5. Investment in Local Partnerships | 12 Months Ended |
Mar. 30, 2014 |
Notes | ' |
5. Investment in Local Partnerships | ' |
5. Investment in Local Partnerships |
|
The Trust initially acquired a Local Partnership Interest in ten Local Partnerships. As of March 30, 2014, the Trust owns a 99% Local Partnership Interest in the following six Local Partnerships: |
|
1. | ACP Housing Associates, L.P.; | | | |
2. | Creative Choice Homes VII, Ltd.; | | | |
3. | Ledge/McLaren Limited Partnership; | | | |
4. | SB-92 Limited Partnership; | | | |
5. | St. John Housing Associates, L.P. (“St. John Housing”); and | | | |
6. | Vision Limited Dividend Housing Association Limited Partnership. | | | |
|
In connection with the initial purchase of ten Local Partnership Interests, under the terms of the partnership agreement of each Local Partnership, as of March 30, 2014 the Trust is committed to make capital contributions in the aggregate of $14,837,956, which includes Advances to certain Local Partnerships (see discussion below), and all of which has been paid. |
|
The remaining Properties are principally comprised of subsidized and leveraged low-income multifamily residential complexes located throughout the United States. The required holding period of each Property, in order to avoid Low-income Housing Tax Credit recapture, is fifteen years from the year in which the Low-income Housing Tax Credits commence on the last building of the Property (the “Compliance Period”). The Compliance Periods of all the Local Partnerships expired in a prior year. The rents of the Properties, certain of which receive project based rental subsidy payments pursuant to subsidy agreements, are subject to specific laws, regulations and agreements with federal and state agencies. The subsidies expire at various times. The Trust cannot predict legislative initiatives and governmental budget negotiations, the outcome of which could result in a reduction in funds available for the various federal and state administered housing programs. Such changes could adversely affect the future net operating income and debt structure of the Local Partnerships receiving such subsidies. As of December 31, 2013, the Local Partnerships have outstanding mortgage loans payable totaling approximately $14,361,000 and accrued interest payable on such loans totaling approximately $2,355,000, which are secured by security interests and liens common to mortgage loans on the Local Partnerships' real property and other assets. |
|
For the years ended March 30, 2014 and 2013, the investment in local partnerships activity consists of the following: |
|
| | 2014 | | 2013 |
| | | | |
Investment in local partnerships as of March 30, 2013 and 2012 | | $ 2,435,800 | | $ 2,267,000 |
| | | | |
Distributions from Local Partnerships | | -109,741 | | -13,941 |
| | | | |
Distributions classified as other income | | 52,500 | | 6,250 |
| | | | |
Equity in income of investment in local partnerships | | 139,627 | | 176,491 |
| | | | |
Investment in local partnerships as of March 30, 2014 and 2013 | | $ 2,518,186 | | $ 2,435,800 |
|
During the year ended March 30, 2014, the Trust sold its Local Partnership Interest in Penn Apartment Associates (“Penn Apartments”) to an affiliate of the Local General Partner of Penn Apartments. Although the Trust received no proceeds in connection with the sale, the Trust received $46,250 for distributions that were due to the Trust under the terms of Penn Apartments’ partnership agreement. Such amount is included in other income from local partnerships in the accompanying statement of operations and comprehensive income (loss) of the Trust for the year ended March 30, 2014 (see Note 1). After accounting for its share of cumulative income, losses and distributions, the Trust’s investment in Penn Apartments had reached a zero balance prior to the sale. |
|
During the year ended March 30, 2014, the Trust sold its Local Partnership Interest in St. Christopher’s Associates, L.P. V (“St. Christopher’s”) to an affiliate of the Local General Partner of St. Christopher’s; there were no proceeds in connection with the sale. The Trust made an Advance to St. Christopher's of $6,092 in a prior year to fund operating deficits; such Advance was recorded as investment in local partnerships (see Note 1). After accounting for its share of cumulative income, losses and distributions, the Trust’s investment in St. Christopher’s had reached a zero balance prior to the sale. As a result of severe fire damage at the Property, St. Christopher’s recognized a gain on involuntary conversion of $809,114 for the year ended December 31, 2013. Such amount is reflected in the combined statement of operations of the Local Partnerships for the year ended December 31, 2013 herein Note 5. |
|
During the year ended March 30, 2013, Edgewood Manor Associates, L.P. (“Edgewood”) sold its underlying Property to an unaffiliated third party, in connection with which Edgewood recognized a gain of $1,370,027. Such amount is reflected as gain (loss) on sale of property in the combined statement of operations of the Local Partnerships for the year ended December 31, 2013 herein Note 5. The Trust received $31,293 in connection with the sale; such amount is reflected as gain on sale of limited partner interests/local partnership properties in the accompanying statement of operations and comprehensive income (loss) of the Trust for the year ended March 30, 2013. The Trust made Advances to Edgewood of $90,000 in prior years to fund operating deficits; such Advances were recorded as investment in local partnerships (see Note 1). After accounting for its share of cumulative income, losses and distributions, the Trust’s investment in Edgewood had reached a zero balance prior to the sale. |
|
During the year ended March 30, 2012, Starved Rock - LaSalle Manor Limited Partnership (“Starved Rock”) sold its underlying Property to an affiliate of the Local General Partner of Starved Rock, in connection with which Starved Rock recognized a loss of $232,801. Such amount is reflected as gain (loss) on sale of property in the combined statement of operations of the Local Partnerships for the year ended December 31, 2012 herein Note 5. (232,801) |
|
The Trust’s investment in St. John Housing represents more than 20% of the Trust’s total assets as of March 30, 2014 and 2013 and the equity in income recognized by the Trust in connection with St. John Housing represents more than 20% of the Trust’s net loss for the years then ended. The following financial information represents certain balance sheet and operating statement data of St. John Housing as of and for the years ended December 31, 2013 and 2012: |
|
|
| 2013 | 2012 | | |
| | | | |
Total assets | $ 5,444,612 | $ 5,522,530 | | |
| | | | |
Total liabilities | $ 2,935,122 | $ 3,093,236 | | |
| | | | |
Revenue | $ 1,464,956 | $ 1,469,771 | | |
| | | | |
Net income | $ 141,037 | $ 178,274 | | |
|
Equity in loss of investment in local partnerships is limited to the Trust’s investment balance in each Local Partnership; any excess is applied to other partners' capital in any such Local Partnership (see Note 1). The amount of such excess losses applied to other partners' capital was $264,194 and $1,016,695 for the years ended December 31, 2013 and 2012, respectively, as reflected in the combined statements of operations of the Local Partnerships herein Note 5. |
|
The differences between the Trust’s investment in local partnerships as of March 30, 2014 and 2013 and the amounts reflected as the Trust’s investment balance in the combined balance sheets of the Local Partnerships as of December 31, 2013 and 2012 herein Note 5 represent cumulative carrying value adjustments made by the Trust (see Note 1) in the amount of $1,024,850 and $1,461,850, respectively. |
|
The combined balance sheets of the Local Partnerships as of December 31, 2013 and 2012 and the combined statements of operations of the Local Partnerships for the years then ended are reflected on pages 28 and 29, respectively. The combined balance sheets of the Local Partnerships as of December 31, 2013 and 2012 do not include any balances in connection with the Local Partnerships in which the Partnership no longer owns an interest as of such dates, while the combined statements of operations of the Local Partnerships for the years then ended include the results of operations of such Local Partnerships for the period prior to the sales or other dispositions (see discussion above herein Note 5). |
|
The combined balance sheets of the Local Partnerships as of December 31, 2013 and 2012 are as follows: |
|
| 2013 | 2012 | | |
| | | | |
ASSETS | | | | |
| | | | |
Cash and cash equivalents | $ 743,616 | $ 760,971 | | |
Rents receivable | 99,462 | 93,456 | | |
Escrow deposits and reserves | 2,185,014 | 1,916,418 | | |
Land | 997,101 | 1,010,458 | | |
Buildings and improvements (net of accumulated depreciation of $18,330,320 and $18,325,748) | 13,658,750 | 13,690,637 | | |
Intangible assets (net of accumulated amortization of $151,843 and $148,306) | 158,857 | 171,471 | | |
Other assets | 425,898 | 392,021 | | |
| | | | |
Total assets | $ 18,268,698 | $ 18,035,432 | | |
| | | | |
LIABILITIES AND PARTNERS' EQUITY (DEFICIT) | | | | |
| | | | |
Liabilities | | | | |
| | | | |
Accounts payable and accrued expenses | $ 522,068 | $ 596,708 | | |
Due to related parties | 2,005,580 | 2,541,398 | | |
Mortgage loans | 14,361,626 | 16,405,508 | | |
Notes payable | 250,000 | 250,000 | | |
Accrued interest | 2,355,284 | 4,948,039 | | |
Other liabilities | 114,406 | 126,959 | | |
| | | | |
Total liabilities | 19,608,964 | 24,868,612 | | |
| | | | |
Partners' equity (deficit) | | | | |
| | | | |
American Tax Credit Trust, Series I | | | | |
Capital contributions, net of distributions | 10,074,228 | 13,037,450 | | |
Cumulative loss | -6,531,192 | -9,139,800 | | |
| | | | |
Total American Tax Credit Trust, Series I | 3,543,036 | 3,897,650 | | |
| | | | |
General partners and other limited partners | | | | |
Capital contributions, net of distributions | 152,459 | 152,970 | | |
Cumulative loss | -5,035,761 | -10,883,800 | | |
| | | | |
Total General partners and other limited partners | -4,883,302 | -10,730,830 | | |
| | | | |
Total equity (deficit) | -1,340,266 | -6,833,180 | | |
| | | | |
Total liabilities & equity (deficit) | $ 18,268,698 | $ 18,035,432 | | |
|
The combined statements of operations of the Local Partnerships for the years ended December 31, 2013 and 2012 are as follows: |
|
| 2013 | 2012 | | |
| | | | |
REVENUE | | | | |
| | | | |
Rental | $ 4,442,325 | $ 4,551,556 | | |
Interest and other | 351,778 | 280,671 | | |
| | | | |
TOTAL REVENUE | 4,794,103 | 4,832,227 | | |
| | | | |
EXPENSES | | | | |
| | | | |
Administrative | 1,164,138 | 1,260,668 | | |
Utilities | 739,767 | 752,113 | | |
Operating and maintenance | 1,282,816 | 1,267,607 | | |
Taxes and insurance | 391,935 | 409,213 | | |
Financial | 613,160 | 759,462 | | |
Depreciation and amortization | 905,927 | 953,628 | | |
| | | | |
TOTAL EXPENSES | 5,097,743 | 5,402,691 | | |
| | | | |
LOSS BEFORE GAIN (LOSS) ON SALE OF PROPERTY AND GAIN ON INVOLUNTARY CONVERSION | | | | |
-303,640 | -570,464 | | |
| | | | |
GAIN (LOSS) ON SALE OF PROPERTY | 1,370,027 | -232,801 | | |
| | | | |
INCOME (LOSS) BEFORE GAIN ON INVOLUNTARY CONVERSION | 1,066,387 | -803,265 | | |
| | | | |
GAIN ON INVOLUNTARY CONVERSION | 809,114 | -- | | |
| | | | |
NET INCOME (LOSS) | $ 1,875,501 | $ (803,265) | | |
| | | | |
| | | | |
NET INCOME (LOSS) ATTRIBUTABLE TO | | | | |
| | | | |
American Tax Credit Trust, Series I | $ 139,627 | $ 176,491 | | |
General partners and other limited partners (includes $264,194 and $1,016,695 of Trust losses in excess of investment and specially allocated income of $1,981,251 and $44,987) | | | | |
| | | |
1,735,874 | -979,756 | | |
| | | | |
| $ 1,875,501 | $ (803,265) | | |
|