|
||||
Partners’ deficit at March 31, 2009
|
(2,971)
|
(593,475)
|
(596,446)
|
||||
Net loss
|
(689)
|
(68,229)
|
(68,918)
|
||||
Partners’ deficit at March 31, 2010
|
(3,660)
|
(661,704)
|
(665,364)
|
||||
Net income
|
41
|
4,103
|
4,144
|
||||
Partners’ deficit at March 31, 2011
|
$
|
(3,619)
|
$
|
(657,601)
|
$
|
(661,220)
|
For The Years Ended March 31,
|
|||||||
2011
|
2010
|
2009
|
|||||
Cash flows from operating activities:
Net income (loss)
|
$
|
4,144
|
$$
|
(68,918)
|
$
|
(805,530)
|
|
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:
|
|||||||
Amortization
|
-
|
-
|
3,087
|
||||
Impairment loss
|
-
|
-
|
721,757
|
||||
Equity in losses of Local Limited
Partnerships
|
-
|
-
|
29,895
|
||||
Increase in other assets
|
(397)
|
-
|
-
|
||||
Gain on sale of Local Limited Partnerships
|
(24,637)
|
-
|
(10,002)
|
||||
Increase in accrued fees and expenses due to General Partner and affiliates
|
18,412
|
57,033
|
55,367
|
||||
Net cash used in operating activities
|
(2,478)
|
(11,855)
|
(5,426)
|
||||
Cash flows from investing activities:
|
|||||||
Proceeds from sale of Local Limited Partnerships
|
25,000
|
-
|
10,002
|
||||
Advances to Local Limited Partnerships
|
-
|
(20,581)
|
(14,998)
|
||||
Write off of advances to Local Limited
Partnerships
|
-
|
20,581
|
14,998
|
||||
Net cash provided by investing activities
|
25,000
|
-
|
10,002
|
||||
Net increase (decrease) in cash
|
22,522
|
(11,855)
|
4,576
|
||||
Cash, beginning of year
|
19,728
|
31,613
|
27,037
|
||||
Cash, end of year
|
$
|
42,250
|
$
|
19,728
|
$
|
31,613
|
|
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION
|
|||||||
Taxes paid
|
$
|
800
|
$
|
800
|
$
|
800
|
|
NON-CASH FINANCING ACTIVITIES:
|
|||||||
Advances made to the Partnership by the General Partner in prior years and converted to General Partner equity
|
-
|
-
|
156,874
|
For The Years Ended March 31,
|
|||||||
2008
|
2007
|
2006
|
|||||
Cash flows from operating activities:
Net loss
|
$
|
(319,791)
|
$
|
(845,798)
|
$
|
(880,723)
|
|
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:
|
|||||||
Amortization
|
12,348
|
19,702
|
28,745
|
||||
Impairment loss
|
134,150
|
450,003
|
275,383
|
||||
Equity in losses of Local Limited
Partnerships
|
69,082
|
310,379
|
490,890
|
||||
Decrease in other assets
|
-
|
-
|
998
|
||||
Increase in accrued fees and expenses
due to General Partner and affiliates
|
111,163
|
68,832
|
73,688
|
||||
Net cash provided by (used in) operating
activities
|
6,952
|
3,118
|
(11,019)
|
||||
Cash flows from investing activities:
|
|||||||
Advances to Local Limited Partnerships
|
(3,697)
|
(15,193)
|
(40,156)
|
||||
Write off of advances to Local Limited
Partnerships
|
3,697
|
15,193
|
40,156
|
||||
Distributions received from Local Limited Partnerships
|
-
|
-
|
12,251
|
||||
Net cash provided by investing activities
|
-
|
-
|
12,251
|
||||
Net increase in cash
|
6,952
|
3,118
|
1,232
|
||||
Cash, beginning of year
|
20,085
|
16,967
|
15,735
|
||||
Cash, end of year
|
$
|
27,037
|
$
|
20,085
|
$
|
16,967
|
|
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION
|
|||||||
Taxes paid
|
$
|
800
|
$
|
800
|
$
|
800
|
For The Years Ended
March 31,
|
||||||
2011
|
2010
|
2009
|
||||
Investments per balance sheet, beginning of period
|
$
|
-
|
$
|
-
|
$
|
754,739
|
Impairment loss
|
-
|
-
|
(721,757)
|
|||
Equity in losses of Local Limited Partnerships
|
-
|
-
|
(29,895)
|
|||
Amortization of paid acquisition fees and costs
|
-
|
-
|
(3,087)
|
|||
Distributions received from Local Limited Partnerships
|
-
|
-
|
-
|
|||
Investments per balance sheet, end of period
|
$
|
-
|
$
|
-
|
$
|
-
|
For The Years Ended
March 31,
|
||||||
2008
|
2007
|
2006
|
||||
Investments per balance sheet, beginning of period
|
$
|
970,319
|
$
|
1,750,403
|
$
|
2,557,672
|
Impairment loss
|
(134,150)
|
(450,003)
|
(275,383)
|
|||
Equity in losses of Local Limited Partnerships
|
(69,082)
|
(310,379)
|
(490,890)
|
|||
Amortization of paid acquisition fees and costs
|
(12,348)
|
(19,702)
|
(28,745)
|
|||
Distributions received from Local Limited Partnerships
|
-
|
-
|
(12,251)
|
|||
Investments per balance sheet, end of period
|
$
|
754,739
|
$
|
970,319
|
$
|
1,750,403
|
For the Years
Ended March 31,
|
||||||
2011
|
2010
|
2009
|
||||
Investments in Local Limited Partnerships, net
|
$
|
-
|
$
|
-
|
$
|
-
|
Acquisition fees and costs, net of accumulated amortization of $0, $0 and $0
|
-
|
-
|
-
|
|||
Investments per balance sheet, end of period
|
$
|
-
|
$
|
-
|
$
|
-
|
For the Years
Ended March 31,
|
||||||
2008
|
2007
|
2006
|
||||
Investments in Local Limited Partnerships, net
|
$
|
544,774
|
$
|
748,006
|
$
|
1,356,953
|
Acquisition fees and costs, net of accumulated amortization of $1,018,088, $1,005,740 and $834,603
|
209,965
|
222,313
|
393,450
|
|||
Investments per balance sheet, end of period
|
$
|
754,739
|
$
|
970,319
|
$
|
1,750,403
|
2010
|
2009
|
2008
|
2007
|
2006
|
||||||
ASSETS
|
||||||||||
Buildings and improvements (net of accumulated depreciation as of December 31, 2010, 2009, 2008, 2007 and 2006 of $16,083,000, $15,524,000, $14,826,000, $15,613,000 and $14,340,000, respectively)
|
$
|
16,244,000
|
$
|
17,574,000
|
$
|
18,496,000
|
$
|
24,325,000
|
$
|
25,428,000
|
Land
|
1,250,000
|
1,340,000
|
1,359,000
|
1,664,000
|
1,664,000
|
|||||
Due from affiliates
|
69,000
|
-
|
-
|
74,000
|
74,000
|
|||||
Other assets
|
2,189,000
|
2,300,000
|
2,587,000
|
2,553,000
|
2,655,000
|
|||||
Total assets
|
$
|
19,752,000
|
$
|
21,214,000
|
$
|
22,442,000
|
$
|
28,616,000
|
$
|
29,821,000
|
LIABILITIES
|
||||||||||
Mortgage payable
|
$
|
16,951,000
|
$
|
17,850,000
|
$
|
18,639,000
|
$
|
23,986,000
|
$
|
24,709,000
|
Due to affiliates
|
456,000
|
438,000
|
435,000
|
803,000
|
1,185,000
|
|||||
Other liabilities
|
1,268,000
|
1,156,000
|
1,193,000
|
1,331,000
|
1,283,000
|
|||||
Total liabilities
|
18,675,000
|
19,444,000
|
20,267,000
|
26,120,000
|
27,177,000
|
|||||
PARTNERS' EQUITY (DEFICIT)
|
||||||||||
WNC Housing Tax Credit Fund IV, L.P.,
Series 2
|
1,238,000
|
1,781,000
|
2,039,000
|
1,716,000
|
1,721,000
|
|||||
Other partners
|
(161,000)
|
(11,000)
|
136,000
|
780,000
|
923,000
|
|||||
Total partners’ equity
|
1,077,000
|
1,770,000
|
2,175,000
|
2,496,000
|
2,644,000
|
|||||
Total liabilities and partners’
equity
|
$
|
19,752,000
|
$
|
21,214,000
|
$
|
22,442,000
|
$
|
28,616,000
|
$
|
29,821,000
|
2010
|
2009
|
2008
|
||||
Revenues
|
$
|
4,234,000
|
$
|
4,097,000
|
$
|
4,192,000
|
Expenses:
|
||||||
Operating expenses
|
3,079,000
|
3,064,000
|
2,937,000
|
|||
Interest expense
|
634,000
|
585,000
|
661,000
|
|||
Depreciation and amortization
|
1,090,000
|
1,103,000
|
1,127,000
|
|||
Total expenses
|
|
4,803,000
|
4,752,000
|
4,725,000
|
||
Net loss
|
$
|
(569,000)
|
$
|
(655,000)
|
$
|
(533,000)
|
Net loss allocable to the Partnership
|
$
|
(563,000)
|
$
|
(649,000)
|
$
|
(529,000)
|
Net loss recorded by the Partnership
|
$
|
-
|
$
|
-
|
$
|
(30,000)
|
2007
|
2006
|
2005
|
|||||
Revenues
|
$
|
5,657,000
|
$
|
4,689,000
|
$
|
4,443,000
|
|
Expenses:
|
|||||||
Operating expenses
|
3,409,000
|
3,168,000
|
2,935,000
|
||||
Interest expense
|
986,000
|
1,077,000
|
1,080,000
|
||||
Depreciation and amortization
|
1,285,000
|
1,306,000
|
1,299,000
|
||||
Total expenses
|
|
5,680,000
|
5,551,000
|
5,314,000
|
|||
Net loss
|
$
|
(23,000)
|
$
|
(862,000)
|
$
|
(871,000)
|
|
Net loss allocable to the Partnership
|
$
|
(23,000)
|
$
|
(852,000)
|
$
|
(861,000)
|
|
Net loss recorded by the Partnership
|
$
|
(69,000)
|
$
|
(310,000)
|
$
|
(491,000)
|
|
Acquisition fees of 8% of the gross proceeds from the sale of Partnership Units as compensation for services rendered in connection with the acquisition of Local Limited Partnerships. As of March 31, 2011, 2010, 2009, 2008 and 2007, the Partnership incurred cumulative acquisition fees of $1,058,950, which have been included in investments in Local Limited Partnerships. Accumulated amortization of these capitalized costs was $0, $0, $0, $848,985 and $836,637 as of March 31, 2011, 2010, 2009, 2008 and 2007, respectively. Impairment on the intangibles is measured by comparing the Partnership’s total investment balance after impairment of investments in Local Limited Partnerships to the sum of the total of remaining Low Income Housing Tax Credits allocated to the Partnership and the estimated residual value of the investments. If an impairment loss related to the acquisition expenses is recorded, the accumulated amortization is reduced to zero at that time. Of the amortization expense recorded at March 31, 2011, 2010, 2009, 2008, 2007 and 2006, $0, $0, $0, $0, $151,435 and $176,997, respectively, was reflected as equity in losses to reduce the respective net acquisition fee component of investments in Local Limited Partnerships to zero for those Local Limited Partnerships which would otherwise be below a zero balance.
|
|
Reimbursement of costs incurred by of the General Partner or by an affiliate of Associates in connection with the acquisition of Local Limited Partnerships. These reimbursements have not exceeded 1.2% of the gross proceeds. As of all periods presented, the Partnership incurred cumulative acquisition costs of $169,103, which have been included in investments in Local Limited Partnerships. As of all periods presented, the costs had been fully amortized.
|
|
A subordinated disposition fee in an amount equal to 1% of the sales price of real estate sold. Payment of this fee is subordinated to the limited partners receiving a preferred return of 16% through December 31, 2003 and 6% thereafter (as defined in the Partnership Agreement) and is payable only if the General Partner or its affiliates render services in the sales effort. No such fee was incurred for all periods presented.
|
March 31,
|
|||||||||||
2011
|
2010
|
2009
|
2008
|
2007
|
|||||||
Asset management fee payable
|
$
|
536,384
|
$
|
493,484
|
$
|
454,084
|
$
|
409,452
|
$
|
368,284
|
|
Due to affiliate
|
165,000
|
165,000
|
165,000
|
165,000
|
165,000
|
||||||
Expenses paid by the General Partner or an affiliate on behalf of the Partnership
|
2,120
|
26,608
|
8,975
|
155,114
|
85,119
|
||||||
Total
|
$
|
703,504
|
$
|
685,092
|
$
|
628,059
|
$
|
729,566
|
$
|
618,403
|
June 30
|
September 30
|
December 31
|
March 31
|
||||||
2011
|
|||||||||
Income
|
$
|
-
|
$
|
14,000
|
$
|
7,000
|
$
|
12,000
|
|
Operating expenses and loss
|
12,000
|
14,000
|
12,000
|
16,000
|
|||||
Loss from operations
|
(12,000)
|
-
|
(5,000)
|
(3,000)
|
|||||
Gain on sale of Local Limited Partnership
|
-
|
25,000
|
-
|
-
|
|||||
Net income (loss)
|
(12,000)
|
25,000
|
(5,000)
|
(4,000)
|
|||||
Net income (loss) available to Limited Partners
|
(12,000)
|
25,000
|
(5,000)
|
(4,000)
|
|||||
Net income (loss) per Partnership Unit
|
(1)
|
2
|
-
|
-
|
June 30
|
September 30
|
December 31
|
March 31
|
||||||
2010
|
|||||||||
Income
|
$
|
-
|
$
|
9,000
|
$
|
10,000
|
$
|
-
|
|
Operating expenses and loss
|
12,000
|
15,000
|
34,000
|
27,000
|
|||||
Loss from operations
|
(12,000)
|
(6,000)
|
(24,000)
|
(27,000)
|
|||||
Net loss
|
(12,000)
|
(6,000)
|
(24,000)
|
(27,000)
|
|||||
Net loss available to Limited Partners
|
(12,000)
|
(6,000)
|
(24,000)
|
(27,000)
|
|||||
Net loss per Partnership Unit
|
-
|
-
|
(2)
|
(2)
|
|||||
June 30
|
September 30
|
December 31
|
March 31
|
||||||
2009
|
|||||||||
Income
|
$
|
4,000
|
$
|
14,000
|
$
|
2,000
|
$
|
17,000
|
|
Operating expenses
|
(756,000)
|
(11,000)
|
(19,000)
|
(36,000)
|
|||||
Income (loss) from operations
|
(752,000)
|
3,000
|
(17,000)
|
(20,000)
|
|||||
Equity in income (losses) of Local Limited Partnerships
|
4,000
|
(12,000)
|
(12,000)
|
(10,000)
|
|||||
Gain on sale of Local Limited
Partnerships
|
-
|
-
|
-
|
10,000
|
|||||
Net loss
|
(749,000)
|
(9,000)
|
(29,000)
|
(19,000)
|
|||||
Net loss available to Limited Partners
|
(741,000)
|
(9,000)
|
(29,000)
|
(19,000)
|
|||||
Net loss per Partnership Unit
|
(48)
|
(1)
|
(2)
|
(1)
|
|||||
2008
|
June 30
|
September 30
|
December 31
|
March 31
|
|||||
Income
|
$
|
3,000
|
$
|
6,000
|
$
|
4,000
|
$
|
27,000
|
|
Operating expenses
|
(127,000)
|
(24,000)
|
(18,000)
|
(122,000)
|
|||||
Loss from operations
|
(124,000)
|
(18,000)
|
(14,000)
|
(95,000)
|
|||||
Equity in losses of Local Limited Partnerships
|
(27,000)
|
(27,000)
|
(27,000)
|
12,000
|
|||||
Net loss
|
(151,000)
|
(45,000)
|
(41,000)
|
(83,000)
|
|||||
Net loss available to Limited Partners
|
(149,000)
|
(44,000)
|
(41,000)
|
(83,000)
|
|||||
Net loss per Partnership Unit
|
(10)
|
(3)
|
(3)
|
(5)
|
|||||
June 30
|
September 30
|
December 31
|
March 31
|
||||||
2007
|
|||||||||
Income
|
$
|
-
|
$
|
6,000
|
$
|
2,000
|
$
|
10,000
|
|
Operating expenses
|
(468,000)
|
(45,000)
|
(24,000)
|
(17,000)
|
|||||
Loss from operations
|
(468,000)
|
(39,000)
|
(22,000)
|
(7,000)
|
|||||
Equity in losses of Local Limited Partnerships
|
(52,000)
|
(54,000)
|
(41,000)
|
(163,000)
|
|||||
Net loss
|
(520,000)
|
$
|
(93,000)
|
$
|
(63,000)
|
$
|
(170,000)
|
||
Net loss available to Limited Partners
|
(515,000)
|
$
|
(92,000)
|
$
|
(62,000)
|
$
|
(168,000)
|
||
Net loss per Partnership Unit
|
(33)
|
$
|
(6)
|
$
|
(4)
|
$
|
(11)
|
June 30
|
September 30
|
December 31
|
March 31
|
||||||
2006
|
|||||||||
Income
|
$
|
-
|
$
|
9,000
|
$
|
1,000
|
$
|
-
|
|
Operating expenses and loss
|
(309,000)
|
(24,000)
|
(27,000)
|
(40,000)
|
|||||
Loss from operations
|
(309,000)
|
(15,000)
|
(26,000)
|
(40,000)
|
|||||
Equity in income (losses) of Local Limited Partnerships
|
(103,000)
|
(83,000)
|
(94,000)
|
(211,000)
|
|||||
Net income (loss)
|
(412,000)
|
$
|
(98,000)
|
$
|
(120,000)
|
$
|
(251,000)
|
||
Net income (loss) available to Limited Partners
|
(408,000)
|
$
|
(97,000)
|
$
|
(119,000)
|
$
|
(248,000)
|
||
Net income (loss) per Partnership Unit
|
(26)
|
$
|
(6)
|
$
|
(8)
|
$
|
(16)
|
||
(1)
|
Pertain to the maintenance of records that in reasonable detail accurately and fairly reflect the transactions and dispositions of the assets of the Partnership;
|
(2)
|
Provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles in the United States, and that the Partnership’s receipts and expenditures are being made only in accordance with authorization of the management of Associates; and
|
(3)
|
Provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use or disposition of the Partnership’s assets that could have a material effect on the financial statements.
|
(a)
|
Identification of Directors, (b) Identification of Executive Officers, (c) Identification of Certain Significant Employees, (d) Family Relationships, and (e) Business Experience
|
Wilfred N. Cooper, Sr.
|
Chairman
|
Wilfred N. Cooper, Jr.
|
President, Chief Executive Officer and Secretary
|
Michael J. Gaber
|
Chief Operating Officer and Executive Vice President
|
David N. Shafer, Esq.
|
Executive Vice President
|
Darrick Metz
|
Senior Vice President - Originations
|
Christine A. Cormier
|
Senior Vice President – Fund Management
|
Melanie R. Wenk
|
Vice President – Accounting and Finance - Chief Financial Officer
|
Paula Hall
|
Vice President – Asset Management
|
Gregory S. Hand
|
Vice President – Acquisitions
|
Kelly Henderson
|
Vice President – Acquisitions
|
Thomas F. Maxwell
|
Vice President – Originations
|
Kay L. Cooper
|
Director of WNC & Associates, Inc.
|
Jennifer E. Cooper
|
Director of WNC & Associates, Inc.
|
(f)
|
Involvement in Certain Legal Proceedings
|
|
None.
|
(g)
|
Promoters and Control Persons
|
(a)
|
Securities Authorized for Issuance Under Equity Compensation Plans
|
|
The Partnership has no compensation plans under which interests in the Partnership are authorized for issuance.
|
(b)
|
Security Ownership of Certain Beneficial Owners
|
Title of Class
|
Name and Address of Beneficial Owner
|
Amount of Units Controlled
|
Percent of Class
|
Units of Limited Partnership Interests
|
Sempra Section 42, LLC
555 California Street, 4th Floor
San Francisco, CA 94104
|
4,000 Units
|
25.6%
|
(c)
|
Security Ownership of Management
|
(d)
|
Changes in Control
|
(a)
|
The General Partner manages all of the Partnership’s affairs. The transactions with the General Partner are primarily in the form of fees paid by the Partnership for services rendered to the Partnership, reimbursement of expenses, and the General Partner’s interests in the Partnership, as discussed in Item 11 and in the notes to the Partnership’s financial statements.
|
(b)
|
The Partnership has no directors.
|
2011
|
2010
|
2009
|
2008
|
2007
|
2006
|
2005
|
||||||||
Audit Fees
|
$
|
-
|
$
|
10,285
|
$
|
-
|
$
|
87,435
|
$
|
-
|
$
|
-
|
$
|
14,525
|
Audit-related Fees
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||
Tax Fees
|
3,035
|
5,790
|
-
|
-
|
2,625
|
2,500
|
2,500
|
|||||||
All Other Fees
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||
TOTAL
|
$
|
3,035
|
$
|
16,075
|
$
|
-
|
$
|
87,435
|
$
|
2,625
|
$
|
2,500
|
$
|
17,025
|
|
Balance Sheets, March 31, 2011, 2010, 2009, 2008 and 2007
|
|
Statements of Operations for the years ended March 31, 2011, 2010, 2009, 2008, 2007 and 2006
|
|
Statements of Partners’ Equity (Deficit) for the years ended March 31, 2011, 2010, 2009, 2008, 2007 and 2006
|
|
Statements of Cash Flows for the years ended March 31, 2011, 2010, 2009, 2008, 2007 and 2006
|
|
Notes to Financial Statements
|
3.1
|
Articles of incorporation and by-laws: The registrant is not incorporated. The Partnership Agreement filed as Exhibit 28.1 to Form 10-K for fiscal year ended December 31, 1995 is hereby incorporated herein by reference as Exhibit 3.1.
|
31.1
|
Certification of the Chief Executive Officer pursuant to Rule 13a-14 and 15d-14 (filed herewith)
|
31.2
|
Certification of the Chief Financial Officer pursuant to Rule 13a-14 and 15d-14 (filed herewith)
|
32.1
|
Section 1350 Certification of the Chief Executive Officer. (filed herewith)
|
32.2
|
Section 1350 Certification of the Chief Financial Officer. (filed herewith)
|
99.1
|
Financial Statements of Pioneer Street Associates for the years ended December 31, 2007, 2006 and 2005 together with Independent Auditors’ Report thereon; a significant subsidiary of the Partnership.
|
99.2
|
Financial Statements of Apartment Housing of East Brewton, Ltd for the years ended December 31, 2007, 2006 and 2005 together with Independent Auditors’ Report thereon; a significant subsidiary of the Partnership.
|
WNC Housing Tax Credit Fund IV, L.P., Series 2
|
||||||||||
Schedule III
|
||||||||||
Real Estate Owned by Local Limited Partnerships
|
||||||||||
March 31, 2011
|
||||||||||
As of March 31, 2011
|
As of December 31, 2010
|
|||||||||
Local Limited
Partnership Name
|
Location
|
Partnership’s Total Original Investment in Local Limited Partnerships
|
Amount of Investment Paid to Date
|
Mortgage Loans of Local Limited Partnerships
|
Land
|
Property and Equipment
|
Accumulated Depreciation
|
Net Book Value
|
||
Apartment Housing of East Brewton, Ltd.
|
East Brewton, Alabama
|
$1,192,000
|
$1,192,000
|
1,069,000
|
$69,000
|
2,285,000
|
884,000
|
1,470,000
|
||
Autumn Trace Associates, Ltd.
|
Silsbee, Texas
|
412,000
|
412,000
|
1,121,000
|
30,000
|
2,029,000
|
1,282,000
|
777,000
|
||
Broken Bow Apartments I, Limited Partnership (1)
|
Broken Bow, Nebraska
|
608,000
|
608,000
|
69,000
|
45,000
|
1,340,000
|
520,000
|
865,000
|
||
Chadwick Limited Partnership (1)
|
Edan, North Carolina
|
378,000
|
378,000
|
1,401,000
|
48,000
|
2,058,000
|
724,000
|
1,382,000
|
||
Garland Street Limited Partnership
|
Malvarn, Arkansas
|
164,000
|
164,000
|
652,000
|
29,000
|
953,000
|
599,000
|
383,000
|
||
Hereford Seniors Community, Ltd.
|
Hereford, Texas
|
167,000
|
167,000
|
757,000
|
57,000
|
1,011,000
|
413,000
|
655,000
|
||
Hickory Lane Associates, Ltd
|
Newton, Texas
|
174,000
|
174,000
|
571,000
|
61,000
|
888,000
|
483,000
|
466,000
|
||
Honeysuckle Court Associates, Ltd.
|
Vidor, Texas
|
339,000
|
339,000
|
1,117,000
|
49,000
|
1,784,000
|
971,000
|
862,000
|
||
Klimpel Manor, Ltd
|
Fullerton, California
|
1,774,000
|
1,774,000
|
1,790,000
|
77,000
|
3,511,000
|
1,557,000
|
2,031,000
|
||
Lamesa Seniors Community, Ltd.
|
Lamesa, Texas
|
143,000
|
143,000
|
639,000
|
36,000
|
819,000
|
474,000
|
381,000
|
||
Laredo Heights Apartments Ltd.
|
Navasota, Texas
|
225,000
|
225,000
|
903,000
|
17,000
|
1,548,000
|
650,000
|
915,000
|
WNC Housing Tax Credit Fund IV, L.P., Series 2
|
|||||||||
Schedule III
|
|||||||||
Real Estate Owned by Local Limited Partnerships
|
|||||||||
March 31, 2011
|
|||||||||
As of March 31, 2011
|
As of December 31, 2010
|
||||||||
Local Limited
Partnership Name
|
Location
|
Partnership’s Total Original Investment in Local Limited Partnerships
|
Amount of Investment Paid to Date
|
Mortgage Loans of Local Limited Partnerships
|
Land
|
Property and Equipment
|
Accumulated Depreciation
|
Net Book Value
|
|
Mountainview Apartments Limited Partnership
|
North Wilkesboro, North Carolina
|
195,000
|
195,000
|
925,000
|
86,000
|
1,192,000
|
441,000
|
837,000
|
|
Palestine Seniors Community, Ltd.
|
Palestine, Texas
|
225,000
|
225,000
|
1,062,000
|
45,000
|
1,459,000
|
639,000
|
865,000
|
|
Pecan Grove Limited Partnership
|
Forrest City, Arkansas
|
240,000
|
240,000
|
1,043,000
|
35,000
|
1,553,000
|
984,000
|
604,000
|
|
Pioneer Street Associates
|
Bakersfield, California
|
2,222,000
|
2,222,000
|
1,477,000
|
300,000
|
4,115,000
|
2,361,000
|
2,054,000
|
|
Sidney Apartments I, Limited Partnership (1)
|
Sidney, Nebraska
|
530,000
|
530,000
|
256,000
|
33,000
|
1,386,000
|
538,000
|
881,000
|
|
Southcove Associates
|
Orange Cove, California
|
2,000,000
|
2,000,000
|
1,437,000
|
175,000
|
3,414,000
|
2,028,000
|
1,561,000
|
|
Walnut Turn Associates, Ltd.
|
Buna, Texas
|
188,000
|
188,000
|
662,000
|
58,000
|
982,000
|
535,000
|
505,000
|
|
$ 11,176,000
|
$ 11,176,000
|
$ 16,951,000
|
$1,250,000
|
$32,327,000
|
$16,083,000
|
$17,494,000
|
WNC Housing Tax Credit Fund IV, L.P., Series 2
|
||||||||||
Schedule III
|
||||||||||
Real Estate Owned by Local Limited Partnerships
|
||||||||||
March 31, 2011
|
||||||||||
For the Year Ended December 31, 2010
|
||||||||||
Local Limited
Partnership Name
|
Rental Income
|
Net Income (Loss)
|
Year Investment Acquired
|
Estimated Useful Life (Years)
|
||||||
Apartment Housing of East Brewton, Ltd.
|
152,000
|
(74,000)
|
1998
|
40
|
||||||
Autumn Trace Associates, Ltd.
|
299,000
|
(70,000)
|
1994
|
27.5
|
||||||
Broken Bow Apartments I, Limited Partnership (1)
|
62,000
|
(38,000)
|
1996
|
40
|
||||||
Chadwick Limited Partnership (1)
|
260,000
|
30,000
|
1994
|
50
|
||||||
Garland Street Limited Partnership
|
106,000
|
(28,000)
|
1994
|
27.5
|
||||||
Hereford Seniors Community, Ltd.
|
133,000
|
(17,000)
|
1995
|
40
|
||||||
Hickory Lane Associates, Ltd.
|
134,000
|
(41,000)
|
1995
|
27.5
|
||||||
Honeysuckle Court Associates, Ltd.
|
290,000
|
(54,000)
|
1995
|
27.5
|
||||||
Klimpel Manor, Ltd.
|
474,000
|
(7,000)
|
1994
|
40
|
||||||
Lamesa Seniors Community, Ltd.
|
122,000
|
(16,000)
|
1994
|
40
|
||||||
Laredo Heights Apartments Ltd.
|
252,000
|
(27,000)
|
1996
|
45
|
||||||
Mountainview Apartments Limited Partnership
|
146,000
|
(14,000)
|
1994
|
40
|
||||||
Palestine Seniors Community, Ltd.
|
170,000
|
(47,000)
|
1994
|
40
|
||||||
Pecan Grove Limited Partnership
|
163,000
|
(46,000)
|
1994
|
27.5
|
||||||
Pioneer Street Associates
|
707,000
|
9,000
|
1995
|
27.5
|
||||||
Sidney Apartments I, Limited Partnership (1)
|
89,000
|
(31,000)
|
1996
|
40
|
||||||
Southcove Associates
|
332,000
|
(70,000)
|
1994
|
27.5
|
||||||
Walnut Turn Associates, Ltd.
|
140,000
|
(28,000)
|
1995
|
27.5
|
||||||
4,031,000
|
(569,000)
|
(1)
|
The Partnership sold its Local Limited Partnership Interest subsequent to March 31, 2011.
|
WNC Housing Tax Credit Fund IV, L.P., Series 2
|
||||||||||||||
Schedule III
|
||||||||||||||
Real Estate Owned by Local Limited Partnerships
|
||||||||||||||
March 31, 2010
|
||||||||||||||
As of March 31, 2010
|
As of December 31, 2009
|
|||||||||||||
Local Limited
Partnership Name
|
Location
|
Partnership’s Total Original Investment in Local Limited Partnerships
|
Amount of Investment Paid to Date
|
Mortgage Loans of Local Limited Partnerships
|
Land
|
Property and Equipment
|
Accumulated Depreciation
|
Net Book Value
|
||||||
Apartment Housing of East Brewton, Ltd.
|
East Brewton, Alabama
|
$1,192,000
|
$1,192,000
|
1,081,000
|
$69,000
|
2,285,000
|
820,000
|
1,534,000
|
||||||
Autumn Trace Associates, Ltd.
|
Silsbee, Texas
|
412,000
|
412,000
|
1,139,000
|
30,000
|
2,029,000
|
1,208,000
|
851,000
|
||||||
Broken Bow Apartments I, Limited Partnership (1)
|
Broken Bow, Nebraska
|
608,000
|
608,000
|
70,000
|
45,000
|
1,340,000
|
482,000
|
903,000
|
||||||
Candleridge Apartments of Waukee L.P. II (1)
|
Waukee, Iowa
|
125,000
|
125,000
|
645,000
|
90,000
|
954,000
|
517,000
|
527,000
|
||||||
Chadwick Limited Partnership (1)
|
Edan, North Carolina
|
378,000
|
378,000
|
1,454,000
|
48,000
|
2,058,000
|
683,000
|
1,423,000
|
||||||
Garland Street Limited Partnership
|
Malvarn, Arkansas
|
164,000
|
164,000
|
658,000
|
29,000
|
942,000
|
562,000
|
409,000
|
||||||
Hereford Seniors Community, Ltd.
|
Hereford, Texas
|
167,000
|
167,000
|
763,000
|
57,000
|
990,000
|
372,000
|
675,000
|
||||||
Hickory Lane Associates, Ltd
|
Newton, Texas
|
174,000
|
174,000
|
574,000
|
61,000
|
888,000
|
451,000
|
498,000
|
||||||
Honeysuckle Court Associates, Ltd.
|
Vidor, Texas
|
339,000
|
339,000
|
1,124,000
|
49,000
|
1,784,000
|
907,000
|
926,000
|
||||||
Klimpel Manor, Ltd
|
Fullerton, California
|
1,774,000
|
1,774,000
|
1,823,000
|
77,000
|
3,511,000
|
1,471,000
|
2,117,000
|
WNC Housing Tax Credit Fund IV, L.P., Series 2
|
|||||||||
Schedule III
|
|||||||||
Real Estate Owned by Local Limited Partnerships
|
|||||||||
March 31, 2010
|
|||||||||
As of March 31, 2010
|
As of December 31, 2009
|
||||||||
Local Limited
Partnership Name
|
Location
|
Partnership’s Total Original Investment in Local Limited Partnerships
|
Amount of Investment Paid to Date
|
Mortgage Loans of Local Limited Partnerships
|
Land
|
Property and Equipment
|
Accumulated Depreciation
|
Net Book Value
|
|
Lamesa Seniors Community, Ltd.
|
Lamesa, Texas
|
143,000
|
143,000
|
644,000
|
36,000
|
813,000
|
440,000
|
409,000
|
|
Laredo Heights Apartments Ltd.
|
Navasota, Texas
|
225,000
|
225,000
|
914,000
|
17,000
|
1,523,000
|
600,000
|
940,000
|
|
Mountainview Apartments Limited Partnership
|
North Wilkesboro, North Carolina
|
195,000
|
195,000
|
932,000
|
86,000
|
1,192,000
|
418,000
|
860,000
|
|
Palestine Seniors Community, Ltd.
|
Palestine, Texas
|
225,000
|
225,000
|
1,070,000
|
45,000
|
1,425,000
|
575,000
|
895,000
|
|
Pecan Grove Limited Partnership
|
Forrest City, Arkansas
|
240,000
|
240,000
|
1,051,000
|
35,000
|
1,515,000
|
917,000
|
633,000
|
|
Pioneer Street Associates
|
Bakersfield, California
|
2,222,000
|
2,222,000
|
1,532,000
|
300,000
|
4,073,000
|
2,195,000
|
2,178,000
|
|
Sidney Apartments I, Limited Partnership (1)
|
Sidney, Nebraska
|
530,000
|
530,000
|
262,000
|
33,000
|
1,386,000
|
502,000
|
917,000
|
|
Southcove Associates
|
Orange Cove, California
|
2,000,000
|
2,000,000
|
1,449,000
|
175,000
|
3,408,000
|
1,906,000
|
1,677,000
|
|
Walnut Turn Associates, Ltd.
|
Buna, Texas
|
188,000
|
188,000
|
665,000
|
58,000
|
982,000
|
498,000
|
542,000
|
|
$11,301,000
|
$11,301,000
|
$ 17,850,000
|
$1,340,000
|
$33,098,000
|
$15,524,000
|
$18,914,000
|
(1)
|
The Partnership sold its Local Limited Partnership Interest subsequent to March 31, 2010.
|
WNC Housing Tax Credit Fund IV, L.P., Series 2
|
||||||||||
Schedule III
|
||||||||||
Real Estate Owned by Local Limited Partnerships
|
||||||||||
March 31, 2010
|
||||||||||
For the Year Ended December 31, 2009
|
||||||||||
Local Limited
Partnership Name
|
Rental Income
|
Net Loss
|
Year Investment Acquired
|
Estimated Useful Life (Years)
|
||||||
Apartment Housing of East Brewton, Ltd.
|
$ 148,000
|
(42,000)
|
1998
|
40
|
||||||
Autumn Trace Associates, Ltd.
|
303,000
|
(33,000)
|
1994
|
27.5
|
||||||
Broken Bow Apartments I, Limited Partnership (1)
|
59,000
|
(36,000)
|
1996
|
40
|
||||||
Candleridge Apartments of Waukee L.P. II (1)
|
126,000
|
(29,000)
|
1995
|
27.5
|
||||||
Chadwick Limited Partnership (1)
|
250,000
|
(10,000)
|
1994
|
50
|
||||||
Garland Street Limited Partnership
|
105,000
|
(23,000)
|
1994
|
27.5
|
||||||
Hereford Seniors Community, Ltd.
|
120,000
|
(14,000)
|
1995
|
40
|
||||||
Hickory Lane Associates, Ltd.
|
131,000
|
(35,000)
|
1995
|
27.5
|
||||||
Honeysuckle Court Associates, Ltd.
|
281,000
|
(57,000)
|
1995
|
27.5
|
||||||
Klimpel Manor, Ltd.
|
464,000
|
(4,000)
|
1994
|
40
|
||||||
Lamesa Seniors Community, Ltd.
|
111,000
|
(12,000)
|
1994
|
40
|
||||||
Laredo Heights Apartments Ltd.
|
252,000
|
(21,000)
|
1996
|
45
|
||||||
Mountainview Apartments Limited Partnership
|
139,000
|
(2,000)
|
1994
|
40
|
||||||
Palestine Seniors Community, Ltd.
|
155,000
|
(32,000)
|
1994
|
40
|
||||||
Pecan Grove Limited Partnership
|
169,000
|
(39,000)
|
1994
|
27.5
|
||||||
Pioneer Street Associates
|
642,000
|
(54,000)
|
1995
|
27.5
|
||||||
Sidney Apartments I, Limited Partnership (1)
|
80,000
|
(54,000)
|
1996
|
40
|
||||||
Southcove Associates
|
323,000
|
(93,000)
|
1994
|
27.5
|
||||||
Walnut Turn Associates, Ltd.
|
118,000
|
(65,000)
|
1995
|
27.5
|
||||||
$ 3,976,000
|
$ (655,000)
|
(1)
|
The Partnership sold its Local Limited Partnership Interest subsequent to March 31, 2010.
|
WNC Housing Tax Credit Fund IV, L.P., Series 2
|
||||||||||||||
Schedule III
|
||||||||||||||
Real Estate Owned by Local Limited Partnerships
|
||||||||||||||
March 31, 2009
|
||||||||||||||
As of March 31, 2009
|
As of December 31, 2008
|
|||||||||||||
Local Limited
Partnership Name
|
Location
|
Partnership’s Total Original Investment in Local Limited Partnerships
|
Amount of Investment Paid to Date
|
Mortgage Loans of Local Limited Partnerships
|
Land
|
Property and Equipment
|
Accumulated Depreciation
|
Net Book Value
|
||||||
Apartment Housing of East Brewton, Ltd.
|
East Brewton, Alabama
|
$1,192,000
|
$1,192,000
|
$ 1,092,000
|
$69,000
|
$2,285,000
|
$756,000
|
$1,598,000
|
||||||
Autumn Trace Associates, Ltd.
|
Silsbee, Texas
|
412,000
|
412,000
|
1,155,000
|
30,000
|
2,029,000
|
1,135,000
|
924,000
|
||||||
Broken Bow Apartments I, Limited Partnership (2)
|
Broken Bow, Nebraska
|
608,000
|
608,000
|
71,000
|
45,000
|
1,340,000
|
444,000
|
941,000
|
||||||
Candleridge Apartments of Waukee L.P. II (2)
|
Waukee, Iowa
|
125,000
|
125,000
|
650,000
|
90,000
|
952,000
|
469,000
|
573,000
|
||||||
Chadwick Limited Partnership (2)
|
Edan, North Carolina
|
378,000
|
378,000
|
1,472,000
|
48,000
|
2,058,000
|
643,000
|
1,463,000
|
||||||
Comanche Retirement Village, Ltd. (1)
|
Comanche, Texas
|
*
|
*
|
571,000
|
18,000
|
435,000
|
357,000
|
96,000
|
||||||
Garland Street Limited Partnership
|
Malvarn, Arkansas
|
164,000
|
164,000
|
663,000
|
29,000
|
936,000
|
527,000
|
438,000
|
||||||
Hereford Seniors Community, Ltd.
|
Hereford, Texas
|
167,000
|
167,000
|
768,000
|
57,000
|
974,000
|
343,000
|
688,000
|
||||||
Hickory Lane Associates, Ltd
|
Newton, Texas
|
174,000
|
174,000
|
577,000
|
61,000
|
889,000
|
419,000
|
531,000
|
||||||
Honeysuckle Court Associates, Ltd.
|
Vidor, Texas
|
339,000
|
339,000
|
1,129,000
|
49,000
|
1,784,000
|
842,000
|
991,000
|
WNC Housing Tax Credit Fund IV, L.P., Series 2
|
|||||||||
Schedule III
|
|||||||||
Real Estate Owned by Local Limited Partnerships
|
|||||||||
March 31, 2009
|
|||||||||
As of March 31, 2009
|
As of December 31, 2008
|
||||||||
Local Limited
Partnership Name
|
Location
|
Partnership’s Total Original Investment in Local Limited Partnerships
|
Amount of Investment Paid to Date
|
Mortgage Loans of Local Limited Partnerships
|
Land
|
Property and Equipment
|
Accumulated Depreciation
|
Net Book Value
|
|
Klimpel Manor, Ltd
|
Fullerton, California
|
1,774,000
|
1,774,000
|
1,854,000
|
78,000
|
3,511,000
|
1,385,000
|
2,204,000
|
|
Lamesa Seniors Community, Ltd.
|
Lamesa, Texas
|
143,000
|
143,000
|
656,000
|
36,000
|
831,000
|
432,000
|
435,000
|
|
Laredo Heights Apartments Ltd.
|
Navasota, Texas
|
225,000
|
225,000
|
925,000
|
17,000
|
1,488,000
|
553,000
|
952,000
|
|
Mountainview Apartments Limited Partnership
|
North Wilkesboro, North Carolina
|
195,000
|
195,000
|
942,000
|
86,000
|
1,149,000
|
394,000
|
841,000
|
|
Palestine Seniors Community, Ltd.
|
Palestine, Texas
|
225,000
|
225,000
|
1,078,000
|
45,000
|
1,406,000
|
529,000
|
922,000
|
|
Pecan Grove Limited Partnership
|
Forrest City, Arkansas
|
240,000
|
240,000
|
1,060,000
|
35,000
|
1,483,000
|
852,000
|
666,000
|
|
Pioneer Street Associates
|
Bakersfield, California
|
2,222,000
|
2,222,000
|
1,580,000
|
300,000
|
3,997,000
|
2,036,000
|
2,261,000
|
|
Sidney Apartments I, Limited Partnership (1)
|
Sidney, Nebraska
|
530,000
|
530,000
|
267,000
|
33,000
|
1,386,000
|
466,000
|
953,000
|
|
Southcove Associates
|
Orange Cove, California
|
2,000,000
|
2,000,000
|
11,460,000
|
175,000
|
3,407,000
|
1,780,000
|
1,802,000
|
|
Walnut Turn Associates, Ltd.
|
Buna, Texas
|
188,000
|
188,000
|
669,000
|
58,000
|
982,000
|
464,000
|
576,000
|
|
$11,301,000
|
$11,301,000
|
$18,639,000
|
$1,359,000
|
$33,322,000
|
$14,826,000
|
$19,855,000
|
(1)
|
The Partnership sold its Local Limited Partnership Interest subsequent to December 31, 2008 but prior to March 31, 2009.
|
(2)
|
The Partnership sold its Local Limited Partnership Interest subsequent to March 31, 2009.
|
WNC Housing Tax Credit Fund IV, L.P., Series 2
|
||||||||||
Schedule III
|
||||||||||
Real Estate Owned by Local Limited Partnerships
|
||||||||||
March 31, 2009
|
||||||||||
For the Year Ended December 31, 2008
|
||||||||||
Local Limited
Partnership Name
|
Rental Income
|
Net Loss
|
Year Investment Acquired
|
Estimated Useful Life (Years)
|
||||||
Apartment Housing of East Brewton, Ltd.
|
$ 150,000
|
$(48,000)
|
1998
|
40
|
||||||
Autumn Trace Associates, Ltd.
|
285,000
|
(38,000)
|
1994
|
27.5
|
||||||
Broken Bow Apartments I, Limited Partnership (2)
|
55,000
|
(48,000)
|
1996
|
40
|
||||||
Candleridge Apartments of Waukee L.P. II (2)
|
131,000
|
(6,000)
|
1995
|
27.5
|
||||||
Chadwick Limited Partnership (2)
|
238,000
|
(15,000)
|
1994
|
50
|
||||||
Comanche Retirement Village, Ltd. (1)
|
91,000
|
(22,000)
|
1994
|
30
|
||||||
Garland Street Limited Partnership
|
104,000
|
(16,000)
|
1994
|
27.5
|
||||||
Hereford Seniors Community, Ltd.
|
115,000
|
(12,000)
|
1995
|
40
|
||||||
Hickory Lane Associates, Ltd.
|
127,000
|
(46,000)
|
1995
|
27.5
|
||||||
Honeysuckle Court Associates, Ltd.
|
255,000
|
(49,000)
|
1995
|
27.5
|
||||||
Klimpel Manor, Ltd.
|
467,000
|
26,000
|
1994
|
40
|
||||||
Lamesa Seniors Community, Ltd.
|
141,000
|
(25,000)
|
1994
|
40
|
||||||
Laredo Heights Apartments Ltd.
|
244,000
|
(3,000)
|
1996
|
45
|
||||||
Mountainview Apartments Limited Partnership
|
122,000
|
(7,000)
|
1994
|
40
|
||||||
Palestine Seniors Community, Ltd.
|
139,000
|
(43,000)
|
1994
|
40
|
||||||
Pecan Grove Limited Partnership
|
154,000
|
(55,000)
|
1994
|
27.5
|
||||||
Pioneer Street Associates
|
729,000
|
63,000
|
1995
|
27.5
|
||||||
Sidney Apartments I, Limited Partnership (2)
|
70,000
|
(36,000)
|
1996
|
40
|
||||||
Southcove Associates
|
299,000
|
(105,000)
|
1994
|
27.5
|
||||||
Walnut Turn Associates, Ltd.
|
130,000
|
(48,000)
|
1995
|
27.5
|
||||||
$4,046,000
|
$(533,000)
|
|||||||||
(1)
|
The Partnership sold its Local Limited Partnership Interest subsequent to December 31, 2008 but prior to March 31, 2009.
|
(2)
|
The Partnership sold its Local Limited Partnership Interest subsequent to March 31, 2009.
|
WNC Housing Tax Credit Fund IV, L.P., Series 2
|
||||||||||||||
Schedule III
|
||||||||||||||
Real Estate Owned by Local Limited Partnerships
|
||||||||||||||
March 31, 2008
|
||||||||||||||
As of March 31, 2008
|
As of December 31, 2007
|
|||||||||||||
Local Limited
Partnership Name
|
Location
|
Partnership’s Total Original Investment in Local Limited Partnerships
|
Amount of Investment Paid to Date
|
Mortgage Loans of Local Limited Partnerships
|
Land
|
Property and Equipment
|
Accumulated Depreciation
|
Net Book Value
|
||||||
Apartment Housing of East Brewton, Ltd.
|
East Brewton, Alabama
|
$1,192,000
|
$1,192,000
|
$1,102,000
|
$69,000
|
$ 2,285,000
|
$ 691,000
|
$ 1,663,000
|
||||||
Autumn Trace Associates, Ltd.
|
Silsbee, Texas
|
412,000
|
412,000
|
1,171,000
|
30,000
|
2,029,000
|
1,061,000
|
998,000
|
||||||
Broken Bow Apartments I, Limited Partnership (1)
|
Broken Bow, Nebraska
|
608,000
|
608,000
|
73,000
|
45,000
|
1,340,000
|
406,000
|
979,000
|
||||||
Candleridge Apartments of Waukee L.P. II (1)
|
Waukee, Iowa
|
125,000
|
125,000
|
654,000
|
90,000
|
906,000
|
432,000
|
564,000
|
||||||
Chadwick Limited Partnership (1)
|
Edan, North Carolina
|
378,000
|
378,000
|
1,489,000
|
48,000
|
2,058,000
|
602,000
|
1,504,000
|
||||||
Comanche Retirement Village, Ltd. (1)
|
Comanche, Texas
|
136,000
|
136,000
|
584,000
|
18,000
|
435,000
|
333,000
|
120,000
|
||||||
Crossings II Limited Dividend Housing Association Limited Partnership (1)
|
Portage, Michigan
|
432,000
|
432,000
|
5,143,000
|
305,000
|
6,812,000
|
1,898,000
|
5,219,000
|
||||||
Garland Street Limited Partnership
|
Malvarn, Arkansas
|
164,000
|
164,000
|
667,000
|
29,000
|
935,000
|
489,000
|
475,000
|
||||||
Hereford Seniors Community, Ltd.
|
Hereford, Texas
|
167,000
|
167,000
|
773,000
|
58,000
|
963,000
|
318,000
|
703,000
|
||||||
Hickory Lane Associates, Ltd
|
Newton, Texas
|
174,000
|
174,000
|
580,000
|
61,0000
|
888,000
|
387,000
|
562,000
|
||||||
Honeysuckle Court Associates, Ltd.
|
Vidor, Texas
|
339,000
|
339,000
|
1,135,000
|
49,000
|
1,784,000
|
777,000
|
1,056,000
|
||||||
WNC Housing Tax Credit Fund IV, L.P., Series 2
|
|||||||||
Schedule III
|
|||||||||
Real Estate Owned by Local Limited Partnerships
|
|||||||||
March 31, 2008
|
|||||||||
As of March 31, 2008
|
As of December 31, 2007
|
||||||||
Local Limited
Partnership Name
|
Location
|
Partnership’s Total Original Investment in Local Limited Partnerships
|
Amount of Investment Paid to Date
|
Mortgage Loans of Local Limited Partnerships
|
Land
|
Property and Equipment
|
Accumulated Depreciation
|
Net Book Value
|
|
Klimpel Manor, Ltd
|
Fullerton, California
|
1,774,000
|
1,774,000
|
1,883,000
|
78,000
|
3,511,000
|
1,299,000
|
2,290,000
|
|
Lamesa Seniors Community, Ltd.
|
Lamesa, Texas
|
143,000
|
143,000
|
652,000
|
36,000
|
828,000
|
396,000
|
468,000
|
|
Laredo Heights Apartments Ltd.
|
Navasota, Texas
|
225,000
|
225,000
|
935,000
|
16,000
|
1,473,000
|
502,000
|
987,000
|
|
Mountainview Apartments Limited Partnership
|
North Wilkesboro, North Carolina
|
195,000
|
195,000
|
950,000
|
86,000
|
1,148,000
|
370,000
|
864,000
|
|
Palestine Seniors Community, Ltd.
|
Palestine, Texas
|
225,000
|
225,000
|
1,085,000
|
45,000
|
1,395,000
|
482,000
|
958,000
|
|
Pecan Grove Limited Partnership
|
Forrest City, Arkansas
|
240,000
|
240,000
|
1,067,000
|
35,000
|
1,470,000
|
779,000
|
726,000
|
|
Pioneer Street Associates
|
Bakersfield, California
|
2,222,000
|
2,222,000
|
1,628,000
|
300,000
|
3,906,000
|
1,881,000
|
2,325,000
|
|
Sidney Apartments I, Limited Partnership (1)
|
Sidney, Nebraska
|
530,000
|
530,000
|
272,000
|
33,000
|
1,386,000
|
431,000
|
988,000
|
|
Southcove Associates
|
Orange Cove, California
|
2,000,000
|
2,000,000
|
1,471,000
|
175,000
|
3,404,000
|
1,651,000
|
1,928,000
|
|
Walnut Turn Associates, Ltd.
|
Buna, Texas
|
188,000
|
188,000
|
672,000
|
58,000
|
982,000
|
428,000
|
612,000
|
|
$11,869,000
|
$11,869,000
|
$23,986,000
|
$1,664,000
|
$39,938,00
|
$15,613,000
|
$25,989,000
|
(1)
|
The Partnership sold its Local Limited Partnership Interest subsequent to March 31, 2008.
|
WNC Housing Tax Credit Fund IV, L.P., Series 2
|
||||||||||
Schedule III
|
||||||||||
Real Estate Owned by Local Limited Partnerships
|
||||||||||
March 31, 2008
|
||||||||||
For the Year Ended December 31, 2007
|
||||||||||
Local Limited
Partnership Name
|
Rental Income
|
Net Income (Loss)
|
Year Investment Acquired
|
Estimated Useful Life (Years)
|
||||||
Apartment Housing of East Brewton, Ltd.
|
$142,000
|
$(53,000)
|
1998
|
40
|
||||||
Autumn Trace Associates, Ltd.
|
271,000
|
(23,000)
|
1994
|
27.5
|
||||||
Broken Bow Apartments I, Limited Partnership (1)
|
55,000
|
438,000
|
1996
|
40
|
||||||
Candleridge Apartments of Waukee L.P. II (1)
|
132,000
|
(2,000)
|
1995
|
27.5
|
||||||
Chadwick Limited Partnership (1)
|
236,000
|
(33,000)
|
1994
|
50
|
||||||
Comanche Retirement Village, Ltd. (1)
|
92,000
|
(16,000)
|
1994
|
30
|
||||||
Crossings II Limited Dividend Housing Association Limited Partnership (1)
|
732,000
|
(144,000)
|
1997
|
40
|
||||||
Garland Street Limited Partnership
|
98,000
|
(36,000)
|
1994
|
27.5
|
||||||
Hereford Seniors Community, Ltd.
|
118,000
|
(6,000)
|
1995
|
40
|
||||||
Hickory Lane Associates, Ltd.
|
97,000
|
(11,000)
|
1995
|
27.5
|
||||||
Honeysuckle Court Associates, Ltd.
|
232,000
|
(104,000)
|
1995
|
27.5
|
||||||
Klimpel Manor, Ltd.
|
449,000
|
3,000
|
1994
|
40
|
||||||
Lamesa Seniors Community, Ltd.
|
140,000
|
(15,000)
|
1994
|
40
|
||||||
Laredo Heights Apartments Ltd.
|
230,000
|
(9,000)
|
1996
|
45
|
||||||
WNC Housing Tax Credit Fund IV, L.P., Series 2
|
||||||||||
Schedule III
|
||||||||||
Real Estate Owned by Local Limited Partnerships
|
||||||||||
March 31, 2008
|
||||||||||
For the Year Ended December 31, 2007
|
||||||||||
Local Limited
Partnership Name
|
Rental Income
|
Net Income (Loss)
|
Year Investment Acquired
|
Estimated Useful Life (Years)
|
||||||
Mountainview Apartments Limited Partnership
|
119,000
|
1,000
|
1994
|
40
|
||||||
Palestine Seniors Community, Ltd.
|
140,000
|
(35,000)
|
1994
|
40
|
||||||
Pecan Grove Limited Partnership
|
164,000
|
(33,000)
|
1994
|
27.5
|
||||||
Pioneer Street Associates
|
615,000
|
(17,000)
|
1995
|
27.5
|
||||||
Sidney Apartments I, Limited Partnership (1)
|
76,000
|
201,000
|
1996
|
40
|
||||||
Southcove Associates
|
282,000
|
(126,000)
|
1994
|
27.5
|
||||||
Walnut Turn Associates, Ltd.
|
117,000
|
(3,000)
|
1995
|
27.5
|
||||||
$4,537,000
|
$(23,000)
|
(1)
|
The Partnership sold its Local Limited Partnership Interest subsequent to March 31, 2008
|
WNC Housing Tax Credit Fund IV, L.P., Series 2
|
||||||||||||||
Schedule III
|
||||||||||||||
Real Estate Owned by Local Limited Partnerships
|
||||||||||||||
March 31, 2007
|
||||||||||||||
As of March 31, 2007
|
As of December 31, 2006
|
|||||||||||||
Local Limited
Partnership Name
|
Location
|
Partnership’s Total Original Investment in Local Limited Partnerships
|
Amount of Investment Paid to Date
|
Mortgage Loans of Local Limited Partnerships
|
Land
|
Property and Equipment
|
Accumulated Depreciation
|
Net Book Value
|
||||||
Apartment Housing of East Brewton, Ltd.
|
East Brewton, Alabama
|
$1,192,000
|
$1,192,000
|
$1,111,000
|
$69,000
|
$2,285,000
|
$626,000
|
$1,728,000
|
||||||
Autumn Trace Associates, Ltd.
|
Silsbee, Texas
|
412,000
|
412,000
|
1,185,000
|
30,000
|
2,029,000
|
988,000
|
1,071,000
|
||||||
Broken Bow Apartments I, Limited Partnership
|
Broken Bow, Nebraska
|
608,000
|
608,000
|
536,000
|
45,000
|
1,340,000
|
368,000
|
1,017,000
|
||||||
Candleridge Apartments of Waukee L.P. II
|
Waukee, Iowa
|
125,000
|
125,000
|
658,000
|
90,000
|
905,000
|
397,000
|
598,000
|
||||||
Chadwick Limited Partnership
|
Edan, North Carolina
|
378,000
|
378,000
|
1,505,000
|
48,000
|
2,060,000
|
563,000
|
1,545,000
|
||||||
Comanche Retirement Village, Ltd.
|
Comanche, Texas
|
136,000
|
136,000
|
587,000
|
18,000
|
435,000
|
306,000
|
147,000
|
||||||
Crossings II Limited Dividend Housing Association Limited Partnership (2)
|
Portage, Michigan
|
432,000
|
432,000
|
5,278,000
|
305,000
|
6,812,000
|
1,724,000
|
5,393,000
|
||||||
EW, a Wisconsin Limited Partnership (1)
|
Evansville, Wisconson
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||
Garland Street Limited Partnership
|
Malvarn, Arkansas
|
164,000
|
164,000
|
672,000
|
29,000
|
928,000
|
451,000
|
506,000
|
||||||
.
|
||||||||||||||
Hereford Seniors Community, Ltd
|
Hereford, Texas
|
167,000
|
167,000
|
777,000
|
57,000
|
961,000
|
292,000
|
726,000
|
||||||
Hickory Lane Associates, Ltd
|
Newton, Texas
|
174,000
|
174,000
|
583,000
|
61,000
|
888,000
|
354,000
|
595,000
|
||||||
WNC Housing Tax Credit Fund IV, L.P., Series 2
|
|||||||||
Schedule III
|
|||||||||
Real Estate Owned by Local Limited Partnerships
|
|||||||||
March 31, 2007
|
|||||||||
As of March 31, 2007
|
As of December 31, 2006
|
||||||||
Local Limited
Partnership Name
|
Location
|
Partnership’s Total Original Investment in Local Limited Partnerships
|
Amount of Investment Paid to Date
|
Mortgage Loans of Local Limited Partnerships
|
Land
|
Property and Equipment
|
Accumulated Depreciation
|
Net Book Value
|
|
Honeysuckle Court Associates, Ltd.
|
Vidor, Texas
|
339,000
|
339,000
|
1,140,000
|
49,000
|
1,784,000
|
712,000
|
1,121,000
|
|
Klimpel Manor, Ltd
|
Fullerton, California
|
1,774,000
|
1,774,000
|
1,910,000
|
78,000
|
3,511,000
|
1,213,000
|
2,376,000
|
|
Lamesa Seniors Community, Ltd.
|
Lamesa, Texas
|
143,000
|
143,000
|
663,000
|
36,000
|
812,000
|
360,000
|
488,000
|
|
Laredo Heights Apartments Ltd.
|
Navasota, Texas
|
225,000
|
225,000
|
945,000
|
17,000
|
1,432,000
|
455,000
|
994,000
|
|
Mountainview Apartments Limited Partnership
|
North Wilkesboro, North Carolina
|
195,000
|
195,000
|
958,000
|
86,000
|
1,147,000
|
345,000
|
888,000
|
|
Palestine Seniors Community, Ltd.
|
Palestine, Texas
|
225,000
|
225,000
|
1,091,000
|
45,000
|
1,358,000
|
439,000
|
964,000
|
|
Pecan Grove Limited Partnership
|
Forrest City, Arkansas
|
240,000
|
240,000
|
1,075,000
|
35,000
|
1,445,000
|
711,000
|
769,000
|
|
Pioneer Street Associates
|
Bakersfield, California
|
2,222,000
|
2,222,000
|
1,673,000
|
300,000
|
3,869,000
|
1,729,000
|
2,440,000
|
|
Sidney Apartments I, Limited Partnership
|
Sidney, Nebraska
|
530,000
|
530,000
|
514,000
|
33,000
|
1,386,000
|
395,000
|
1,024,000
|
|
Southcove Associates
|
Orange Cove, California
|
2,000,000
|
2,000,000
|
1,481,000
|
175,000
|
3,399,000
|
1,519,000
|
2,055,000
|
|
Walnut Turn Associates, Ltd.
|
Buna, Texas
|
188,000
|
188,000
|
367,000
|
58,000
|
982,000
|
393,000
|
647,000
|
|
$11,869,000
|
$11,869,000
|
$24,709,000
|
$1,664,000
|
$39,768,000
|
$14,340,000
|
$27,092,000
|
WNC Housing Tax Credit Fund IV, L.P., Series 2
|
||||||||||
Schedule III
|
||||||||||
Real Estate Owned by Local Limited Partnerships
|
||||||||||
March 31, 2007
|
||||||||||
For the Year Ended December 31, 2006
|
||||||||||
Local Limited
Partnership Name
|
Rental Income
|
Net Income (Loss)
|
Year Investment Acquired
|
Estimated Useful Life (Years)
|
||||||
Apartment Housing of East Brewton, Ltd.
|
$138,000
|
$ (49,000)
|
1998
|
40
|
||||||
Autumn Trace Associates, Ltd.
|
273,000
|
(15,000)
|
1994
|
27.5
|
||||||
Broken Bow Apartments I, Limited Partnership
|
56,000
|
(37,000)
|
1996
|
40
|
||||||
Candleridge Apartments of Waukee L.P. II
|
126,000
|
(16,000)
|
1995
|
27.5
|
||||||
Chadwick Limited Partnership
|
228,000
|
(30,000)
|
1994
|
50
|
||||||
Comanche Retirement Village, Ltd.
|
89,000
|
(22,000)
|
1994
|
30
|
||||||
Crossings II Limited Dividend Housing Association Limited Partnership
|
679,000
|
(140,000)
|
1997
|
40
|
||||||
EW, a Wisconsin Limited Partnership
|
82,000
|
42,000
|
1994
|
27.5
|
||||||
Garland Street Limited Partnership
|
97,000
|
(39,000)
|
1994
|
27.5
|
||||||
Hereford Seniors Community, Ltd.
|
116,000
|
(2,000)
|
1995
|
40
|
||||||
Hickory Lane Associates, Ltd.
|
68,000
|
(42,000)
|
1995
|
27.5
|
||||||
Honeysuckle Court Associates, Ltd.
|
194,000
|
(63,000)
|
1995
|
27.5
|
||||||
Klimpel Manor, Ltd.
|
426,000
|
(47,000)
|
1994
|
40
|
||||||
Lamesa Seniors Community, Ltd.
|
137,000
|
(19,000)
|
1994
|
40
|
||||||
Laredo Heights Apartments Ltd.
|
216,000
|
(14,000)
|
1996
|
45
|
||||||
WNC Housing Tax Credit Fund IV, L.P., Series 2
|
||||||||||
Schedule III
|
||||||||||
Real Estate Owned by Local Limited Partnerships
|
||||||||||
March 31, 2007
|
||||||||||
For the Year Ended December 31, 2006
|
||||||||||
Local Limited
Partnership Name
|
Rental Income
|
Net Income (Loss)
|
Year Investment Acquired
|
Estimated Useful Life (Years)
|
||||||
Mountainview Apartments Limited Partnership
|
117,000
|
(4,000)
|
1994
|
40
|
||||||
Palestine Seniors Community, Ltd.
|
142,000
|
(19,000)
|
1994
|
40
|
||||||
Pecan Grove Limited Partnership
|
153,000
|
(33,000)
|
1994
|
27.5
|
||||||
Pioneer Street Associates
|
564,000
|
(58,000)
|
1995
|
27.5
|
||||||
Sidney Apartments I, Limited Partnership
|
79,000
|
(59,000)
|
1996
|
40
|
||||||
Southcove Associates
|
255,000
|
(152,000)
|
1994
|
27.5
|
||||||
Walnut Turn Associates, Ltd.
|
108,000
|
(44,000)
|
1995
|
27.5
|
||||||
$4,343,000
|
$ (862,000)
|
WNC Housing Tax Credit Fund IV, L.P., Series 2
|
||||||||||||||
Schedule III
|
||||||||||||||
Real Estate Owned by Local Limited Partnerships
|
||||||||||||||
March 31, 2006
|
||||||||||||||
As of March 31, 2006
|
As of December 31, 2005
|
|||||||||||||
Local Limited
Partnership Name
|
Location
|
Partnership’s Total Original Investment in Local Limited Partnerships
|
Amount of Investment Paid to Date
|
Mortgage Loans of Local Limited Partnerships
|
Land
|
Property and Equipment
|
Accumulated Depreciation
|
Net Book Value
|
||||||
Apartment Housing of East Brewton, Ltd.
|
East Brewton, Alabama
|
$1,192,000
|
$1,192,000
|
$1,119,000
|
$69,000
|
$2,285,000
|
$560,000
|
$1,794,000
|
||||||
Autumn Trace Associates, Ltd.
|
Silsbee, Texas
|
412,000
|
412,000
|
1,199,000
|
30,000
|
2,029,000
|
914,000
|
1,145,000
|
||||||
Broken Bow Apartments I, Limited Partnership
|
Broken Bow, Nebraska
|
608,000
|
608,000
|
581,000
|
45,000
|
1,340,000
|
329,000
|
1,056,000
|
||||||
Candleridge Apartments of Waukee L.P. II
|
Waukee, Iowa
|
125,000
|
125,000
|
663,000
|
90,000
|
897,000
|
361,000
|
626,000
|
||||||
Chadwick Limited Partnership
|
Edan, North Carolina
|
378,000
|
378,000
|
1,488,000
|
48,000
|
2,059,000
|
522,000
|
1,585,000
|
||||||
Comanche Retirement Village, Ltd.
|
Comanche, Texas
|
136,000
|
136,000
|
580,000
|
18,000
|
435,000
|
281,000
|
172,000
|
||||||
Crossings II Limited Dividend Housing Association Limited Partnership
|
Portage, Michigan
|
432,000
|
432,000
|
5,395,000
|
305,000
|
6,705,000
|
1,535,000
|
5,475,000
|
||||||
EW, a Wisconsin Limited Partnership
|
Evansville, Wisconson
|
164,000
|
164,000
|
581,000
|
48,000
|
869,000
|
406,000
|
511,000
|
||||||
Garland Street Limited Partnership
|
Malvarn, Arkansas
|
164,000
|
164,000
|
676,000
|
29,000
|
919,000
|
412,000
|
536,000
|
||||||
Hereford Seniors Community, Ltd.
|
Hereford, Texas
|
167,000
|
167,000
|
781,000
|
57,000
|
957,000
|
267,000
|
747,000
|
||||||
WNC Housing Tax Credit Fund IV, L.P., Series 2
|
|||||||||
Schedule III
|
|||||||||
Real Estate Owned by Local Limited Partnerships
|
|||||||||
March 31, 2006
|
|||||||||
As of March 31, 2006
|
As of December 31, 2005
|
||||||||
Local Limited
Partnership Name
|
Location
|
Partnership’s Total Original Investment in Local Limited Partnerships
|
Amount of Investment Paid to Date
|
Mortgage Loans of Local Limited Partnerships
|
Land
|
Property and Equipment
|
Accumulated Depreciation
|
Net Book Value
|
|
Hickory Lane Associates, Ltd
|
Newton, Texas
|
174,000
|
174,000
|
585,000
|
61,000
|
888,000
|
322,000
|
627,000
|
|
Honeysuckle Court Associates, Ltd.
|
Vidor, Texas
|
339,000
|
339,000
|
1,144,000
|
49,000
|
1,784,000
|
647,000
|
1,186,000
|
|
Klimpel Manor, Ltd
|
Fullerton, California
|
1,774,000
|
1,774,000
|
1,936,000
|
78,000
|
3,510,000
|
1,125,000
|
2,463,000
|
|
Lamesa Seniors Community, Ltd.
|
Lamesa, Texas
|
143,000
|
143,000
|
666,000
|
36,000
|
793,000
|
328,000
|
501,000
|
|
Laredo Heights Apartments Ltd.
|
Navasota, Texas
|
225,000
|
225,000
|
954,000
|
17,000
|
1,414,000
|
407,000
|
1,024,000
|
|
Mountainview Apartments Limited Partnership
|
North Wilkesboro, North Carolina
|
195,000
|
195,000
|
964,000
|
86,000
|
1,136,000
|
323,000
|
899,000
|
|
Palestine Seniors Community, Ltd.
|
Palestine, Texas
|
225,000
|
225,000
|
1,098,000
|
45,000
|
1,351,000
|
403,000
|
933,000
|
|
Pecan Grove Limited Partnership
|
Forrest City, Arkansas
|
240,000
|
240,000
|
1,081,000
|
35,000
|
1,414,000
|
654,000
|
795,000
|
|
Pioneer Street Associates
|
Bakersfield, California
|
2,222,000
|
2,222,000
|
1,715,000
|
300,000
|
3,845,000
|
1,585,000
|
2,560,000
|
|
Sidney Apartments I, Limited Partnership
|
Sidney, Nebraska
|
530,000
|
530,000
|
425,000
|
33,000
|
1,386,000
|
360,000
|
1,059,000
|
|
Southcove Associates
|
Orange Cove, California
|
2,000,000
|
2,000,000
|
1,490,000
|
175,000
|
3,383,000
|
1,381,000
|
2,177,000
|
|
Walnut Turn Associates, Ltd.
|
Buna, Texas
|
188,000
|
188,000
|
677,000
|
58,000
|
982,000
|
357,000
|
683,000
|
|
$12,033,000
|
$12,033,000
|
$25,798,000
|
$1,712,000
|
$40,381,000
|
$13,479,000
|
$28,614,000
|
WNC Housing Tax Credit Fund IV, L.P., Series 2
|
||||
Schedule III
|
||||
Real Estate Owned by Local Limited Partnerships
|
||||
March 31, 2006
|
||||
For the year ended December 31, 2005
|
||||
Local Limited
Partnership Name
|
Rental Income
|
Net Income (Loss)
|
Year Investment Acquired
|
Estimated Useful Life (Years)
|
Apartment Housing of East Brewton, Ltd.
|
$ 133,000
|
$ (56,000)
|
1998
|
40 Years
|
Autumn Trace Associates, Ltd.
|
255,000
|
(24,000)
|
1994
|
27.5 Years
|
Broken Bow Apartments I, Limited Partnership
|
56,000
|
(48,000)
|
1996
|
40 Years
|
Candleridge Apartments of Waukee L.P. II
|
126,000
|
(14,000)
|
1995
|
27.5 Years
|
Chadwick Limited Partnership
|
220,000
|
(17,000)
|
1994
|
50 Years
|
Comanche Retirement Village, Ltd.
|
87,000
|
(15,000)
|
1994
|
30 Years
|
Crossings II Limited Dividend Housing Association Limited Partnership
|
565,000
|
(226,000)
|
1997
|
40 Years
|
EW, a Wisconsin Limited Partnership
|
78,000
|
34,000
|
1994
|
27.5 Years
|
Garland Street Limited Partnership
|
95,000
|
(34,000)
|
1994
|
27.5 Years
|
Hereford Seniors Community, Ltd.
|
105,000
|
(13,000)
|
1995
|
40 Years
|
Hickory Lane Associates, Ltd.
|
98,000
|
(44,000)
|
1995
|
27.5 Years
|
Honeysuckle Court Associates, Ltd.
|
209,000
|
(49,000)
|
1995
|
27.5 Years
|
Klimpel Manor, Ltd.
|
428,000
|
(21,000)
|
1994
|
40 Years
|
Lamesa Seniors Community, Ltd.
|
122,000
|
(26,000)
|
1994
|
40 Years
|
Laredo Heights Apartments Ltd.
|
205,000
|
(21,000)
|
1996
|
45 Years
|
Mountainview Apartments Limited Partnership
|
113,000
|
1,000
|
1994
|
40 Years
|
WNC Housing Tax Credit Fund IV, L.P., Series 2
|
||||
Schedule III
|
||||
Real Estate Owned by Local Limited Partnerships
|
||||
March 31, 2006
|
||||
For the year ended December 31, 2005
|
||||
Local Limited
Partnership Name
|
Rental Income
|
Net Income (Loss)
|
Year Investment Acquired
|
Estimated Useful Life (Years)
|
Palestine Seniors Community, Ltd.
|
144,000
|
(41,000)
|
1994
|
40 Years
|
Pecan Grove Limited Partnership
|
150,000
|
(35,000)
|
1994
|
27.5 Years
|
Pioneer Street Associates
|
565,000
|
(54,000)
|
1995
|
27.5 Years
|
Sidney Apartments I, Limited Partnership
|
79,000
|
(24,000)
|
1996
|
40 Years
|
Southcove Associates
|
261,000
|
(121,000)
|
1994
|
27.5 Years
|
Walnut Turn Associates, Ltd.
|
108,000
|
(23,000)
|
1995
|
27.5 Years
|
$ 4,202,000
|
$ (871,000)
|
1.
|
I have reviewed this annual report on Form 10-K of WNC Housing Tax Credit Fund IV, L.P., Series 2;
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant's other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
(a)
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
(b)
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
(c)
|
Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
(d)
|
Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and
|
5.
|
The registrant's other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions):
|
(a)
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and
|
(b)
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.
|
1.
|
I have reviewed this annual report on Form 10-K of WNC Housing Tax Credit Fund IV, L.P., Series 2;
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant's other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
(a)
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
(b)
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
(c)
|
Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
(d)
|
Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and
|
5.
|
The registrant's other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions):
|
(a)
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and
|
(b)
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.
|
1.
|
The Report fully complies with the requirements of section 13(a) or 15(d) of the Securities Exchange Act of 1934, except to the extent that such provisions require the audit report of Local Limited Partnership financial statements to refer to the auditing standards of the Public Company Accounting Oversight Board for the Partnership’s annual financial statements and except that the Report is a cumulative report covering each of the years ended March 31, 2011, 2010, 2009 and 2008 and
|
2.
|
The information contained in the Report fairly presents, in all material respects, the financial condition and result of operations of the Partnership.
|
1.
|
The Report fully complies with the requirements of section 13(a) or 15(d) of the Securities Exchange Act of 1934, except to the extent that such provisions require the audit report of Local Limited Partnership financial statements to refer to the auditing standards of the Public Company Accounting Oversight Board for the Partnership’s annual financial statements and except that the Report is a cumulative report covering each of the years ended March 31, 2011, 2010, 2009 and 2008 and
|
2.
|
The information contained in the Report fairly presents, in all material respects, the financial condition and result of operations of the Partnership.
|
PAGE
|
|
INDEPENDENT AUDITOR'S REPORT
|
3
|
FINANCIAL STATEMENTS:
|
|
BALANCE SHEET
|
4
|
STATEMENT OF OPERATIONS
|
6
|
STATEMENT OF CHANGES IN PARTNERS' CAPITAL
|
7
|
STATEMENT OF CASH FLOWS
|
8
|
NOTES TO FINANCIAL STATEMENTS
|
9
|
SUPPLEMENTAL INFORMATION:
|
|
INDEPENDENT AUDITOR'S REPORT ON INFORMATION ACCOMPANYING THE BASIC FINANCIAL STATEMENTS
|
16
|
SUPPLEMENTAL INFORMATION
|
17
|
ASSETS
|
||||
Current Assets
|
||||
Cash
|
$ | 2,380 | ||
Receivable - Other
|
253 | |||
Receivable - Tenant
|
2,085 | |||
Prepaid Insurance
|
8,749 | |||
Total Current Assets
|
13,467 | |||
Restricted Deposits and Funded Reserves
|
||||
Tax and Insurance
|
1,388 | |||
Replacement Reserve
|
68,950 | |||
Security Deposits
|
9,759 | |||
Total Restricted Deposits and Funded Reserves
|
80,097 | |||
Property and Equipment
|
||||
Land
|
69,000 | |||
Building and Improvements
|
2,185,247 | |||
Furniture, Fixtures and Equipment
|
99,454 | |||
2,353,701 | ||||
Less: Accumulated Depreciation
|
(691,290 | ) | ||
Total Property and Equipment
|
1,662,411 | |||
Other Assets
|
||||
Deposits
|
75 | |||
Total Other Assets
|
75 | |||
TOTAL ASSETS
|
$ | 1,756,050 |
LIABILITIES AND PARTNERS' CAPITAL
|
||||
Current Liabilities
|
||||
Accounts Payable
|
$ | 11,105 | ||
Accrued Partners' Fee Payable
|
1,500 | |||
Security Deposits Payable
|
9,590 | |||
Tenant Overage Payable
|
185 | |||
Payroll Taxes Payable
|
587 | |||
Accrued Interest Payable
|
41,465 | |||
Accrued Property Taxes Payable
|
4,573 | |||
Current Maturities of Mortgage Payable
|
9,930 | |||
Total Current Liabilities
|
78,935 | |||
Long-Term Liabilities
|
||||
Mortgage Payable, net of current maturities
|
1,091,879 | |||
Obligation Under Interest Rate Swap
|
18,503 | |||
Total Long-Term Liabilities
|
1,110,382 | |||
Total Liabilities
|
1,189,317 | |||
Partners' Equity
|
||||
Partners' Capital
|
585,236 | |||
Unrealized Loss on Cash Flow Hedge
|
(18,503 | ) | ||
Total Partners' Equity
|
566,733 | |||
TOTAL LIABILITIES AND PARTNERS' EQUITY
|
$ | 1,756,050 |
Revenues
|
||||
Rental
|
$ | 146,421 | ||
Miscellaneous Charges
|
3,640 | |||
Total Revenues
|
150,061 | |||
Operating Expenses
|
||||
Administrative
|
18,865 | |||
Bad Debt
|
4,237 | |||
Management Fees
|
13,037 | |||
Repairs and Maintenance
|
27,929 | |||
Taxes and Insurance
|
39,174 | |||
Utilities
|
14,264 | |||
Total Operating Expenses
|
117,506 | |||
Income from Operations
|
32,555 | |||
Partnership and Financial Income (Expense)
|
||||
Interest Income
|
446 | |||
Interest Expense
|
(20,187 | ) | ||
Partnership Management Fees
|
(250 | ) | ||
Total Partnership and Financial Income (Expense)
|
(19,991 | ) | ||
Income (Loss) from Operations before Depreciation
|
12,564 | |||
Depreciation
|
(65,287 | ) | ||
Net loss
|
(52,723 | ) | ||
Other Comprehensive Income (Loss)
|
||||
Unrealized Gain (Loss) on cash flow hedging arising during the period
|
(3,206 | ) | ||
Total Other Comprehensive Income (Loss)
|
(3,206 | ) | ||
Total Comprehensive Loss
|
$ | (55,929 | ) |
General
Partners
|
Limited
Partners
|
Total
Partners’
Capital
|
||||||||||
Balance - January 1, 2007
|
$ | (718 | ) | $ | 638,677 | $ | 637,959 | |||||
Net Loss
|
(527 | ) | (52,196 | ) | (52,723 | ) | ||||||
Balance - December 31, 2007
|
$ | (1,245 | ) | $ | 586,481 | $ | 585,236 |
Cash flows from operating activities:
|
||||
Net Loss
|
$ | (52,723 | ) | |
Adjustments to reconcile net income to net cash provided by operating activities:
|
||||
Depreciation
|
65,287 | |||
(Increase) decrease in accounts receivable - tenant
|
135 | |||
(Increase) decrease in prepaid insurance
|
(7,625 | ) | ||
(Increase) decrease in other receivables
|
(253 | ) | ||
Increase (decrease) in accounts payable
|
4,267 | |||
Increase (decrease) in accrued partners' fees
|
250 | |||
Increase (decrease) in security deposits payable
|
(125 | ) | ||
Increase (decrease) in tenant overage payable
|
25 | |||
Increase (decrease) in payroll taxes payable
|
(83 | ) | ||
Increase (decrease) in accrued interest payable
|
4,570 | |||
Increase (decrease) in accrued property taxes
|
(20 | ) | ||
Total adjustments
|
66,428 | |||
Net cash provided (used) by operating activities
|
13,705 | |||
Cash flows from investing activities:
|
||||
(Deposit) withdrawal tax and insurance escrow
|
1,588 | |||
(Deposit) withdrawal reserve account
|
(8,436 | ) | ||
(Deposit) withdrawal security deposit account
|
2,459 | |||
Net cash provided (used) by investing activities
|
(4,389 | ) | ||
Cash flows from financing activities:
|
||||
Principal payments on Mortgage loan
|
(9,018 | ) | ||
Net cash provided (used) by financing activities
|
(9,018 | ) | ||
Net increase (decrease) in cash and equivalents
|
298 | |||
Cash and equivalents, beginning of year
|
2,082 | |||
Cash and equivalents, end of year
|
$ | 2,380 | ||
Supplemental disclosures of cash flow information:
|
||||
Cash paid during the year for:
|
||||
Interest Expense
|
$ | 15,617 |
Buildings
|
40 years, straight-line
|
Furniture, fixtures and equipment
|
5-7 years, declining balance
|
2007
|
||||
|
||||
Mortgage note payable in monthly installments (including principal and interest at a variable rate of 1.75% per annum over LIBOR) to Compass Bank, secured by land, building, cash, receivables and income, maturing May 2019. The interest rate at December 31, 2007 is 6.595%.
|
$ | 180,809 | ||
Mortgage note payable to Alabama's HOME Investment Partnership Program. No payment due until maturity in May 2019. Interest accrues annually at 1/2 of 1% until maturity.
|
921,000 | |||
1,101,809 | ||||
Less: principal due within one year
|
(9,930 | ) | ||
Total Long-Term Debt
|
$ | 1,091,879 |
December 31, 2008
|
$ | 9,930 | ||
2009
|
10,748 | |||
2010
|
11,682 | |||
2011
|
12,698 | |||
2012
|
13,712 | |||
and thereafter
|
1,043,039 | |||
Total
|
$ | 1,101,809 |
2007
|
||||
Financial statement net loss
|
$ | (52,723 | ) | |
Reconciling items:
|
||||
Financial statement depreciation
|
65,287 | |||
Tax return depreciation
|
(86,362 | ) | ||
Partnership tax return ordinary loss
|
$ | (73,798 | ) |
Page
|
|
Independent Auditors' Report
|
1
|
Financial Statements
|
|
Balance Sheets
|
2
|
Statements of Operations and Comprehensive Income
|
4
|
Statements of Partners' Capital (Deficit)
|
5
|
Statements of Cash Flows
|
6
|
Notes to Financial Statements
|
7
|
Supplemental Information
|
11
|
Michelle M. Granberry, CPA
|
P.O. Box 3196
|
Kellie B. Blackmon, CPA
|
Auburn, AL 36831-3196
|
MEMBER
|
Phone: (334) 741-1050
|
American Institute of CPAs
|
Fax. (334) 741-1059
|
Alabama Society of CPAs
|
www.granberrycpa.com
|
2006
|
2005
|
|||||||
ASSETS
|
||||||||
Current Assets
|
||||||||
Cash
|
$ | 2,082 | $ | 2,350 | ||||
Accounts Receivable - Tenant
|
2,220 | 1,073 | ||||||
Prepaid Insurance
|
1,124 | 963 | ||||||
Total Current Assets
|
5,426 | 4,386 | ||||||
Restricted Deposits and Funded Reserves
|
||||||||
Taxes and Insurance
|
2,975 | 3,271 | ||||||
Replacement Reserve
|
60,515 | 50,237 | ||||||
Security Deposits
|
12,218 | 9,654 | ||||||
Total Restricted Deposits and Funded Reserves
|
75,708 | 63,162 | ||||||
Property and Equipment
|
||||||||
Land
|
69,000 | 69,000 | ||||||
Buildings and Improvements
|
2,185,247 | 2,185,247 | ||||||
Furniture, Fixtures and Equipment
|
99,454 | 99,454 | ||||||
2,353,701 | 2,353,701 | |||||||
Less Accumulated Depreciation
|
(626,003 | ) | (559,908 | ) | ||||
Total Property and Equipment
|
1,727,698 | 1,793,793 | ||||||
Other Assets
|
||||||||
Deposits
|
75 | 75 | ||||||
TOTAL ASSETS
|
$ | 1,808,907 | $ | 1,861,416 |
2006
|
2005
|
|||||||
LIABILITIES AND PARTNERS' EQUITY
|
||||||||
Current Liabilities
|
||||||||
Accounts Payable
|
$ | 6,838 | $ | 7,336 | ||||
Accrued Partners' Fee Payable
|
1,250 | 1,000 | ||||||
Security Deposits Payable
|
9,715 | 9,105 | ||||||
Tenant Overage Payable
|
160 | 686 | ||||||
Payroll Taxes Payable
|
670 | 534 | ||||||
Accrued Interest Payable
|
36,895 | 32,185 | ||||||
Accrued Property Taxes Payable
|
4,593 | 4,232 | ||||||
Current Maturities of Mortgage Payable
|
9,018 | 8,373 | ||||||
Total Current Liabilities
|
69,139 | 63,451 | ||||||
Long-Term Liabilities
|
||||||||
Mortgage Payable, net of current maturities
|
1,101,809 | 1,110,827 | ||||||
Obligation Under Interest Rate Swap
|
15,297 | 18,866 | ||||||
Total Long-Term Liabilities
|
1,117,106 | 1,129,693 | ||||||
Total Liabilities
|
1,186,245 | 1,193,144 | ||||||
Partners' Equity
|
||||||||
Partners' Capital
|
637,959 | 687,138 | ||||||
Unrealized Loss on Cash Flow Hedge
|
(15,297 | ) | (18,866 | ) | ||||
Total Partners' Equity
|
622,662 | 668,272 | ||||||
TOTAL LIABILITIES AND PARTNERS' EQUITY
|
$ | 1,808,907 | $ | 1,861,416 |
2006
|
2005
|
|||||||
Revenues
|
||||||||
Rental
|
$ | 138,115 | $ | 133,352 | ||||
Miscellaneous Charges
|
3,507 | 2,417 | ||||||
Total Revenues
|
141,622 | 135,769 | ||||||
Operating Expenses
|
||||||||
Administrative
|
17,210 | 18,105 | ||||||
Advertising
|
134 | 103 | ||||||
Bad Debt
|
4,610 | 8,708 | ||||||
Management Fees
|
11,993 | 11,237 | ||||||
Repair and Maintenance
|
25,194 | 24,528 | ||||||
Taxes and Insurance
|
35,669 | 35,835 | ||||||
Utilities
|
8,860 | 5,320 | ||||||
Total Operating Expenses
|
103,670 | 103,836 | ||||||
Income from Operations
|
37,952 | 31,933 | ||||||
Partnership and Financial Income (Expense)
|
||||||||
Interest Income
|
374 | 266 | ||||||
Interest Expense
|
(21,160 | ) | (20,932 | ) | ||||
Partnership Management Fees
|
(250 | ) | (250 | ) | ||||
Total Partnership and Financial Income (Expense)
|
(21,036 | ) | (20,916 | ) | ||||
Income (Loss) from Operations before Depreciation
|
16,916 | 11,017 | ||||||
Depreciation
|
(66,095 | ) | (67,561 | ) | ||||
Net Loss
|
(49,179 | ) | (56,544 | ) | ||||
Other Comprehensive Income (Loss)
|
||||||||
Unrealized Gain (Loss) on cash flow hedge arising during the period
|
3,569 | 5,100 | ||||||
Total Other Comprehensive Income (Loss)
|
3,569 | 5,100 | ||||||
Total Comprehensive Loss
|
$ | (45,610 | ) | $ | (51,444 | ) | ||
General
|
Limited
|
|||||||||||
Partners
|
Partners
|
Total
|
||||||||||
Partners' Capital, December 31, 2004
|
$ | 339 | $ | 743,343 | $ | 743,682 | ||||||
Net Loss
|
(565 | ) | (55,979 | ) | (56,544 | ) | ||||||
Partners' Capital (Deficit), December 31, 2005
|
(226 | ) | 687,364 | 687,138 | ||||||||
Net Loss
|
(492 | ) | (48,687 | ) | (49,179 | ) | ||||||
Partners' Capital (Deficit), December 31, 2006
|
$ | (718 | ) | $ | 638,677 | $ | 637,959 |
2006
|
2005
|
|||||||
Cash flows from operating activities
|
||||||||
Net Loss
|
$ | (49,179 | ) | $ | (56,544 | ) | ||
Adjustments to reconcile net income (loss) to net cash provided (used) by operating activities
|
||||||||
Depreciation
|
66,095 | 67,561 | ||||||
(Increase) Decrease in Accounts Receivable - Tenant
|
(1,147 | ) | 148 | |||||
(Increase) Decrease in Prepaid Insurance
|
(161 | ) | 359 | |||||
(Increase) Decrease in Security Deposit Cash
|
(2,564 | ) | 1,928 | |||||
(Increase) Decrease in Other Receivables
|
-- | 56,950 | ||||||
Increase (Decrease) in Accounts Payable
|
(498 | ) | (845 | ) | ||||
Increase (Decrease) in Accrued Partners' Fees
|
250 | 250 | ||||||
Increase (Decrease) in Security Deposits Payable
|
610 | (965 | ) | |||||
Increase (Decrease) in Tenant Overage Payable
|
(526 | ) | 527 | |||||
Increase (Decrease) in Payroll Taxes Payable
|
136 | (14 | ) | |||||
Increase (Decrease) in Accrued Interest Payable
|
4,710 | 4,882 | ||||||
Increase (Decrease) in Accrued Property Taxes
|
361 | (13 | ) | |||||
Increase (Decrease) in Deferred Revenue
|
-- | (65,350 | ) | |||||
Total Adjustments
|
67,266 | 65,418 | ||||||
Net cash provided (used) by operating activities
|
18,087 | 8,874 | ||||||
Cash flows from investing activities:
|
||||||||
Deposits to Taxes and Insurance Escrow
|
(34,328 | ) | (36,026 | ) | ||||
Deposits to Reserve Account
|
(10,278 | ) | (10,206 | ) | ||||
Transfers from Taxes and Insurance
|
34,624 | 33,514 | ||||||
Transfers from Reserve for Replacement
|
-- | 4,498 | ||||||
Net cash provided (used) by investing activities
|
(9,982 | ) | (8,220 | ) | ||||
Cash flows from financing activities:
|
||||||||
Principal Payments on Mortgage Loan
|
(8,373 | ) | (7,703 | ) | ||||
Net cash provided (used) by financing activities
|
(8,373 | ) | (7,703 | ) | ||||
Net increase (decrease) in cash and cash equivalents
|
(268 | ) | (7,049 | ) | ||||
Cash and cash equivalents, beginning of year
|
2,350 | 9,399 | ||||||
Cash and cash equivalents, end of year
|
$ | 2,082 | $ | 2,350 | ||||
Supplemental disclosures of cash flow information
|
||||||||
Interest Paid
|
$ | 16,295 | $ | 15,986 |
|
Buildings
|
40 years, straight-line
|
|
Furniture, fixtures, and equipment
|
5-7 years, declining balance
|
2006
|
2005
|
|||||||
Mortgage note payable in monthly installments (including principal and interest at a variable rate of 1.75% per annum over LIBOR) to Compass Bank, secured by land, building, cash, receivables and income, maturing May 2019 The interest rate at 12/31/06 is 7.10 %
|
$ | 189,827 | $ | 198,200 | ||||
Mortgage note payable to Alabama's HOME Investment Partnership Program. No payment due until maturity in May 2019. Interest accrues annually at 1/2 of 1% until maturity
|
921,000 | 921,000 | ||||||
1,110,827 | 1,119,200 | |||||||
Less principal due within one year
|
(9,018 | ) | (8,373 | ) | ||||
Total long-term debt
|
$ | 1,101,809 | $ | 1,110,827 |
2007
|
$ | 9,018 | ||
2008
|
9,930 | |||
2009
|
10,748 | |||
2010
|
11,682 | |||
2011
|
12,698 | |||
Thereafter
|
1,056,751 | |||
Total
|
$ | 1,110,827 |
2006
|
2005
|
|||||||
Financial statement net loss
|
$ | (49,179 | ) | $ | (56,544 | ) | ||
Reconciling items:
|
||||||||
Financial statement depreciation
|
66,095 | 67,561 | ||||||
Tax return depreciation
|
(86,840 | ) | (87,660 | ) | ||||
Partnership tax return ordinary loss
|
$ | (69,924 | ) | $ | (76,643 | ) |
Page
|
|
Independent Auditors' Report
|
1
|
Financial Statements
|
|
Balance Sheets
|
2
|
Statements of Operations and
|
|
Comprehensive Income
|
4
|
Statements of Partners' Capital
|
5
|
Statements of Cash Flows
|
6
|
Notes to Financial Statements
|
7
|
Supplemental Information
|
12
|
Michelle M. Granberry, CPA
|
P.O. Box 3196
|
Auburn, AL 36831-3196
|
|
MEMBER
|
Phone: (334) 741-1050
|
American Institute of CPAs
|
Fax: (334) 741-1059
|
Alabama Society of CPAs
|
www.granberrycpa.com
|
2005
|
2004
|
|||||||
ASSETS
|
||||||||
Current Assets
|
||||||||
Cash
|
$ | 2,350 | $ | 9,399 | ||||
Accounts Receivable - Tenant
|
1,073 | 1,221 | ||||||
Prepaid Insurance
|
963 | 1,322 | ||||||
Other Receivable
|
– | 56,950 | ||||||
Total Current Assets
|
4,386 | 68,892 | ||||||
Restricted Deposits and Funded Reserves
|
||||||||
Taxes and Insurance
|
3,271 | 760 | ||||||
Replacement Reserve
|
50,237 | 44,528 | ||||||
Security Deposits
|
9,654 | 11,583 | ||||||
Total Restricted Deposits and Funded Reserves
|
63,162 | 56,870 | ||||||
Property and Equipment
|
||||||||
Land
|
69,000 | 69,000 | ||||||
Buildings and Improvements
|
2,185,247 | 2,185,247 | ||||||
Furniture, Fixtures and Equipment
|
99,454 | 99,454 | ||||||
2,353,701 | 2,353,701 | |||||||
Less Accumulated Depreciation
|
(559,908 | ) | (492,347 | ) | ||||
Total Property and Equipment
|
1,793,793 | 1,861,354 | ||||||
Other Assets
|
||||||||
Deposits
|
75 | 75 | ||||||
TOTAL ASSETS
|
$ | 1,861,416 | $ | 1,987,191 |
2005
|
2004
|
|||||||
LIABILITIES AND EQUITY
|
||||||||
Current Liabilities
|
||||||||
Accounts Payable
|
$ | 7,336 | $ | 8,181 | ||||
Deferred Revenue
|
– | 65,350 | ||||||
Security Deposits Payable
|
9,105 | 10,070 | ||||||
Tenant Overage Payable
|
686 | 159 | ||||||
Payroll Taxes Payable
|
534 | 548 | ||||||
Accrued Interest Payable
|
32,185 | 27,303 | ||||||
Accrued Partner Fees
|
1,000 | 750 | ||||||
Accrued Property Taxes Payable
|
4,232 | 4,245 | ||||||
Current Maturities of Mortgage Payable
|
8,373 | 7,704 | ||||||
Total Current Liabilities
|
63,451 | 124,310 | ||||||
Long-Term Liabilities
|
||||||||
Mortgage Payable, net of current maturities
|
1,110,827 | 1,119,199 | ||||||
Obligation Under Interest Rate Swap
|
18,866 | 23,966 | ||||||
Total Long-Telco Liabilities
|
1,129,693 | 1,143,165 | ||||||
Total Liabilities
|
1,193,144 | 1,267,475 | ||||||
Partners' Equity
|
||||||||
Partners' Capital
|
687,138 | 743,682 | ||||||
Unrealized Loss on Cash Flow Hedge
|
(18,866 | ) | (23,966 | ) | ||||
Total Partners' Equity
|
668,272 | 719,716 | ||||||
TOTAL LIABILITIES AND EQUITY
|
$ | 1,861,416 | $ | 1,987,191 |
2005
|
2004
|
|||||||
Revenues
|
||||||||
Rental
|
$ | 133,352 | $ | 127,614 | ||||
Miscellaneous Charges
|
2,417 | 6,430 | ||||||
Total Revenues
|
135,769 | 134,044 | ||||||
Operating Expenses
|
||||||||
Administrative
|
18,105 | 21,333 | ||||||
Advertising
|
103 | 188 | ||||||
Bad Debt
|
8,708 | 4,706 | ||||||
Management Fees
|
11,237 | 11,346 | ||||||
Repair and Maintenance
|
24,528 | 28,848 | ||||||
Taxes and Insurance
|
35,835 | 35,468 | ||||||
Utilities
|
5,320 | 5,300 | ||||||
Total Operating Expenses
|
103,836 | 107,189 | ||||||
Income (Loss) from Operations
|
31,933 | 26,855 | ||||||
Partnership and Financial Income (Expense)
|
||||||||
Partnership Management Fees
|
(250 | ) | (250 | ) | ||||
Forgiveness of Management Fees
|
-- | 3,085 | ||||||
Interest Income
|
266 | 209 | ||||||
Interest Expense
|
(20,932 | ) | (18,051 | ) | ||||
Total Partnership and Financial Income (Expense)
|
(20,916 | ) | (15,007 | ) | ||||
Income (Loss) from Operations before Depreciation
|
11,017 | 11,848 | ||||||
Depreciation
|
(67,561 | ) | (75,032 | ) | ||||
Net Loss
|
(56,544 | ) | (63,184 | ) | ||||
Other Comprehensive Income (Loss)
|
||||||||
Unrealized Gain (Loss) on cash flow hedge arising during the period
|
5,100 | (2,907 | ) | |||||
Total Other Comprehensive Income (Loss)
|
5,100 | (2,907 | ) | |||||
Total Comprehensive Loss
|
$ | (51,444 | ) | $ | (66,091 | ) |
General
|
Limited
|
|||||||||||
Partners
|
Partners
|
Total
|
||||||||||
Partners' Capital, December 31, 2003
|
$ | 971 | $ | 805,895 | $ | 806,866 | ||||||
Net Loss
|
(632 | ) | (62,552 | ) | (63,184 | ) | ||||||
Partners' Capital, December 31, 2004
|
339 | 743,343 | 743,682 | |||||||||
Net Loss
|
(565 | ) | (55,979 | ) | (56,544 | ) | ||||||
Partners' Capital, December 31, 2005
|
$ | (226 | ) | $ | 687,364 | $ | 687,138 |
2005
|
2004
|
|||||||
Cash flows from operating activities
|
||||||||
Net Loss
|
$ | (56,544 | ) | $ | (63,184 | ) | ||
Adjustments to reconcile net income to net cash provided by operating activities:
|
||||||||
Depreciation
|
67,561 | 75,032 | ||||||
(Increase) Decrease in Accounts Rec. Tenants
|
148 | 329 | ||||||
(Increase) Decrease in Prepaid Insurances
|
359 | -- | ||||||
(Increase) Decrease in Other Receivables
|
56,950 | (56,950 | ) | |||||
Increase (Decrease) in Accounts Payable
|
(845 | ) | (8,417 | ) | ||||
Increase (Decrease) in Security Deposits Payable
|
(965 | ) | 955 | |||||
Increase (Decrease) in Tenant Overage Payable
|
527 | 159 | ||||||
Increase (Decrease) in Accrued. Partners' Fees
|
250 | 250 | ||||||
Increase (Decrease) in Payroll Taxes Payable
|
(14 | ) | (98 | ) | ||||
Increase (Decrease) in Accrued Interest
|
4,882 | 4,907 | ||||||
Increase (Decrease) in Accrued Property Taxes
|
(13 | ) | 889 | |||||
Increase (Decrease) in Deferred Revenue
|
(65,350 | ) | 65,350 | |||||
Total adjustments
|
63,490 | 82,406 | ||||||
Net cash provided (used) by operating activities
|
6,946 | 19,222 | ||||||
Cash flow from investing activities:
|
||||||||
Purchase of Fixed Assets
|
-- | (6,806 | ) | |||||
Net cash provided (used) by investing activities
|
-- | (6,806 | ) | |||||
Cash flow from financing activities:
|
||||||||
Payment of Loan Principal
|
(7,703 | ) | (7,040 | ) | ||||
Net cash provided (used) by financing activities
|
(7,703 | ) | (7,040 | ) | ||||
Net increase (decrease) in cash and equivalents
|
(757 | ) | 5,376 | |||||
Cash and equivalents, beginning of year
|
66,269 | 60,893 | ||||||
Cash and equivalents, end of year
|
$ | 65,512 | $ | 66,269 | ||||
Supplemental disclosures of cash flow information:
|
||||||||
Cash paid during the year for:
|
||||||||
Interest expense
|
$ | 15,986 | $ | 13,027 |
Buildings
|
40 years, straight-line
|
Furniture, fixtures, and equipment
|
5-7 years, declining balance
|
Long-term debt is summarized as follows:
|
||||||||
2005
|
2004
|
|||||||
Mortgage note payable in monthly installments (including principal and interest at a variable rate of 1.75% per annum over LIBOR) to Compass Bank, secured by land, building, cash, receivables and income, maturing May 2019. The interest rate at 12/31/05 is 6.06%
|
$ | 198,200 | $ | 205,903 | ||||
Mortgage note payable to Alabama's HOME Investment Partnership Program. No payment due until maturity in May 2019. Interest accrues annually at 1/2 of 1% until maturity
|
921,000 | 921,000 | ||||||
1,119,200 | 1,126,903 | |||||||
Less principal due within one year
|
(8,373 | ) | (7,704 | ) | ||||
Total long-term debt
|
$ | 1,110,827 | $ | 1,119,199 |
2006
|
$ | 8,373 | ||
2007
|
9,018 | |||
2008
|
9,930 | |||
2009
|
10,748 | |||
2010
|
11,682 | |||
Thereafter
|
1,069,449 | |||
Total
|
$ | 1,119,200 |
2005
|
2004
|
|||||||
Financial statement net loss
|
$ | (56,544 | ) | $ | (63,184 | ) | ||
Reconciling items:
|
||||||||
Financial statement depreciation
|
67,561 | 75,032 | ||||||
Tax return depreciation
|
(87,660 | ) | (98,564 | ) | ||||
Partnership tax return ordinary loss
|
$ | (76,643 | ) | $ | (86,716 | ) |
2005
|
2004
|
|||||||
Administrative
|
||||||||
Bank Charges
|
$ | 233 | $ | 210 | ||||
Consultant Fees
|
176 | 138 | ||||||
Dues and Subscriptions
|
96 | 110 | ||||||
Miscellaneous
|
125 | 84 | ||||||
Office Supplies & Postage
|
1,504 | 1,182 | ||||||
Professional Fees
|
3,178 | 4,509 | ||||||
Salaries - Office
|
10,246 | 12,557 | ||||||
Telephone
|
2,057 | 2,248 | ||||||
Training Expense
|
-- | 295 | ||||||
Travel & Entertainment Expense
|
490 | -- | ||||||
Total Administrative
|
$ | 18,105 | $ | 21,333 | ||||
Repairs & Maintenance
|
||||||||
Equipment Rental
|
$ | 385 | $ | 803 | ||||
Maintenance Supplies
|
784 | 3,172 | ||||||
Interior Paint & Decorating
|
981 | 2,557 | ||||||
General Maintenance
|
4,563 | 4,020 | ||||||
Grounds Maintenance
|
5,399 | 5,602 | ||||||
Exterminating Services
|
972 | 1,148 | ||||||
Reserve
|
4,498 | 876 | ||||||
Salaries - Maintenance
|
6,946 | 10,670 | ||||||
Total Repairs & Maintenance
|
$ | 24,528 | $ | 28,848 | ||||
Taxes & Insurance
|
||||||||
Property, Liability and Workmen's Comp. Insurance
|
$ | 14,699 | $ | 11,478 | ||||
Medical Insurance
|
2,340 | 3,920 | ||||||
Payroll Taxes
|
1,633 | 2,100 | ||||||
Real Estate Taxes
|
16,914 | 17,870 | ||||||
Other Taxes, Licenses, and Permits
|
249 | 100 | ||||||
Total Taxes & Insurance
|
$ | 35,835 | $ | 35,468 | ||||
Utilities
|
||||||||
Electricity
|
$ | 4,331 | $ | 4,628 | ||||
Water
|
362 | 199 | ||||||
Sewer
|
190 | 128 | ||||||
Miscellaneous
|
437 | 345 | ||||||
Total Utilities
|
$ | 5,320 | $ | 5,300 |
PAGE
|
|
REPORT OF INDEPENDENT REGISTERED ACCOUNTING FIRM
|
3
|
FINANCIAL STATEMENTS:
|
|
BALANCE SHEET
|
4
|
STATEMENT OF OPERATIONS
|
6
|
STATEMENT OF CHANGES IN PARTNERS' CAPITAL
|
7
|
STATEMENT OF CASH FLOWS
|
8
|
NOTES TO FINANCIAL STATEMENTS
|
9
|
SUPPLEMENTAL INFORMATION:
|
|
INDEPENDENT AUDITOR'S REPORT ON INFORMATION
|
|
ACCOMPANYING THE BASIC FINANCIAL STATEMENTS
|
15
|
SUPPLEMENTAL INFORMATION - SCHEDULE OF EXPENSES
|
16
|
ASSETS
|
||||
Current Assets
|
||||
Cash
|
28,017 | |||
Rents receivable
|
6,916 | |||
Prepaid expenses
|
13,775 | |||
Total Current Assets
|
48,708 | |||
Restricted Deposits and Funded Reserves
|
||||
Tenants' security deposits
|
45,979 | |||
Replacement reserve
|
114,323 | |||
Taxes and insurance escrow
|
2,529 | |||
Total Restricted Deposits and Funded Reserves
|
162,831 | |||
Property and Equipment
|
||||
Land
|
300,000 | |||
Buildings
|
3,727,276 | |||
Equipment
|
179,217 | |||
4,206,493 | ||||
Less: Accumulated depreciation
|
(1,880,650 | ) | ||
Property and Equipment - Net
|
2,325,843 | |||
Other Assets
Deferred charges, less accumulated amortization
|
27,775 | |||
Total Assets
|
$ | 2,565,157 |
Current Liabilities
|
||||
Accounts payable
|
$ | 8,558 | ||
Accrued reporting and administrative fees
|
4,000 | |||
Accrued partnership management fee
|
5,600 | |||
Current portion of long-term debt
|
48,343 | |||
Total Liabilities
|
66,501 | |||
Tenants' Security Deposits
|
40,190 | |||
Long-Term Liabilities
|
||||
Mortgage payable
|
1,628,069 | |||
Less: current portion
|
(48,343 | ) | ||
Total Long-Term Liabilities
|
1,579,726 | |||
Total Liabilities
|
1,686,417 | |||
Partners' Capital
|
878,740 | |||
Total Liabilities and Partners' Capital
|
$ | 2,565,157 |
Revenue
|
||||
Rental revenue
|
652,152 | |||
Less: Vacancies
|
(37,213 | ) | ||
Other Revenue
|
44,022 | |||
Total Revenue
|
658,961 | |||
Operating expenses
|
||||
Operating and maintenance
|
182,097 | |||
Utilities
|
45,376 | |||
Tax and insurance
|
67,631 | |||
Management fee
|
52,416 | |||
General and administrative
|
55,606 | |||
Total Operating expenses
|
403,126 | |||
Operating Income
|
255,835 | |||
Other Expenses
|
||||
Interest income
|
5,925 | |||
Interest expense
|
(114,537 | ) | ||
Depreciation and amortization
|
(154,686 | ) | ||
Reporting Fee
|
(2,000 | ) | ||
Administrative fee
|
(2,000 | ) | ||
Partnership management fee
|
(5,600 | ) | ||
Net Other Expenses
|
(272,898 | ) | ||
Net Income (Loss)
|
(17,063 | ) |
1.0% General Partners
|
99.0%
Limited
Partner
|
Total
Partners'
Capital
|
||||||||||
Balance - January 1, 2007
|
$ | (588,383 | ) | $ | 1,562,186 | $ | 973,803 | |||||
Net Income (Loss)
|
(171 | ) | (16,892 | ) | (17,063 | ) | ||||||
Distributions to Members
|
(78,000 | ) | - | (78,000 | ) | |||||||
Balance - December 31, 2007
|
$ | (666,554 | ) | $ | 1,545,294 | $ | 878,740 |
Cash flows from operating activities:
|
||||
Net Income
|
$ | (17,063 | ) | |
Adjustments to reconcile net income to net cash provided by operating activities:
|
||||
Depreciation and amortization
|
154,686 | |||
(Increase) decrease in accounts receivable
|
(6,916 | ) | ||
(Increase) decrease in prepaid expenses
|
(1,122 | ) | ||
Increase (decrease) in accounts payable
|
(1,076 | ) | ||
Increase (decrease) in security deposits payable
|
2,562 | |||
Total adjustments
|
148,134 | |||
Net cash provided (used) by operating activities
|
131,071 | |||
(Deposit) withdrawal replacement reserve
|
34,774 | |||
(Deposit) withdrawal security deposit account
|
(982 | ) | ||
(Deposit) withdrawal tax and insurance escrow
|
12,900 | |||
Purchases of property and equipment
|
(37,659 | ) | ||
Net cash provided (used) by investing activities
|
9,033 | |||
Cash flows from financing activities:
|
||||
Distributions to partner
|
(78,000 | ) | ||
Principal payments on long-term debt
|
(45,115 | ) | ||
Net cash provided (used) by financing activities
|
(123,115 | ) | ||
Net increase (decrease) in cash and equivalents
|
16,989 | |||
Cash and equivalents, beginning of year
|
11,028 | |||
Cash and equivalents, end of year
|
$ | 28,017 | ||
Supplemental disclosures of cash flow information:
|
||||
Cash paid during the year for:
|
||||
Interest Expense
|
$ | 114,537 |
Years
|
|
Buildings
|
27.5
|
Equipment
|
7
|
10
|
Years
|
|
Deferred debt expense
|
30
|
Tax credit monitoring fee
|
15
|
Deferred debt expense
|
$ | 39,200 | ||
Tax credit monitoring fee
|
26,650 | |||
65,850 | ||||
Less: accumulated amortization
|
(38,075 | ) | ||
$ | 27,775 |
Year ending December 31,
|
||||
2008
|
48,343 | |||
2009
|
51,802 | |||
2010
|
55,508 | |||
2011
|
59,479 | |||
2012
|
63,735 | |||
Thereafter
|
1,349,202 | |||
1.628.069 |
Page
|
|
INDEPENDENT AUDITOR'S REPORT ON
|
|
THE FINANCIAL STATEMENTS
|
1
|
FINANCIAL STATEMENTS
|
|
Balance sheets
|
2-3
|
Statements of income
|
4-7
|
Statements of changes in partners' capital
|
8
|
Statements of cash flows
|
9-10
|
Notes to financial statements
|
11-14
|
ASSETS
|
2006
|
2005
|
||||||
CURRENT ASSETS
|
||||||||
Cash
|
$ | 11,028 | $ | 8,049 | ||||
Real estate tax and insurance
|
15,429 | 17,512 | ||||||
Prepaid expense
|
12,653 | 12,519 | ||||||
Total current assets
|
$ | 39,110 | $ | 38,080 | ||||
RESTRICTED DEPOSITS AND FUNDED RESERVES
|
||||||||
Tenant security deposits held in trust
|
$ | 44,997 | $ | 44,020 | ||||
Replacement reserve
|
149,097 | 148,497 | ||||||
$ | 194,094 | $ | 192,517 | |||||
PROPERTY AND EQUIPMENT, AT COST
|
||||||||
Land
|
$ | 300,000 | $ | 300,000 | ||||
Buildings
|
3,689,617 | 3,667,343 | ||||||
Equipment
|
179,217 | 178,017 | ||||||
|
$ | 4,168,834 | $ | 4,145,360 | ||||
Less accumulated depreciation
|
1,729,048 | 1,584,945 | ||||||
$ | 2,439,786 | $ | 2,560,415 | |||||
OTHER ASSETS
|
||||||||
Deferred charges, less accumulated amortization of $34,991 and $31,907
|
$ | 30,859 | $ | 33,943 | ||||
|
$ | 2,703,849 | $ | 2,824,955 |
LIABILITIES AND PARTNERS' CAPITAL
|
2006
|
2005
|
||||||
CURRENT LIABILITIES
|
||||||||
Current maturities of long-term debt
|
$ | 45,116 | $ | 42,103 | ||||
Accounts payable
|
9,634 | 4,733 | ||||||
Accrued interest
|
– | – | ||||||
Accrued reporting and administrative fees
|
4,000 | 4,000 | ||||||
Accrued partnership management fee
|
5,600 | 5,600 | ||||||
Total current liabilities
|
$ | 64,350 | $ | 56, | ||||
DEPOSIT AND PREPAYMENT LIABILITIES
|
||||||||
Tenant security deposits
|
$ | 37,628 | $ | 35,890 | ||||
Prepaid rents
|
– | – | ||||||
$ | 37,628 | $ | 35,890 | |||||
LONG-TERM DEBT
|
||||||||
Mortgage payable, less current maturities
|
$ | 1,628,068 | $ | 1,673,185 | ||||
COMMITMENT
|
||||||||
PARTNERS' CAPITAL
|
$ | 973,803 | $ | 1,059,444 | ||||
|
$ | 2,703,849 | $ | 2,824,955 |
2006
|
2005
|
|||||||
RENTAL INCOME
|
||||||||
Apartments
|
$ | 598,428 | $ | 595,045 | ||||
Tenant assistance payments
|
– | – | ||||||
Subsidy income
|
– | – | ||||||
Miscellaneous
|
– | – | ||||||
Sub-total potential rent revenue
|
$ | 598,428 | $ | 595,045 | ||||
VACANCIES
|
||||||||
Apartments
|
$ | (34,149 | ) | $ | (30,191 | ) | ||
Miscellaneous
|
– | – | ||||||
Sub-total vacancies
|
$ | (34,149 | ) | $ | (30,191 | ) | ||
Net rental revenue
|
$ | 564,279 | $ | 564,854 | ||||
FINANCIAL REVENUE
|
||||||||
Interest Income - project operations
|
$ | 1,385 | $ | 838 | ||||
Income from investments - replacement reserve
|
4,785 | 2,581 | ||||||
Income from investments - operating reserve
|
– | – | ||||||
Income from investments - miscellaneous
|
– | – | ||||||
Sub-total financial revenue
|
$ | 6,170 | $ | 3,419 | ||||
OTHER REVENUE
|
||||||||
Laundry and vending
|
$ | 14,572 | $ | 10,252 | ||||
NSF and late charges
|
– | – | ||||||
Damage and cleaning fees
|
– | 24 | ||||||
Forfeited tenant security deposits
|
5,460 | 3,851 | ||||||
Other revenue
|
11,634 | 12,670 | ||||||
Sub-total other revenue
|
$ | 31,666 | $ | 26,797 | ||||
Total revenues
|
$ | 602,115 | $ | 595,070 |
2006
|
2005
|
|||||||
OPERATING EXPENSES
|
||||||||
Renting expenses
|
||||||||
Advertising
|
$ | 247 | $ | 659 | ||||
Miscellaneous renting expenses
|
4,730 | 4,630 | ||||||
Sub-total renting expenses
|
$ | 4,977 | $ | 5,289 | ||||
Administrative expenses
|
||||||||
Office salaries
|
$ | – | $ | – | ||||
Office supplies
|
3,043 | 1,858 | ||||||
Office rent
|
– | – | ||||||
Management fee
|
51,744 | 48,384 | ||||||
Manager's salary
|
31,478 | 26,358 | ||||||
Legal expense
|
2,215 | 2,022 | ||||||
Audit expense
|
4,900 | 4,725 | ||||||
Bookkeeping / accounting services
|
– | – | ||||||
Telephone and answering service
|
1,582 | 1,274 | ||||||
Bad debts
|
– | – | ||||||
Miscellaneous administrative expenses
|
1,090 | – | ||||||
Sub-total administrative expenses
|
$ | 96,052 | $ | 84,621 | ||||
Utilities expense
|
||||||||
Fuel oil / coal
|
$ | – | $ | – | ||||
Electricity
|
21,349 | 16,371 | ||||||
Water
|
20,921 | 15,949 | ||||||
Gas
|
– | – | ||||||
Sewer
|
– | – | ||||||
Sub-total utilities expense
|
$ | 42,270 | $ | 32,320 |
2006
|
2005
|
|||||||
Operating and maintenance expense
|
||||||||
Janitor and cleaning payroll
|
$ | – | $ | – | ||||
Janitor and cleaning supplies
|
– | – | ||||||
Janitor and cleaning contract
|
– | – | ||||||
Exterminating payroll / contract
|
– | – | ||||||
Exterminating supplies
|
– | – | ||||||
Garbage and trash removal
|
20,859 | 18,339 | ||||||
Security payroll / contract
|
– | – | ||||||
Grounds payroll
|
– | – | ||||||
Grounds supplies
|
– | – | ||||||
Grounds contract
|
26,417 | 29,967 | ||||||
Repairs payroll
|
44,300 | 45,494 | ||||||
Repairs material
|
37,905 | 32,121 | ||||||
Repairs contract
|
35,224 | 40,896 | ||||||
Heating / cooling repairs and maintenance
|
– | – | ||||||
Decorating payroll / contract
|
– | – | ||||||
Decorating supplies
|
– | – | ||||||
Vehicle and maintenance equipment o & r
|
– | – | ||||||
Miscellaneous operating and maint. expenses
|
11,223 | 8,304 | ||||||
Sub-total operating & maint. expense
|
$ | 175,928 | $ | 175,121 | ||||
Taxes and insurance
|
||||||||
Real estate taxes
|
$ | 18,254 | $ | 17,323 | ||||
Payroll taxes
|
12,660 | 6,809 | ||||||
Miscellaneous taxes, licenses, and permits
|
1,005 | 1,035 | ||||||
Property and liability insurance
|
15,049 | 12,958 | ||||||
Fidelity bond insurance
|
99 | – | ||||||
Workman's compensation
|
9,789 | 8,292 | ||||||
Health insurance and other employee benefits
|
9,337 | 8,470 | ||||||
Other insurance
|
– | – | ||||||
Sub-total taxes & insurance
|
$ | 66,193 | $ | 54,887 | ||||
Total operating expenses
|
$ | 385,420 | $ | 352,238 |
2006
|
2005
|
|||||||
OTHER EXPENSES
|
||||||||
Interest expense - mortgage
|
$ | 117,549 | $ | 136,413 | ||||
Interest expense - notes
|
– | – | ||||||
Miscellaneous financial expense
|
– | – | ||||||
Depreciation and amortization
|
147,187 | 144,947 | ||||||
Reporting fee
|
2,000 | 2,000 | ||||||
Admistrative fee
|
2,000 | 2,000 | ||||||
Partnership management fee
|
5,600 | 11,200 | ||||||
Sub-total other expenses
|
$ | 274,336 | $ | 296,560 | ||||
Total expenses
|
$ | 659,756 | $ | 648,798 | ||||
Net income (loss)
|
$ | (57,641 | ) | $ | (53,728 | ) |
General
|
Limited
|
|||||||||||
Total
|
Partners
|
Partner
|
||||||||||
Partners' capital
|
||||||||||||
December 31, 2004
|
$ | 1,183,172 | $ | (489,270 | ) | $ | 1,672,442 | |||||
Partners' capital
|
||||||||||||
contributions
|
– | – | – | |||||||||
Partners' capital
|
||||||||||||
distributions
|
(70,000 | ) | (70,000 | ) | – | |||||||
Net income (loss)
|
(53,728 | ) | (537 | ) | (53,191 | ) | ||||||
Partners' capital
|
||||||||||||
December 31, 2005
|
$ | 1,059,444 | $ | (559,807 | ) | $ | 1,619,251 | |||||
Partners' capital
|
||||||||||||
contributions
|
– | – | – | |||||||||
Partners' capital
|
||||||||||||
distributions
|
(28,000 | ) | (28,000 | ) | – | |||||||
Net income (loss)
|
(57,641 | ) | (576 | ) | (57,065 | ) | ||||||
Partners' capital
|
||||||||||||
December 31, 2006
|
$ | 973,803 | $ | (588,383 | ) | $ | 1,562,186 | |||||
Percentage at
|
||||||||||||
December 31, 2006
|
100 | % | 1 | % | 99 | % |
|
2006
|
2005
|
||||||
CASH FLOWS FROM OPERATING ACTIVITIES
|
||||||||
Net income (loss)
|
$ | (57,641 | ) | $ | (53,728 | ) | ||
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:
|
||||||||
Depreciation and amortization
|
147,187 | 144,947 | ||||||
Change in assets and liabilities:
|
||||||||
Decrease (increase) in:
|
||||||||
Rents receivable
|
– | – | ||||||
Prepaid expenses
|
(134 | ) | (2,064 | ) | ||||
Tenants' security deposits
|
(977 | ) | (455 | ) | ||||
Tax and insurance impounds
|
2,083 | (13,953 | ) | |||||
Increase (decrease) in:
|
||||||||
Accounts payable
|
4,901 | (6,347 | ) | |||||
Accrued reporting and administrative fee
|
– | – | ||||||
Accrued partnership management fee
|
– | 5,600 | ||||||
Accrued interest
|
– | – | ||||||
Prepaid rents
|
– | – | ||||||
Tenants' security deposits
|
1,738 | 1,715 | ||||||
Net cash provided by (used in) operating activities
|
$ | 97,157 | $ | 75,715 | ||||
CASH FLOWS FROM INVESTING ACTIVITIES
|
||||||||
Funding of replacement reserve
|
$ | (32,982 | ) | $ | (29,874 | ) | ||
Withdrawals from replacement reserve
|
32,382 | 40,446 | ||||||
Acquisition of property and equipment
|
(23,474 | ) | (4,912 | ) | ||||
Net cash provided by (used in) investing activities
|
$ | (24,074 | ) | $ | 5,660 | |||
CASH FLOWS FROM FINANCING ACTIVITIES
|
||||||||
Partner contributions
|
$ | – | $ | – | ||||
Partner distributions
|
(28,000 | ) | (70,000 | ) | ||||
Principal payments on long-term debt
|
(42,104 | ) | (35,033 | ) | ||||
Net cash provided by (used in) financing activities
|
$ | (70,104 | ) | $ | (105,033 | ) | ||
See Notes to Financial Statements.
|
2006
|
2005
|
|||||||
Increase (decrease) in cash and cash equivalents
|
$ | 2,979 | $ | (23,658 | ) | |||
Cash and cash equivalents
|
||||||||
Beginning
|
8,049 | 31,707 | ||||||
Ending
|
$ | 11,028 | $ | 8,049 | ||||
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION
|
||||||||
Cash paid during the year for interest
|
$ | 117,549 | $ | 136,413 | ||||
|
Years
|
Buildings
|
27.5
|
Equipment
|
7
|
Years
|
|
Deferred debt expense
|
30
|
Tax credit monitoring fee
|
15
|
2006
|
2005
|
|||||||
Deferred debt expense
|
$ | 39,200 | $ | 39,200 | ||||
Tax credit monitoring fee
|
26,650 | 26,650 | ||||||
$ | 65,850 | $ | 65,850 | |||||
Less accumulated amortization
|
34,991 | 31,907 | ||||||
|
$ | 30,859 | $ | 33,943 | ||||
December 31, 2007
|
$ | 45,116 | ||
2008
|
48,343 | |||
2009
|
51,802 | |||
2010
|
55,508 | |||
2011
|
59,479 | |||
Thereafter
|
1,412,936 | |||
TOTAL
|
$ | 1,673,184 | ||
Page
|
|
INDEPENDENT AUDITOR'S REPORT ON THE FINANCIAL STATEMENTS
|
1
|
FINANCIAL STATEMENTS
|
|
Balance sheets
|
2-3
|
Statements of income
|
4-7
|
Statements of changes in partners capital
|
8
|
Statements of cash flows
|
9-10
|
Notes to financial statements
|
11-14
|
ASSETS
|
2005
|
2004
|
||||||
CURRENT ASSETS
|
||||||||
Cash
|
$ | 8,049 | $ | 31,707 | ||||
Real estate tax and insurance
|
17,512 | 3,559 | ||||||
Prepaid expense
|
12,519 | 10,455 | ||||||
Total current assets
|
$ | 38,080 | $ | 45,721 | ||||
RESTRICTED DEPOSITS AND FUNDED RESERVES
|
||||||||
Tenant security deposits held in trust
|
$ | 44,020 | $ | 43,565 | ||||
Replacement reserve
|
148,497 | 159,069 | ||||||
$ | 192,517 | $ | 202,634 | |||||
PROPERTY AND EQUIPMENT, AT COST
|
||||||||
Land
|
$ | 300,000 | $ | 300,000 | ||||
Buildings
|
3,667,343 | 3,662,431 | ||||||
Equipment
|
178,017 | 178,017 | ||||||
$ | 4,145,360 | $ | 4,140,448 | |||||
Less accumulated depreciation
|
1,584,945 | 1,443,082 | ||||||
$ | 2,560,415 | $ | 2,697,366 | |||||
OTHER ASSETS
|
||||||||
Deferred charges, less accumulated amortization of $31,907 and $28,823
|
$ | 33,943 | $ | 37,027 | ||||
$ | 2,824,955 | $ | 2,982,748 |
LIABILITIES AND PARTNERS CAPITAL
|
2005
|
2004
|
||||||
CURRENT LIABILITIES
|
||||||||
Current maturities of long-term debt
|
$ | 42,103 | $ | 33,616 | ||||
Accounts payable
|
4,733 | 11,080 | ||||||
Accrued interest
|
- | - | ||||||
Accrued reporting and administrative fees
|
4,000 | 4,000 | ||||||
Accrued partnership management fee
|
5,600 | - | ||||||
Total current liabilities
|
$ | 56,436 | $ | 48,696 | ||||
DEPOSIT AND PREPAYMENT LIABILITIES
|
||||||||
Tenant security deposits
|
$ | 35,890 | $ | 34,175 | ||||
Prepaid rents
|
- | - | ||||||
$ | 35,890 | $ | 34,175 | |||||
LONG-TERM DEBT
|
||||||||
Mortgage payable, less current maturities
|
$ | 1,673,185 | $ | 1,716,705 | ||||
COMMITMENT
|
||||||||
PARTNERS CAPITAL
|
$ | 1,059,444 | $ | 1,183,172 | ||||
$ | 2,824,955 | $ | 2,982,748 |
2005
|
2004
|
|||||||
RENTAL INCOME
|
||||||||
Apartments
|
$ | 595,045 | $ | 581,172 | ||||
Tenant assistance payments
|
- | - | ||||||
Subsidy income
|
- | - | ||||||
Miscellaneous
|
- | - | ||||||
Sub-total potential rent revenue
|
$ | 595,045 | $ | 581,172 | ||||
VACANCIES
|
||||||||
Apartments
|
$ | (30,191 | ) | $ | (47,932 | ) | ||
Miscellaneous
|
- | - | ||||||
Sub-total vacancies
|
$ | (30,191 | ) | $ | (47,932 | ) | ||
Net rental revenue
|
$ | 564,854 | $ | 533,240 | ||||
FINANCIAL REVENUE
|
||||||||
Interest Income - project operations
|
$ | 838 | $ | 672 | ||||
Income from investments - replacement reserve
|
2,581 | 1,115 | ||||||
Income from investments - operating reserve
|
- | - | ||||||
Income from investments - miscellaneous
|
- | - | ||||||
Sub-total financial revenue
|
$ | 3,419 | $ | 1,787 | ||||
OTHER REVENUE
|
||||||||
Laundry and vending
|
$ | 10,252 | $ | 12,754 | ||||
NSF and late charges
|
- | - | ||||||
Damage and cleaning fees
|
24 | 2 | ||||||
Forfeited tenant security deposits
|
3,851 | 8,915 | ||||||
Other revenue
|
12,670 | 12,438 | ||||||
Sub-total other revenue
|
$ | 26,797 | $ | 34,109 | ||||
Total revenues
|
$ | 595,070 | $ | 569,136 |
2005
|
2004
|
|||||||
OPERATING EXPENSES
|
||||||||
Renting expenses
|
||||||||
Advertising
|
$ | 659 | $ | 895 | ||||
Miscellaneous renting expenses
|
4,630 | 3,429 | ||||||
Sub-total renting expenses
|
$ | 5,289 | $ | 4,324 | ||||
Administrative expenses
|
||||||||
Office salaries
|
$ | - | $ | - | ||||
Office supplies
|
1,858 | 4,607 | ||||||
Office rent
|
- | - | ||||||
Management fee
|
48,384 | 46,704 | ||||||
Manager's salary
|
26,358 | 30,016 | ||||||
Legal expense
|
2,022 | 9,408 | ||||||
Audit expense
|
4,725 | 4,532 | ||||||
Bookkeeping / accounting services
|
- | - | ||||||
Telephone and answering service
|
1,274 | 1,145 | ||||||
Bad debts
|
- | - | ||||||
Miscellaneous administrative expenses
|
- | 4,958 | ||||||
Sub-total administrative expenses
|
$ | 84,621 | $ | 101,370 | ||||
Utilities expense
|
||||||||
Fuel oil / coal
|
$ | - | $ | - | ||||
Electricity
|
16,371 | 12,012 | ||||||
Water
|
15,949 | 14,709 | ||||||
Gas
|
- | - | ||||||
Sewer
|
- | - | ||||||
Sub-total utilities expense
|
$ | 32,320 | $ | 26,721 |
2005
|
2004
|
|||||||
Operating and maintenance expense
|
||||||||
Janitor and cleaning payroll
|
$ | - | $ | - | ||||
Janitor and cleaning supplies
|
- | - | ||||||
Janitor and cleaning contract
|
- | - | ||||||
Exterminating payroll / contract
|
- | - | ||||||
Exterminating supplies
|
- | - | ||||||
Garbage and trash removal
|
18,339 | 17,594 | ||||||
Security payroll / contract
|
- | - | ||||||
Grounds payroll
|
- | - | ||||||
Grounds supplies
|
- | - | ||||||
Grounds contract
|
29,967 | 23,727 | ||||||
Repairs payroll
|
45,494 | 37,938 | ||||||
Repairs material
|
32,121 | 20,742 | ||||||
Repairs contract
|
40,896 | 23,644 | ||||||
Heating / cooling repairs and maintenance
|
- | - | ||||||
Decorating payroll / contract
|
- | - | ||||||
Decorating supplies
|
- | 1,079 | ||||||
Vehicle and maintenance equipment o & r
|
- | - | ||||||
Miscellaneous operating and maint. expenses
|
8,304 | 19,720 | ||||||
Sub-total operating & maint. expense
|
$ | 175,121 | $ | 144,444 | ||||
Taxes and insurance
|
||||||||
Real estate taxes
|
$ | 17,323 | $ | 25,744 | ||||
Payroll taxes
|
6,809 | 7,511 | ||||||
Miscellaneous taxes, licenses, and permits
|
1,035 | 1,005 | ||||||
Property and liability insurance
|
12,958 | 12,832 | ||||||
Fidelity bond insurance
|
- | - | ||||||
Workman's compensation
|
8,292 | 7,776 | ||||||
Health insurance and other employee benefits
|
8,470 | 8,086 | ||||||
Other insurance
|
- | - | ||||||
Sub-total taxes & insurance
|
$ | 54,887 | $ | 62,954 | ||||
Total operating expenses
|
$ | 352,238 | $ | 339,813 |
2005
|
2004
|
|||||||
OTHER EXPENSES
|
||||||||
Interest expense - mortgage
|
$ | 136,413 | $ | 144,390 | ||||
Interest expense - notes
|
- | - | ||||||
Miscellaneous financial expense
|
- | - | ||||||
Depreciation and amortization
|
144,947 | 143,936 | ||||||
Reporting fee
|
2,000 | 2,000 | ||||||
Administrative fee
|
2,000 | 2,000 | ||||||
Partnership management fee
|
11,200 | - | ||||||
Sub-total other expenses
|
$ | 296,560 | $ | 292,326 | ||||
Total expenses
|
$ | 648,798 | $ | 632,139 | ||||
Net income (loss)
|
$ | (53,728 | ) | $ | (63,003 | ) |
General
|
Limited
|
|||||||||||
Total
|
Partners
|
Partner
|
||||||||||
Partners capital December 31, 2003
|
$ | 1,324,175 | $ | (410,640 | ) | $ | 1,734,815 | |||||
Partners capital contributions
|
- | - | - | |||||||||
Partners capital distributions
|
(78,000 | ) | (78,000 | ) | - | |||||||
Net income (loss)
|
(63,003 | ) | (630 | ) | (62,373 | ) | ||||||
Partners capital December 31, 2004
|
$ | 1,183,172 | $ | (489,270 | ) | $ | 1,672,442 | |||||
Partners capital contributions
|
- | - | - | |||||||||
Partners capital distributions
|
(70,000 | ) | (70,000 | ) | - | |||||||
Net income (loss)
|
(53,728 | ) | (537 | ) | (53,191 | ) | ||||||
Partners capital December 31, 2005
|
$ | 1,059,444 | $ | (559,807 | ) | $ | 1,619,251 | |||||
Percentage at December 31, 2005
|
100 | % | 1 | % | 99 | % |
2005
|
2004
|
|||||||
CASH FLOWS FROM OPERATING ACTIVITIES
|
||||||||
Net income (loss)
|
$ | (53,728 | ) | $ | (63,003 | ) | ||
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:
|
||||||||
Depreciation and amortization
|
144,947 | 143,936 | ||||||
Change in assets and liabilities:
|
||||||||
Decrease (increase) in:
|
||||||||
Rents receivable
|
- | - | ||||||
Prepaid expenses
|
(2,064 | ) | 286 | |||||
Tenants' security deposits
|
(455 | ) | (366 | ) | ||||
Tax and insurance impounds
|
(13,953 | ) | 5,896 | |||||
Increase (decrease) in:
|
||||||||
Accounts payable
|
(6,347 | ) | 5,837 | |||||
Bank overdraft
|
- | - | ||||||
Accrued reporting and administrative fee
|
- | - | ||||||
Accrued partnership management fee
|
5,600 | - | ||||||
Accrued interest
|
- | - | ||||||
Prepaid rents
|
- | - | ||||||
Tenants' security deposits
|
1,715 | (1,425 | ) | |||||
Net cash provided by (used in) operating activities
|
$ | 75,715 | $ | 91,161 | ||||
CASH FLOWS FROM INVESTING ACTIVITIES
|
||||||||
Funding of replacement reserve
|
$ | (29,874 | ) | $ | (28,458 | ) | ||
Withdrawals from replacement reserve
|
40,446 | 18,150 | ||||||
Acquisition of property and equipment
|
(4,912 | ) | (15,542 | ) | ||||
Net cash provided by (used in) investing activities
|
$ | 5,660 | $ | (25,850 | ) | |||
CASH FLOWS FROM FINANCING ACTIVITIES
|
||||||||
Partner contributions
|
$ | - | $ | - | ||||
Partner distributions
|
(70,000 | ) | (78,000 | ) | ||||
Principal payments on long-term debt
|
(35,033 | ) | (30,987 | ) | ||||
Net cash provided by (used in) financing activities
|
$ | (105,033 | ) | $ | (108,987 | ) |
2005
|
2004
|
|||||||
Increase (decrease) in cash and cash equivalents
|
$ | (23,658 | ) | $ | (43,676 | ) | ||
Cash and cash equivalents
|
||||||||
Beginning
|
31,707 | 75,383 | ||||||
Ending
|
$ | 8,049 | $ | 31,707 | ||||
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION
|
||||||||
Cash paid during the year for interest
|
$ | 136,413 | $ | 144,390 |
Years
|
||
Buildings
|
27.5
|
|
Equipment
|
7
|
Years
|
||
Deferred debt expense
|
30
|
|
Tax credit monitoring fee
|
15
|
2005
|
2004
|
|||||||
Deferred debt expense
|
$ | 39,200 | $ | 39,200 | ||||
Tax credit monitoring fee
|
26,650 | 26,650 | ||||||
$ | 65,850 | $ | 65,850 | |||||
Less accumulated amortization
|
31,907 | 28,823 | ||||||
$ | 33,943 | $ | 37,027 |
December 31, 2006
|
$ | 42,103 | ||
2007
|
45,116 | |||
2008
|
48,343 | |||
2009
|
51,802 | |||
2010
|
55,508 | |||
Thereafter
|
1,472,416 | |||
TOTAL
|
$ | 1,715,288 |