Exhibit 13
FINANCIAL STATEMENTS AND
INDEPENDENT AUDITORS’ REPORT
BOSTON CAPITAL TAX CREDIT FUND IV L.P. -
SERIES 20 THROUGH SERIES 46
MARCH 31, 2005 AND 2004
(UNAUDITED)
Boston Capital Tax Credit Fund IV L.P. -
Series 20 through Series 46
TABLE OF CONTENTS
Schedules not listed are omitted because of the absence of the conditions under which they are required or the information is included in the financial statements or the notes thereto.
F-1
Boston Capital Tax Credit Fund IV L.P. -
Series 20 through Series 46
Exceptions to Certifications
The financial statements are presented as unaudited in the Form 10-K as of March 31, 2005 and 2004 and for the three years ended March 31, 2005 as the Report of the Independent Registered Public Accounting Firm could not be filed within the prescribed time period because the issuer was not able to obtain audit opinions which refer to the auditing standards of the Public Company Accounting Oversight Board (United States) (PCAOB) of property partnerships, in which the issuer holds noncontrolling limited partner interests. The non-affiliated local operating partnership general partners engage the accountants auditing each local operating partnership.
Historically, the audits, and the reports thereon, of the local operating partnerships were performed in accordance with Generally Accepted Auditing Standards (GAAS).
On May 11, 2005 draft guidance was issued by the Public Company Accounting Oversight Board which was confirmed on June 24, 2005 by the AICPA Center for Public Company Audit Firms, that clearly establishes the requirement for the audit reports of the operating partnerships of a Public Fund to refer to the auditing standards of the PCAOB.
The audits of the operating partnerships were performed primarily during the months of January and February and refer to Generally Accepted Auditing Standards. We have all appropriate originally signed opinions from the operating partnerships, however, they do not refer to the auditing standards of the Public Company Accounting Oversight Board.
Our independent registered public accounting firm has performed an audit of the registrant but cannot issue an opinion in accordance with the standards of the Public Company Accounting Oversight Board (United States). Therefore, we are filing our 10-K as “UNAUDITED” as it is without an audit opinion.
F-2
Boston Capital Tax Credit Fund IV L.P.
BALANCE SHEETS
March 31, 2005 and 2004
(UNAUDITED)
| | Total | |
| | 2005 | | 2004 | |
ASSETS | | | | | |
| | | | | |
INVESTMENTS IN OPERATING LIMITED PARTNERSHIPS (notes A and C) | | $ | 371,348,184 | | $ | 436,741,304 | |
| | | | | |
OTHER ASSETS | | | | | |
Cash and cash equivalents (notes A and G) | | 18,346,447 | | 33,051,933 | |
Investments available-for-sale (notes A and F) | | 16,022,675 | | 20,600,420 | |
Notes receivable (note D) | | 4,919,220 | | 8,182,738 | |
Deferred acquisition costs (note A) | | 35,278,068 | | 36,053,820 | |
Other assets | | 10,038,491 | | 10,020,450 | |
| | | | | |
| | $ | 455,953,085 | | $ | 544,650,665 | |
| | | | | |
LIABILITIES AND PARTNERS’ CAPITAL (DEFICIT) | | | | | |
| | | | | |
LIABILITIES | | | | | |
Accounts payable and accrued expenses | | $ | 38,479 | | $ | 66,482 | |
Line of credit (note H) | | — | | — | |
Accounts payable - affiliates (note B) | | 26,220,340 | | 21,701,204 | |
Capital contributions payable (note C) | | 19,635,047 | | 32,845,438 | |
| | | | | |
| | 45,893,866 | | 54,613,124 | |
PARTNERS’ CAPITAL (DEFICIT) (note A) | | | | | |
Assignor limited partner | | | | | |
Units of limited partnership interest consisting of 101,500,000 authorized beneficial assignee certificates (BACs), $10 stated value per BAC, 83,651,080 at March 31, 2005 and 2004 are issued and outstanding to the assignees | | — | | — | |
Assignees | | | | | |
Units of beneficial interest of the limited partnership interest of the assignor limited partner, 83,651,080 at March 31, 2005 and 2004, issued and outstanding | | 413,253,662 | | 492,272,914 | |
General partner | | (3,067,324 | ) | (2,269,173 | ) |
Accumulated other comprehensive income | | (127,119 | ) | 33,800 | |
| | | | | |
| | 410,059,219 | | 490,037,541 | |
| | | | | |
| | $ | 455,953,085 | | $ | 544,650,665 | |
F-3
| | Series 20 | |
| | 2005 | | 2004 | |
ASSETS | | | | | |
| | | | | |
INVESTMENTS IN OPERATING LIMITED PARTNERSHIPS (notes A and C) | | $ | 3,992,146 | | $ | 9,951,958 | |
| | | | | |
OTHER ASSETS | | | | | |
Cash and cash equivalents (notes A and G) | | 2,435,923 | | 252,117 | |
Investments available-for-sale (notes A and F) | | — | | — | |
Notes receivable (note D) | | — | | — | |
Deferred acquisition costs (note A) | | 76,802 | | 80,374 | |
Other assets | | 1,742,519 | | 1,796,298 | |
| | | | | |
| | $ | 8,247,390 | | $ | 12,080,747 | |
| | | | | |
LIABILITIES AND PARTNERS’ CAPITAL (DEFICIT) | | | | | |
| | | | | |
LIABILITIES | | | | | |
Accounts payable and accrued expenses | | $ | — | | $ | — | |
Line of credit (note H) | | — | | — | |
Accounts payable - affiliates (note B) | | 2,808,344 | | 3,558,524 | |
Capital contributions payable (note C) | | 388,026 | | 388,026 | |
| | | | | |
| | 3,196,370 | | 3,946,550 | |
PARTNERS’ CAPITAL (DEFICIT) (note A) | | | | | |
Assignor limited partner | | | | | |
Units of limited partnership interest consisting of 101,500,000 authorized beneficial assignee certificates (BACs), $10 stated value per BAC, 3,866,700 at March 31, 2005 and 2004 are issued and outstanding to the assignees | | — | | — | |
Assignees | | | | | |
Units of beneficial interest of the limited partnership interest of the assignor limited partner, 3,866,700 at March 31, 2005 and 2004 issued and outstanding | | 5,331,075 | | 8,383,420 | |
General partner | | (280,055 | ) | (249,223 | ) |
Accumulated other comprehensive income | | — | | — | |
| | | | | |
| | 5,051,020 | | 8,134,197 | |
| | | | | |
| | $ | 8,247,390 | | $ | 12,080,747 | |
F-4
| | Series 21 | |
| | 2005 | | 2004 | |
ASSETS | | | | | |
| | | | | |
INVESTMENTS IN OPERATING LIMITED PARTNERSHIPS (notes A and C) | | $ | 796,088 | | $ | 1,527,512 | |
| | | | | |
OTHER ASSETS | | | | | |
Cash and cash equivalents (notes A and G) | | 100,468 | | 142,893 | |
Investments available-for-sale (notes A and F) | | — | | — | |
Notes receivable (note D) | | 457,639 | | 457,639 | |
Deferred acquisition costs (note A) | | 42,008 | | 43,962 | |
Other assets | | 280,232 | | 280,232 | |
| | | | | |
| | $ | 1,676,435 | | $ | 2,452,238 | |
| | | | | |
LIABILITIES AND PARTNERS’ CAPITAL (DEFICIT) | | | | | |
| | | | | |
LIABILITIES | | | | | |
Accounts payable and accrued expenses | | $ | — | | $ | — | |
Line of credit (note H) | | — | | — | |
Accounts payable - affiliates (note B) | | 1,053,710 | | 852,869 | |
Capital contributions payable (note C) | | 457,642 | | 457,642 | |
| | | | | |
| | 1,511,352 | | 1,310,511 | |
PARTNERS’ CAPITAL (DEFICIT) (note A) | | | | | |
Assignor limited partner | | | | | |
Units of limited partnership interest consisting of 101,500,000 authorized beneficial assignee certificates (BACs), $10 stated value per BAC, 1,892,700 at March 31, 2005 and 2004 are issued and outstanding to the assignees | | — | | — | |
Assignees | | | | | |
Units of beneficial interest of the limited partnership interest of the assignor limited partner, 1,892,700 at March 31, 2005 and 2004 issued and outstanding | | 325,384 | | 1,292,262 | |
General partner | | (160,301 | ) | (150,535 | ) |
Accumulated other comprehensive income | | — | | — | |
| | | | | |
| | 165,083 | | 1,141,727 | |
| | | | | |
| | $ | 1,676,435 | | $ | 2,452,238 | |
F-5
| | Series 22 | |
| | 2005 | | 2004 | |
ASSETS | | | | | |
| | | | | |
INVESTMENTS IN OPERATING LIMITED PARTNERSHIPS (notes A and C) | | $ | 3,776,184 | | $ | 7,983,840 | |
| | | | | |
OTHER ASSETS | | | | | |
Cash and cash equivalents (notes A and G) | | 272,446 | | 320,139 | |
Investments available-for-sale (notes A and F) | | — | | — | |
Notes receivable (note D) | | 450,981 | | 450,981 | |
Deferred acquisition costs (note A) | | 132,005 | | 138,145 | |
Other assets | | 167,344 | | 167,344 | |
| | | | | |
| | $ | 4,798,960 | | $ | 9,060,449 | |
| | | | | |
LIABILITIES AND PARTNERS’ CAPITAL (DEFICIT) | | | | | |
| | | | | |
LIABILITIES | | | | | |
Accounts payable and accrued expenses | | $ | — | | $ | — | |
Line of credit (note H) | | — | | — | |
Accounts payable - affiliates (note B) | | 2,099,106 | | 1,889,514 | |
Capital contributions payable (note C) | | 477,996 | | 479,496 | |
| | | | | |
| | 2,577,102 | | 2,369,010 | |
PARTNERS’ CAPITAL (DEFICIT) (note A) | | | | | |
Assignor limited partner | | | | | |
Units of limited partnership interest consisting of 101,500,000 authorized beneficial assignee certificates (BACs), $10 stated value per BAC, 2,564,400 at March 31, 2005 and 2004 are issued and outstanding to the assignees | | — | | — | |
Assignees | | | | | |
Units of beneficial interest of the limited partnership interest of the assignor limited partner, 2,564,400 at March 31, 2005 and 2004 issued and outstanding | | 2,418,720 | | 6,843,606 | |
General partner | | (196,863 | ) | (152,167 | ) |
Accumulated other comprehensive income | | — | | — | |
| | | | | |
| | 2,221,858 | | 6,691,439 | |
| | | | | |
| | $ | 4,798,960 | | $ | 9,060,449 | |
F-6
| | Series 23 | |
| | 2005 | | 2004 | |
ASSETS | | | | | |
| | | | | |
INVESTMENTS IN OPERATING LIMITED PARTNERSHIPS (notes A and C) | | $ | 8,808,920 | | $ | 14,271,144 | |
| | | | | |
OTHER ASSETS | | | | | |
Cash and cash equivalents (notes A and G) | | 126,832 | | 140,695 | |
Investments available-for-sale (notes A and F) | | — | | — | |
Notes receivable (note D) | | — | | — | |
Deferred acquisition costs (note A) | | 196,311 | | 205,442 | |
Other assets | | 269,371 | | 269,370 | |
| | | | | |
| | $ | 9,401,434 | | $ | 14,886,651 | |
| | | | | |
LIABILITIES AND PARTNERS’ CAPITAL (DEFICIT) | | | | | |
| | | | | |
LIABILITIES | | | | | |
Accounts payable and accrued expenses | | $ | — | | $ | — | |
Line of credit (note H) | | — | | — | |
Accounts payable - affiliates (note B) | | 1,554,741 | | 1,314,475 | |
Capital contributions payable (note C) | | 117,796 | | 117,796 | |
| | | | | |
| | 1,672,537 | | 1,432,271 | |
PARTNERS’ CAPITAL (DEFICIT) (note A) | | | | | |
Assignor limited partner | | | | | |
Units of limited partnership interest consisting of 101,500,000 authorized beneficial assignee certificates (BACs), $10 stated value per BAC, 3,336,727 at March 31, 2005 and 2004 are issued and outstanding to the assignees | | — | | — | |
Assignees | | | | | |
Units of beneficial interest of the limited partnership interest of the assignor limited partner, 3,336,727 at March 31, 2005 and 2004 issued and outstanding | | 7,936,454 | | 13,604,682 | |
General partner | | (207,557 | ) | (150,302 | ) |
Accumulated other comprehensive income | | — | | — | |
| | | | | |
| | 7,728,897 | | 13,454,380 | |
| | | | | |
| | $ | 9,401,434 | | $ | 14,886,651 | |
F-7
| | Series 24 | |
| | 2005 | | 2004 | |
ASSETS | | | | | |
| | | | | |
INVESTMENTS IN OPERATING LIMITED PARTNERSHIPS (notes A and C) | | $ | 5,663,873 | | $ | 7,862,910 | |
| | | | | |
OTHER ASSETS | | | | | |
Cash and cash equivalents (notes A and G) | | 220,367 | | 221,188 | |
Investments available-for-sale (notes A and F) | | — | | — | |
Notes receivable (note D) | | 155,478 | | 155,478 | |
Deferred acquisition costs (note A) | | 219,398 | | 229,602 | |
Other assets | | 857,394 | | 857,394 | |
| | | | | |
| | $ | 7,116,510 | | $ | 9,326,572 | |
| | | | | |
LIABILITIES AND PARTNERS’ CAPITAL (DEFICIT) | | | | | |
| | | | | |
LIABILITIES | | | | | |
Accounts payable and accrued expenses | | $ | 678 | | $ | 678 | |
Line of credit (note H) | | — | | — | |
Accounts payable - affiliates (note B) | | 1,598,844 | | 1,373,004 | |
Capital contributions payable (note C) | | 368,239 | | 368,239 | |
| | | | | |
| | 1,967,761 | | 1,741,921 | |
PARTNERS’ CAPITAL (DEFICIT) (note A) | | | | | |
Assignor limited partner | | | | | |
Units of limited partnership interest consisting of 101,500,000 authorized beneficial assignee certificates (BACs), $10 stated value per BAC, 2,169,878 at March 31, 2005 and 2004 are issued and outstanding to the assignees | | — | | — | |
Assignees | | | | | |
Units of beneficial interest of the limited partnership interest of the assignor limited partner, 2,169,878 at March 31, 2005 and 2004 issued and outstanding | | 5,282,560 | | 7,694,103 | |
General partner | | (133,811 | ) | (109,452 | ) |
Accumulated other comprehensive income | | — | | — | |
| | | | | |
| | 5,148,749 | | 7,584,651 | |
| | | | | |
| | $ | 7,116,510 | | $ | 9,326,572 | |
F-8
| | Series 25 | |
| | 2005 | | 2004 | |
ASSETS | | | | | |
| | | | | |
INVESTMENTS IN OPERATING LIMITED PARTNERSHIPS (notes A and C) | | $ | 11,624,522 | | $ | 14,051,041 | |
| | | | | |
OTHER ASSETS | | | | | |
Cash and cash equivalents (notes A and G) | | 378,135 | | 443,860 | |
Investments available-for-sale (notes A and F) | | — | | — | |
Notes receivable (note D) | | — | | — | |
Deferred acquisition costs (note A) | | 220,337 | | 230,586 | |
Other assets | | 746,785 | | 746,785 | |
| | | | | |
| | $ | 12,969,779 | | $ | 15,472,272 | |
| | | | | |
LIABILITIES AND PARTNERS’ CAPITAL (DEFICIT) | | | | | |
| | | | | |
LIABILITIES | | | | | |
Accounts payable and accrued expenses | | $ | 978 | | $ | 978 | |
Line of credit (note H) | | — | | — | |
Accounts payable - affiliates (note B) | | 1,408,733 | | 1,136,057 | |
Capital contributions payable (note C) | | 768,198 | | 943,704 | |
| | | | | |
| | 2,177,909 | | 2,080,739 | |
PARTNERS’ CAPITAL (DEFICIT) (note A) | | | | | |
Assignor limited partner | | | | | |
Units of limited partnership interest consisting of 101,500,000 authorized beneficial assignee certificates (BACs), $10 stated value per BAC, 3,026,109 at March 31, 2005 and 2004 are issued and outstanding to the assignees | | — | | — | |
Assignees | | | | | |
Units of beneficial interest of the limited partnership interest of the assignor limited partner, 3,026,109 at March 31, 2005 and 2004 issued and outstanding | | 10,941,396 | | 13,515,062 | |
General partner | | (149,526 | ) | (123,529 | ) |
Accumulated other comprehensive income | | — | | — | |
| | | | | |
| | 10,791,870 | | 13,391,533 | |
| | | | | |
| | $ | 12,969,779 | | $ | 15,472,272 | |
F-9
| | Series 26 | |
| | 2005 | | 2004 | |
ASSETS | | | | | |
| | | | | |
INVESTMENTS IN OPERATING LIMITED PARTNERSHIPS (notes A and C) | | $ | 17,047,575 | | $ | 22,225,204 | |
| | | | | |
OTHER ASSETS | | | | | |
Cash and cash equivalents (notes A and G) | | 353,640 | | 447,941 | |
Investments available-for-sale (notes A and F) | | — | | — | |
Notes receivable (note D) | | 135,822 | | 135,822 | |
Deferred acquisition costs (note A) | | 388,789 | | 405,693 | |
Other assets | | 1,564,626 | | 1,564,626 | |
| | | | | |
| | $ | 19,490,452 | | $ | 24,779,286 | |
| | | | | |
LIABILITIES AND PARTNERS’ CAPITAL (DEFICIT) | | | | | |
| | | | | |
LIABILITIES | | | | | |
Accounts payable and accrued expenses | | $ | 90 | | $ | 90 | |
Line of credit (note H) | | — | | — | |
Accounts payable - affiliates (note B) | | 2,425,561 | | 2,090,807 | |
Capital contributions payable (note C) | | 1,443,838 | | 1,443,838 | |
| | | | | |
| | 3,869,489 | | 3,534,735 | |
PARTNERS’ CAPITAL (DEFICIT) (note A) | | | | | |
Assignor limited partner | | | | | |
Units of limited partnership interest consisting of 101,500,000 authorized beneficial assignee certificates (BACs), $10 stated value per BAC, 3,995,900 at March 31, 2005 and 2004 are issued and outstanding to the assignees | | — | | — | |
Assignees | | | | | |
Units of beneficial interest of the limited partnership interest of the assignor limited partner, 3,995,900 at March 31, 2005 and 2004 issued and outstanding | | 15,805,006 | | 21,372,359 | |
General partner | | (184,044 | ) | (127,808 | ) |
Accumulated other comprehensive income | | — | | — | |
| | | | | |
| | 15,620,963 | | 21,244,551 | |
| | | | | |
| | $ | 19,490,452 | | $ | 24,779,286 | |
F-10
| | Series 27 | |
| | 2005 | | 2004 | |
ASSETS | | | | | |
| | | | | |
INVESTMENTS IN OPERATING LIMITED PARTNERSHIPS (notes A and C) | | $ | 12,001,035 | | $ | 13,905,222 | |
| | | | | |
OTHER ASSETS | | | | | |
Cash and cash equivalents (notes A and G) | | 127,380 | | 234,047 | |
Investments available-for-sale (notes A and F) | | — | | — | |
Notes receivable (note D) | | — | | — | |
Deferred acquisition costs (note A) | | 321,355 | | 336,302 | |
Other assets | | 172,425 | | 172,425 | |
| | | | | |
| | $ | 12,622,195 | | $ | 14,647,996 | |
| | | | | |
LIABILITIES AND PARTNERS’ CAPITAL (DEFICIT) | | | | | |
| | | | | |
LIABILITIES | | | | | |
Accounts payable and accrued expenses | | $ | — | | $ | — | |
Line of credit (note H) | | — | | — | |
Accounts payable - affiliates (note B) | | 1,670,518 | | 1,455,313 | |
Capital contributions payable (note C) | | 39,749 | | 39,749 | |
| | | | | |
| | 1,710,267 | | 1,495,062 | |
PARTNERS’ CAPITAL (DEFICIT) (note A) | | | | | |
Assignor limited partner | | | | | |
Units of limited partnership interest consisting of 101,500,000 authorized beneficial assignee certificates (BACs), $10 stated value per BAC, 2,460,700 at March 31, 2005 and 2004 are issued and outstanding to the assignees | | — | | — | |
Assignees | | | | | |
Units of beneficial interest of the limited partnership interest of the assignor limited partner, 2,460,700 at March 31, 2005 and 2004 issued and outstanding | | 11,009,256 | | 13,227,852 | |
General partner | | (97,328 | ) | (74,918 | ) |
Accumulated other comprehensive income | | — | | — | |
| | | | | |
| | 10,911,928 | | 13,152,934 | |
| | | | | |
| | $ | 12,622,195 | | $ | 14,647,996 | |
F-11
| | Series 28 | |
| | 2005 | | 2004 | |
ASSETS | | | | | |
| | | | | |
INVESTMENTS IN OPERATING LIMITED PARTNERSHIPS (notes A and C) | | $ | 19,465,921 | | $ | 23,747,689 | |
| | | | | |
OTHER ASSETS | | | | | |
Cash and cash equivalents (notes A and G) | | 428,256 | | 464,935 | |
Investments available-for-sale (notes A and F) | | — | | — | |
Notes receivable (note D) | | 350,913 | | 605,000 | |
Deferred acquisition costs (note A) | | 70,962 | | 74,262 | |
Other assets | | 2,595 | | 2,595 | |
| | | | | |
| | $ | 20,318,647 | | $ | 24,894,481 | |
| | | | | |
LIABILITIES AND PARTNERS’ CAPITAL (DEFICIT) | | | | | |
| | | | | |
LIABILITIES | | | | | |
Accounts payable and accrued expenses | | $ | — | | $ | 28,003 | |
Line of credit (note H) | | — | | — | |
Accounts payable - affiliates (note B) | | — | | — | |
Capital contributions payable (note C) | | 40,968 | | 40,968 | |
| | | | | |
| | 40,968 | | 68,971 | |
PARTNERS’ CAPITAL (DEFICIT) (note A) | | | | | |
Assignor limited partner | | | | | |
Units of limited partnership interest consisting of 101,500,000 authorized beneficial assignee certificates (BACs), $10 stated value per BAC, 4,000,738 at March 31, 2005 and 2004 are issued and outstanding to the assignees | | — | | — | |
Assignees | | | | | |
Units of beneficial interest of the limited partnership interest of the assignor limited partner, 4,000,738 at March 31, 2005 and 2004 issued and outstanding | | 20,418,650 | | 24,921,003 | |
General partner | | (140,971 | ) | (95,493 | ) |
Accumulated other comprehensive income | | — | | — | |
| | | | | |
| | 20,277,679 | | 24,825,510 | |
| | | | | |
| | $ | 20,318,647 | | $ | 24,894,481 | |
F-12
| | Series 29 | |
| | 2005 | | 2004 | |
ASSETS | | | | | |
| | | | | |
INVESTMENTS IN OPERATING LIMITED PARTNERSHIPS (notes A and C) | | $ | 13,896,918 | | $ | 19,475,261 | |
| | | | | |
OTHER ASSETS | | | | | |
Cash and cash equivalents (notes A and G) | | 253,902 | | 328,122 | |
Investments available-for-sale (notes A and F) | | 161,615 | | 161,713 | |
Notes receivable (note D) | | 20,935 | | 20,935 | |
Deferred acquisition costs (note A) | | 71,142 | | 74,450 | |
Other assets | | 782 | | 604 | |
| | | | | |
| | $ | 14,405,294 | | $ | 20,061,085 | |
| | | | | |
LIABILITIES AND PARTNERS’ CAPITAL (DEFICIT) | | | | | |
| | | | | |
LIABILITIES | | | | | |
Accounts payable and accrued expenses | | $ | — | | $ | — | |
Line of credit (note H) | | — | | — | |
Accounts payable - affiliates (note B) | | 1,048,756 | | 760,776 | |
Capital contributions payable (note C) | | 66,718 | | 86,718 | |
| | | | | |
| | 1,115,474 | | 847,494 | |
PARTNERS’ CAPITAL (DEFICIT) (note A) | | | | | |
Assignor limited partner | | | | | |
Units of limited partnership interest consisting of 101,500,000 authorized beneficial assignee certificates (BACs), $10 stated value per BAC, 3,991,800 at March 31, 2005 and 2004 are issued and outstanding to the assignees | | — | | — | |
Assignees | | | | | |
Units of beneficial interest of the limited partnership interest of the assignor limited partner, 3,991,800 at March 31, 2005 and 2004 issued and outstanding | | 13,496,131 | | 19,360,361 | |
General partner | | (205,743 | ) | (146,508 | ) |
Accumulated other comprehensive income | | (568 | ) | (262 | ) |
| | | | | |
| | 13,289,820 | | 19,213,591 | |
| | | | | |
| | $ | 14,405,294 | | $ | 20,061,085 | |
F-13
| | Series 30 | |
| | 2005 | | 2004 | |
ASSETS | | | | | |
| | | | | |
INVESTMENTS IN OPERATING LIMITED PARTNERSHIPS (notes A and C) | | $ | 12,475,745 | | $ | 15,343,813 | |
| | | | | |
OTHER ASSETS | | | | | |
Cash and cash equivalents (notes A and G) | | 300,371 | | 124,788 | |
Investments available-for-sale (notes A and F) | | — | | — | |
Notes receivable (note D) | | 51,842 | | 273,842 | |
Deferred acquisition costs (note A) | | 456,585 | | 477,819 | |
Other assets | | 39,235 | | 1,771 | |
| | | | | |
| | $ | 13,323,778 | | $ | 16,222,033 | |
| | | | | |
LIABILITIES AND PARTNERS’ CAPITAL (DEFICIT) | | | | | |
| | | | | |
LIABILITIES | | | | | |
Accounts payable and accrued expenses | | $ | — | | $ | — | |
Line of credit (note H) | | — | | — | |
Accounts payable - affiliates (note B) | | 405,327 | | 184,407 | |
Capital contributions payable (note C) | | 128,167 | | 128,167 | |
| | | | | |
| | 533,494 | | 312,574 | |
PARTNERS’ CAPITAL (DEFICIT) (note A) | | | | | |
Assignor limited partner | | | | | |
Units of limited partnership interest consisting of 101,500,000 authorized beneficial assignee certificates (BACs), $10 stated value per BAC, 2,651,000 at March 31, 2005 and 2004 are issued and outstanding to the assignees | | — | | — | |
Assignees | | | | | |
Units of beneficial interest of the limited partnership interest of the assignor limited partner, 2,651,000 at March 31, 2005 and 2004 issued and outstanding | | 12,889,438 | | 15,977,421 | |
General partner | | (99,154 | ) | (67,962 | ) |
Accumulated other comprehensive income | | — | | — | |
| | | | | |
| | 12,790,284 | | 15,909,459 | |
| | | | | |
| | $ | 13,323,778 | | $ | 16,222,033 | |
F-14
| | Series 31 | |
| | 2005 | | 2004 | |
ASSETS | | | | | |
| | | | | |
INVESTMENTS IN OPERATING LIMITED PARTNERSHIPS (notes A and C) | | $ | 17,484,487 | | $ | 22,596,325 | |
| | | | | |
OTHER ASSETS | | | | | |
Cash and cash equivalents (notes A and G) | | 134,942 | | 487,978 | |
Investments available-for-sale (notes A and F) | | — | | — | |
Notes receivable (note D) | | 641,362 | | 655,675 | |
Deferred acquisition costs (note A) | | — | | — | |
Other assets | | 134,136 | | 147,047 | |
| | | | | |
| | $ | 18,394,927 | | $ | 23,887,025 | |
| | | | | |
LIABILITIES AND PARTNERS’ CAPITAL (DEFICIT) | | | | | |
| | | | | |
LIABILITIES | | | | | |
Accounts payable and accrued expenses | | $ | — | | $ | — | |
Line of credit (note H) | | — | | — | |
Accounts payable - affiliates (note B) | | 264,960 | | 264,960 | |
Capital contributions payable (note C) | | 682,058 | | 695,771 | |
| | | | | |
| | 947,018 | | 960,731 | |
PARTNERS’ CAPITAL (DEFICIT) (note A) | | | | | |
Assignor limited partner | | | | | |
Units of limited partnership interest consisting of 101,500,000 authorized beneficial assignee certificates (BACs), $10 stated value per BAC, 4,417,857 at March 31, 2005 and 2004 are issued and outstanding to the assignees | | — | | — | |
Assignees | | | | | |
Units of beneficial interest of the limited partnership interest of the assignor limited partner, 4,417,857 at March 31, 2005 and 2004 issued and outstanding | | 17,652,689 | | 23,076,290 | |
General partner | | (204,780 | ) | (149,996 | ) |
Accumulated other comprehensive income | | — | | — | |
| | | | | |
| | 17,447,909 | | 22,926,294 | |
| | | | | |
| | $ | 18,394,927 | | $ | 23,887,025 | |
F-15
| | Series 32 | |
| | 2005 | | 2004 | |
ASSETS | | | | | |
| | | | | |
INVESTMENTS IN OPERATING LIMITED PARTNERSHIPS (notes A and C) | | $ | 22,840,635 | | $ | 27,979,243 | |
| | | | | |
OTHER ASSETS | | | | | |
Cash and cash equivalents (notes A and G) | | 439,407 | | 319,905 | |
Investments available-for-sale (notes A and F) | | — | | — | |
Notes receivable (note D) | | 129,908 | | 536,581 | |
Deferred acquisition costs (note A) | | 653,670 | | 684,066 | |
Other assets | | 348,301 | | 448,301 | |
| | | | | |
| | $ | 24,411,921 | | $ | 29,968,096 | |
| | | | | |
LIABILITIES AND PARTNERS’ CAPITAL (DEFICIT) | | | | | |
| | | | | |
LIABILITIES | | | | | |
Accounts payable and accrued expenses | | $ | — | | $ | — | |
Line of credit (note H) | | — | | — | |
Accounts payable - affiliates (note B) | | 1,010,661 | | 679,092 | |
Capital contributions payable (note C) | | 520,571 | | 902,467 | |
| | | | | |
| | 1,531,232 | | 1,581,559 | |
PARTNERS’ CAPITAL (DEFICIT) (note A) | | | | | |
Assignor limited partner | | | | | |
Units of limited partnership interest consisting of 101,500,000 authorized beneficial assignee certificates (BACs), $10 stated value per BAC, 4,754,198 at March 31, 2005 and 2004 are issued and outstanding to the assignees | | — | | — | |
Assignees | | | | | |
Units of beneficial interest of the limited partnership interest of the assignor limited partner, 4,754,198 at March 31, 2005 and 2004 issued and outstanding | | 23,058,243 | | 28,509,033 | |
General partner | | (177,554 | ) | (122,496 | ) |
Accumulated other comprehensive income | | — | | — | |
| | | | | |
| | 22,880,689 | | 28,386,537 | |
| | | | | |
| | $ | 24,411,921 | | $ | 29,968,096 | |
F-16
| | Series 33 | |
| | 2005 | | 2004 | |
ASSETS | | | | | |
| | | | | |
INVESTMENTS IN OPERATING LIMITED PARTNERSHIPS (notes A and C) | | $ | 14,070,311 | | $ | 15,749,412 | |
| | | | | |
OTHER ASSETS | | | | | |
Cash and cash equivalents (notes A and G) | | 191,000 | | 194,499 | |
Investments available-for-sale (notes A and F) | | — | | — | |
Notes receivable (note D) | | 58,877 | | 74,696 | |
Deferred acquisition costs (note A) | | 586,513 | | 613,790 | |
Other assets | | 133,131 | | 133,131 | |
| | | | | |
| | $ | 15,039,832 | | $ | 16,765,528 | |
| | | | | |
LIABILITIES AND PARTNERS’ CAPITAL (DEFICIT) | | | | | |
| | | | | |
LIABILITIES | | | | | |
Accounts payable and accrued expenses | | $ | — | | $ | — | |
Line of credit (note H) | | — | | — | |
Accounts payable - affiliates (note B) | | 641,330 | | 467,366 | |
Capital contributions payable (note C) | | 202,285 | | 202,285 | |
| | | | | |
| | 843,615 | | 669,651 | |
PARTNERS’ CAPITAL (DEFICIT) (note A) | | | | | |
Assignor limited partner | | | | | |
Units of limited partnership interest consisting of 101,500,000 authorized beneficial assignee certificates (BACs), $10 stated value per BAC, 2,636,533 at March 31, 2005 and 2004 are issued and outstanding to the assignees | | — | | — | |
Assignees | | | | | |
Units of beneficial interest of the limited partnership interest of the assignor limited partner, 2,636,533 at March 31, 2005 and 2004 issued and outstanding | | 14,280,034 | | 16,160,698 | |
General partner | | (83,818 | ) | (64,821 | ) |
Accumulated other comprehensive income | | — | | — | |
| | | | | |
| | 14,196,217 | | 16,095,877 | |
| | | | | |
| | $ | 15,039,832 | | $ | 16,765,528 | |
F-17
| | Series 34 | |
| | 2005 | | 2004 | |
ASSETS | | | | | |
| | | | | |
INVESTMENTS IN OPERATING LIMITED PARTNERSHIPS (notes A and C) | | $ | 16,244,390 | | $ | 20,605,779 | |
| | | | | |
OTHER ASSETS | | | | | |
Cash and cash equivalents (notes A and G) | | 198,385 | | 248,852 | |
Investments available-for-sale (notes A and F) | | — | | — | |
Notes receivable (note D) | | 3,547 | | 3,547 | |
Deferred acquisition costs (note A) | | 932,117 | | 975,473 | |
Other assets | | 11,473 | | 11,473 | |
| | | | | |
| | $ | 17,389,912 | | $ | 21,845,124 | |
| | | | | |
LIABILITIES AND PARTNERS’ CAPITAL (DEFICIT) | | | | | |
| | | | | |
LIABILITIES | | | | | |
Accounts payable and accrued expenses | | $ | — | | $ | — | |
Line of credit (note H) | | — | | — | |
Accounts payable - affiliates (note B) | | 1,183,388 | | 890,192 | |
Capital contributions payable (note C) | | 48,744 | | 85,968 | |
| | | | | |
| | 1,232,132 | | 976,160 | |
PARTNERS’ CAPITAL (DEFICIT) (note A) | | | | | |
Assignor limited partner | | | | | |
Units of limited partnership interest consisting of 101,500,000 authorized beneficial assignee certificates (BACs), $10 stated value per BAC, 3,529,319 at March 31, 2005 and 2004 are issued and outstanding to the assignees | | — | | — | |
Assignees | | | | | |
Units of beneficial interest of the limited partnership interest of the assignor limited partner, 3,529,319 at March 31, 2005 and 2004 issued and outstanding | | 16,296,593 | | 20,960,665 | |
General partner | | (138,813 | ) | (91,701 | ) |
Accumulated other comprehensive income | | — | | — | |
| | | | | |
| | 16,157,780 | | 20,868,964 | |
| | | | | |
| | $ | 17,389,912 | | $ | 21,845,124 | |
F-18
| | Series 35 | |
| | 2005 | | 2004 | |
ASSETS | | | | | |
| | | | | |
INVESTMENTS IN OPERATING LIMITED PARTNERSHIPS (notes A and C) | | $ | 16,542,608 | | $ | 18,651,926 | |
| | | | | |
OTHER ASSETS | | | | | |
Cash and cash equivalents (notes A and G) | | 636,348 | | 568,900 | |
Investments available-for-sale (notes A and F) | | — | | — | |
Notes receivable (note D) | | 322,784 | | 322,784 | |
Deferred acquisition costs (note A) | | 2,641,520 | | 2,764,380 | |
Other assets | | 124,353 | | 196,002 | |
| | | | | |
| | $ | 20,267,613 | | $ | 22,503,992 | |
| | | | | |
LIABILITIES AND PARTNERS’ CAPITAL (DEFICIT) | | | | | |
| | | | | |
LIABILITIES | | | | | |
Accounts payable and accrued expenses | | $ | — | | $ | — | |
Line of credit (note H) | | — | | — | |
Accounts payable - affiliates (note B) | | 508,542 | | 300,478 | |
Capital contributions payable (note C) | | 603,740 | | 603,740 | |
| | | | | |
| | 1,112,282 | | 904,218 | |
PARTNERS’ CAPITAL (DEFICIT) (note A) | | | | | |
Assignor limited partner | | | | | |
Units of limited partnership interest consisting of 101,500,000 authorized beneficial assignee certificates (BACs), $10 stated value per BAC, 3,300,463 at March 31, 2005 and 2004 are issued and outstanding to the assignees | | — | | — | |
Assignees | | | | | |
Units of beneficial interest of the limited partnership interest of the assignor limited partner, 3,300,463 at March 31, 2005 and 2004 issued and outstanding | | 19,245,802 | | 21,665,801 | |
General partner | | (90,471 | ) | (66,027 | ) |
Accumulated other comprehensive income | | — | | — | |
| | | | | |
| | 19,155,331 | | 21,599,774 | |
| | | | | |
| | $ | 20,267,613 | | $ | 22,503,992 | |
F-19
| | Series 36 | |
| | 2005 | | 2004 | |
ASSETS | | | | | |
| | | | | |
INVESTMENTS IN OPERATING LIMITED PARTNERSHIPS (notes A and C) | | $ | 10,398,042 | | $ | 11,525,838 | |
| | �� | | | |
OTHER ASSETS | | | | | |
Cash and cash equivalents (notes A and G) | | 76,718 | | 79,639 | |
Investments available-for-sale (notes A and F) | | — | | — | |
Notes receivable (note D) | | 322,784 | | 322,784 | |
Deferred acquisition costs (note A) | | 1,813,747 | | 1,898,107 | |
Other assets | | 338,277 | | 338,277 | |
| | | | | |
| | $ | 12,949,568 | | $ | 14,164,645 | |
| | | | | |
LIABILITIES AND PARTNERS’ CAPITAL (DEFICIT) | | | | | |
| | | | | |
LIABILITIES | | | | | |
Accounts payable and accrued expenses | | $ | — | | $ | — | |
Line of credit (note H) | | — | | — | |
Accounts payable - affiliates (note B) | | 809,640 | | 634,828 | |
Capital contributions payable (note C) | | 657,998 | | 657,998 | |
| | | | | |
| | 1,467,638 | | 1,292,826 | |
PARTNERS’ CAPITAL (DEFICIT) (note A) | | | | | |
Assignor limited partner | | | | | |
Units of limited partnership interest consisting of 101,500,000 authorized beneficial assignee certificates (BACs), $10 stated value per BAC, 2,106,837 at March 31, 2005 and 2004 are issued and outstanding to the assignees | | — | | — | |
Assignees | | | | | |
Units of beneficial interest of the limited partnership interest of the assignor limited partner, 2,106,837 at March 31, 2005 and 2004 issued and outstanding | | 11,545,774 | | 12,921,764 | |
General partner | | (63,844 | ) | (49,945 | ) |
Accumulated other comprehensive income | | — | | — | |
| | | | | |
| | 11,481,930 | | 12,871,819 | |
| | | | | |
| | $ | 12,949,568 | | $ | 14,164,645 | |
F-20
| | Series 37 | |
| | 2005 | | 2004 | |
ASSETS | | | | | |
| | | | | |
INVESTMENTS IN OPERATING LIMITED PARTNERSHIPS (notes A and C) | | $ | 13,869,029 | | $ | 15,180,208 | |
| | | | | |
OTHER ASSETS | | | | | |
Cash and cash equivalents (notes A and G) | | 390,428 | | 168,094 | |
Investments available-for-sale (notes A and F) | | — | | — | |
Notes receivable (note D) | | 122,562 | | 155,490 | |
Deferred acquisition costs (note A) | | 2,024,879 | | 2,114,865 | |
Other assets | | 98,160 | | 277,840 | |
| | | | | |
| | $ | 16,505,058 | | $ | 17,896,497 | |
| | | | | |
LIABILITIES AND PARTNERS’ CAPITAL (DEFICIT) | | | | | |
| | | | | |
LIABILITIES | | | | | |
Accounts payable and accrued expenses | | $ | — | | $ | — | |
Line of credit (note H) | | — | | — | |
Accounts payable - affiliates (note B) | | 668,371 | | 463,506 | |
Capital contributions payable (note C) | | 155,363 | | 155,363 | |
| | | | | |
| | 823,734 | | 618,869 | |
PARTNERS’ CAPITAL (DEFICIT) (note A) | | | | | |
Assignor limited partner | | | | | |
Units of limited partnership interest consisting of 101,500,000 authorized beneficial assignee certificates (BACs), $10 stated value per BAC, 2,512,500 at March 31, 2005 and 2004 are issued and outstanding to the assignees | | — | | — | |
Assignees | | | | | |
Units of beneficial interest of the limited partnership interest of the assignor limited partner, 2,512,500 at March 31, 2005 and 2004 issued and outstanding | | 15,740,074 | | 17,320,415 | |
General partner | | (58,750 | ) | (42,787 | ) |
Accumulated other comprehensive income | | — | | — | |
| | | | | |
| | 15,681,324 | | 17,277,628 | |
| | | | | |
| | $ | 16,505,058 | | $ | 17,896,497 | |
F-21
| | Series 38 | |
| | 2005 | | 2004 | |
ASSETS | | | | | |
| | | | | |
INVESTMENTS IN OPERATING LIMITED PARTNERSHIPS (notes A and C) | | $ | 14,277,836 | | $ | 15,667,255 | |
| | | | | |
OTHER ASSETS | | | | | |
Cash and cash equivalents (notes A and G) | | 200,256 | | 139,965 | |
Investments available-for-sale (notes A and F) | | — | | — | |
Notes receivable (note D) | | — | | — | |
Deferred acquisition costs (note A) | | 2,301,626 | | 2,397,527 | |
Other assets | | 4,875 | | 64,336 | |
| | | | | |
| | $ | 16,784,593 | | $ | 18,269,083 | |
| | | | | |
LIABILITIES AND PARTNERS’ CAPITAL (DEFICIT) | | | | | |
| | | | | |
LIABILITIES | | | | | |
Accounts payable and accrued expenses | | $ | — | | $ | — | |
Line of credit (note H) | | — | | — | |
Accounts payable - affiliates (note B) | | 595,053 | | 414,973 | |
Capital contributions payable (note C) | | — | | 117,735 | |
| | | | | |
| | 595,053 | | 532,708 | |
PARTNERS’ CAPITAL (DEFICIT) (note A) | | | | | |
Assignor limited partner | | | | | |
Units of limited partnership interest consisting of 101,500,000 authorized beneficial assignee certificates (BACs), $10 stated value per BAC, 2,543,100 at March 31, 2005 and 2004, are issued and outstanding to the assignees | | — | | — | |
Assignees | | | | | |
Units of beneficial interest of the limited partnership interest of the assignor limited partner, 2,543,100 at March 31, 2005 and 2004, issued and outstanding | | 16,245,929 | | 17,777,296 | |
General partner | | (56,389 | ) | (40,921 | ) |
Accumulated other comprehensive income | | — | | — | |
| | | | | |
| | 16,189,540 | | 17,736,375 | |
| | | | | |
| | $ | 16,784,593 | | $ | 18,269,083 | |
F-22
| | Series 39 | |
| | 2005 | | 2004 | |
ASSETS | | | | | |
| | | | | |
INVESTMENTS IN OPERATING LIMITED PARTNERSHIPS (notes A and C) | | $ | 12,453,172 | | $ | 13,521,338 | |
| | | | | |
OTHER ASSETS | | | | | |
Cash and cash equivalents (notes A and G) | | 198,542 | | 96,315 | |
Investments available-for-sale (notes A and F) | | — | | — | |
Notes receivable (note D) | | — | | — | |
Deferred acquisition costs (note A) | | 2,128,726 | | 2,216,508 | |
Other assets | | 184,159 | | 294,028 | |
| | | | | |
| | $ | 14,964,599 | | $ | 16,128,189 | |
| | | | | |
LIABILITIES AND PARTNERS’ CAPITAL (DEFICIT) | | | | | |
| | | | | |
LIABILITIES | | | | | |
Accounts payable and accrued expenses | | $ | — | | $ | — | |
Line of credit (note H) | | — | | — | |
Accounts payable - affiliates (note B) | | 646,653 | | 494,497 | |
Capital contributions payable (note C) | | — | | — | |
| | | | | |
| | 646,653 | | 494,497 | |
PARTNERS’ CAPITAL (DEFICIT) (note A) | | | | | |
Assignor limited partner | | | | | |
Units of limited partnership interest consisting of 101,500,000 authorized beneficial assignee certificates (BACs), $10 stated value per BAC, 2,292,152 at March 31, 2005 and 2004 are issued and outstanding to the assignees | | — | | — | |
Assignees | | | | | |
Units of beneficial interest of the limited partnership interest of the assignor limited partner, 2,292,152 at March 31, 2005 and 2004 issued and outstanding | | 14,371,208 | | 15,673,797 | |
General partner | | (53,262 | ) | (40,105 | ) |
Accumulated other comprehensive income | | — | | — | |
| | | | | |
| | 14,317,946 | | 15,633,692 | |
| | | | | |
| | $ | 14,964,599 | | $ | 16,128,189 | |
F-23
| | Series 40 | |
| | 2005 | | 2004 | |
ASSETS | | | | | |
| | | | | |
INVESTMENTS IN OPERATING LIMITED PARTNERSHIPS (notes A and C) | | $ | 16,062,040 | | $ | 17,263,072 | |
| | | | | |
OTHER ASSETS | | | | | |
Cash and cash equivalents (notes A and G) | | 30,695 | | 40,313 | |
Investments available-for-sale (notes A and F) | | — | | — | |
Notes receivable (note D) | | — | | — | |
Deferred acquisition costs (note A) | | 2,590,141 | | 2,692,163 | |
Other assets | | 325,418 | | 325,418 | |
| | | | | |
| | $ | 19,008,294 | | $ | 20,320,966 | |
| | | | | |
LIABILITIES AND PARTNERS’ CAPITAL (DEFICIT) | | | | | |
| | | | | |
LIABILITIES | | | | | |
Accounts payable and accrued expenses | | $ | 36,733 | | $ | 36,733 | |
Line of credit (note H) | | — | | — | |
Accounts payable - affiliates (note B) | | 967,209 | | 750,951 | |
Capital contributions payable (note C) | | 152,424 | | 152,424 | |
| | | | | |
| | 1,156,366 | | 940,108 | |
PARTNERS’ CAPITAL (DEFICIT) (note A) | | | | | |
Assignor limited partner | | | | | |
Units of limited partnership interest consisting of 101,500,000 authorized beneficial assignee certificates (BACs), $10 stated value per BAC, 2,630,256 at March 31, 2005 and 2004, are issued and outstanding to the assignees | | — | | — | |
Assignees | | | | | |
Units of beneficial interest of the limited partnership interest of the assignor limited partner, 2,630,256 at March 31, 2005 and 2004 issued and outstanding | | 17,898,351 | | 19,411,992 | |
General partner | | (46,423 | ) | (31,134 | ) |
Accumulated other comprehensive income | | — | | — | |
| | | | | |
| | 17,851,928 | | 19,380,858 | |
| | | | | |
| | $ | 19,008,294 | | $ | 20,320,966 | |
F-24
| | Series 41 | |
| | 2005 | | 2004 | |
ASSETS | | | | | |
| | | | | |
INVESTMENTS IN OPERATING LIMITED PARTNERSHIPS (notes A and C) | | $ | 13,954,936 | | $ | 18,522,070 | |
| | | | | |
OTHER ASSETS | | | | | |
Cash and cash equivalents (notes A and G) | | 178,767 | | 323,017 | |
Investments available-for-sale (notes A and F) | | — | | — | |
Notes receivable (note D) | | — | | 50,000 | |
Deferred acquisition costs (note A) | | 2,830,533 | | 2,941,043 | |
Other assets | | 627,489 | | 419,693 | |
| | | | | |
| | $ | 17,591,725 | | $ | 22,255,823 | |
| | | | | |
LIABILITIES AND PARTNERS’ CAPITAL (DEFICIT) | | | | | |
| | | | | |
LIABILITIES | | | | | |
Accounts payable and accrued expenses | | $ | — | | $ | — | |
Line of credit (note H) | | — | | — | |
Accounts payable - affiliates (note B) | | 960,276 | | 683,357 | |
Capital contributions payable (note C) | | 480,554 | | 838,164 | |
| | | | | |
| | 1,440,830 | | 1,521,521 | |
PARTNERS’ CAPITAL (DEFICIT) (note A) | | | | | |
Assignor limited partner | | | | | |
Units of limited partnership interest consisting of 101,500,000 authorized beneficial assignee certificates (BACs), $10 stated value per BAC, 2,891,626 at March 31, 2005 and 2004 are issued and outstanding to the assignees | | — | | — | |
Assignees | | | | | |
Units of beneficial interest of the limited partnership interest of the assignor limited partner, 2,891,626 at March 31, 2005 and 2004 issued and outstanding | | 16,239,946 | | 20,777,519 | |
General partner | | (89,051 | ) | (43,217 | ) |
Accumulated other comprehensive income | | — | | — | |
| | | | | |
| | 16,150,895 | | 20,734,302 | |
| | | | | |
| | $ | 17,591,725 | | $ | 22,255,823 | |
F-25
| | Series 42 | |
| | 2005 | | 2004 | |
ASSETS | | | | | |
| | | | | |
INVESTMENTS IN OPERATING LIMITED PARTNERSHIPS (notes A and C) | | $ | 16,412,718 | | $ | 17,580,082 | |
| | | | | |
OTHER ASSETS | | | | | |
Cash and cash equivalents (notes A and G) | | 943,069 | | 1,858,784 | |
Investments available-for-sale (notes A and F) | | — | | — | |
Notes receivable (note D) | | 591,011 | | 1,065,305 | |
Deferred acquisition costs (note A) | | 2,886,153 | | 2,948,991 | |
Other assets | | 290,765 | | 278,222 | |
| | | | | |
| | $ | 21,123,716 | | $ | 23,731,384 | |
| | | | | |
LIABILITIES AND PARTNERS’ CAPITAL (DEFICIT) | | | | | |
| | | | | |
LIABILITIES | | | | | |
Accounts payable and accrued expenses | | $ | — | | $ | — | |
Line of credit (note H) | | — | | — | |
Accounts payable - affiliates (note B) | | 775,603 | | 516,481 | |
Capital contributions payable (note C) | | 680,975 | | 2,026,211 | |
| | | | | |
| | 1,456,578 | | 2,542,692 | |
PARTNERS’ CAPITAL (DEFICIT) (note A) | | | | | |
Assignor limited partner | | | | | |
Units of limited partnership interest consisting of 101,500,000 authorized beneficial assignee certificates (BACs), $10 stated value per BAC, 2,744,262 at March 31, 2005 and 2004 are issued and outstanding to the assignees | | — | | — | |
Assignees | | | | | |
Units of beneficial interest of the limited partnership interest of the assignor limited partner, 2,744,262 at March 31, 2005 and 2004 issued and outstanding | | 19,706,698 | | 21,213,036 | |
General partner | | (39,560 | ) | (24,344 | ) |
Accumulated other comprehensive income | | — | | — | |
| | | | | |
| | 19,667,138 | | 21,188,692 | |
| | | | | |
| | $ | 21,123,716 | | $ | 23,731,384 | |
F-26
| | Series 43 | |
| | 2005 | | 2004 | |
ASSETS | | | | | |
| | | | | |
INVESTMENTS IN OPERATING LIMITED PARTNERSHIPS (notes A and C) | | $ | 21,850,521 | | $ | 24,108,220 | |
| | | | | |
OTHER ASSETS | | | | | |
Cash and cash equivalents (notes A and G) | | 332,509 | | 1,723,622 | |
Investments available-for-sale (notes A and F) | | 382,839 | | 2,401,514 | |
Notes receivable (note D) | | 1,102,775 | | 1,317,945 | |
Deferred acquisition costs (note A) | | 3,718,356 | | 3,812,241 | |
Other assets | | 192,557 | | 201,025 | |
| | | | | |
| | $ | 27,579,557 | | $ | 33,564,567 | |
| | | | | |
LIABILITIES AND PARTNERS’ CAPITAL (DEFICIT) | | | | | |
| | | | | |
LIABILITIES | | | | | |
Accounts payable and accrued expenses | | $ | — | | $ | — | |
Line of credit (note H) | | — | | — | |
Accounts payable - affiliates (note B) | | 703,358 | | 395,891 | |
Capital contributions payable (note C) | | 822,429 | | 4,608,555 | |
| | | | | |
| | 1,525,787 | | 5,004,446 | |
PARTNERS’ CAPITAL (DEFICIT) (note A) | | | | | |
Assignor limited partner | | | | | |
Units of limited partnership interest consisting of 101,500,000 authorized beneficial assignee certificates (BACs), $10 stated value per BAC, 3,637,987 at March 31, 2005 and 2004 are issued and outstanding to the assignees | | — | | — | |
Assignees | | | | | |
Units of beneficial interest of the limited partnership interest of the assignor limited partner, 3,637,987 at March 31, 2005 and 2004 issued and outstanding | | 26,113,513 | | 28,582,516 | |
General partner | | (56,636 | ) | (31,697 | ) |
Accumulated other comprehensive income | | (3,107 | ) | 9,302 | |
| | | | | |
| | 26,053,770 | | 28,560,121 | |
| | | | | |
| | $ | 27,579,557 | | $ | 33,564,567 | |
F-27
| | Series 44 | |
| | 2005 | | 2004 | |
ASSETS | | | | | |
| | | | | |
INVESTMENTS IN OPERATING LIMITED PARTNERSHIPS (notes A and C) | | $ | 13,310,274 | | $ | 14,763,643 | |
| | | | | |
OTHER ASSETS | | | | | |
Cash and cash equivalents (notes A and G) | | 1,764,709 | | 1,867,420 | |
Investments available-for-sale (notes A and F) | | 4,551,671 | | 3,964,717 | |
Notes receivable (note D) | | — | | 747,691 | |
Deferred acquisition costs (note A) | | 2,658,301 | | 2,755,762 | |
Other assets | | 5,465 | | 1,250 | |
| | | | | |
| | $ | 22,290,420 | | $ | 24,100,483 | |
| | | | | |
LIABILITIES AND PARTNERS’ CAPITAL (DEFICIT) | | | | | |
| | | | | |
LIABILITIES | | | | | |
Accounts payable and accrued expenses | | $ | — | | $ | — | |
Line of credit (note H) | | — | | — | |
Accounts payable - affiliates (note B) | | 328,018 | | 116,471 | |
Capital contributions payable (note C) | | 1,207,614 | | 2,077,152 | |
| | | | | |
| | 1,535,632 | | 2,193,623 | |
PARTNERS’ CAPITAL (DEFICIT) (note A) | | | | | |
Assignor limited partner | | | | | |
Units of limited partnership interest consisting of 101,500,000 authorized beneficial assignee certificates (BACs), $10 stated value per BAC, 2,701,973 at March 31, 2005 and 2004 are issued and outstanding to the assignees | | — | | — | |
Assignees | | | | | |
Units of beneficial interest of the limited partnership interest of the assignor limited partner, 2,701,193 at March 31, 2005 and 2004 issued and outstanding | | 20,810,026 | | 21,912,570 | |
General partner | | (25,715 | ) | (14,578 | ) |
Accumulated other comprehensive income | | (29,523 | ) | 8,868 | |
| | | | | |
| | 20,754,788 | | 21,906,860 | |
| | | | | |
| | $ | 22,290,420 | | $ | 24,100,483 | |
F-28
| | Series 45 | |
| | 2005 | | 2004 | |
ASSETS | | | | | |
| | | | | |
INVESTMENTS IN OPERATING LIMITED PARTNERSHIPS (notes A and C) | | $ | 25,212,481 | | $ | 22,349,618 | |
| | | | | |
OTHER ASSETS | | | | | |
Cash and cash equivalents (notes A and G) | | 2,145,548 | | 5,967,616 | |
Investments available-for-sale (notes A and F) | | 6,744,288 | | 10,634,756 | |
Notes receivable (note D) | | — | | 830,543 | |
Deferred acquisition costs (note A) | | 2,994,869 | | 2,897,541 | |
Other assets | | 1,362,092 | | 1,014,271 | |
| | | | | |
| | $ | 38,459,278 | | $ | 43,694,345 | |
| | | | | |
LIABILITIES AND PARTNERS’ CAPITAL (DEFICIT) | | | | | |
| | | | | |
LIABILITIES | | | | | |
Accounts payable and accrued expenses | | $ | — | | $ | — | |
Line of credit (note H) | | — | | — | |
Accounts payable - affiliates (note B) | | — | | — | |
Capital contributions payable (note C) | | 5,381,087 | | 9,227,492 | |
| | | | | |
| | 5,381,087 | | 9,227,492 | |
PARTNERS’ CAPITAL (DEFICIT) (note A) | | | | | |
Assignor limited partner | | | | | |
Units of limited partnership interest consisting of 101,500,000 authorized beneficial assignee certificates (BACs), $10 stated value per BAC, 4,014,367 at March 31, 2005 and 2004 are issued and outstanding to the assignees | | — | | — | |
Assignees | | | | | |
Units of beneficial interest of the limited partnership interest of the assignor limited partner, 4,014,367 at March 31, 2005 and 2004 issued and outstanding | | 33,150,543 | | 34,454,769 | |
General partner | | (18,591 | ) | (5,444 | ) |
Accumulated other comprehensive income | | (53,761 | ) | 17,528 | |
| | | | | |
| | 33,078,191 | | 34,466,853 | |
| | | | | |
| | $ | 38,459,278 | | $ | 43,694,345 | |
F-29
| | Series 46 | |
| | 2005 | | 2004 | |
ASSETS | | | | | |
| | | | | |
INVESTMENTS IN OPERATING LIMITED PARTNERSHIPS (notes A and C) | | $ | 16,815,777 | | $ | 10,331,681 | |
| | | | | |
OTHER ASSETS | | | | | |
Cash and cash equivalents (notes A and G) | | 5,487,404 | | 15,846,289 | |
Investments available-for-sale (notes A and F) | | 4,182,262 | | 3,437,720 | |
Notes receivable (note D) | | — | | — | |
Deferred acquisition costs (note A) | | 2,321,223 | | 2,044,726 | |
Other assets | | 14,532 | | 10,692 | |
| | | | | |
| | $ | 28,821,198 | | $ | 31,671,108 | |
| | | | | |
LIABILITIES AND PARTNERS’ CAPITAL (DEFICIT) | | | | | |
| | | | | |
LIABILITIES | | | | | |
Accounts payable and accrued expenses | | $ | — | | $ | — | |
Line of credit (note H) | | — | | — | |
Accounts payable - affiliates (note B) | | 83,638 | | 12,415 | |
Capital contributions payable (note C) | | 3,741,868 | | 5,999,770 | |
| | | | | |
| | 3,825,506 | | 6,012,185 | |
PARTNERS’ CAPITAL (DEFICIT) (note A) | | | | | |
Assignor limited partner | | | | | |
Units of limited partnership interest consisting of 101,500,000 authorized beneficial assignee certificates (BACs), $10 stated value per BAC, 2,980,998 at March 31, 2005 and 2004 are issued and outstanding to the assignees | | — | | — | |
Assignees | | | | | |
Units of beneficial interest of the limited partnership interest of the assignor limited partner, 2,980,998 at March 31, 2005 and 2004 issued and outstanding | | 25,044,166 | | 25,662,622 | |
General partner | | (8,314 | ) | (2,063 | ) |
Accumulated other comprehensive income | | (40,160 | ) | (1,636 | ) |
| | | | | |
| | 24,995,692 | | 25,658,923 | |
| | | | | |
| | $ | 28,821,198 | | $ | 31,671,108 | |
F-30
Boston Capital Tax Credit Fund IV L.P.
STATEMENTS OF OPERATIONS
(UNAUDITED)
| | Total | |
| | Year ended March 31, 2005 | | Year ended March 31, 2004 | | Year ended March 31, 2003 | |
Income | | | | | | | |
Interest income | | $ | 1,134,798 | | $ | 1,101,678 | | $ | 1,039,697 | |
Miscellaneous | | 20,737 | | 96,233 | | 71,537 | |
| | | | | | | |
| | 1,155,535 | | 1,197,911 | | 1,111,234 | |
| | | | | | | |
Share of losses from operating limited partnerships (note A) | | (35,192,607 | ) | (32,079,974 | ) | (26,840,274 | ) |
| | | | | | | |
Expenses | | | | | | | |
Fund management fee (note B) | | 6,057,625 | | 5,942,231 | | 5,283,658 | |
Amortization (note A) | | 1,579,759 | | 1,289,948 | | 881,921 | |
General and administrative expenses (note B) | | 1,243,049 | | 1,180,164 | | 949,645 | |
Professional fees | | 770,268 | | 778,122 | | 583,813 | |
Impairment loss (note A) | | 36,127,368 | | 7,631,525 | | 770,199 | |
Organization costs (note A) | | — | | 160,044 | | 164,728 | |
| | | | | | | |
| | 45,778,069 | | 16,982,034 | | 8,633,964 | |
| | | | | | | |
NET LOSS (note A) | | $ | (79,815,141 | ) | $ | (47,864,097 | ) | $ | (34,363,004 | ) |
| | | | | | | |
Net loss allocated to general partner | | $ | (798,151 | ) | $ | (478,642 | ) | $ | (343,627 | ) |
| | | | | | | |
Net loss allocated to assignees | | $ | (79,016,990 | ) | $ | (47,385,455 | ) | $ | (34,019,377 | ) |
| | | | | | | |
Net loss per BAC | | $ | (0.94 | ) | $ | (0.60 | ) | $ | (0.49 | ) |
Series 45 and 46 were not formed until after March 31, 2003, therefore only two periods of comparative information has been included.
F-31
| | Series 20 | |
| | Year ended March 31, 2005 | | Year ended March 31, 2004 | | Year ended March 31, 2003 | |
Income | | | | | | | |
Interest income | | $ | 9,144 | | $ | 1,117 | | $ | 1,533 | |
Miscellaneous | | 7,423 | | 11,531 | | 6,986 | |
| | | | | | | |
| | 16,567 | | 12,648 | | 8,519 | |
| | | | | | | |
Share of losses from operating limited partnerships (note A) | | (1,077,264 | ) | (1,710,130 | ) | (2,005,043 | ) |
| | | | | | | |
Expenses | | | | | | | |
Fund management fee (note B) | | 326,734 | | 285,285 | | 315,994 | |
Amortization (note A) | | 3,572 | | 3,572 | | 3,571 | |
General and administrative expenses (note B) | | 28,836 | | 32,624 | | 39,104 | |
Professional fees | | 35,811 | | 47,664 | | 29,596 | |
Impairment loss (note A) | | 1,627,527 | | 414,749 | | — | |
Organization costs (note A) | | — | | — | | — | |
| | | | | | | |
| | 2,022,480 | | 783,894 | | 388,265 | |
| | | | | | | |
NET LOSS (note A) | | $ | (3,083,177 | ) | $ | (2,481,376 | ) | $ | (2,384,789 | ) |
| | | | | | | |
Net loss allocated to general partner | | $ | (30,832 | ) | $ | (24,814 | ) | $ | (23,848 | ) |
| | | | | | | |
Net loss allocated to assignees | | $ | (3,052,345 | ) | $ | (2,456,562 | ) | $ | (2,360,941 | ) |
| | | | | | | |
Net loss per BAC | | $ | (0.79 | ) | $ | (0.64 | ) | $ | (0.61 | ) |
F-32
| | Series 21 | |
| | Year ended March 31, 2005 | | Year ended March 31, 2004 | | Year ended March 31, 2003 | |
Income | | | | | | | |
Interest income | | $ | 449 | | $ | 866 | | $ | 34,360 | |
Miscellaneous | | — | | 796 | | 3,000 | |
| | | | | | | |
| | 449 | | 1,662 | | 37,360 | |
| | | | | | | |
Share of losses from operating limited partnerships (note A) | | (409,199 | ) | (738,659 | ) | (453,916 | ) |
| | | | | | | |
Expenses | | | | | | | |
Fund management fee (note B) | | 201,908 | | 222,840 | | 179,015 | |
Amortization (note A) | | 1,954 | | 1,954 | | 1,954 | |
General and administrative expenses (note B) | | 20,526 | | 20,318 | | 22,567 | |
Professional fees | | 21,281 | | 35,957 | | 38,313 | |
Impairment loss (note A) | | 322,225 | | 315,862 | | — | |
Organization costs (note A) | | — | | — | | — | |
| | | | | | | |
| | 567,894 | | 596,931 | | 241,849 | |
| | | | | | | |
NET LOSS (note A) | | $ | (976,644 | ) | $ | (1,333,928 | ) | $ | (658,405 | ) |
| | | | | | | |
Net loss allocated to general partner | | $ | (9,766 | ) | $ | (13,339 | ) | $ | (6,584 | ) |
| | | | | | | |
Net loss allocated to assignees | | $ | (966,878 | ) | $ | (1,320,589 | ) | $ | (651,821 | ) |
| | | | | | | |
Net loss per BAC | | $ | (0.51 | ) | $ | (0.70 | ) | $ | (0.34 | ) |
F-33
| | Series 22 | |
| | Year ended March 31, 2005 | | Year ended March 31, 2004 | | Year ended March 31, 2003 | |
Income | | | | | | | |
Interest income | | $ | 1,067 | | $ | 1,607 | | $ | 14,456 | |
Miscellaneous | | 2,913 | | 3,064 | | 6,050 | |
| | | | | | | |
| | 3,980 | | 4,671 | | 20,506 | |
| | | | | | | |
Share of losses from operating limited partnerships (note A) | | (875,241 | ) | (1,186,141 | ) | (1,154,777 | ) |
| | | | | | | |
Expenses | | | | | | | |
Fund management fee (note B) | | 233,948 | | 242,202 | | 214,068 | |
Amortization (note A) | | 6,140 | | 6,140 | | 6,139 | |
General and administrative expenses (note B) | | 24,205 | | 27,738 | | 40,292 | |
Professional fees | | 26,889 | | 24,891 | | 25,647 | |
Impairment loss (note A) | | 3,307,138 | | 342,983 | | 404,691 | |
Organization costs (note A) | | — | | — | | — | |
| | | | | | | |
| | 3,598,320 | | 643,954 | | 690,837 | |
| | | | | | | |
NET LOSS (note A) | | $ | (4,469,581 | ) | $ | (1,825,424 | ) | $ | (1,825,108 | ) |
| | | | | | | |
Net loss allocated to general partner | | $ | (44,696 | ) | $ | (18,254 | ) | $ | (18,251 | ) |
| | | | | | | |
Net loss allocated to assignees | | $ | (4,424,886 | ) | $ | (1,807,170 | ) | $ | (1,806,857 | ) |
| | | | | | | |
Net loss per BAC | | $ | (1.73 | ) | $ | (0.70 | ) | $ | (0.70 | ) |
F-34
| | Series 23 | |
| | Year ended March 31, 2005 | | Year ended March 31, 2004 | | Year ended March 31, 2003 | |
Income | | | | | | | |
Interest income | | $ | 515 | | $ | 704 | | $ | 918 | |
Miscellaneous | | 801 | | 3,460 | | 3,300 | |
| | | | | | | |
| | 1,316 | | 4,164 | | 4,218 | |
| | | | | | | |
Share of losses from operating limited partnerships (note A) | | (1,406,027 | ) | (1,326,789 | ) | (1,347,032 | ) |
| | | | | | | |
Expenses | | | | | | | |
Fund management fee (note B) | | 211,951 | | 214,527 | | 197,700 | |
Amortization (note A) | | 9,131 | | 9,131 | | 9,131 | |
General and administrative expenses (note B) | | 27,039 | | 30,023 | | 35,878 | |
Professional fees | | 27,033 | | 31,566 | | 26,156 | |
Impairment loss (note A) | | 4,045,618 | | 770,873 | | — | |
Organization costs (note A) | | — | | — | | — | |
| | | | | | | |
| | 4,320,772 | | 1,056,120 | | 268,865 | |
| | | | | | | |
NET LOSS (note A) | | $ | (5,725,483 | ) | $ | (2,378,745 | ) | $ | (1,611,679 | ) |
| | | | | | | |
Net loss allocated to general partner | | $ | (57,255 | ) | $ | (23,787 | ) | $ | (16,117 | ) |
| | | | | | | |
Net loss allocated to assignees | | $ | (5,668,228 | ) | $ | (2,354,958 | ) | $ | (1,595,562 | ) |
| | | | | | | |
Net loss per BAC | | $ | (1.70 | ) | $ | (0.71 | ) | $ | (0.48 | ) |
F-35
| | Series 24 | |
| | Year ended March 31, 2005 | | Year ended March 31, 2004 | | Year ended March 31, 2003 | |
Income | | | | | | | |
Interest income | | $ | 841 | | $ | 1,061 | | $ | 110,591 | |
Miscellaneous | | — | | 11,280 | | 3,847 | |
| | | | | | | |
| | 841 | | 12,341 | | 114,438 | |
| | | | | | | |
Share of losses from operating limited partnerships (note A) | | (720,777 | ) | (687,594 | ) | (62,763 | ) |
| | | | | | | |
Expenses | | | | | | | |
Fund management fee (note B) | | 196,009 | | 169,422 | | 192,817 | |
Amortization (note A) | | 10,204 | | 10,205 | | 10,204 | |
General and administrative expenses (note B) | | 21,792 | | 24,599 | | 28,847 | |
Professional fees | | 26,550 | | 32,583 | | 25,907 | |
Impairment loss (note A) | | 1,461,411 | | 55,652 | | — | |
Organization costs (note A) | | — | | — | | — | |
| | | | | | | |
| | 1,715,966 | | 292,461 | | 257,775 | |
| | | | | | | |
NET LOSS (note A) | | $ | (2,435,902 | ) | $ | (967,714 | ) | $ | (206,100 | ) |
| | | | | | | |
Net loss allocated to general partner | | $ | (24,359 | ) | $ | (9,677 | ) | $ | (2,061 | ) |
| | | | | | | |
Net loss allocated to assignees | | $ | (2,411,543 | ) | $ | (958,037 | ) | $ | (204,039 | ) |
| | | | | | | |
Net loss per BAC | | $ | (1.11 | ) | $ | (0.44 | ) | $ | (0.09 | ) |
F-36
| | Series 25 | |
| | Year ended March 31, 2005 | | Year ended March 31, 2004 | | Year ended March 31, 2003 | |
Income | | | | | | | |
Interest income | | $ | 1,715 | | $ | 2,114 | | $ | 161,872 | |
Miscellaneous | | — | | 4,545 | | 8,100 | |
| | | | | | | |
| | 1,715 | | 6,659 | | 169,972 | |
| | | | | | | |
Share of losses from operating limited partnerships (note A) | | (519,702 | ) | (837,700 | ) | (921,532 | ) |
| | | | | | | |
Expenses | | | | | | | |
Fund management fee (note B) | | 120,242 | | 240,501 | | 229,568 | |
Amortization (note A) | | 15,219 | | 15,218 | | 15,218 | |
General and administrative expenses (note B) | | 25,392 | | 29,557 | | 36,622 | |
Professional fees | | 36,481 | | 33,316 | | 30,046 | |
Impairment loss (note A) | | 1,884,342 | | 414,773 | | — | |
Organization costs (note A) | | — | | — | | — | |
| | | | | | | |
| | 2,081,676 | | 733,365 | | 311,454 | |
| | | | | | | |
NET LOSS (note A) | | $ | (2,599,663 | ) | $ | (1,564,406 | ) | $ | (1,063,014 | ) |
| | | | | | | |
Net loss allocated to general partner | | $ | (25,997 | ) | $ | (15,644 | ) | $ | (10,630 | ) |
| | | | | | | |
Net loss allocated to assignees | | $ | (2,573,666 | ) | $ | (1,548,762 | ) | $ | (1,052,384 | ) |
| | | | | | | |
Net loss per BAC | | $ | (0.85 | ) | $ | (0.51 | ) | $ | (0.35 | ) |
F-37
| | Series 26 | |
| | Year ended March 31, 2005 | | Year ended March 31, 2004 | | Year ended March 31, 2003 | |
Income | | | | | | | |
Interest income | | $ | 1,411 | | $ | 44,520 | | $ | 111,683 | |
Miscellaneous | | — | | 5,400 | | 6,900 | |
| | | | | | | |
| | 1,411 | | 49,920 | | 118,583 | |
| | | | | | | |
Share of losses from operating limited partnerships (note A) | | (1,270,160 | ) | (1,332,679 | ) | (1,054,359 | ) |
| | | | | | | |
Expenses | | | | | | | |
Fund management fee (note B) | | 377,017 | | 358,787 | | 367,525 | |
Amortization (note A) | | 16,904 | | 16,904 | | 16,904 | |
General and administrative expenses (note B) | | 28,736 | | 42,761 | | 55,614 | |
Professional fees | | 44,468 | | 56,302 | | 53,065 | |
Impairment loss (note A) | | 3,887,714 | | 152,937 | | — | |
Organization costs (note A) | | — | | — | | — | |
| | | | | | | |
| | 4,354,839 | | 627,691 | | 493,108 | |
| | | | | | | |
NET LOSS (note A) | | $ | (5,623,588 | ) | $ | (1,910,450 | ) | $ | (1,428,884 | ) |
| | | | | | | |
Net loss allocated to general partner | | $ | (56,236 | ) | $ | (19,105 | ) | $ | (14,289 | ) |
| | | | | | | |
Net loss allocated to assignees | | $ | (5,567,353 | ) | $ | (1,891,345 | ) | $ | (1,414,595 | ) |
| | | | | | | |
Net loss per BAC | | $ | (1.39 | ) | $ | (0.47 | ) | $ | (0.35 | ) |
F-38
| | Series 27 | |
| | Year ended March 31, 2005 | | Year ended March 31, 2004 | | Year ended March 31, 2003 | |
Income | | | | | | | |
Interest income | | $ | 530 | | $ | 1,385 | | $ | 19,621 | |
Miscellaneous | | 108 | | 5,395 | | 23,454 | |
| | | | | | | |
| | 638 | | 6,780 | | 43,075 | |
| | | | | | | |
Share of losses from operating limited partnerships (note A) | | (565,401 | ) | (604,746 | ) | (782,076 | ) |
| | | | | | | |
Expenses | | | | | | | |
Fund management fee (note B) | | 288,234 | | 286,727 | | 275,028 | |
Amortization (note A) | | 15,655 | | 15,655 | | 15,655 | |
General and administrative expenses (note B) | | 21,317 | | 23,109 | | 28,530 | |
Professional fees | | 21,412 | | 22,292 | | 22,589 | |
Impairment loss (note A) | | 1,329,625 | | 130,435 | | — | |
Organization costs (note A) | | — | | — | | — | |
| | | | | | | |
| | 1,676,243 | | 478,218 | | 341,802 | |
| | | | | | | |
NET LOSS (note A) | | $ | (2,241,006 | ) | $ | (1,076,184 | ) | $ | (1,080,803 | ) |
| | | | | | | |
Net loss allocated to general partner | | $ | (22,410 | ) | $ | (10,762 | ) | $ | (10,808 | ) |
| | | | | | | |
Net loss allocated to assignees | | $ | (2,218,596 | ) | $ | (1,065,422 | ) | $ | (1,069,995 | ) |
| | | | | | | |
Net loss per BAC | | $ | (0.90 | ) | $ | (0.43 | ) | $ | (0.43 | ) |
F-39
| | Series 28 | |
| | Year ended March 31, 2005 | | Year ended March 31, 2004 | | Year ended March 31, 2003 | |
Income | | | | | | | |
Interest income | | $ | 1,353 | | $ | 7,318 | | $ | 58,188 | |
Miscellaneous | | — | | 4,500 | | 9,900 | |
| | | | | | | |
| | 1,353 | | 11,818 | | 68,088 | |
| | | | | | | |
Share of losses from operating limited partnerships (note A) | | (1,561,585 | ) | (1,408,334 | ) | (1,131,178 | ) |
| | | | | | | |
Expenses | | | | | | | |
Fund management fee (note B) | | 252,132 | | 253,240 | | 299,403 | |
Amortization (note A) | | 3,300 | | 3,300 | | 3,299 | |
General and administrative expenses (note B) | | 26,640 | | 35,833 | | 43,079 | |
Professional fees | | 33,677 | | 45,326 | | 34,985 | |
Impairment loss (note A) | | 2,671,850 | | — | | — | |
Organization costs (note A) | | — | | — | | — | |
| | | | | | | |
| | 2,987,599 | | 337,699 | | 380,766 | |
| | | | | | | |
NET LOSS (note A) | | $ | (4,547,831 | ) | $ | (1,734,215 | ) | $ | (1,443,856 | ) |
| | | | | | | |
Net loss allocated to general partner | | $ | (45,478 | ) | $ | (17,342 | ) | $ | (14,438 | ) |
| | | | | | | |
Net loss allocated to assignees | | $ | (4,502,353 | ) | $ | (1,716,873 | ) | $ | (1,429,418 | ) |
| | | | | | | |
Net loss per BAC | | $ | (1.13 | ) | $ | (0.43 | ) | $ | (0.36 | ) |
F-40
| | Series 29 | |
| | Year ended March 31, 2005 | | Year ended March 31, 2004 | | Year ended March 31, 2003 | |
Income | | | | | | | |
Interest income | | $ | 6,655 | | $ | 7,347 | | $ | 25,181 | |
Miscellaneous | | 6,092 | | 13,990 | | — | |
| | | | | | | |
| | 12,747 | | 21,337 | | 25,181 | |
| | | | | | | |
Share of losses from operating limited partnerships (note A) | | (3,743,135 | ) | (1,722,156 | ) | (1,671,213 | ) |
| | | | | | | |
Expenses | | | | | | | |
Fund management fee (note B) | | 293,594 | | 260,728 | | 305,896 | |
Amortization (note A) | | 3,308 | | 3,311 | | 3,312 | |
General and administrative expenses (note B) | | 31,933 | | 36,952 | | 41,237 | |
Professional fees | | 29,034 | | 33,291 | | 33,123 | |
Impairment loss (note A) | | 1,835,208 | | 1,242,572 | | 365,508 | |
Organization costs (note A) | | — | | — | | — | |
| | | | | | | |
| | 2,193,077 | | 1,576,854 | | 749,076 | |
| | | | | | | |
NET LOSS (note A) | | $ | (5,923,465 | ) | $ | (3,277,673 | ) | $ | (2,395,108 | ) |
| | | | | | | |
Net loss allocated to general partner | | $ | (59,235 | ) | $ | (32,777 | ) | $ | (23,951 | ) |
| | | | | | | |
Net loss allocated to assignees | | $ | (5,864,230 | ) | $ | (3,244,896 | ) | $ | (2,371,157 | ) |
| | | | | | | |
Net loss per BAC | | $ | (1.47 | ) | $ | (0.81 | ) | $ | (0.59 | ) |
F-41
| | Series 30 | |
| | Year ended March 31, 2005 | | Year ended March 31, 2004 | | Year ended March 31, 2003 | |
Income | | | | | | | |
Interest income | | $ | 484 | | $ | 484 | | $ | 13,261 | |
Miscellaneous | | — | | 10,130 | | — | |
| | | | | | | |
| | 484 | | 10,614 | | 13,261 | |
| | | | | | | |
Share of losses from operating limited partnerships (note A) | | (1,318,364 | ) | (1,092,908 | ) | (1,158,391 | ) |
| | | | | | | |
Expenses | | | | | | | |
Fund management fee (note B) | | 176,361 | | 179,941 | | 208,865 | |
Amortization (note A) | | 21,234 | | 21,239 | | 21,240 | |
General and administrative expenses (note B) | | 21,585 | | 24,509 | | 28,417 | |
Professional fees | | 46,120 | | 23,598 | | 21,563 | |
Impairment loss (note A) | | 1,535,995 | | 210,417 | | — | |
Organization costs (note A) | | — | | — | | — | |
| | | | | | | |
| | 1,801,295 | | 459,704 | | 280,085 | |
| | | | | | | |
NET LOSS (note A) | | $ | (3,119,175 | ) | $ | (1,541,998 | ) | $ | (1,425,215 | ) |
| | | | | | | |
Net loss allocated to general partner | | $ | (31,192 | ) | $ | (15,420 | ) | $ | (14,252 | ) |
| | | | | | | |
Net loss allocated to assignees | | $ | (3,087,983 | ) | $ | (1,526,578 | ) | $ | (1,410,963 | ) |
| | | | | | | |
Net loss per BAC | | $ | (1.16 | ) | $ | (0.58 | ) | $ | (0.53 | ) |
F-42
| | Series 31 | |
| | Year ended March 31, 2005 | | Year ended March 31, 2004 | | Year ended March 31, 2003 | |
Income | | | | | | | |
Interest income | | $ | 1,054 | | $ | 1,375 | | $ | 19,248 | |
Miscellaneous | | 3,100 | | 6,875 | | — | |
| | | | | | | |
| | 4,154 | | 8,250 | | 19,248 | |
| | | | | | | |
Share of losses from operating limited partnerships (note A) | | (1,898,988 | ) | (1,843,928 | ) | (2,057,441 | ) |
| | | | | | | |
Expenses | | | | | | | |
Fund management fee (note B) | | 322,288 | | 351,440 | | 298,940 | |
Amortization (note A) | | — | | — | | — | |
General and administrative expenses (note B) | | 26,961 | | 34,723 | | 40,941 | |
Professional fees | | 26,856 | | 25,100 | | 31,284 | |
Impairment loss (note A) | | 3,207,446 | | 1,210,401 | | — | |
Organization costs (note A) | | — | | — | | — | |
| | | | | | | |
| | 3,583,551 | | 1,621,664 | | 371,165 | |
| | | | | | | |
NET LOSS (note A) | | $ | (5,478,385 | ) | $ | (3,457,342 | ) | $ | (2,409,358 | ) |
| | | | | | | |
Net loss allocated to general partner | | $ | (54,784 | ) | $ | (34,573 | ) | $ | (24,093 | ) |
| | | | | | | |
Net loss allocated to assignees | | $ | (5,423,601 | ) | $ | (3,422,769 | ) | $ | (2,385,265 | ) |
| | | | | | | |
Net loss per BAC | | $ | (1.23 | ) | $ | (0.77 | ) | $ | (0.54 | ) |
F-43
| | Series 32 | |
| | Year ended March 31, 2005 | | Year ended March 31, 2004 | | Year ended March 31, 2003 | |
Income | | | | | | | |
Interest income | | $ | 6,189 | | $ | 1,237 | | $ | 29,408 | |
Miscellaneous | | — | | 12,550 | | — | |
| | | | | | | |
| | 6,189 | | 13,787 | | 29,408 | |
| | | | | | | |
Share of losses from operating limited partnerships (note A) | | (2,039,619 | ) | (1,929,435 | ) | (1,894,224 | ) |
| | | | | | | |
Expenses | | | | | | | |
Fund management fee (note B) | | 282,326 | | 282,871 | | 313,404 | |
Amortization (note A) | | 36,723 | | 36,725 | | 36,624 | |
General and administrative expenses (note B) | | 31,116 | | 39,921 | | 43,001 | |
Professional fees | | 29,591 | | 36,006 | | 35,109 | |
Impairment loss (note A) | | 3,092,662 | | 1,155,289 | | — | |
Organization costs (note A) | | — | | — | | — | |
| | | | | | | |
| | 3,472,418 | | 1,550,812 | | 428,138 | |
| | | | | | | |
NET INCOME (LOSS) (note A) | | $ | (5,505,848 | ) | $ | (3,466,460 | ) | $ | (2,292,954 | ) |
| | | | | | | |
Net income (loss) allocated to general partner | | $ | (55,058 | ) | $ | (34,665 | ) | $ | (22,929 | ) |
| | | | | | | |
Net income (loss) allocated to assignees | | $ | (5,450,790 | ) | $ | (3,431,795 | ) | $ | (2,270,025 | ) |
| | | | | | | |
Net income (loss) per BAC | | $ | (1.15 | ) | $ | (0.72 | ) | $ | (0.48 | ) |
F-44
| | Series 33 | |
| | Year ended March 31, 2005 | | Year ended March 31, 2004 | | Year ended March 31, 2003 | |
Income | | | | | | | |
Interest income | | $ | 749 | | $ | 905 | | $ | 1,841 | |
Miscellaneous | | — | | 475 | | — | |
| | | | | | | |
| | 749 | | 1,380 | | 1,841 | |
| | | | | | | |
Share of losses from operating limited partnerships (note A) | | (900,536 | ) | (824,241 | ) | (892,301 | ) |
| | | | | | | |
Expenses | | | | | | | |
Fund management fee (note B) | | 156,317 | | 160,495 | | 155,906 | |
Amortization (note A) | | 27,277 | | 27,281 | | 27,276 | |
General and administrative expenses (note B) | | 24,151 | | 24,699 | | 28,731 | |
Professional fees | | 14,196 | | 17,910 | | 16,281 | |
Impairment loss (note A) | | 777,932 | | 1,155,289 | | — | |
Organization costs (note A) | | — | | — | | — | |
| | | | | | | |
| | 999,873 | | 1,385,674 | | 228,194 | |
| | | | | | | |
NET INCOME (LOSS) (note A) | | $ | (1,899,660 | ) | $ | (2,208,535 | ) | $ | (1,118,654 | ) |
| | | | | | | |
Net income (loss) allocated to general partner | | $ | (18,997 | ) | $ | (22,085 | ) | $ | (11,186 | ) |
| | | | | | | |
Net income (loss) allocated to assignees | | $ | (1,880,664 | ) | $ | (2,186,450 | ) | $ | (1,107,468 | ) |
| | | | | | | |
Net income (loss) per BAC | | $ | (0.71 | ) | $ | (0.83 | ) | $ | (0.42 | ) |
F-45
| | Series 34 | |
| | Year ended March 31, 2005 | | Year ended March 31, 2004 | | Year ended March 31, 2003 | |
Income | | | | | | | |
Interest income | | $ | 940 | | $ | 1,204 | | $ | 2,482 | |
Miscellaneous | | — | | 27 | | — | |
| | | | | | | |
| | 940 | | 1,231 | | 2,482 | |
| | | | | | | |
Share of losses from operating limited partnerships (note A) | | (2,003,128 | ) | (1,572,623 | ) | (1,610,062 | ) |
| | | | | | | |
Expenses | | | | | | | |
Fund management fee (note B) | | 262,083 | | 263,684 | | 281,041 | |
Amortization (note A) | | 43,938 | | 43,938 | | 43,938 | |
General and administrative expenses (note B) | | 26,797 | | 30,004 | | 34,789 | |
Professional fees | | 21,213 | | 18,473 | | 18,971 | |
Impairment loss (note A) | | 2,354,965 | | 59,293 | | — | |
Organization costs (note A) | | — | | — | | — | |
| | | | | | | |
| | 2,708,996 | | 415,392 | | 378,739 | |
| | | | | | | |
NET INCOME (LOSS) (note A) | | $ | (4,711,184 | ) | $ | (1,986,784 | ) | $ | (1,986,319 | ) |
| | | | | | | |
Net income (loss) allocated to general partner | | $ | (47,112 | ) | $ | (19,868 | ) | $ | (19,863 | ) |
| | | | | | | |
Net income (loss) allocated to assignees | | $ | (4,664,072 | ) | $ | (1,966,916 | ) | $ | (1,966,456 | ) |
| | | | | | | |
Net income (loss) per BAC | | $ | (1.32 | ) | $ | (0.56 | ) | $ | (0.56 | ) |
F-46
| | Series 35 | |
| | Year ended March 31, 2005 | | Year ended March 31, 2004 | | Year ended March 31, 2003 | |
Income | | | | | | | |
Interest income | | $ | 2,764 | | $ | 3,340 | | $ | 56,678 | |
Miscellaneous | | — | | 125 | | — | |
| | | | | | | |
| | 2,764 | | 3,465 | | 56,678 | |
| | | | | | | |
Share of losses from operating limited partnerships (note A) | | (1,202,299 | ) | (1,116,553 | ) | (1,198,689 | ) |
| | | | | | | |
Expenses | | | | | | | |
Fund management fee (note B) | | 187,475 | | 205,478 | | 214,873 | |
Amortization (note A) | | 129,231 | | 129,236 | | 129,236 | |
General and administrative expenses (note B) | | 26,280 | | 28,507 | | 33,099 | |
Professional fees | | 11,180 | | 9,978 | | 11,130 | |
Impairment loss (note A) | | 890,742 | | — | | — | |
Organization costs (note A) | | — | | — | | — | |
| | | | | | | |
| | 1,244,908 | | 373,199 | | 388,338 | |
| | | | | | | |
NET LOSS (note A) | | $ | (2,444,443 | ) | $ | (1,486,287 | ) | $ | (1,530,349 | ) |
| | | | | | | |
Net loss allocated to general partner | | $ | (24,444 | ) | $ | (14,863 | ) | $ | (15,303 | ) |
| | | | | | | |
Net loss allocated to assignees | | $ | (2,419,999 | ) | $ | (1,471,424 | ) | $ | (1,515,046 | ) |
| | | | | | | |
Net loss per BAC | | $ | (0.73 | ) | $ | (0.45 | ) | $ | (0.46 | ) |
F-47
| | Series 36 | |
| | Year ended March 31, 2005 | | Year ended March 31, 2004 | | Year ended March 31, 2003 | |
Income | | | | | | | |
Interest income | | $ | 300 | | $ | 337 | | $ | 9,488 | |
Miscellaneous | | 150 | | 1,608 | | — | |
| | | | | | | |
| | 450 | | 1,945 | | 9,488 | |
| | | | | | | |
Share of losses from operating limited partnerships (note A) | | (700,635 | ) | (955,073 | ) | (982,302 | ) |
| | | | | | | |
Expenses | | | | | | | |
Fund management fee (note B) | | 143,599 | | 132,862 | | 150,871 | |
Amortization (note A) | | 88,462 | | 88,463 | | 88,463 | |
General and administrative expenses (note B) | | 22,162 | | 23,113 | | 22,593 | |
Professional fees | | 15,422 | | 18,775 | | 15,829 | |
Impairment loss (note A) | | 420,059 | | — | | — | |
Organization costs (note A) | | — | | — | | — | |
| | | | | | | |
| | 689,704 | | 263,213 | | 277,756 | |
| | | | | | | |
NET LOSS (note A) | | $ | (1,389,889 | ) | $ | (1,216,341 | ) | $ | (1,250,570 | ) |
| | | | | | | |
Net loss allocated to general partner | | $ | (13,899 | ) | $ | (12,163 | ) | $ | (12,506 | ) |
| | | | | | | |
Net loss allocated to assignees | | $ | (1,375,990 | ) | $ | (1,204,178 | ) | $ | (1,238,064 | ) |
| | | | | | | |
Net loss per BAC | | $ | (0.65 | ) | $ | (0.57 | ) | $ | (0.59 | ) |
F-48
| | Series 37 | |
| | Year ended March 31, 2005 | | Year ended March 31, 2004 | | Year ended March 31, 2003 | |
Income | | | | | | | |
Interest income | | $ | 1,280 | | $ | 1,001 | | $ | 3,813 | |
Miscellaneous | | — | | — | | — | |
| | | | | | | |
| | 1,280 | | 1,001 | | 3,813 | |
| | | | | | | |
Share of losses from operating limited partnerships (note A) | | (666,386 | ) | (901,089 | ) | (1,337,643 | ) |
| | | | | | | |
Expenses | | | | | | | |
Fund management fee (note B) | | 190,934 | | 182,030 | | 171,945 | |
Amortization (note A) | | 94,821 | | 94,822 | | 94,823 | |
General and administrative expenses (note B) | | 24,042 | | 23,282 | | 27,439 | |
Professional fees | | 15,371 | | 13,775 | | 15,798 | |
Impairment loss (note A) | | 606,030 | | — | | — | |
Organization costs (note A) | | — | | — | | — | |
| | | | | | | |
| | 931,198 | | 313,909 | | 310,005 | |
| | | | | | | |
NET LOSS (note A) | | $ | (1,596,304 | ) | $ | (1,213,997 | ) | $ | (1,643,835 | ) |
| | | | | | | |
Net loss allocated to general partner | | $ | (15,963 | ) | $ | (12,140 | ) | $ | (16,438 | ) |
| | | | | | | |
Net loss allocated to assignees | | $ | (1,580,341 | ) | $ | (1,201,857 | ) | $ | (1,627,397 | ) |
| | | | | | | |
Net loss per BAC | | $ | (0.63 | ) | $ | (0.48 | ) | $ | (0.65 | ) |
F-49
| | Series 38 | |
| | Year ended March 31, 2005 | | Year ended March 31, 2004 | | Year ended March 31, 2003 | |
Income | | | | | | | |
Interest income | | $ | 623 | | $ | 667 | | $ | 14,985 | |
Miscellaneous | | — | | — | | — | |
| | | | | | | |
| | 623 | | 667 | | 14,985 | |
| | | | | | | |
Share of losses from operating limited partnerships (note A) | | (875,622 | ) | (997,707 | ) | (892,478 | ) |
| | | | | | | |
Expenses | | | | | | | |
Fund management fee (note B) | | 132,796 | | 133,298 | | 144,604 | |
Amortization (note A) | | 98,912 | | 98,911 | | 98,914 | |
General and administrative expenses (note B) | | 24,739 | | 27,277 | | 32,173 | |
Professional fees | | 16,853 | | 31,365 | | 17,790 | |
Impairment loss (note A) | | 398,536 | | — | | — | |
Organization costs (note A) | | — | | — | | — | |
| | | | | | | |
| | 671,836 | | 290,851 | | 293,481 | |
| | | | | | | |
NET LOSS (note A) | | $ | (1,546,835 | ) | $ | (1,287,891 | ) | $ | (1,170,974 | ) |
| | | | | | | |
Net loss allocated to general partner | | $ | (15,468 | ) | $ | (12,879 | ) | $ | (11,710 | ) |
| | | | | | | |
Net loss allocated to assignees | | $ | (1,531,367 | ) | $ | (1,275,012 | ) | $ | (1,159,264 | ) |
| | | | | | | |
Net loss per BAC | | $ | (0.60 | ) | $ | (0.50 | ) | $ | (0.46 | ) |
F-50
| | Series 39 | |
| | Year ended March 31, 2005 | | Year ended March 31, 2004 | | Year ended March 31, 2003 | |
Income | | | | | | | |
Interest income | | $ | 696 | | $ | 352 | | $ | 2,441 | |
Miscellaneous | | — | | — | | — | |
| | | | | | | |
| | 696 | | 352 | | 2,441 | |
| | | | | | | |
Share of income (losses) from operating limited partnerships (note A) | | (856,990 | ) | (1,147,985 | ) | (1,093,075 | ) |
| | | | | | | |
Expenses | | | | | | | |
Fund management fee (note B) | | 121,300 | | 115,096 | | 115,714 | |
Amortization (note A) | | 90,327 | | 90,325 | | 90,324 | |
General and administrative expenses (note B) | | 23,260 | | 23,249 | | 23,140 | |
Professional fees | | 19,518 | | 23,790 | | 21,007 | |
Impairment loss (note A) | | 205,047 | | — | | — | |
Organization costs (note A) | | — | | — | | — | |
| | | | | | | |
| | 459,452 | | 252,460 | | 250,185 | |
| | | | | | | |
NET LOSS (note A) | | $ | (1,315,746 | ) | $ | (1,400,093 | ) | $ | (1,340,819 | ) |
| | | | | | | |
Net loss allocated to general partner | | $ | (13,157 | ) | $ | (14,001 | ) | $ | (13,408 | ) |
| | | | | | | |
Net loss allocated to assignees | | $ | (1,302,589 | ) | $ | (1,386,092 | ) | $ | (1,327,411 | ) |
| | | | | | | |
Net loss per BAC | | $ | (0.57 | ) | $ | (0.60 | ) | $ | (0.58 | ) |
F-51
| | Series 40 | |
| | Year ended March 31, 2005 | | Year ended March 31, 2004 | | Year ended March 31, 2003 | |
Income | | | | | | | |
Interest income | | $ | 90 | | $ | 299 | | $ | 119,938 | |
Miscellaneous | | — | | — | | — | |
| | | | | | | |
| | 90 | | 299 | | 119,938 | |
| | | | | | | |
Share of losses from operating limited partnerships (note A) | | (924,404 | ) | (936,159 | ) | (986,508 | ) |
| | | | | | | |
Expenses | | | | | | | |
Fund management fee (note B) | | 168,842 | | 178,958 | | 145,292 | |
Amortization (note A) | | 113,730 | | 113,716 | | 32,319 | |
General and administrative expenses (note B) | | 24,761 | | 25,928 | | 49,928 | |
Professional fees | | 31,987 | | 29,039 | | 26,916 | |
Impairment loss (note A) | | 265,296 | | — | | — | |
Organization costs (note A) | | — | | — | | — | |
| | | | | | | |
| | 604,616 | | 347,641 | | 254,455 | |
| | | | | | | |
NET LOSS (note A) | | $ | (1,528,930 | ) | $ | (1,283,501 | ) | $ | (1,121,025 | ) |
| | | | | | | |
Net loss allocated to general partner | | $ | (15,289 | ) | $ | (12,835 | ) | $ | (11,210 | ) |
| | | | | | | |
Net loss allocated to assignees | | $ | (1,513,641 | ) | $ | (1,270,666 | ) | $ | (1,109,815 | ) |
| | | | | | | |
Net loss per BAC | | $ | (0.58 | ) | $ | (0.48 | ) | $ | (0.42 | ) |
F-52
| | Series 41 | |
| | Year ended March 31, 2005 | | Year ended March 31, 2004 | | Year ended March 31, 2003 | |
Income | | | | | | | |
Interest income | | $ | 4,390 | | $ | 34,112 | | $ | 74,991 | |
Miscellaneous | | 150 | | — | | — | |
| | | | | | | |
| | 4,540 | | 34,112 | | 74,991 | |
| | | | | | | |
Share of losses from operating limited partnerships (note A) | | (4,159,348 | ) | (1,748,067 | ) | (1,443,650 | ) |
| | | | | | | |
Expenses | | | | | | | |
Fund management fee (note B) | | 243,637 | | 265,834 | | 258,137 | |
Amortization (note A) | | 133,882 | | 133,405 | | 133,377 | |
General and administrative expenses (note B) | | 26,648 | | 40,583 | | 70,134 | |
Professional fees | | 24,432 | | 35,586 | | 18,078 | |
Impairment loss (note A) | | — | | — | | — | |
Organization costs (note A) | | — | | — | | — | |
| | | | | | | |
| | 428,599 | | 475,408 | | 479,726 | |
| | | | | | | |
NET LOSS (note A) | | $ | (4,583,407 | ) | $ | (2,189,363 | ) | $ | (1,848,385 | ) |
| | | | | | | |
Net loss allocated to general partner | | $ | (45,834 | ) | $ | (21,894 | ) | $ | (18,484 | ) |
| | | | | | | |
Net loss allocated to assignees | | $ | (4,537,573 | ) | $ | (2,167,469 | ) | $ | (1,829,901 | ) |
| | | | | | | |
Net loss per BAC | | $ | (1.57 | ) | $ | (0.75 | ) | $ | (0.63 | ) |
F-53
| | Series 42 | |
| | Year ended March 31, 2005 | | Year ended March 31, 2004 | | Year ended March 31, 2003 | |
Income | | | | | | | |
Interest income | | $ | 8,848 | | $ | 244,164 | | $ | 121,043 | |
Miscellaneous | | — | | — | | — | |
| | | | | | | |
| | 8,848 | | 244,164 | | 121,043 | |
| | | | | | | |
Share of losses from operating limited partnerships (note A) | | (1,150,391 | ) | (1,617,204 | ) | (404,748 | ) |
| | | | | | | |
Expenses | | | | | | | |
Fund management fee (note B) | | 212,025 | | 230,369 | | 143,388 | |
Amortization (note A) | | 115,498 | | 113,984 | | — | |
General and administrative expenses (note B) | | 28,383 | | 56,961 | | 63,702 | |
Professional fees | | 24,105 | | 28,303 | | 10,616 | |
Impairment loss (note A) | | — | | — | | — | |
Organization costs (note A) | | — | | — | | 20,000 | |
| | | | | | | |
| | 380,011 | | 429,617 | | 237,706 | |
| | | | | | | |
NET LOSS (note A) | | $ | (1,521,554 | ) | $ | (1,802,657 | ) | $ | (521,411 | ) |
| | | | | | | |
Net loss allocated to general partner | | $ | (15,216 | ) | $ | (18,027 | ) | $ | (5,214 | ) |
| | | | | | | |
Net loss allocated to assignees | | $ | (1,506,338 | ) | $ | (1,784,630 | ) | $ | (516,197 | ) |
| | | | | | | |
Net loss per BAC | | $ | (0.55 | ) | $ | (0.65 | ) | $ | (0.32 | ) |
F-54
| | Series 43 | |
| | Year ended March 31, 2005 | | Year ended March 31, 2004 | | Period August 1, 2002 (date of inception) through March 31, 2003 | |
Income | | | | | | | |
Interest income | | $ | 77,015 | | $ | 332,177 | | $ | 30,298 | |
Miscellaneous | | — | | 224 | | — | |
| | | | | | | |
| | 77,015 | | 332,401 | | 30,298 | |
| | | | | | | |
Share of losses from operating limited partnerships (note A) | | (2,028,092 | ) | (2,388,403 | ) | (304,873 | ) |
| | | | | | | |
Expenses | | | | | | | |
Fund management fee (note B) | | 271,099 | | 297,470 | | 97,417 | |
Amortization (note A) | | 164,530 | | 148,464 | | — | |
General and administrative expenses (note B) | | 71,451 | | 135,930 | | 57,242 | |
Professional fees | | 35,785 | | 41,408 | | 3,772 | |
Impairment loss (note A) | | — | | — | | — | |
Organization costs (note A) | | — | | — | | 57,364 | |
| | | | | | | |
| | 542,865 | | 623,272 | | 215,795 | |
| | | | | | | |
NET LOSS (note A) | | $ | (2,493,942 | ) | $ | (2,679,274 | ) | $ | (490,370 | ) |
| | | | | | | |
Net loss allocated to general partner | | $ | (24,939 | ) | $ | (26,793 | ) | $ | (4,904 | ) |
| | | | | | | |
Net loss allocated to assignees | | $ | (2,469,003 | ) | $ | (2,652,481 | ) | $ | (485,466 | ) |
| | | | | | | |
Net loss per BAC | | $ | (0.68 | ) | $ | (0.73 | ) | $ | (0.54 | ) |
F-55
| | Series 44 | |
| | Year ended March 31, 2005 | | Year ended March 31, 2004 | | Period January 1, 2003 (date of inception) through March 31, 2003 | |
Income | | | | | | | |
Interest income | | $ | 229,754 | | $ | 159,792 | | $ | 1,379 | |
Miscellaneous | | — | | — | | — | |
| | | | | | | |
| | 229,754 | | 159,792 | | 1,379 | |
| | | | | | | |
Share of losses from operating limited partnerships (note A) | | (866,297 | ) | (1,113,620 | ) | — | |
| | | | | | | |
Expenses | | | | | | | |
Fund management fee (note B) | | 194,548 | | 211,545 | | 6,247 | |
Amortization (note A) | | 101,629 | | 28,115 | | — | |
General and administrative expenses (note B) | | 147,563 | | 126,637 | | 22,546 | |
Professional fees | | 33,398 | | 22,651 | | 242 | |
Impairment loss (note A) | | — | | — | | — | |
Organization costs (note A) | | — | | — | | 87,364 | |
| | | | | | | |
| | 477,138 | | 388,948 | | 116,399 | |
| | | | | | | |
NET LOSS (note A) | | $ | (1,113,681 | ) | $ | (1,342,776 | ) | $ | (115,020 | ) |
| | | | | | | |
Net loss allocated to general partner | | $ | (11,137 | ) | $ | (13,428 | ) | $ | (1,150 | ) |
| | | | | | | |
Net loss allocated to assignees | | $ | (1,102,544 | ) | $ | (1,329,348 | ) | $ | (113,870 | ) |
| | | | | | | |
Net loss per BAC | | $ | (0.41 | ) | $ | (0.50 | ) | $ | (1.62 | ) |
F-56
| | Series 45 | |
| | Year ended March 31, 2005 | | Period July 1, 2003 (date of inception) through March 31, 2004 | |
Income | | | | | |
Interest income | | $ | 521,517 | | $ | 188,694 | |
Miscellaneous | | — | | 258 | |
| | | | | |
| | 521,517 | | 188,952 | |
| | | | | |
Share of losses from operating limited partnerships (note A) | | (1,067,071 | ) | (258,419 | ) |
| | | | | |
Expenses | | | | | |
Fund management fee (note B) | | 281,588 | | 176,720 | |
Amortization (note A) | | 133,300 | | 32,122 | |
General and administrative expenses (note B) | | 287,083 | | 160,735 | |
Professional fees | | 67,210 | | 27,107 | |
Impairment loss (note A) | | — | | — | |
Organization costs (note A) | | — | | 78,231 | |
| | | | | |
| | 769,181 | | 474,915 | |
| | | | | |
NET LOSS (note A) | | $ | (1,314,735 | ) | $ | (544,382 | ) |
| | | | | |
Net loss allocated to general partner | | $ | (13,147 | ) | $ | (5,444 | ) |
| | | | | |
Net loss allocated to assignees | | $ | (1,301,588 | ) | $ | (538,938 | ) |
| | | | | |
Net loss per BAC | | $ | (0.32 | ) | $ | (0.34 | ) |
Series 45 and 46 were not formed until after March 31, 2003, therefore only two periods of comparative information have been included.
F-57
| | Series 46 | |
| | Year ended March 31, 2005 | | Period September 23, 2003 (date of inception) through March 31, 2004 | |
Income | | | | | |
Interest income | | $ | 254,425 | | $ | 63,499 | |
Miscellaneous | | — | | — | |
| | | | | |
| | 254,425 | | 63,499 | |
| | | | | |
Share of losses from operating limited partnerships (note A) | | (385,946 | ) | (81,632 | ) |
| | | | | |
Expenses | | | | | |
Fund management fee (note B) | | 208,638 | | 39,881 | |
Amortization (note A) | | 100,878 | | 3,812 | |
General and administrative expenses (note B) | | 149,651 | | 50,592 | |
Professional fees | | 34,395 | | 12,070 | |
Impairment loss (note A) | | — | | — | |
Organization costs (note A) | | — | | 81,813 | |
| | | | | |
| | 493,562 | | 188,168 | |
| | | | | |
NET LOSS (note A) | | $ | (625,083 | ) | $ | (206,301 | ) |
| | | | | |
Net loss allocated to general partner | | $ | (6,251 | ) | $ | (2,063 | ) |
| | | | | |
Net loss allocated to assignees | | $ | (618,832 | ) | $ | (204,238 | ) |
| | | | | |
Net loss per BAC | | $ | (0.21 | ) | $ | (0.66 | ) |
Series 45 and 46 were not formed until after March 31, 2003, therefore only two periods of comparative information have been included.
See notes to financial statements
F-58
Boston Capital Tax Credit Fund IV L.P.
STATEMENTS OF CHANGES IN PARTNERS’ CAPITAL
Years ended March 31, 2005, 2004 and 2003
(UNAUDITED)
Total | | Assignees | | General partner | | Accumulated other comprehensive income | | Comprehensive income (loss) | | Total | |
| | | | | | | | | | | |
Partners’ capital (deficit), March 31, 2002 | | $ | 437,739,660 | | $ | (1,446,904 | ) | $ | 23,157 | | | | $ | 436,315,913 | |
| | | | | | | | | | | |
Capital contributions | | 72,035,700 | | — | | — | | | | 72,035,700 | |
| | | | | | | | | | | |
Selling commissions and registration costs | | (10,035,879 | ) | — | | — | | | | (10,035,879 | ) |
| | | | | | | | | | | |
Comprehensive income (loss) | | | | | | | | | | | |
Net income (loss) | | (34,019,377 | ) | (343,627 | ) | — | | $ | (34,363,004 | ) | (34,363,004 | ) |
Other comprehensive income (loss) | | | | | | | | | | | |
Unrealized gain (loss) on securities available-for-sale | | — | | — | | 23,449 | | 23,449 | | 23,449 | |
| | | | | | | | | | | |
Total comprehensive income (loss) | | | | | | | | $ | (34,339,555 | ) | | |
| | | | | | | | | | | |
Partners’ capital (deficit), March 31, 2003 | | 465,720,104 | | (1,790,531 | ) | 46,606 | | | | 463,976,179 | |
| | | | | | | | | | | |
Capital contributions | | 84,182,410 | | — | | — | | | | 84,182,410 | |
| | | | | | | | | | | |
Selling commissions and registration costs | | (10,244,145 | ) | — | | — | | | | (10,244,145 | ) |
| | | | | | | | | | | |
Comprehensive income (loss) | | | | | | | | | | | |
Net income (loss) | | (47,385,455 | ) | (478,642 | ) | — | | $ | (47,864,097 | ) | (47,864,097 | ) |
Other comprehensive income (loss) | | | | | | | | | | | |
Unrealized gain (loss) on securities available-for-sale | | — | | — | | (12,806 | ) | (12,806 | ) | (12,806 | ) |
| | | | | | | | | | | |
Total comprehensive income (loss) | | | | | | | | $ | (47,876,903 | ) | | |
| | | | | | | | | | | |
Partners’ capital (deficit), March 31, 2004 | | 492,272,914 | | (2,269,173 | ) | 33,800 | | | | 490,037,541 | |
| | | | | | | | | | | |
Capital contributions | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Selling commissions and registration costs | | (2,262 | ) | — | | — | | | | (2,262 | ) |
| | | | | | | | | | | |
Comprehensive income (loss) | | | | | | | | | | | |
Net income (loss) | | (79,016,990 | ) | (798,151 | ) | — | | $ | (79,815,141 | ) | (79,815,141 | ) |
Other comprehensive income (loss) | | | | | | | | | | | |
Unrealized gain (loss) on securities available-for-sale | | — | | — | | (160,919 | ) | (160,919 | ) | (160,919 | ) |
| | | | | | | | | | | |
Total comprehensive income (loss) | | | | | | | | $ | (79,976,060 | ) | | |
| | | | | | | | | | | |
Partners’ capital (deficit), March 31, 2005 | | $ | 413,253,662 | | $ | (3,067,324 | ) | $ | (127,119 | ) | | | $ | 410,059,219 | |
Series 45 and 46 were not formed until after March 31, 2003, therefore only two periods of comparative information has been included.
F-59
Series 20 | | Assignees | | General partner | | Accumulated other comprehensive income | | Comprehensive income (loss) | | Total | |
| | | | | | | | | | | |
Partners’ capital (deficit), March 31, 2002 | | $ | 13,200,923 | | $ | (200,561 | ) | $ | — | | | | $ | 13,000,362 | |
| | | | | | | | | | | |
Capital contributions | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Selling commissions and registration costs | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Comprehensive income (loss) | | | | | | | | | | | |
Net income (loss) | | (2,360,941 | ) | (23,848 | ) | — | | $ | (2,384,789 | ) | (2,384,789 | ) |
Other comprehensive income (loss) | | | | | | | | | | | | |
Unrealized gain (loss) on securities available-for-sale | | — | | — | | — | | — | | — | |
| | | | | | | | | | | |
Total comprehensive income (loss) | | | | | | | | $ | (2,384,789 | ) | | |
| | | | | | | | | | | |
Partners’ capital (deficit), March 31, 2003 | | 10,839,982 | | (224,409 | ) | — | | | | 10,615,573 | |
| | | | | | | | | | | |
Capital contributions | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Selling commissions and registration costs | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Comprehensive income (loss) | | | | | | | | | | | |
Net income (loss) | | (2,456,562 | ) | (24,814 | ) | — | | $ | (2,481,376 | ) | (2,481,376 | ) |
Other comprehensive income (loss) | | | | | | | | | | | |
Unrealized gain (loss) on securities available-for-sale | | — | | — | | — | | — | | — | |
| | | | | | | | | | | |
Total comprehensive income (loss) | | | | | | | | $ | (2,481,376 | ) | | |
| | | | | | | | | | | |
Partners’ capital (deficit), March 31, 2004 | | 8,383,420 | | (249,223 | ) | — | | | | 8,134,197 | |
| | | | | | | | | | | |
Capital contributions | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Selling commissions and registration costs | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Comprehensive income (loss) | | | | | | | | | | | |
Net income (loss) | | (3,052,345 | ) | (30,832 | ) | — | | $ | (3,083,177 | ) | (3,083,177 | ) |
Other comprehensive income (loss) | | | | | | | | | | | |
Unrealized gain (loss) on securities available-for-sale | | — | | — | | — | | — | | — | |
| | | | | | | | | | | |
Total comprehensive income (loss) | | | | | | | | $ | (3,083,177 | ) | | |
| | | | | | | | | | | |
Partners’ capital (deficit), March 31, 2005 | | $ | 5,331,075 | | $ | (280,055 | ) | $ | — | | | | $ | 5,051,020 | |
F-60
Series 21 | | Assignees | | General partner | | Accumulated other comprehensive income | | Comprehensive income (loss) | | Total | |
| | | | | | | | | | | |
Partners’ capital (deficit), March 31, 2002 | | $ | 3,264,672 | | $ | (130,612 | ) | $ | 57 | | | | $ | 3,134,117 | |
| | | | | | | | | | | |
Capital contributions | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Selling commissions and registration costs | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Comprehensive income (loss) | | | | | | | | | | | |
Net income (loss) | | (651,821 | ) | (6,584 | ) | — | | $ | (658,405 | ) | (658,405 | ) |
Other comprehensive income (loss) | | | | | | | | | | | |
Unrealized gain (loss) on securities available-for-sale | | — | | — | | (57 | ) | (57 | ) | (57 | ) |
| | | | | | | | | | | |
Total comprehensive income (loss) | | | | | | | | $ | (658,462 | ) | | |
| | | | | | | | | | | |
Partners’ capital (deficit), March 31, 2003 | | 2,612,851 | | (137,196 | ) | — | | | | 2,475,655 | |
| | | | | | | | | | | |
Capital contributions | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Selling commissions and registration costs | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Comprehensive income (loss) | | | | | | | | | | | |
Net income (loss) | | (1,320,589 | ) | (13,339 | ) | — | | $ | (1,333,928 | ) | (1,333,928 | ) |
Other comprehensive income (loss) | | | | | | | | | | | |
Unrealized gain (loss) on securities available-for-sale | | — | | — | | — | | — | | — | |
| | | | | | | | | | | |
Total comprehensive income (loss) | | | | | | | | $ | (1,333,928 | ) | | |
| | | | | | | | | | | |
Partners’ capital (deficit), March 31, 2004 | | 1,292,262 | | (150,535 | ) | — | | | | 1,141,727 | |
| | | | | | | | | | | |
Capital contributions | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Selling commissions and registration costs | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Comprehensive income (loss) | | | | | | | | | | | |
Net income (loss) | | (966,878 | ) | (9,766 | ) | — | | $ | (976,644 | ) | (976,644 | ) |
Other comprehensive income (loss) | | | | | | | | | | | |
Unrealized gain (loss) on securities available-for-sale | | — | | — | | — | | — | | — | |
| | | | | | | | | | | |
Total comprehensive income (loss) | | | | | | | | $ | (976,644 | ) | | |
| | | | | | | | | | | |
Partners’ capital (deficit), March 31, 2005 | | $ | 325,384 | | $ | (160,301 | ) | $ | — | | | | $ | 165,083 | |
F-61
Series 22 | | Assignees | | General partner | | Accumulated other comprehensive income | | Comprehensive income (loss) | | Total | |
| | | | | | | | | | | |
Partners’ capital (deficit), March 31, 2002 | | $ | 10,457,633 | | $ | (115,662 | ) | $ | 1,096 | | | | $ | 10,343,067 | |
| | | | | | | | | | | |
Capital contributions | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Selling commissions and registration costs | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Comprehensive income (loss) | | | | | | | | | | | |
Net income (loss) | | (1,806,857 | ) | (18,251 | ) | — | | $ | (1,825,108 | ) | (1,825,108 | ) |
Other comprehensive income (loss) | | | | | | | | | | | |
Unrealized gain (loss) on securities available-for-sale | | — | | — | | (1,096 | ) | (1,096 | ) | (1,096 | ) |
| | | | | | | | | | | |
Total comprehensive income (loss) | | | | | | | | $ | (1,826,204 | ) | | |
| | | | | | | | | | | |
Partners’ capital (deficit), March 31, 2003 | | 8,650,776 | | (133,913 | ) | — | | | | 8,516,863 | |
| | | | | | | | | | | |
Capital contributions | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Selling commissions and registration costs | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Comprehensive income (loss) | | | | | | | | | | | |
Net income (loss) | | (1,807,170 | ) | (18,254 | ) | — | | $ | (1,825,424 | ) | (1,825,424 | ) |
Other comprehensive income (loss) | | | | | | | | | | | |
Unrealized gain (loss) on securities available-for-sale | | — | | — | | — | | — | | — | |
| | | | | | | | | | | |
Total comprehensive income (loss) | | | | | | | | $ | (1,825,424 | ) | | |
| | | | | | | | | | | |
Partners’ capital (deficit), March 31, 2004 | | 6,843,606 | | (152,167 | ) | — | | | | 6,691,439 | |
| | | | | | | | | | | |
Capital contributions | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Selling commissions and registration costs | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Comprehensive income (loss) | | | | | | | | | | | |
Net income (loss) | | (4,424,886 | ) | (44,696 | ) | — | | $ | (4,469,581 | ) | (4,469,581 | ) |
Other comprehensive income (loss) | | | | | | | | | | | |
Unrealized gain (loss) on securities available-for-sale | | — | | — | | — | | — | | — | |
| | | | | | | | | | | |
Total comprehensive income (loss) | | | | | | | | $ | (4,469,581 | ) | | |
| | | | | | | | | | | |
Partners’ capital (deficit), March 31, 2005 | | $ | 2,418,720 | | $ | (196,863 | ) | $ | — | | | | $ | 2,221,858 | |
F-62
Series 23 | | Assignees | | General partner | | Accumulated other comprehensive income | | Comprehensive income (loss) | | Total | |
| | | | | | | | | | | |
Partners’ capital (deficit), March 31, 2002 | | $ | 17,555,202 | | $ | (110,398 | ) | $ | — | | | | $ | 17,444,804 | |
| | | | | | | | | | | |
Capital contributions | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Selling commissions and registration costs | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Comprehensive income (loss) | | | | | | | | | | | |
Net income (loss) | | (1,595,562 | ) | (16,117 | ) | — | | $ | (1,611,679 | ) | (1,611,679 | ) |
Other comprehensive income (loss) | | | | | | | | | | | |
Unrealized gain (loss) on securities available-for-sale | | — | | — | | — | | — | | — | |
| | | | | | | | | | | |
Total comprehensive income (loss) | | | | | | | | $ | (1,611,679 | ) | | |
| | | | | | | | | | | |
Partners’ capital (deficit), March 31, 2003 | | 15,959,640 | | (126,515 | ) | — | | | | 15,833,125 | |
| | | | | | | | | | | |
Capital contributions | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Selling commissions and registration costs | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Comprehensive income (loss) | | | | | | | | | | | |
Net income (loss) | | (2,354,958 | ) | (23,787 | ) | — | | $ | (2,378,745 | ) | (2,378,745 | ) |
Other comprehensive income (loss) | | | | | | | | | | | |
Unrealized gain (loss) on securities available-for-sale | | — | | — | | — | | — | | — | |
| | | | | | | | | | | |
Total comprehensive income (loss) | | | | | | | | $ | (2,378,745 | ) | | |
| | | | | | | | | | | |
Partners’ capital (deficit), March 31, 2004 | | 13,604,682 | | (150,302 | ) | — | | | | 13,454,380 | |
| | | | | | | | | | | |
Capital contributions | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Selling commissions and registration costs | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Comprehensive income (loss) | | | | | | | | | | | |
Net income (loss) | | (5,668,228 | ) | (57,255 | ) | — | | $ | (5,725,483 | ) | (5,725,483 | ) |
Other comprehensive income (loss) | | | | | | | | | | | |
Unrealized gain (loss) on securities available-for-sale | | — | | — | | — | | — | | — | |
| | | | | | | | | | | |
Total comprehensive income (loss) | | | | | | | | $ | (5,725,483 | ) | | |
| | | | | | | | | | | |
Partners’ capital (deficit), March 31, 2005 | | $ | 7,936,454 | | $ | (207,557 | ) | $ | — | | | | $ | 7,728,897 | |
F-63
Series 24 | | Assignees | | General partner | | Accumulated other comprehensive income | | Comprehensive income (loss) | | Total | |
| | | | | | | | | | | |
Partners’ capital (deficit), March 31, 2002 | | $ | 8,856,179 | | $ | (97,714 | ) | $ | 1,340 | | | | $ | 8,759,805 | |
| | | | | | | | | | | |
Capital contributions | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Selling commissions and registration costs | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Comprehensive income (loss) | | | | | | | | | | | |
Net income (loss) | | (204,039 | ) | (2,061 | ) | — | | $ | (206,100 | ) | (206,100 | ) |
Other comprehensive income (loss) | | | | | | | | | | | |
Unrealized gain (loss) on securities available-for-sale | | — | | — | | (1,340 | ) | (1,340 | ) | (1,340 | ) |
| | | | | | | | | | | |
Total comprehensive income (loss) | | | | | | | | $ | (207,440 | ) | | |
| | | | | | | | | | | |
Partners’ capital (deficit), March 31, 2003 | | 8,652,140 | | (99,775 | ) | — | | | | 8,552,365 | |
| | | | | | | | | | | |
Capital contributions | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Selling commissions and registration costs | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Comprehensive income (loss) | | | | | | | | | | | |
Net income (loss) | | (958,037 | ) | (9,677 | ) | — | | $ | (967,714 | ) | (967,714 | ) |
Other comprehensive income (loss) | | | | | | | | | | | |
Unrealized gain (loss) on securities available-for-sale | | — | | — | | — | | — | | — | |
| | | | | | | | | | | |
Total comprehensive income (loss) | | | | | | | | $ | (967,714 | ) | | |
| | | | | | | | | | | |
Partners’ capital (deficit), March 31, 2004 | | 7,694,103 | | (109,452 | ) | — | | | | 7,584,651 | |
| | | | | | | | | | | |
Capital contributions | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Selling commissions and registration costs | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Comprehensive income (loss) | | | | | | | | | | | |
Net income (loss) | | (2,411,543 | ) | (24,359 | ) | — | | $ | (2,435,902 | ) | (2,435,902 | ) |
Other comprehensive income (loss) | | | | | | | | | | | |
Unrealized gain (loss) on securities available-for-sale | | — | | — | | — | | — | | — | |
| | | | | | | | | | | |
Total comprehensive income (loss) | | | | | | | | $ | (2,435,902 | ) | | |
| | | | | | | | | | | |
Partners’ capital (deficit), March 31, 2005 | | $ | 5,282,560 | | $ | (133,811 | ) | $ | — | | | | $ | 5,148,749 | |
F-64
Series 25 | | Assignees | | General partner | | Accumulated other comprehensive income | | Comprehensive income (loss) | | Total | |
| | | | | | | | | | | |
Partners’ capital (deficit), March 31, 2002 | | $ | 16,116,208 | | $ | (97,255 | ) | $ | 1,621 | | | | $ | 16,020,574 | |
| | | | | | | | | | | |
Capital contributions | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Selling commissions and registration costs | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Comprehensive income (loss) | | | | | | | | | | | |
Net income (loss) | | (1,052,384 | ) | (10,630 | ) | — | | $ | (1,063,014 | ) | (1,063,014 | ) |
Other comprehensive income (loss) | | | | | | | | | | | |
Unrealized gain (loss) on securities available-for-sale | | — | | — | | (1,621 | ) | (1,621 | ) | (1,621 | ) |
| | | | | | | | | | | |
Total comprehensive income (loss) | | | | | | | | $ | (1,064,635 | ) | | |
| | | | | | | | | | | |
Partners’ capital (deficit), March 31, 2003 | | 15,063,824 | | (107,885 | ) | — | | | | 14,955,939 | |
| | | | | | | | | | | |
Capital contributions | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Selling commissions and registration costs | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Comprehensive income (loss) | | | | | | | | | | | |
Net income (loss) | | (1,548,762 | ) | (15,644 | ) | — | | $ | (1,564,406 | ) | (1,564,406 | ) |
Other comprehensive income (loss) | | | | | | | | | | | |
Unrealized gain (loss) on securities available-for-sale | | — | | — | | — | | — | | — | |
| | | | | | | | | | | |
Total comprehensive income (loss) | | | | | | | | $ | (1,564,406 | ) | | |
| | | | | | | | | | | |
Partners’ capital (deficit), March 31, 2004 | | 13,515,062 | | (123,529 | ) | — | | | | 13,391,533 | |
| | | | | | | | | | | |
Capital contributions | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Selling commissions and registration costs | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Comprehensive income (loss) | | | | | | | | | | | |
Net income (loss) | | (2,573,666 | ) | (25,997 | ) | — | | $ | (2,599,663 | ) | (2,599,663 | ) |
Other comprehensive income (loss) | | | | | | | | | | | |
Unrealized gain (loss) on securities available-for-sale | | — | | — | | — | | — | | — | |
| | | | | | | | | | | |
Total comprehensive income (loss) | | | | | | | | $ | (2,599,663 | ) | | |
| | | | | | | | | | | |
Partners’ capital (deficit), March 31, 2005 | | $ | 10,941,396 | | $ | (149,526 | ) | $ | — | | | | $ | 10,791,870 | |
F-65
Series 26 | | Assignees | | General partner | | Accumulated other comprehensive income | | Comprehensive income (loss) | | Total | |
| | | | | | | | | | | |
Partners’ capital (deficit), March 31, 2002 | | $ | 24,678,299 | | $ | (94,414 | ) | $ | — | | | | $ | 24,583,885 | |
| | | | | | | | | | | |
Capital contributions | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Selling commissions and registration costs | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Comprehensive income (loss) | | | | | | | | | | | |
Net income (loss) | | (1,414,595 | ) | (14,289 | ) | — | | $ | (1,428,884 | ) | (1,428,884 | ) |
Other comprehensive income (loss) | | | | | | | | | | | |
Unrealized gain (loss) on securities available-for-sale | | — | | — | | — | | — | | — | |
| | | | | | | | | | | |
Total comprehensive income (loss) | | | | | | | | $ | (1,428,884 | ) | | |
| | | | | | | | | | | |
Partners’ capital (deficit), March 31, 2003 | | 23,263,704 | | (108,703 | ) | — | | | | 23,155,001 | |
| | | | | | | | | | | |
Capital contributions | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Selling commissions and registration costs | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Comprehensive income (loss) | | | | | | | | | | | |
Net income (loss) | | (1,891,345 | ) | (19,105 | ) | — | | $ | (1,910,450 | ) | (1,910,450 | ) |
Other comprehensive income (loss) | | | | | | | | | | | |
Unrealized gain (loss) on securities available-for-sale | | — | | — | | — | | — | | — | |
| | | | | | | | | | | |
Total comprehensive income (loss) | | | | | | | | $ | (1,910,450 | ) | | |
| | | | | | | | | | | |
Partners’ capital (deficit), March 31, 2004 | | 21,372,359 | | (127,808 | ) | — | | | | 21,244,551 | |
| | | | | | | | | | | |
Capital contributions | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Selling commissions and registration costs | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Comprehensive income (loss) | | | | | | | | | | | |
Net income (loss) | | (5,567,353 | ) | (56,236 | ) | — | | $ | (5,623,588 | ) | (5,623,588 | ) |
Other comprehensive income (loss) | | | | | | | | | | | |
Unrealized gain (loss) on securities available-for-sale | | — | | — | | — | | — | | — | |
| | | | | | | | | | | |
Total comprehensive income (loss) | | | | | | | | $ | (5,623,588 | ) | | |
| | | | | | | | | | | |
Partners’ capital (deficit), March 31, 2005 | | $ | 15,805,006 | | $ | (184,044 | ) | $ | — | | | | $ | 15,620,963 | |
F-66
Series 27 | | Assignees | | General partner | | Accumulated other comprehensive income | | Comprehensive income (loss) | | Total | |
| | | | | | | | | | | |
Partners’ capital (deficit), March 31, 2002 | | $ | 15,363,269 | | $ | (53,348 | ) | $ | 1,419 | | | | $ | 15,311,340 | |
| | | | | | | | | | | |
Capital contributions | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Selling commissions and registration costs | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Comprehensive income (loss) | | | | | | | | | | | |
Net income (loss) | | (1,069,995 | ) | (10,808 | ) | — | | $ | (1,080,803 | ) | (1,080,803 | ) |
Other comprehensive income (loss) | | | | | | | | | | | |
Unrealized gain (loss) on securities available-for-sale | | — | | — | | (1,419 | ) | (1,419 | ) | (1,419 | ) |
| | | | | | | | | | | |
Total comprehensive income (loss) | | | | | | | | $ | (1,082,222 | ) | | |
| | | | | | | | | | | |
Partners’ capital (deficit), March 31, 2003 | | 14,293,274 | | (64,156 | ) | — | | | | 14,229,118 | |
| | | | | | | | | | | |
Capital contributions | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Selling commissions and registration costs | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Comprehensive income (loss) | | | | | | | | | | | |
Net income (loss) | | (1,065,422 | ) | (10,762 | ) | — | | $ | (1,076,184 | ) | (1,076,184 | ) |
Other comprehensive income (loss) | | | | | | | | | | | |
Unrealized gain (loss) on securities available-for-sale | | — | | — | | — | | — | | — | |
| | | | | | | | | | | |
Total comprehensive income (loss) | | | | | | | | $ | (1,076,184 | ) | | |
| | | | | | | | | | | |
Partners’ capital (deficit), March 31, 2004 | | 13,227,852 | | (74,918 | ) | — | | | | 13,152,934 | |
| | | | | | | | | | | |
Capital contributions | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Selling commissions and registration costs | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Comprehensive income (loss) | | | | | | | | | | | |
Net income (loss) | | (2,218,596 | ) | (22,410 | ) | — | | $ | (2,241,006 | ) | (2,241,006 | ) |
Other comprehensive income (loss) | | | | | | | | | | | |
Unrealized gain (loss) on securities available-for-sale | | — | | — | | — | | — | | — | |
| | | | | | | | | | | |
Total comprehensive income (loss) | | | | | | | | $ | (2,241,006 | ) | | |
| | | | | | | | | | | |
Partners’ capital (deficit), March 31, 2005 | | $ | 11,009,256 | | $ | (97,328 | ) | $ | — | | | | $ | 10,911,928 | |
F-67
Series 28 | | Assignees | | General partner | | Accumulated other comprehensive income | | Comprehensive income (loss) | | Total | |
| | | | | | | | | | | |
Partners’ capital (deficit), March 31, 2002 | | $ | 28,067,294 | | $ | (63,713 | ) | $ | 2,742 | | | | $ | 28,006,323 | |
| | | | | | | | | | | |
Capital contributions | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Selling commissions and registration costs | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Comprehensive income (loss) | | | | | | | | | | | |
Net income (loss) | | (1,429,418 | ) | (14,438 | ) | — | | $ | (1,443,856 | ) | (1,443,856 | ) |
Other comprehensive income (loss) | | | | | | | | | | | |
Unrealized gain (loss) on securities available-for-sale | | — | | — | | (2,471 | ) | (2,471 | ) | (2,471 | ) |
| | | | | | | | | | | |
Total comprehensive income (loss) | | | | | | | | $ | (1,446,327 | ) | | |
| | | | | | | | | | | |
Partners’ capital (deficit), March 31, 2003 | | 26,637,876 | | (78,151 | ) | 271 | | | | 26,559,996 | |
| | | | | | | | | | | |
Capital contributions | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Selling commissions and registration costs | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Comprehensive income (loss) | | | | | | | | | | | |
Net income (loss) | | (1,716,873 | ) | (17,342 | ) | — | | $ | (1,734,215 | ) | (1,734,215 | ) |
Other comprehensive income (loss) | | | | | | | | | | | |
Unrealized gain (loss) on securities available-for-sale | | — | | — | | (271 | ) | (271 | ) | (271 | ) |
| | | | | | | | | | | |
Total comprehensive income (loss) | | | | | | | | $ | (1,734,486 | ) | | |
| | | | | | | | | | | |
Partners’ capital (deficit), March 31, 2004 | | 24,921,003 | | (95,493 | ) | — | | | | 24,825,510 | |
| | | | | | | | | | | |
Capital contributions | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Selling commissions and registration costs | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Comprehensive income (loss) | | | | | | | | | | | |
Net income (loss) | | (4,502,353 | ) | (45,478 | ) | — | | $ | (4,547,831 | ) | (4,547,831 | ) |
Other comprehensive income (loss) | | | | | | | | | | | |
Unrealized gain (loss) on securities available-for-sale | | — | | — | | — | | — | | — | |
| | | | | | | | | | | |
Total comprehensive income (loss) | | | | | | | | $ | (4,547,831 | ) | | |
| | | | | | | | | | | |
Partners’ capital (deficit), March 31, 2005 | | $ | 20,418,650 | | $ | (140,971 | ) | $ | — | | | | $ | 20,277,679 | |
F-68
Series 29 | | Assignees | | General partner | | Accumulated other comprehensive income | | Comprehensive income (loss) | | Total | |
| | | | | | | | | | | |
Partners’ capital (deficit), March 31, 2002 | | $ | 24,976,414 | | $ | (89,780 | ) | $ | 1,426 | | | | $ | 24,888,060 | |
| | | | | | | | | | | |
Capital contributions | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Selling commissions and registration costs | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Comprehensive income (loss) | | | | | | | | | | | |
Net income (loss) | | (2,371,157 | ) | (23,951 | ) | — | | $ | (2,395,108 | ) | (2,395,108 | ) |
Other comprehensive income (loss) | | | | | | | | | | | |
Unrealized gain (loss) on securities available-for-sale | | — | | — | | (1,523 | ) | (1,523 | ) | (1,523 | ) |
| | | | | | | | | | | |
Total comprehensive income (loss) | | | | | | | | $ | (2,396,631 | ) | | |
| | | | | | | | | | | |
Partners’ capital (deficit), March 31, 2003 | | 22,605,257 | | (113,731 | ) | (97 | ) | | | 22,491,429 | |
| | | | | | | | | | | |
Capital contributions | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Selling commissions and registration costs | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Comprehensive income (loss) | | | | | | | | | | | |
Net income (loss) | | (3,244,896 | ) | (32,777 | ) | — | | $ | (3,277,673 | ) | (3,277,673 | ) |
Other comprehensive income (loss) | | | | | | | | | | | |
Unrealized gain (loss) on securities available-for-sale | | — | | — | | (165 | ) | (165 | ) | (165 | ) |
| | | | | | | | | | | |
Total comprehensive income (loss) | | | | | | | | $ | (3,277,838 | ) | | |
| | | | | | | | | | | |
Partners’ capital (deficit), March 31, 2004 | | 19,360,361 | | (146,508 | ) | (262 | ) | | | 19,213,591 | |
| | | | | | | | | | | |
Capital contributions | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Selling commissions and registration costs | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Comprehensive income (loss) | | | | | | | | | | | |
Net income (loss) | | (5,864,230 | ) | (59,235 | ) | — | | $ | (5,923,465 | ) | (5,923,465 | ) |
Other comprehensive income (loss) | | | | | | | | | | | |
Unrealized gain (loss) on securities available-for-sale | | — | | — | | (306 | ) | (306 | ) | (306 | ) |
| | | | | | | | | | | |
Total comprehensive income (loss) | | | | | | | | $ | (5,923,771 | ) | | |
| | | | | | | | | | | |
Partners’ capital (deficit), March 31, 2005 | | $ | 13,496,131 | | $ | (205,743 | ) | $ | (568 | ) | | | $ | 13,289,820 | |
F-69
Series 30 | | Assignees | | General partner | | Accumulated other comprehensive income | | Comprehensive income (loss) | | Total | |
| | | | | | | | | | | |
Partners’ capital (deficit), March 31, 2002 | | $ | 18,914,962 | | $ | (38,290 | ) | $ | 998 | | | | $ | 18,877,670 | |
| | | | | | | | | | | |
Capital contributions | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Selling commissions and registration costs | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Comprehensive income (loss) | | | | | | | | | | | |
Net income (loss) | | (1,410,963 | ) | (14,252 | ) | — | | $ | (1,425,215 | ) | (1,425,215 | ) |
Other comprehensive income (loss) | | | | | | | | | | | |
Unrealized gain (loss) on securities available-for-sale | | — | | — | | (998 | ) | (998 | ) | (998 | ) |
| | | | | | | | | | | |
Total comprehensive income (loss) | | | | | | | | $ | (1,426,213 | ) | | |
| | | | | | | | | | | |
Partners’ capital (deficit), March 31, 2003 | | 17,503,999 | | (52,542 | ) | — | | | | 17,451,457 | |
| | | | | | | | | | | |
Capital contributions | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Selling commissions and registration costs | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Comprehensive income (loss) | | | | | | | | | | | |
Net income (loss) | | (1,526,578 | ) | (15,420 | ) | — | | $ | (1,541,998 | ) | (1,541,998 | ) |
Other comprehensive income (loss) | | | | | | | | | | | |
Unrealized gain (loss) on securities available-for-sale | | — | | — | | — | | — | | — | |
| | | | | | | | | | | |
Total comprehensive income (loss) | | | | | | | | $ | (1,541,998 | ) | | |
| | | | | | | | | | | |
Partners’ capital (deficit), March 31, 2004 | | 15,977,421 | | (67,962 | ) | — | | | | 15,909,459 | |
| | | | | | | | | | | |
Capital contributions | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Selling commissions and registration costs | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Comprehensive income (loss) | | | | | | | | | | | |
Net income (loss) | | (3,087,983 | ) | (31,192 | ) | — | | $ | (3,119,175 | ) | (3,119,175 | ) |
Other comprehensive income (loss) | | | | | | | | | | | |
Unrealized gain (loss) on securities available-for-sale | | — | | — | | — | | — | | — | |
| | | | | | | | | | | |
Total comprehensive income (loss) | | | | | | | | $ | (3,119,175 | ) | | |
| | | | | | | | | | | |
Partners’ capital (deficit), March 31, 2005 | | $ | 12,889,438 | | $ | (99,154 | ) | $ | — | | | | $ | 12,790,284 | |
F-70
Series 31 | | Assignees | | General partner | | Accumulated other comprehensive income | | Comprehensive income (loss) | | Total | |
| | | | | | | | | | | |
Partners’ capital (deficit), March 31, 2002 | | $ | 28,884,324 | | $ | (91,330 | ) | $ | 1,901 | | | | $ | 28,794,895 | |
| | | | | | | | | | | |
Capital contributions | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Selling commissions and registration costs | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Comprehensive income (loss) | | | | | | | | | | | |
Net income (loss) | | (2,385,265 | ) | (24,093 | ) | — | | $ | (2,409,358 | ) | (2,409,358 | ) |
Other comprehensive income (loss) | | | | | | | | | | | |
Unrealized gain (loss) on securities available-for-sale | | — | | — | | (1,901 | ) | (1,901 | ) | (1,901 | ) |
| | | | | | | | | | | |
Total comprehensive income (loss) | | | | | | | | $ | (2,411,259 | ) | | |
| | | | | | | | | | | |
Partners’ capital (deficit), March 31, 2003 | | 26,499,059 | | (115,423 | ) | — | | | | 26,383,636 | |
| | | | | | | | | | | |
Capital contributions | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Selling commissions and registration costs | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Comprehensive income (loss) | | | | | | | | | | | |
Net income (loss) | | (3,422,769 | ) | (34,573 | ) | — | | $ | (3,457,342 | ) | (3,457,342 | ) |
Other comprehensive income (loss) | | | | | | | | | | | |
Unrealized gain (loss) on securities available-for-sale | | — | | — | | — | | — | | — | |
| | | | | | | | | | | |
Total comprehensive income (loss) | | | | | | | | $ | (3,457,342 | ) | | |
| | | | | | | | | | | |
Partners’ capital (deficit), March 31, 2004 | | 23,076,290 | | (149,996 | ) | — | | | | 22,926,294 | |
| | | | | | | | | | | |
Capital contributions | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Selling commissions and registration costs | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Comprehensive income (loss) | | | | | | | | | | | |
Net income (loss) | | (5,423,601 | ) | (54,784 | ) | — | | $ | (5,478,385 | ) | (5,478,385 | ) |
Other comprehensive income (loss) | | | | | | | | | | | |
Unrealized gain (loss) on securities available-for-sale | | — | | — | | — | | — | | — | |
| | | | | | | | | | | |
Total comprehensive income (loss) | | | | | | | | $ | (5,478,385 | ) | | |
| | | | | | | | | | | |
Partners’ capital (deficit), March 31, 2005 | | $ | 17,652,689 | | $ | (204,780 | ) | $ | — | | | | $ | 17,447,909 | |
F-71
Series 32 | | Assignees | | General partner | | Accumulated other comprehensive income | | Comprehensive income (loss) | | Total | |
| | | | | | | | | | | |
Partners’ capital (deficit), March 31, 2002 | | $ | 34,210,853 | | $ | (64,902 | ) | $ | — | | | | $ | 34,145,951 | |
| | | | | | | | | | | |
Capital contributions | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Selling commissions and registration costs | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Comprehensive income (loss) | | | | | | | | | | | |
Net income (loss) | | (2,270,025 | ) | (22,929 | ) | — | | $ | (2,292,954 | ) | (2,292,954 | ) |
Other comprehensive income (loss) | | | | | | | | | | | |
Unrealized gain (loss) on securities available-for-sale | | — | | — | | — | | — | | — | |
| | | | | | | | | | | |
Total comprehensive income (loss) | | | | | | | | $ | (2,292,954 | ) | | |
| | | | | | | | | | | |
Partners’ capital (deficit), March 31, 2003 | | 31,940,828 | | (87,831 | ) | — | | | | 31,852,997 | |
| | | | | | | | | | | |
Capital contributions | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Selling commissions and registration costs | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Comprehensive income (loss) | | | | | | | | | | | |
Net income (loss) | | (3,431,795 | ) | (34,665 | ) | — | | $ | (3,466,460 | ) | (3,466,460 | ) |
Other comprehensive income (loss) | | | | | | | | | | | |
Unrealized gain (loss) on securities available-for-sale | | — | | — | | — | | — | | — | |
| | | | | | | | | | | |
Total comprehensive income (loss) | | | | | | | | $ | (3,466,460 | ) | | |
| | | | | | | | | | | |
Partners’ capital (deficit), March 31, 2004 | | 28,509,033 | | (122,496 | ) | — | | | | 28,386,537 | |
| | | | | | | | | | | |
Capital contributions | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Selling commissions and registration costs | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Comprehensive income (loss) | | | | | | | | | | | |
Net income (loss) | | (5,450,790 | ) | (55,058 | ) | — | | $ | (5,505,848 | ) | (5,505,848 | ) |
Other comprehensive income (loss) | | | | | | | | | | | |
Unrealized gain (loss) on securities available-for-sale | | — | | — | | — | | — | | — | |
| | | | | | | | | | | |
Total comprehensive income (loss) | | | | | | | | $ | (5,505,848 | ) | | |
| | | | | | | | | | | |
Partners’ capital (deficit), March 31, 2005 | | $ | 23,058,243 | | $ | (177,554 | ) | $ | — | | | | $ | 22,880,689 | |
F-72
Series 33 | | Assignees | | General partner | | Accumulated other comprehensive income | | Comprehensive income (loss) | | Total | |
| | | | | | | | | | | |
Partners’ capital (deficit), March 31, 2002 | | $ | 19,454,616 | | $ | (31,550 | ) | $ | — | | | | $ | 19,423,066 | |
| | | | | | | | | | | |
Capital contributions | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Selling commissions and registration costs | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Comprehensive income (loss) | | | | | | | | | | | |
Net income (loss) | | (1,107,468 | ) | (11,186 | ) | — | | $ | (1,118,654 | ) | (1,118,654 | ) |
Other comprehensive income (loss) | | | | | | | | | | | |
Unrealized gain (loss) on securities available-for-sale | | — | | — | | — | | — | | — | |
| | | | | | | | | | | |
Total comprehensive income (loss) | | | | | | | | $ | (1,118,654 | ) | | |
| | | | | | | | | | | |
Partners’ capital (deficit), March 31, 2003 | | 18,347,148 | | (42,736 | ) | — | | | | 18,304,412 | |
| | | | | | | | | | | |
Capital contributions | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Selling commissions and registration costs | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Comprehensive income (loss) | | | | | | | | | | | |
Net income (loss) | | (2,186,450 | ) | (22,085 | ) | — | | $ | (2,208,535 | ) | (2,208,535 | ) |
Other comprehensive income (loss) | | | | | | | | | | | |
Unrealized gain (loss) on securities available-for-sale | | — | | — | | — | | — | | — | |
| | | | | | | | | | | |
Total comprehensive income (loss) | | | | | | | | $ | (2,208,535 | ) | | |
| | | | | | | | | | | |
Partners’ capital (deficit), March 31, 2004 | | 16,160,698 | | (64,821 | ) | — | | | | 16,095,877 | |
| | | | | | | | | | | |
Capital contributions | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Selling commissions and registration costs | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Comprehensive income (loss) | | | | | | | | | | | |
Net income (loss) | | (1,880,664 | ) | (18,997 | ) | — | | $ | (1,899,660 | ) | (1,899,660 | ) |
Other comprehensive income (loss) | | | | | | | | | | | |
Unrealized gain (loss) on securities available-for-sale | | — | | — | | — | | — | | — | |
| | | | | | | | | | | |
Total comprehensive income (loss) | | | | | | | | $ | (1,899,660 | ) | | |
| | | | | | | | | | | |
Partners’ capital (deficit), March 31, 2005 | | $ | 14,280,034 | | $ | (83,818 | ) | $ | — | | | | $ | 14,196,217 | |
F-73
Series 34 | | Assignees | | General partner | | Accumulated other comprehensive income | | Comprehensive income (loss) | | Total | |
| | | | | | | | | | | |
Partners’ capital (deficit), March 31, 2002 | | $ | 24,895,844 | | $ | (51,970 | ) | $ | — | | | | $ | 24,843,874 | |
| | | | | | | | | | | |
Capital contributions | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Selling commissions and registration costs | | (1,807 | ) | — | | — | | | | (1,807 | ) |
| | | | | | | | | | | |
Comprehensive income (loss) | | | | | | | | | | | |
Net income (loss) | | (1,966,456 | ) | (19,863 | ) | — | | $ | (1,986,319 | ) | (1,986,319 | ) |
Other comprehensive income (loss) | | | | | | | | | | | |
Unrealized gain (loss) on securities available-for-sale | | — | | — | | — | | — | | — | |
| | | | | | | | | | | |
Total comprehensive income (loss) | | | | | | | | $ | (1,986,319 | ) | | |
| | | | | | | | | | | |
Partners’ capital (deficit), March 31, 2003 | | 22,927,581 | | (71,833 | ) | — | | | | 22,855,748 | |
| | | | | | | | | | | |
Capital contributions | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Selling commissions and registration costs | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Comprehensive income (loss) | | | | | | | | | | | |
Net income (loss) | | (1,966,916 | ) | (19,868 | ) | — | | $ | (1,986,784 | ) | (1,986,784 | ) |
Other comprehensive income (loss) | | | | | | | | | | | |
Unrealized gain (loss) on securities available-for-sale | | — | | — | | — | | — | | — | |
| | | | | | | | | | | |
Total comprehensive income (loss) | | | | | | | | $ | (1,986,784 | ) | | |
| | | | | | | | | | | |
Partners’ capital (deficit), March 31, 2004 | | 20,960,665 | | (91,701 | ) | — | | | | 20,868,964 | |
| | | | | | | | | | | |
Capital contributions | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Selling commissions and registration costs | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Comprehensive income (loss) | | | | | | | | | | | |
Net income (loss) | | (4,664,072 | ) | (47,112 | ) | — | | $ | (4,711,184 | ) | (4,711,184 | ) |
Other comprehensive income (loss) | | | | | | | | | | | |
Unrealized gain (loss) on securities available-for-sale | | — | | — | | — | | — | | — | |
| | | | | | | | | | | |
Total comprehensive income (loss) | | | | | | | | $ | (4,711,184 | ) | | |
| | | | | | | | | | | |
Partners’ capital (deficit), March 31, 2005 | | $ | 16,296,593 | | $ | (138,813 | ) | $ | — | | | | $ | 16,157,780 | |
F-74
Series 35 | | Assignees | | General partner | | Accumulated other comprehensive income | | Comprehensive income (loss) | | Total | |
| | | | | | | | | | | |
Partners’ capital (deficit), March 31, 2002 | | $ | 24,652,271 | | $ | (35,861 | ) | $ | 267 | | | | $ | 24,616,677 | |
| | | | | | | | | | | |
Capital contributions | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Selling commissions and registration costs | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Comprehensive income (loss) | | | | | | | | | | | |
Net income (loss) | | (1,515,046 | ) | (15,303 | ) | — | | $ | (1,530,349 | ) | (1,530,349 | ) |
Other comprehensive income (loss) | | | | | | | | | | | |
Unrealized gain (loss) on securities available-for-sale | | — | | — | | (267 | ) | (267 | ) | (267 | ) |
| | | | | | | | | | | |
Total comprehensive income (loss) | | | | | | | | $ | (1,530,616 | ) | | |
| | | | | | | | | | | |
Partners’ capital (deficit), March 31, 2003 | | 23,137,225 | | (51,164 | ) | — | | | | 23,086,061 | |
| | | | | | | | | | | |
Capital contributions | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Selling commissions and registration costs | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Comprehensive income (loss) | | | | | | | | | | | |
Net income (loss) | | (1,471,424 | ) | (14,863 | ) | — | | $ | (1,486,287 | ) | (1,486,287 | ) |
Other comprehensive income (loss) | | | | | | | | | | | |
Unrealized gain (loss) on securities available-for-sale | | — | | — | | — | | — | | — | |
| | | | | | | | | | | |
Total comprehensive income (loss) | | | | | | | | $ | (1,486,287 | ) | | |
| | | | | | | | | | | |
Partners’ capital (deficit), March 31, 2004 | | 21,665,801 | | (66,027 | ) | — | | | | 21,599,774 | |
| | | | | | | | | | | |
Capital contributions | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Selling commissions and registration costs | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Comprehensive income (loss) | | | | | | | | | | | |
Net income (loss) | | (2,419,999 | ) | (24,444 | ) | — | | $ | (2,444,443 | ) | (2,444,443 | ) |
Other comprehensive income (loss) | | | | | | | | | | | |
Unrealized gain (loss) on securities available-for-sale | | — | | — | | — | | — | | — | |
| | | | | | | | | | | |
Total comprehensive income (loss) | | | | | | | | $ | (2,444,443 | ) | | |
| | | | | | | | | | | |
Partners’ capital (deficit), March 31, 2005 | | $ | 19,245,802 | | $ | (90,471 | ) | $ | — | | | | $ | 19,155,331 | |
F-75
Series 36 | | Assignees | | General partner | | Accumulated other comprehensive income | | Comprehensive income (loss) | | Total | |
| | | | | | | | | | | |
Partners’ capital (deficit), March 31, 2002 | | $ | 15,364,006 | | $ | (25,276 | ) | $ | — | | | | $ | 15,338,730 | |
| | | | | | | | | | | |
Capital contributions | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Selling commissions and registration costs | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Comprehensive income (loss) | | | | | | | | | | | |
Net income (loss) | | (1,238,064 | ) | (12,506 | ) | — | | $ | (1,250,570 | ) | (1,250,570 | ) |
Other comprehensive income (loss) | | | | | | | | | | | |
Unrealized gain (loss) on securities available-for-sale | | — | | — | | — | | — | | — | |
| | | | | | | | | | | |
Total comprehensive income (loss) | | | | | | | | $ | (1,250,570 | ) | | |
| | | | | | | | | | | |
Partners’ capital (deficit), March 31, 2003 | | 14,125,942 | | (37,782 | ) | — | | | | 14,088,160 | |
| | | | | | | | | | | |
Capital contributions | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Selling commissions and registration costs | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Comprehensive income (loss) | | | | | | | | | | | |
Net income (loss) | | (1,204,178 | ) | (12,163 | ) | — | | $ | (1,216,341 | ) | (1,216,341 | ) |
Other comprehensive income (loss) | | | | | | | | | | | |
Unrealized gain (loss) on securities available-for-sale | | — | | — | | — | | — | | — | |
| | | | | | | | | | | |
Total comprehensive income (loss) | | | | | | | | $ | (1,216,341 | ) | | |
| | | | | | | | | | | |
Partners’ capital (deficit), March 31, 2004 | | 12,921,764 | | (49,945 | ) | — | | | | 12,871,819 | |
| | | | | | | | | | | |
Capital contributions | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Selling commissions and registration costs | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Comprehensive income (loss) | | | | | | | | | | | |
Net income (loss) | | (1,375,990 | ) | (13,899 | ) | — | | $ | (1,389,889 | ) | (1,389,889 | ) |
Other comprehensive income (loss) | | | | | | | | | | | |
Unrealized gain (loss) on securities available-for-sale | | — | | — | | — | | — | | — | |
| | | | | | | | | | | |
Total comprehensive income (loss) | | | | | | | | $ | (1,389,889 | ) | | |
| | | | | | | | | | | |
Partners’ capital (deficit), March 31, 2005 | | $ | 11,545,774 | | $ | (63,844 | ) | $ | — | | | | $ | 11,481,930 | |
F-76
Series 37 | | Assignees | | General partner | | Accumulated other comprehensive income | | Comprehensive income (loss) | | Total | |
| | | | | | | | | | | |
Partners’ capital (deficit), March 31, 2002 | | $ | 20,149,669 | | $ | (14,209 | ) | $ | — | | | | $ | 20,135,460 | |
| | | | | | | | | | | |
Capital contributions | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Selling commissions and registration costs | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Comprehensive income (loss) | | | | | | | | | | | |
Net income (loss) | | (1,627,397 | ) | (16,438 | ) | — | | $ | (1,643,835 | ) | (1,643,835 | ) |
Other comprehensive income (loss) | | | | | | | | | | | |
Unrealized gain (loss) on securities available-for-sale | | — | | — | | — | | — | | — | |
| | | | | | | | | | | |
Total comprehensive income (loss) | | | | | | | | $ | (1,643,835 | ) | | |
| | | | | | | | | | | |
Partners’ capital (deficit), March 31, 2003 | | 18,522,272 | | (30,647 | ) | — | | | | 18,491,625 | |
| | | | | | | | | | | |
Capital contributions | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Selling commissions and registration costs | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Comprehensive income (loss) | | | | | | | | | | | |
Net income (loss) | | (1,201,857 | ) | (12,140 | ) | — | | $ | (1,213,997 | ) | (1,213,997 | ) |
Other comprehensive income (loss) | | | | | | | | | | | |
Unrealized gain (loss) on securities available-for-sale | | — | | — | | — | | — | | — | |
| | | | | | | | | | | |
Total comprehensive income (loss) | | | | | | | | $ | (1,213,997 | ) | | |
| | | | | | | | | | | |
Partners’ capital (deficit), March 31, 2004 | | 17,320,415 | | (42,787 | ) | — | | | | 17,277,628 | |
| | | | | | | | | | | |
Capital contributions | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Selling commissions and registration costs | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Comprehensive income (loss) | | | | | | | | | | | |
Net income (loss) | | (1,580,341 | ) | (15,963 | ) | — | | $ | (1,596,304 | ) | (1,596,304 | ) |
Other comprehensive income (loss) | | | | | | | | | | | |
Unrealized gain (loss) on securities available-for-sale | | — | | — | | — | | — | | — | |
| | | | | | | | | | | |
Total comprehensive income (loss) | | | | | | | | $ | (1,596,304 | ) | | |
| | | | | | | | | | | |
Partners’ capital (deficit), March 31, 2005 | | $ | 15,740,074 | | $ | (58,750 | ) | $ | — | | | | $ | 15,681,324 | |
F-77
Series 38 | | Assignees | | General partner | | Accumulated other comprehensive income | | Comprehensive income (loss) | | Total | |
| | | | | | | | | | | |
Partners’ capital (deficit), March 31, 2002 | | $ | 20,211,572 | | $ | (16,332 | ) | $ | 633 | | | | $ | 20,195,873 | |
| | | | | | | | | | | |
Capital contributions | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Selling commissions and registration costs | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Comprehensive income (loss) | | | | | | | | | | | |
Net income (loss) | | (1,159,264 | ) | (11,710 | ) | — | | $ | (1,170,974 | ) | (1,170,974 | ) |
Other comprehensive income (loss) | | | | | | | | | | | |
Unrealized gain (loss) on securities available-for-sale | | — | | — | | (633 | ) | (633 | ) | (633 | ) |
| | | | | | | | | | | |
Total comprehensive income (loss) | | | | | | | | $ | (1,171,607 | ) | | |
| | | | | | | | | | | |
Partners’ capital (deficit), March 31, 2003 | | 19,052,308 | | (28,042 | ) | — | | | | 19,024,266 | |
| | | | | | | | | | | |
Capital contributions | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Selling commissions and registration costs | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Comprehensive income (loss) | | | | | | | | | | | |
Net income (loss) | | (1,275,012 | ) | (12,879 | ) | — | | $ | (1,287,891 | ) | (1,287,891 | ) |
Other comprehensive income (loss) | | | | | | | | | | | |
Unrealized gain (loss) on securities available-for-sale | | — | | — | | — | | — | | — | |
| | | | | | | | | | | |
Total comprehensive income (loss) | | | | | | | | $ | (1,287,891 | ) | | |
| | | | | | | | | | | |
Partners’ capital (deficit), March 31, 2004 | | 17,777,296 | | (40,921 | ) | — | | | | 17,736,375 | |
| | | | | | | | | | | |
Capital contributions | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Selling commissions and registration costs | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Comprehensive income (loss) | | | | | | | | | | | |
Net income (loss) | | (1,531,367 | ) | (15,468 | ) | — | | $ | (1,546,835 | ) | (1,546,835 | ) |
Other comprehensive income (loss) | | | | | | | | | | | |
Unrealized gain (loss) on securities available-for-sale | | — | | — | | — | | — | | — | |
| | | | | | | | | | | |
Total comprehensive income (loss) | | | | | | | | $ | (1,546,835 | ) | | |
| | | | | | | | | | | |
Partners’ capital (deficit), March 31, 2005 | | $ | 16,245,929 | | $ | (56,389 | ) | $ | — | | | | $ | 16,189,540 | |
F-78
Series 39 | | Assignees | | General partner | | Accumulated other comprehensive income | | Comprehensive income (loss) | | Total | |
| | | | | | | | | | | |
Partners’ capital (deficit), March 31, 2002 | | $ | 18,387,300 | | $ | (12,696 | ) | $ | 167 | | | | $ | 18,374,771 | |
| | | | | | | | | | | |
Capital contributions | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Selling commissions and registration costs | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Comprehensive income (loss) | | | | | | | | | | | |
Net income (loss) | | (1,327,411 | ) | (13,408 | ) | — | | $ | (1,340,819 | ) | (1,340,819 | ) |
Other comprehensive income (loss) | | | | | | | | | | | |
Unrealized gain (loss) on securities available-for-sale | | — | | — | | (167 | ) | (167 | ) | (167 | ) |
| | | | | | | | | | | |
Total comprehensive income (loss) | | | | | | | | $ | (1,340,986 | ) | | |
| | | | | | | | | | | |
Partners’ capital (deficit), March 31, 2003 | | 17,059,889 | | (26,104 | ) | — | | | | 17,033,785 | |
| | | | | | | | | | | |
Capital contributions | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Selling commissions and registration costs | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Comprehensive income (loss) | | | | | | | | | | | |
Net income (loss) | | (1,386,092 | ) | (14,001 | ) | — | | $ | (1,400,093 | ) | (1,400,093 | ) |
Other comprehensive income (loss) | | | | | | | | | | | |
Unrealized gain (loss) on securities available-for-sale | | — | | — | | — | | — | | — | |
| | | | | | | | | | | |
Total comprehensive income (loss) | | | | | | | | $ | (1,400,093 | ) | | |
| | | | | | | | | | | |
Partners’ capital (deficit), March 31, 2004 | | 15,673,797 | | (40,105 | ) | — | | | | 15,633,692 | |
| | | | | | | | | | | |
Capital contributions | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Selling commissions and registration costs | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Comprehensive income (loss) | | | | | | | | | | | |
Net income (loss) | | (1,302,589 | ) | (13,157 | ) | — | | $ | (1,315,746 | ) | (1,315,746 | ) |
Other comprehensive income (loss) | | | | | | | | | | | |
Unrealized gain (loss) on securities available-for-sale | | — | | — | | — | | — | | — | |
| | | | | | | | | | | |
Total comprehensive income (loss) | | | | | | | | $ | (1,315,746 | ) | | |
| | | | | | | | | | | |
Partners’ capital (deficit), March 31, 2005 | | $ | 14,371,208 | | $ | (53,262 | ) | $ | — | | | | $ | 14,317,946 | |
F-79
Series 40 | | Assignees | | General partner | | Accumulated other comprehensive income | | Comprehensive income (loss) | | Total | |
| | | | | | | | | | | |
Partners’ capital (deficit), March 31, 2002 | | $ | 21,789,671 | | $ | (7,089 | ) | $ | 11,196 | | | | $ | 21,793,778 | |
| | | | | | | | | | | |
Capital contributions | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Selling commissions and registration costs | | 2,802 | | — | | — | | | | 2,802 | |
| | | | | | | | | | | |
Comprehensive income (loss) | | | | | | | | | | | |
Net income (loss) | | (1,109,815 | ) | (11,210 | ) | — | | $ | (1,121,025 | ) | (1,121,025 | ) |
Other comprehensive income (loss) | | | | | | | | | | | |
Unrealized gain (loss) on securities available-for-sale | | — | | — | | (11,196 | ) | (11,196 | ) | (11,196 | ) |
| | | | | | | | | | | |
Total comprehensive income (loss) | | | | | | | | $ | (1,132,221 | ) | | |
| | | | | | | | | | | |
Partners’ capital (deficit), March 31, 2003 | | 20,682,658 | | (18,299 | ) | — | | | | 20,664,359 | |
| | | | | | | | | | | |
Capital contributions | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Selling commissions and registration costs | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Comprehensive income (loss) | | | | | | | | | | | |
Net income (loss) | | (1,270,666 | ) | (12,835 | ) | — | | $ | (1,283,501 | ) | (1,283,501 | ) |
Other comprehensive income (loss) | | | | | | | | | | | |
Unrealized gain (loss) on securities available-for-sale | | — | | — | | — | | — | | — | |
| | | | | | | | | | | |
Total comprehensive income (loss) | | | | | | | | $ | (1,283,501 | ) | | |
| | | | | | | | | | | |
Partners’ capital (deficit), March 31, 2004 | | 19,411,992 | | (31,134 | ) | — | | | | 19,380,858 | |
| | | | | | | | | | | |
Capital contributions | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Selling commissions and registration costs | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Comprehensive income (loss) | | | | | | | | | | | |
Net income (loss) | | (1,513,641 | ) | (15,289 | ) | — | | $ | (1,528,930 | ) | (1,528,930 | ) |
Other comprehensive income (loss) | | | | | | | | | | | |
Unrealized gain (loss) on securities available-for-sale | | — | | — | | — | | — | | — | |
| | | | | | | | | | | |
Total comprehensive income (loss) | | | | | | | | $ | (1,528,930 | ) | | |
| | | | | | | | | | | |
Partners’ capital (deficit), March 31, 2005 | | $ | 17,898,351 | | $ | (46,423 | ) | $ | — | | | | $ | 17,851,928 | |
F-80
Series 41 | | Assignees | | General partner | | Accumulated other comprehensive income | | Comprehensive income (loss) | | Total | |
| | | | | | | | | | | |
Partners’ capital (deficit), March 31, 2002 | | $ | 24,703,570 | | $ | (2,839 | ) | $ | (1,706 | ) | | | $ | 24,699,025 | |
| | | | | | | | | | | |
Capital contributions | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Selling commissions and registration costs | | 71,319 | | — | | — | | | | 71,319 | |
| | | | | | | | | | | |
Comprehensive income (loss) | | | | | | | | | | | |
Net income (loss) | | (1,829,901 | ) | (18,484 | ) | — | | $ | (1,848,385 | ) | (1,848,385 | ) |
Other comprehensive income (loss) | | | | | | | | | | | |
Unrealized gain (loss) on securities available-for-sale | | — | | — | | 1,673 | | 1,673 | | 1,673 | |
| | | | | | | | | | | |
Total comprehensive income (loss) | | | | | | | | $ | (1,846,712 | ) | | |
| | | | | | | | | | | |
Partners’ capital (deficit), March 31, 2003 | | 22,944,988 | | (21,323 | ) | (33 | ) | | | 22,923,632 | |
| | | | | | | | | | | |
Capital contributions | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Selling commissions and registration costs | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Comprehensive income (loss) | | | | | | | | | | | |
Net income (loss) | | (2,167,469 | ) | (21,894 | ) | — | | $ | (2,189,363 | ) | (2,189,363 | ) |
Other comprehensive income (loss) | | | | | | | | | | | |
Unrealized gain (loss) on securities available-for-sale | | — | | — | | 33 | | 33 | | 33 | |
| | | | | | | | | | | |
Total comprehensive income (loss) | | | | | | | | $ | (2,189,330 | ) | | |
| | | | | | | | | | | |
Partners’ capital (deficit), March 31, 2004 | | 20,777,519 | | (43,217 | ) | — | | | | 20,734,302 | |
| | | | | | | | | | | |
Capital contributions | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Selling commissions and registration costs | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Comprehensive income (loss) | | | | | | | | | | | |
Net income (loss) | | (4,537,573 | ) | (45,834 | ) | — | | $ | (4,583,407 | ) | (4,583,407 | ) |
Other comprehensive income (loss) | | | | | | | | | | | |
Unrealized gain (loss) on securities available-for-sale | | — | | — | | — | | — | | — | |
| | | | | | | | | | | |
Total comprehensive income (loss) | | | | | | | | $ | (4,583,407 | ) | | |
| | | | | | | | | | | |
Partners’ capital (deficit), March 31, 2005 | | $ | 16,239,946 | | $ | (89,051 | ) | $ | — | | | | $ | 16,150,895 | |
F-81
Series 42 | | Assignees | | General partner | | Accumulated other comprehensive income | | Comprehensive income (loss) | | Total | |
| | | | | | | | | | | |
Partners’ capital (deficit), March 31, 2002 | | $ | 3,584,909 | | $ | (1,103 | ) | $ | — | | | | $ | 3,583,806 | |
| | | | | | | | | | | |
Capital contributions | | 22,864,860 | | — | | — | | | | 22,864,860 | |
| | | | | | | | | | | |
Selling commissions and registration costs | | (2,935,906 | ) | — | | — | | | | (2,935,906 | ) |
| | | | | | | | | | | |
Comprehensive income (loss) | | | | | | | | | | | |
Net income (loss) | | (516,197 | ) | (5,214 | ) | — | | $ | (521,411 | ) | (521,411 | ) |
Other comprehensive income (loss) | | | | | | | | | | | |
Unrealized gain (loss) on securities available-for-sale | | — | | — | | 44,599 | | 44,599 | | 44,599 | |
| | | | | | | | | | | |
Total comprehensive income (loss) | | | | | | | | $ | (476,812 | ) | | |
| | | | | | | | | | | |
Partners’ capital (deficit), March 31, 2003 | | 22,997,666 | | (6,317 | ) | 44,599 | | | | 23,035,948 | |
| | | | | | | | | | | |
Capital contributions | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Selling commissions and registration costs | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Comprehensive income (loss) | | | | | | | | | | | |
Net income (loss) | | (1,784,630 | ) | (18,027 | ) | — | | $ | (1,802,657 | ) | (1,802,657 | ) |
Other comprehensive income (loss) | | | | | | | | | | | |
Unrealized gain (loss) on securities available-for-sale | | — | | — | | (44,599 | ) | (44,599 | ) | (44,599 | ) |
| | | | | | | | | | | |
Total comprehensive income (loss) | | | | | | | | $ | (1,847,256 | ) | | |
| | | | | | | | | | | |
Partners’ capital (deficit), March 31, 2004 | | 21,213,036 | | (24,344 | ) | — | | | | 21,188,692 | |
| | | | | | | | | | | |
Capital contributions | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Selling commissions and registration costs | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Comprehensive income (loss) | | | | | | | | | | | |
Net income (loss) | | (1,506,338 | ) | (15,216 | ) | — | | $ | (1,521,554 | ) | (1,521,554 | ) |
Other comprehensive income (loss) | | | | | | | | | | | |
Unrealized gain (loss) on securities available-for-sale | | — | | — | | — | | — | | — | |
| | | | | | | | | | | |
Total comprehensive income (loss) | | | | | | | | $ | (1,521,554 | ) | | |
| | | | | | | | | | | |
Partners’ capital (deficit), March 31, 2005 | | $ | 19,706,698 | | $ | (39,560 | ) | $ | — | | | | $ | 19,667,138 | |
F-82
Years ended March 31, 2005, 2004 and for the period August 1, 2002 (date of inception) through March 31, 2003
(UNAUDITED)
Series 43 | | Assignees | | General partner | | Accumulated other comprehensive income | | Comprehensive income (loss) | | Total | |
| | | | | | | | | | | |
Partners’ capital (deficit), March 31, 2002 | | $ | — | | $ | — | | $ | — | | | | $ | — | |
| | | | | | | | | | | |
Capital contributions | | 36,379,870 | | — | | — | | | | 36,379,870 | |
| | | | | | | | | | | |
Selling commissions and registration costs | | (4,770,667 | ) | — | | — | | | | (4,770,667 | ) |
| | | | | | | | | | | |
Comprehensive income (loss) | | | | | | | | | | | |
Net income (loss) | | (485,466 | ) | (4,904 | ) | — | | $ | (490,370 | ) | (490,370 | ) |
Other comprehensive income (loss) | | | | | | | | | | | |
Unrealized gain (loss) on securities available-for-sale | | — | | — | | 1,866 | | 1,866 | | 1,866 | |
| | | | | | | | | | | |
Total comprehensive income (loss) | | | | | | | | $ | (488,504 | ) | | |
| | | | | | | | | | | |
Partners’ capital (deficit), March 31, 2003 | | 31,123,737 | | (4,904 | ) | 1,866 | | | | 31,120,699 | |
| | | | | | | | | | | |
Capital contributions | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Selling commissions and registration costs | | 111,260 | | — | | — | | | | 111,260 | |
| | | | | | | | | | | |
Comprehensive income (loss) | | | | | | | | | | | |
Net income (loss) | | (2,652,481 | ) | (26,793 | ) | — | | $ | (2,679,274 | ) | (2,679,274 | ) |
Other comprehensive income (loss) | | | | | | | | | | | |
Unrealized gain (loss) on securities available-for-sale | | — | | — | | 7,436 | | 7,436 | | 7,436 | |
| | | | | | | | | | | |
Total comprehensive income (loss) | | | | | | | | $ | (2,671,838 | ) | | |
| | | | | | | | | | | |
Partners’ capital (deficit), March 31, 2004 | | 28,582,516 | | (31,697 | ) | 9,302 | | | | 28,560,121 | |
| | | | | | | | | | | |
Capital contributions | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Selling commissions and registration costs | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Distributions | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Comprehensive income (loss) | | | | | | | | | | | |
Net income (loss) | | (2,469,003 | ) | (24,939 | ) | — | | $ | (2,493,942 | ) | (2,493,942 | ) |
Other comprehensive income (loss) | | | | | | | | | | | |
Unrealized gain (loss) on securities available-for-sale | | — | | — | | (12,409 | ) | (12,409 | ) | (12,409 | ) |
| | | | | | | | | | | |
Total comprehensive income (loss) | | | | | | | | $ | (2,506,351 | ) | | |
| | | | | | | | | | | |
Partners’ capital (deficit), March 31, 2005 | | $ | 26,113,513 | | $ | (56,636 | ) | $ | (3,107 | ) | | | $ | 26,053,770 | |
F-83
Years ended March 31, 2005, 2004 and for the period January 1, 2003 (date of inception) through March 31, 2003
(UNAUDITED)
Series 44 | | Assignees | | General partner | | Accumulated other comprehensive income | | Comprehensive income (loss) | | Total | |
| | | | | | | | | | | |
Partners’ capital (deficit), March 31, 2002 | | $ | — | | $ | — | | $ | — | | | | $ | — | |
| | | | | | | | | | | |
Capital contributions | | 12,790,970 | | — | | — | | | | 12,790,970 | |
| | | | | | | | | | | |
Selling commissions and registration costs | | (2,401,620 | ) | — | | — | | | | (2,401,620 | ) |
| | | | | | | | | | | |
Comprehensive income (loss) | | | | | | | | | | | |
Net income (loss) | | (113,870 | ) | (1,150 | ) | — | | $ | (115,020 | ) | (115,020 | ) |
Other comprehensive income (loss) | | | | | | | | | | | |
Unrealized gain (loss) on securities available-for-sale | | — | | — | | — | | — | | — | |
| | | | | | | | | | | |
Total comprehensive income (loss) | | | | | | | | $ | (115,020 | ) | | |
| | | | | | | | | | | |
Partners’ capital (deficit), March 31, 2003 | | 10,275,480 | | (1,150 | ) | — | | | | 10,274,330 | |
| | | | | | | | | | | |
Capital contributions | | 14,228,760 | | — | | — | | | | 14,228,760 | |
| | | | | | | | | | | |
Selling commissions and registration costs | | (1,262,322 | ) | — | | — | | | | (1,262,322 | ) |
| | | | | | | | | | | |
Comprehensive income (loss) | | | | | | | | | | | |
Net income (loss) | | (1,329,348 | ) | (13,428 | ) | — | | $ | (1,342,776 | ) | (1,342,776 | ) |
Other comprehensive income (loss) | | | | | | | | | | | |
Unrealized gain (loss) on securities available-for-sale | | — | | — | | 8,868 | | 8,868 | | 8,868 | |
| | | | | | | | | | | |
Total comprehensive income (loss) | | | | | | | | $ | (1,333,908 | ) | | |
| | | | | | | | | | | |
Partners’ capital (deficit), March 31, 2004 | | 21,912,570 | | (14,578 | ) | 8,868 | | | | 21,906,860 | |
| | | | | | | | | | | |
Capital contributions | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Selling commissions and registration costs | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Distributions | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Comprehensive income (loss) | | | | | | | | | | | |
Net income (loss) | | (1,102,544 | ) | (11,137 | ) | — | | $ | (1,113,681 | ) | (1,113,681 | ) |
Other comprehensive income (loss) | | | | | | | | | | | |
Unrealized gain (loss) on securities available-for-sale | | — | | — | | (38,391 | ) | (38,391 | ) | (38,391 | ) |
| | | | | | | | | | | |
Total comprehensive income (loss) | | | | | | | | $ | (1,152,072 | ) | | |
| | | | | | | | | | | |
Partners’ capital (deficit), March 31, 2005 | | $ | 20,810,026 | | $ | (25,715 | ) | $ | (29,523 | ) | | | $ | 20,754,788 | |
F-84
Year ended March 31, 2005 and for the period July 1, 2003 (date of inception) through March 31, 2004
(UNAUDITED)
Series 45 | | Assignees | | General partner | | Accumulated other comprehensive income | | Comprehensive income (loss) | | Total | |
| | | | | | | | | | | |
Partners’ capital (deficit), March 31, 2003 | | $ | — | | $ | — | | $ | — | | | | $ | — | |
| | | | | | | | | | | |
Capital contributions | | 40,143,670 | | — | | — | | | | 40,143,670 | |
| | | | | | | | | | | |
Selling commissions and registration costs | | (5,149,963 | ) | — | | — | | | | (5,149,963 | ) |
| | | | | | | | | | | |
Comprehensive income (loss) | | | | | | | | | | | |
Net income (loss) | | (538,938 | ) | (5,444 | ) | — | | $ | (544,382 | ) | (544,382 | ) |
Other comprehensive income (loss) | | | | | | | | | | | |
Unrealized gain (loss) on securities available-for-sale | | — | | — | | 17,528 | | 17,528 | | 17,528 | |
| | | | | | | | | | | |
Total comprehensive income (loss) | | | | | | | | $ | (526,854 | ) | | |
| | | | | | | | | | | |
Partners’ capital (deficit), March 31, 2004 | | 34,454,769 | | (5,444 | ) | 17,528 | | | | 34,466,853 | |
| | | | | | | | | | | |
Capital contributions | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Selling commissions and registration costs | | (2,638 | ) | — | | — | | | | (2,638 | ) |
| | | | | | | | | | | |
Distributions | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Comprehensive income (loss) | | | | | | | | | | | |
Net income (loss) | | (1,301,588 | ) | (13,147 | ) | — | | $ | (1,314,735 | ) | (1,314,735 | ) |
Other comprehensive income (loss) | | | | | | | | | | | |
Unrealized gain (loss) on securities available-for-sale | | — | | — | | (71,289 | ) | (71,289 | ) | (71,289 | ) |
| | | | | | | | | | | |
Total comprehensive income (loss) | | | | | | | | $ | (1,386,024 | ) | | |
| | | | | | | | | | | |
Partners’ capital (deficit), March 31, 2005 | | $ | 33,150,543 | | $ | (18,591 | ) | $ | (53,761 | ) | | | $ | 33,078,191 | |
Series 45 and 46 were not formed until after March 31, 2003, therefore only two periods of comparative information has been included.
F-85
Year ended March 31, 2005 and for the period September 23, 2003 (date of inception) through March 31, 2004
(UNAUDITED)
Series 46 | | Assignees | | General partner | | Accumulated other comprehensive income | | Comprehensive income (loss) | | Total | |
| | | | | | | | | | | |
Partners’ capital (deficit), March 31, 2003 | | $ | — | | $ | — | | $ | — | | | | $ | — | |
| | | | | | | | | | | |
Capital contributions | | 29,809,980 | | — | | — | | | | 29,809,980 | |
| | | | | | | | | | | |
Selling commissions and registration costs | | (3,943,120 | ) | — | | — | | | | (3,943,120 | ) |
| | | | | | | | | | | |
Comprehensive income (loss) | | | | | | | | | | | |
Net income (loss) | | (204,238 | ) | (2,063 | ) | — | | $ | (206,301 | ) | (206,301 | ) |
Other comprehensive income (loss) | | | | | | | | | | | |
Unrealized gain (loss) on securities available-for-sale | | — | | — | | (1,636 | ) | (1,636 | ) | (1,636 | ) |
| | | | | | | | | | | |
Total comprehensive income (loss) | | | | | | | | $ | (207,937 | ) | | |
| | | | | | | | | | | |
Partners’ capital (deficit), March 31, 2004 | | 25,662,622 | | (2,063 | ) | (1,636 | ) | | | 25,658,923 | |
| | | | | | | | | | | |
Capital contributions | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Selling commissions and registration costs | | 376 | | — | | — | | | | 376 | |
| | | | | | | | | | | |
Distributions | | — | | — | | — | | | | — | |
| | | | | | | | | | | |
Comprehensive income (loss) | | | | | | | | | | | |
Net income (loss) | | (618,832 | ) | (6,251 | ) | — | | $ | (625,083 | ) | (625,083 | ) |
Other comprehensive income (loss) | | | | | | | | | | | |
Unrealized gain (loss) on securities available-for-sale | | — | | — | | (38,524 | ) | (38,524 | ) | (38,524 | ) |
| | | | | | | | | | | |
Total comprehensive income (loss) | | | | | | | | $ | (663,607 | ) | | |
| | | | | | | | | | | |
Partners’ capital (deficit), March 31, 2005 | | $ | 25,044,166 | | $ | (8,314 | ) | $ | (40,160 | ) | | | $ | 24,995,692 | |
Series 45 and 46 were not formed until after March 31, 2003, therefore only two periods of comparative information has been included.
See notes to financial statements
F-86
Boston Capital Tax Credit Fund IV L.P.
STATEMENTS OF CASH FLOWS
(UNAUDITED)
| | Total | |
| | Year ended March 31, 2005 | | Year ended March 31, 2004 | | Year ended March 31, 2003 | |
Cash flows from operating activities | | | | | | | |
Net income (loss) | | $ | (79,815,141 | ) | $ | (47,864,097 | ) | $ | (34,363,004 | ) |
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities | | | | | | | |
Share of (income) losses from operating limited partnerships | | 35,192,607 | | 32,079,974 | | 26,840,274 | |
Impairment loss | | 36,127,368 | | 7,631,525 | | 770,199 | |
Distributions received from operating limited partnerships | | 4,137,853 | | 158,675 | | 150,808 | |
Amortization | | 1,579,759 | | 1,289,948 | | 881,921 | |
Changes in assets and liabilities | | | | | | | |
Other assets | | 992,030 | | 644,603 | | 1,168,100 | |
Accounts payable and accrued expenses | | (28,003 | ) | (1,023,625 | ) | 247,251 | |
Accounts payable - affiliates | | 4,519,135 | | 6,284,019 | | 3,300,679 | |
| | | | | | | |
Net cash provided by (used in) operating activities | | 2,705,608 | | (798,978 | ) | (1,003,772 | ) |
| | | | | | | |
Cash flows from investing activities | | | | | | | |
Acquisition costs (paid)/refunded for operating limited partnerships | | (680,890 | ) | (6,442,677 | ) | (7,592,992 | ) |
Capital contributions paid to operating limited partnerships | | (21,825,777 | ) | (45,062,714 | ) | (35,700,528 | ) |
Deposits for purchases of operating limited partnerships | | — | | 62,031 | | — | |
(Advances to) repayments from operating limited partnerships | | 681,009 | | 179,950 | | (6,542,296 | ) |
Purchase of investments (net of proceeds from sales and maturities of investments) | | 4,416,826 | | (14,594,846 | ) | 1,479,562 | |
| | | | | | | |
Net cash provided by (used in) investing activities | | (17,408,832 | ) | (65,858,256 | ) | (48,356,254 | ) |
| | | | | | | |
Cash flows from financing activities | | | | | | | |
Capital contributions received | | — | | 84,182,410 | | 72,035,700 | |
Selling commissions and registration costs (paid)/refunded | | (2,262 | ) | (10,355,405 | ) | (10,035,879 | ) |
Proceeds from (repayment of) line of credit | | — | | — | | (5,708,074 | ) |
| | | | | | | |
Net cash provided by (used in) financing activities | | (2,262 | ) | 73,827,005 | | 56,291,747 | |
| | | | | | | |
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS | | (14,705,486 | ) | 7,169,771 | | 6,931,721 | |
| | | | | | | |
Cash and cash equivalents, beginning | | 33,051,933 | | 25,882,162 | | 18,950,441 | |
| | | | | | | |
Cash and cash equivalents, ending | | $ | 18,346,447 | | $ | 33,051,933 | | $ | 25,882,162 | |
F-87
| | Total | |
| | Year ended March 31, 2005 | | Year ended March 31, 2004 | | Year ended March 31, 2003 | |
Supplemental schedule of noncash investing and financing activities | | | | | | | |
| | | | | | | |
The fund has increased its investments in operating limited partnerships for unpaid capital contributions due to the operating limited partnerships. | | $ | 11,226,370 | | $ | 53,887,584 | | $ | 41,047,253 | |
| | | | | | | |
The fund has decreased its investments in operating limited partnerships and decreased its capital contribution obligation in operating limited partnerships for low-income tax credits not generated. | | $ | 1,140,141 | | $ | 1,054,392 | | $ | 135,030 | |
| | | | | | | |
The fund has applied notes receivable and advances to its capital contribution obligation in operating limited partnerships. | | $ | 1,470,843 | | $ | 9,878,224 | | $ | 7,809,477 | |
| | | | | | | |
The fund has decreased its investments in operating limited partnerships and recorded a receivable for tax credits not generated by the operating limited partnerships. | | $ | 22,488 | | $ | 1,517,109 | | $ | 711,322 | |
| | | | | | | |
The fund has increased its investments in operating limited partnerships and decreased other assets for additional low-income tax credits generated by the operating limited partnerships. | | $ | — | | $ | 7,168 | | $ | — | |
Series 45 and 46 were not formed until after March 31, 2003, therefore only two periods of comparative information have been included.
F-88
| | Series 20 | |
| | Year ended March 31, 2005 | | Year ended March 31, 2004 | | Year ended March 31, 2003 | |
Cash flows from operating activities | | | | | | | |
Net income (loss) | | $ | (3,083,177 | ) | $ | (2,481,376 | ) | $ | (2,384,789 | ) |
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities | | | | | | | |
Share of (income) losses from operating limited partnerships | | 1,077,264 | | 1,710,130 | | 2,005,043 | |
Impairment loss | | 1,627,527 | | 414,749 | | — | |
Distributions received from operating limited partnerships | | 3,375,375 | | 9,762 | | 13,860 | |
Amortization | | 3,572 | | 3,573 | | 3,571 | |
Changes in assets and liabilities | | | | | | | |
Other assets | | (66,575 | ) | (7,445 | ) | (111,636 | ) |
Accounts payable and accrued expenses | | — | | (9,902 | ) | 9,902 | |
Accounts payable - affiliates | | (750,180 | ) | 368,242 | | 490,883 | |
| | | | | | | |
Net cash provided by (used in) operating activities | | 2,183,806 | | 7,733 | | 26,834 | |
| | | | | | | |
Cash flows from investing activities | | | | | | | |
Acquisition costs (paid)/refunded for operating limited partnerships | | — | | — | | — | |
Capital contributions paid to operating limited partnerships | | — | | — | | — | |
Deposits for purchases of operating limited partnerships | | — | | — | | — | |
(Advances to) repayments from operating limited partnerships | | — | | — | | — | |
Purchase of investments (net of proceeds from sales and maturities of investments) | | — | | — | | — | |
| | | | | | | |
Net cash provided by (used in) investing activities | | — | | — | | — | |
| | | | | | | |
Cash flows from financing activities | | | | | | | |
Capital contributions received | | — | | — | | — | |
Selling commissions and registration costs (paid)/refunded | | — | | — | | — | |
Proceeds from (repayment of) line of credit | | — | | — | | — | |
| | | | | | | |
Net cash provided by (used in) financing activities | | — | | — | | — | |
| | | | | | | |
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS | | 2,183,806 | | 7,733 | | 26,834 | |
| | | | | | | |
Cash and cash equivalents, beginning | | 252,117 | | 244,384 | | 217,550 | |
| | | | | | | |
Cash and cash equivalents, ending | | $ | 2,435,923 | | $ | 252,117 | | $ | 244,384 | |
F-89
| | Series 20 | |
| | Year ended March 31, 2005 | | Year ended March 31, 2004 | | Year ended March 31, 2003 | |
Supplemental schedule of noncash investing and financing activities | | | | | | | |
| | | | | | | |
The fund has increased its investments in operating limited partnerships for unpaid capital contributions due to the operating limited partnerships. | | $ | — | | $ | — | | $ | — | |
| | | | | | | |
The fund has decreased its investments in operating limited partnerships and decreased its capital contribution obligation in operating limited partnerships for low-income tax credits not generated. | | $ | — | | $ | — | | $ | — | |
| | | | | | | |
The fund has applied notes receivable and advances to its capital contribution obligation in operating limited partnerships. | | $ | — | | $ | — | | $ | — | |
| | | | | | | |
The fund has decreased its investments in operating limited partnerships and recorded a receivable for tax credits not generated by the operating limited partnerships. | | $ | 3,732 | | $ | 817,455 | | $ | 700 | |
| | | | | | | |
The fund has increased its investments in operating limited partnerships and decreased other assets for additional low-income tax credits generated by the operating limited partnerships. | | $ | — | | $ | — | | $ | — | |
F-90
| | Series 21 | |
| | Year ended March 31, 2005 | | Year ended March 31, 2004 | | Year ended March 31, 2003 | |
Cash flows from operating activities | | | | | | | |
Net income (loss) | | $ | (976,644 | ) | $ | (1,333,928 | ) | $ | (658,405 | ) |
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities | | | | | | | |
Share of (income) losses from operating limited partnerships | | 409,199 | | 738,659 | | 453,916 | |
Impairment loss | | 322,225 | | 315,862 | | — | |
Distributions received from operating limited partnerships | | — | | 436 | | 3,941 | |
Amortization | | 1,954 | | 1,954 | | 1,954 | |
Changes in assets and liabilities | | | | | | | |
Other assets | | — | | (17,000 | ) | 36,872 | |
Accounts payable and accrued expenses | | — | | — | | — | |
Accounts payable - affiliates | | 200,841 | | 225,840 | | 125,839 | |
| | | | | | | |
Net cash provided by (used in) operating activities | | (42,425 | ) | (68,177 | ) | (35,883 | ) |
| | | | | | | |
Cash flows from investing activities | | | | | | | |
Acquisition costs (paid)/refunded for operating limited partnerships | | — | | — | | — | |
Capital contributions paid to operating limited partnerships | | — | | — | | — | |
Deposits for purchases of operating limited partnerships | | — | | — | | — | |
(Advances to) repayments from operating limited partnerships | | — | | — | | — | |
Purchase of investments (net of proceeds from sales and maturities of investments) | | — | | — | | 9,166 | |
| | | | | | | |
Net cash provided by (used in) investing activities | | — | | — | | 9,166 | |
| | | | | | | |
Cash flows from financing activities | | | | | | | |
Capital contributions received | | — | | — | | — | |
Selling commissions and registration costs (paid)/refunded | | — | | — | | — | |
Proceeds from (repayment of) line of credit | | — | | — | | — | |
| | | | | | | |
Net cash provided by (used in) financing activities | | — | | — | | — | |
| | | | | | | |
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS | | (42,425 | ) | (68,177 | ) | (26,717 | ) |
| | | | | | | |
Cash and cash equivalents, beginning | | 142,893 | | 211,070 | | 237,787 | |
| | | | | | | |
Cash and cash equivalents, ending | | $ | 100,468 | | $ | 142,893 | | $ | 211,070 | |
F-91
| | Series 21 | |
| | Year ended March 31, 2005 | | Year ended March 31, 2004 | | Year ended March 31, 2003 | |
Supplemental schedule of noncash investing and financing activities | | | | | | | |
| | | | | | | |
The fund has increased its investments in operating limited partnerships for unpaid capital contributions due to the operating limited partnerships. | | $ | — | | $ | — | | $ | — | |
| | | | | | | |
The fund has decreased its investments in operating limited partnerships and decreased its capital contribution obligation in operating limited partnerships for low-income tax credits not generated. | | $ | — | | $ | — | | $ | — | |
| | | | | | | |
The fund has applied notes receivable and advances to its capital contribution obligation in operating limited partnerships. | | $ | — | | $ | — | | $ | 183,901 | |
| | | | | | | |
The fund has decreased its investments in operating limited partnerships and recorded a receivable for tax credits not generated by the operating limited partnerships. | | $ | — | | $ | — | | $ | 78,084 | |
| | | | | | | |
The fund has increased its investments in operating limited partnerships and decreased other assets for additional low-income tax credits generated by the operating limited partnerships. | | $ | — | | $ | — | | $ | — | |
F-92
| | Series 22 | |
| | Year ended March 31, 2005 | | Year ended March 31, 2004 | | Year ended March 31, 2003 | |
Cash flows from operating activities | | | | | | | |
Net income (loss) | | $ | (4,469,581 | ) | $ | (1,825,424 | ) | $ | (1,825,108 | ) |
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities | | | | | | | |
Share of (income) losses from operating limited partnerships | | 875,241 | | 1,186,141 | | 1,154,777 | |
Impairment loss | | 3,307,138 | | 342,983 | | 404,691 | |
Distributions received from operating limited partnerships | | 25,277 | | 1,731 | | 7,977 | |
Amortization | | 6,140 | | 6,140 | | 6,139 | |
Changes in assets and liabilities | | | | | | | |
Other assets | | — | | 575 | | (558 | ) |
Accounts payable and accrued expenses | | — | | — | | — | |
Accounts payable - affiliates | | 209,592 | | 254,591 | | 179,592 | |
| | | | | | | |
Net cash provided by (used in) operating activities | | (46,193 | ) | (33,263 | ) | (72,490 | ) |
| | | | | | | |
Cash flows from investing activities | | | | | | | |
Acquisition costs (paid)/refunded for operating limited partnerships | | — | | — | | — | |
Capital contributions paid to operating limited partnerships | | (1,500 | ) | (1,500 | ) | (1,500 | ) |
Deposits for purchases of operating limited partnerships | | — | | — | | — | |
(Advances to) repayments from operating limited partnerships | | — | | — | | — | |
Purchase of investments (net of proceeds from sales and maturities of investments) | | — | | — | | 173,915 | |
| | | | | | | |
Net cash provided by (used in) investing activities | | (1,500 | ) | (1,500 | ) | 172,415 | |
| | | | | | | |
Cash flows from financing activities | | | | | | | |
Capital contributions received | | — | | — | | — | |
Selling commissions and registration costs (paid)/refunded | | — | | — | | — | |
Proceeds from (repayment of) line of credit | | — | | — | | — | |
| | | | | | | |
Net cash provided by (used in) financing activities | | — | | — | | — | |
| | | | | | | |
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS | | (47,693 | ) | (34,763 | ) | 99,925 | |
| | | | | | | |
Cash and cash equivalents, beginning | | 320,139 | | 354,902 | | 254,977 | |
| | | | | | | |
Cash and cash equivalents, ending | | $ | 272,446 | | $ | 320,139 | | $ | 354,902 | |
F-93
| | Series 22 | |
| | Year ended March 31, 2005 | | Year ended March 31, 2004 | | Year ended March 31, 2003 | |
Supplemental schedule of noncash investing and financing activities | | | | | | | |
| | | | | | | |
The fund has increased its investments in operating limited partnerships for unpaid capital contributions due to the operating limited partnerships. | | $ | — | | $ | — | | $ | — | |
| | | | | | | |
The fund has decreased its investments in operating limited partnerships and decreased its capital contribution obligation in operating limited partnerships for low-income tax credits not generated. | | $ | — | | $ | — | | $ | 5,159 | |
| | | | | | | |
The fund has applied notes receivable and advances to its capital contribution obligation in operating limited partnerships. | | $ | — | | $ | — | | $ | — | |
| | | | | | | |
The fund has decreased its investments in operating limited partnerships and recorded a receivable for tax credits not generated by the operating limited partnerships. | | $ | — | | $ | — | | $ | — | |
| | | | | | | |
The fund has increased its investments in operating limited partnerships and decreased other assets for additional low-income tax credits generated by the operating limited partnerships. | | $ | — | | $ | — | | $ | — | |
F-94
| | Series 23 | |
| | Year ended March 31, 2005 | | Year ended March 31, 2004 | | Year ended March 31, 2003 | |
Cash flows from operating activities | | | | | | | |
Net income (loss) | | $ | (5,725,483 | ) | $ | (2,378,745 | ) | $ | (1,611,679 | ) |
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities | | | | | | | |
Share of (income) losses from operating limited partnerships | | 1,406,027 | | 1,326,789 | | 1,347,032 | |
Impairment loss | | 4,045,618 | | 770,873 | | — | |
Distributions received from operating limited partnerships | | 10,579 | | 5,187 | | 5,803 | |
Amortization | | 9,131 | | 9,131 | | 9,131 | |
Changes in assets and liabilities | | | | | | | |
Other assets | | — | | — | | — | |
Accounts payable and accrued expenses | | — | | — | | — | |
Accounts payable - affiliates | | 240,265 | | 240,264 | | 240,263 | |
| | | | | | | |
Net cash provided by (used in) operating activities | | (13,863 | ) | (26,501 | ) | (9,450 | ) |
| | | | | | | |
Cash flows from investing activities | | | | | | | |
Acquisition costs (paid)/refunded for operating limited partnerships | | — | | — | | — | |
Capital contributions paid to operating limited partnerships | | — | | — | | — | |
Deposits for purchases of operating limited partnerships | | — | | — | | — | |
(Advances to) repayments from operating limited partnerships | | — | | — | | — | |
Purchase of investments (net of proceeds from sales and maturities of investments) | | — | | — | | — | |
| | | | | | | |
Net cash provided by (used in) investing activities | | — | | — | | — | |
| | | | | | | |
Cash flows from financing activities | | | | | | | |
Capital contributions received | | — | | — | | — | |
Selling commissions and registration costs (paid)/refunded | | — | | — | | — | |
Proceeds from (repayment of) line of credit | | — | | — | | — | |
| | | | | | | |
Net cash provided by (used in) financing activities | | — | | — | | — | |
| | | | | | | |
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS | | (13,863 | ) | (26,501 | ) | (9,450 | ) |
| | | | | | | |
Cash and cash equivalents, beginning | | 140,695 | | 167,196 | | 176,646 | |
| | | | | | | |
Cash and cash equivalents, ending | | $ | 126,832 | | $ | 140,695 | | $ | 167,196 | |
F-95
| | Series 23 | |
| | Year ended March 31, 2005 | | Year ended March 31, 2004 | | Year ended March 31, 2003 | |
Supplemental schedule of noncash investing and financing activities | | | | | | | |
| | | | | | | |
The fund has increased its investments in operating limited partnerships for unpaid capital contributions due to the operating limited partnerships. | | $ | — | | $ | — | | $ | — | |
| | | | | | | |
The fund has decreased its investments in operating limited partnerships and decreased its capital contribution obligation in operating limited partnerships for low-income tax credits not generated. | | $ | — | | $ | — | | $ | — | |
| | | | | | | |
The fund has applied notes receivable and advances to its capital contribution obligation in operating limited partnerships. | | $ | — | | $ | — | | $ | — | |
| | | | | | | |
The fund has decreased its investments in operating limited partnerships and recorded a receivable for tax credits not generated by the operating limited partnerships. | | $ | — | | $ | — | | $ | — | |
| | | | | | | |
The fund has increased its investments in operating limited partnerships and decreased other assets for additional low-income tax credits generated by the operating limited partnerships. | | $ | — | | $ | — | | $ | — | |
F-96
| | Series 24 | |
| | Year ended March 31, 2005 | | Year ended March 31, 2004 | | Year ended March 31, 2003 | |
Cash flows from operating activities | | | | | | | |
Net income (loss) | | $ | (2,435,902 | ) | $ | (967,714 | ) | $ | (206,100 | ) |
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities | | | | | | | |
Share of (income) losses from operating limited partnerships | | 720,777 | | 687,594 | | 62,763 | |
Impairment loss | | 1,461,411 | | 55,652 | | — | |
Distributions received from operating limited partnerships | | 16,849 | | 1,138 | | 3,202 | |
Amortization | | 10,204 | | 10,205 | | 10,204 | |
Changes in assets and liabilities | | | | | | | |
Other assets | | — | | 22,166 | | 25,968 | |
Accounts payable and accrued expenses | | — | | (39,200 | ) | 39,878 | |
Accounts payable - affiliates | | 225,840 | | 218,337 | | (91,648 | ) |
| | | | | | | |
Net cash provided by (used in) operating activities | | (821 | ) | (11,822 | ) | (155,733 | ) |
| | | | | | | |
Cash flows from investing activities | | | | | | | |
Acquisition costs (paid)/refunded for operating limited partnerships | | — | | — | | — | |
Capital contributions paid to operating limited partnerships | | — | | — | | (88,621 | ) |
Deposits for purchases of operating limited partnerships | | — | | — | | — | |
(Advances to) repayments from operating limited partnerships | | — | | — | | — | |
Purchase of investments (net of proceeds from sales and maturities of investments) | | — | | — | | 212,622 | |
| | | | | | | |
Net cash provided by (used in) investing activities | | — | | — | | 124,001 | |
| | | | | | | |
Cash flows from financing activities | | | | | | | |
Capital contributions received | | — | | — | | — | |
Selling commissions and registration costs (paid)/refunded | | — | | — | | — | |
Proceeds from (repayment of) line of credit | | — | | — | | — | |
| | | | | | | |
Net cash provided by (used in) financing activities | | — | | — | | — | |
| | | | | | | |
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS | | (821 | ) | (11,822 | ) | (31,732 | ) |
| | | | | | | |
Cash and cash equivalents, beginning | | 221,188 | | 233,010 | | 264,742 | |
| | | | | | | |
Cash and cash equivalents, ending | | $ | 220,367 | | $ | 221,188 | | $ | 233,010 | |
F-97
| | Series 24 | |
| | Year ended March 31, 2005 | | Year ended March 31, 2004 | | Year ended March 31, 2003 | |
Supplemental schedule of noncash investing and financing activities | | | | | | | |
| | | | | | | |
The fund has increased its investments in operating limited partnerships for unpaid capital contributions due to the operating limited partnerships. | | $ | — | | $ | — | | $ | — | |
| | | | | | | |
The fund has decreased its investments in operating limited partnerships and decreased its capital contribution obligation in operating limited partnerships for low-income tax credits not generated. | | $ | — | | $ | — | | $ | 6,280 | |
| | | | | | | |
The fund has applied notes receivable and advances to its capital contribution obligation in operating limited partnerships. | | $ | — | | $ | — | | $ | 751,064 | |
| | | | | | | |
The fund has decreased its investments in operating limited partnerships and recorded a receivable for tax credits not generated by the operating limited partnerships. | | $ | — | | $ | 561,366 | | $ | — | |
| | | | | | | |
The fund has increased its investments in operating limited partnerships and decreased other assets for additional low-income tax credits generated by the operating limited partnerships. | | $ | — | | $ | — | | $ | — | |
F-98
| | Series 25 | |
| | Year ended March 31, 2005 | | Year ended March 31, 2004 | | Year ended March 31, 2003 | |
Cash flows from operating activities | | | | | | | |
Net income (loss) | | $ | (2,599,663 | ) | $ | (1,564,406 | ) | $ | (1,063,014 | ) |
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities | | | | | | | |
Share of (income) losses from operating limited partnerships | | 519,702 | | 837,700 | | 921,532 | |
Impairment loss | | 1,884,342 | | 414,773 | | — | |
Distributions received from operating limited partnerships | | 17,505 | | 10,178 | | 10,163 | |
Amortization | | 15,219 | | 15,218 | | 15,218 | |
Changes in assets and liabilities | | | | | | | |
Other assets | | — | | 829 | | 116,164 | |
Accounts payable and accrued expenses | | — | | (29,900 | ) | 30,878 | |
Accounts payable - affiliates | | 272,676 | | 272,677 | | (127,324 | ) |
| | | | | | | |
Net cash provided by (used in) operating activities | | 109,781 | | (42,931 | ) | (96,383 | ) |
| | | | | | | |
Cash flows from investing activities | | | | | | | |
Acquisition costs (paid)/refunded for operating limited partnerships | | — | | — | | — | |
Capital contributions paid to operating limited partnerships | | (175,506 | ) | (2,906 | ) | (134,613 | ) |
Deposits for purchases of operating limited partnerships | | — | | — | | — | |
(Advances to) repayments from operating limited partnerships | | — | | — | | — | |
Purchase of investments (net of proceeds from sales and maturities of investments) | | — | | — | | 257,095 | |
| | | | | | | |
Net cash provided by (used in) investing activities | | (175,506 | ) | (2,906 | ) | 122,482 | |
| | | | | | | |
Cash flows from financing activities | | | | | | | |
Capital contributions received | | — | | — | | — | |
Selling commissions and registration costs (paid)/refunded | | — | | — | | — | |
Proceeds from (repayment of) line of credit | | — | | — | | — | |
| | | | | | | |
Net cash provided by (used in) financing activities | | — | | — | | — | |
| | | | | | | |
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS | | (65,725 | ) | (45,837 | ) | 26,099 | |
| | | | | | | |
Cash and cash equivalents, beginning | | 443,860 | | 489,697 | | 463,598 | |
| | | | | | | |
Cash and cash equivalents, ending | | $ | 378,135 | | $ | 443,860 | | $ | 489,697 | |
F-99
| | Series 25 | |
| | Year ended March 31, 2005 | | Year ended March 31, 2004 | | Year ended March 31, 2003 | |
Supplemental schedule of noncash investing and financing activities | | | | | | | |
| | | | | | | |
The fund has increased its investments in operating limited partnerships for unpaid capital contributions due to the operating limited partnerships. | | $ | — | | $ | 2,906 | | $ | — | |
| | | | | | | |
The fund has decreased its investments in operating limited partnerships and decreased its capital contribution obligation in operating limited partnerships for low-income tax credits not generated. | | $ | — | | $ | — | | $ | 13,141 | |
| | | | | | | |
The fund has applied notes receivable and advances to its capital contribution obligation in operating limited partnerships. | | $ | — | | $ | — | | $ | 982,434 | |
| | | | | | | |
The fund has decreased its investments in operating limited partnerships and recorded a receivable for tax credits not generated by the operating limited partnerships. | | $ | — | | $ | — | | $ | — | |
| | | | | | | |
The fund has increased its investments in operating limited partnerships and decreased other assets for additional low-income tax credits generated by the operating limited partnerships. | | $ | — | | $ | — | | $ | — | |
F-100
| | Series 26 | |
| | Year ended March 31, 2005 | | Year ended March 31, 2004 | | Year ended March 31, 2003 | |
Cash flows from operating activities | | | | | | | |
Net income (loss) | | $ | (5,623,588 | ) | $ | (1,910,450 | ) | $ | (1,428,884 | ) |
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities | | | | | | | |
Share of (income) losses from operating limited partnerships | | 1,270,160 | | 1,332,679 | | 1,054,359 | |
Impairment loss | | 3,887,714 | | 152,937 | | — | |
Distributions received from operating limited partnerships | | 19,755 | | 15,546 | | 15,982 | |
Amortization | | 16,904 | | 16,903 | | 16,904 | |
Changes in assets and liabilities | | | | | | | |
Other assets | | — | | 30,030 | | 396,024 | |
Accounts payable and accrued expenses | | — | | (100,593 | ) | 100,593 | |
Accounts payable - affiliates | | 334,754 | | 436,639 | | 87,580 | |
| | | | | | | |
Net cash provided by (used in) operating activities | | (94,301 | ) | (26,309 | ) | 242,558 | |
| | | | | | | |
Cash flows from investing activities | | | | | | | |
Acquisition costs (paid)/refunded for operating limited partnerships | | — | | — | | — | |
Capital contributions paid to operating limited partnerships | | — | | (41,895 | ) | (50,978 | ) |
Deposits for purchases of operating limited partnerships | | — | | — | | — | |
(Advances to) repayments from operating limited partnerships | | — | | — | | — | |
Purchase of investments (net of proceeds from sales and maturities of investments) | | — | | — | | — | |
| | | | | | | |
Net cash provided by (used in) investing activities | | — | | (41,895 | ) | (50,978 | ) |
| | | | | | | |
Cash flows from financing activities | | | | | | | |
Capital contributions received | | — | | — | | — | |
Selling commissions and registration costs (paid)/refunded | | — | | — | | — | |
Proceeds from (repayment of) line of credit | | — | | — | | — | |
| | | | | | | |
Net cash provided by (used in) financing activities | | — | | — | | — | |
| | | | | | | |
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS | | (94,301 | ) | (68,204 | ) | 191,580 | |
| | | | | | | |
Cash and cash equivalents, beginning | | 447,941 | | 516,145 | | 324,565 | |
| | | | | | | |
Cash and cash equivalents, ending | | $ | 353,640 | | $ | 447,941 | | $ | 516,145 | |
F-101
| | Series 26 | |
| | Year ended March 31, 2005 | | Year ended March 31, 2004 | | Year ended March 31, 2003 | |
Supplemental schedule of noncash investing and financing activities | | | | | | | |
| | | | | | | |
The fund has increased its investments in operating limited partnerships for unpaid capital contributions due to the operating limited partnerships. | | $ | — | | $ | 10,353 | | $ | — | |
| | | | | | | |
The fund has decreased its investments in operating limited partnerships and decreased its capital contribution obligation in operating limited partnerships for low-income tax credits not generated. | | $ | — | | $ | — | | $ | — | |
| | | | | | | |
The fund has applied notes receivable and advances to its capital contribution obligation in operating limited partnerships. | | $ | — | | $ | — | | $ | 672,179 | |
| | | | | | | |
The fund has decreased its investments in operating limited partnerships and recorded a receivable for tax credits not generated by the operating limited partnerships. | | $ | — | | $ | — | | $ | — | |
| | | | | | | |
The fund has increased its investments in operating limited partnerships and decreased other assets for additional low-income tax credits generated by the operating limited partnerships. | | $ | — | | $ | — | | $ | — | |
F-102
| | Series 27 | |
| | Year ended March 31, 2005 | | Year ended March 31, 2004 | | Year ended March 31, 2003 | |
Cash flows from operating activities | | | | | | | |
Net income (loss) | | $ | (2,241,006 | ) | $ | (1,076,184 | ) | $ | (1,080,803 | ) |
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities | | | | | | | |
Share of (income) losses from operating limited partnerships | | 565,401 | | 604,746 | | 782,076 | |
Impairment loss | | 1,329,625 | | 130,435 | | — | |
Distributions received from operating limited partnerships | | 8,453 | | 4,476 | | 9,614 | |
Amortization | | 15,655 | | 15,654 | | 15,655 | |
Changes in assets and liabilities | | | | | | | |
Other assets | | — | | — | | (42 | ) |
Accounts payable and accrued expenses | | — | | — | | — | |
Accounts payable - affiliates | | 215,205 | | 215,206 | | 65,204 | |
| | | | | | | |
Net cash provided by (used in) operating activities | | (106,667 | ) | (105,667 | ) | (208,296 | ) |
| | | | | | | |
Cash flows from investing activities | | | | | | | |
Acquisition costs (paid)/refunded for operating limited partnerships | | — | | — | | — | |
Capital contributions paid to operating limited partnerships | | — | | — | | (107,464 | ) |
Deposits for purchases of operating limited partnerships | | — | | — | | — | |
(Advances to) repayments from operating limited partnerships | | — | | — | | — | |
Purchase of investments (net of proceeds from sales and maturities of investments) | | — | | — | | 225,034 | |
| | | | | | | |
Net cash provided by (used in) investing activities | | — | | — | | 117,570 | |
| | | | | | | |
Cash flows from financing activities | | | | | | | |
Capital contributions received | | — | | — | | — | |
Selling commissions and registration costs (paid)/refunded | | — | | — | | — | |
Proceeds from (repayment of) line of credit | | — | | — | | — | |
| | | | | | | |
Net cash provided by (used in) financing activities | | — | | — | | — | |
| | | | | | | |
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS | | (106,667 | ) | (105,667 | ) | (90,726 | ) |
| | | | | | | |
Cash and cash equivalents, beginning | | 234,047 | | 339,714 | | 430,440 | |
| | | | | | | |
Cash and cash equivalents, ending | | $ | 127,380 | | $ | 234,047 | | $ | 339,714 | |
F-103
| | Series 27 | |
| | Year ended March 31, 2005 | | Year ended March 31, 2004 | | Year ended March 31, 2003 | |
Supplemental schedule of noncash investing and financing activities | | | | | | | |
| | | | | | | |
The fund has increased its investments in operating limited partnerships for unpaid capital contributions due to the operating limited partnerships. | | $ | — | | $ | — | | $ | — | |
| | | | | | | |
The fund has decreased its investments in operating limited partnerships and decreased its capital contribution obligation in operating limited partnerships for low-income tax credits not generated. | | $ | — | | $ | — | | $ | 9,176 | |
| | | | | | | |
The fund has applied notes receivable and advances to its capital contribution obligation in operating limited partnerships. | | $ | — | | $ | — | | $ | — | |
| | | | | | | |
The fund has decreased its investments in operating limited partnerships and recorded a receivable for tax credits not generated by the operating limited partnerships. | | $ | — | | $ | — | | $ | — | |
| | | | | | | |
The fund has increased its investments in operating limited partnerships and decreased other assets for additional low-income tax credits generated by the operating limited partnerships. | | $ | — | | $ | — | | $ | — | |
F-104
| | Series 28 | |
| | Year ended March 31, 2005 | | Year ended March 31, 2004 | | Year ended March 31, 2003 | |
Cash flows from operating activities | | | | | | | |
Net income (loss) | | $ | (4,547,831 | ) | $ | (1,734,215 | ) | $ | (1,443,856 | ) |
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities | | | | | | | |
Share of (income) losses from operating limited partnerships | | 1,561,585 | | 1,408,334 | | 1,131,178 | |
Impairment loss | | 2,671,850 | | — | | — | |
Distributions received from operating limited partnerships | | 48,333 | | 28,453 | | 39,493 | |
Amortization | | 3,300 | | 3,300 | | 3,299 | |
Changes in assets and liabilities | | | | | | | |
Other assets | | — | | 350,775 | | (350,737 | ) |
Accounts payable and accrued expenses | | (28,003 | ) | 28,003 | | — | |
Accounts payable - affiliates | | — | | — | | — | |
| | | | | | | |
Net cash provided by (used in) operating activities | | (290,766 | ) | 84,650 | | (620,623 | ) |
| | | | | | | |
Cash flows from investing activities | | | | | | | |
Acquisition costs (paid)/refunded for operating limited partnerships | | — | | — | | — | |
Capital contributions paid to operating limited partnerships | | — | | (107,815 | ) | — | |
Deposits for purchases of operating limited partnerships | | — | | — | | — | |
(Advances to) repayments from operating limited partnerships | | 254,087 | | 33,346 | | 136,654 | |
Purchase of investments (net of proceeds from sales and maturities of investments) | | — | | 150,066 | | 278,596 | |
| | | | | | | |
Net cash provided by (used in) investing activities | | 254,087 | | 75,597 | | 415,250 | |
| | | | | | | |
Cash flows from financing activities | | | | | | | |
Capital contributions received | | — | | — | | — | |
Selling commissions and registration costs (paid)/refunded | | — | | — | | — | |
Proceeds from (repayment of) line of credit | | — | | — | | — | |
| | | | | | | |
Net cash provided by (used in) financing activities | | — | | — | | — | |
| | | | | | | |
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS | | (36,679 | ) | 160,247 | | (205,373 | ) |
| | | | | | | |
Cash and cash equivalents, beginning | | 464,935 | | 304,688 | | 510,061 | |
| | | | | | | |
Cash and cash equivalents, ending | | $ | 428,256 | | $ | 464,935 | | $ | 304,688 | |
F-105
| | Series 28 | |
| | Year ended March 31, 2005 | | Year ended March 31, 2004 | | Year ended March 31, 2003 | |
Supplemental schedule of noncash investing and financing activities | | | | | | | |
| | | | | | | |
The fund has increased its investments in operating limited partnerships for unpaid capital contributions due to the operating limited partnerships. | | $ | — | | $ | — | | $ | — | |
| | | | | | | |
The fund has decreased its investments in operating limited partnerships and decreased its capital contribution obligation in operating limited partnerships for low-income tax credits not generated. | | $ | — | | $ | — | | $ | — | |
| | | | | | | |
The fund has applied notes receivable and advances to its capital contribution obligation in operating limited partnerships. | | $ | — | | $ | — | | $ | — | |
| | | | | | | |
The fund has decreased its investments in operating limited partnerships and recorded a receivable for tax credits not generated by the operating limited partnerships. | | $ | — | | $ | — | | $ | — | |
| | | | | | | |
The fund has increased its investments in operating limited partnerships and decreased other assets for additional low-income tax credits generated by the operating limited partnerships. | | $ | — | | $ | — | | $ | — | |
F-106
| | Series 29 | |
| | Year ended March 31, 2005 | | Year ended March 31, 2004 | | Year ended March 31, 2003 | |
Cash flows from operating activities | | | | | | | |
Net income (loss) | | $ | (5,923,465 | ) | $ | (3,277,673 | ) | $ | (2,395,108 | ) |
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities | | | | | | | |
Share of (income) losses from operating limited partnerships | | 3,743,135 | | 1,722,156 | | 1,671,213 | |
Impairment loss | | 1,835,208 | | 1,242,572 | | 365,508 | |
Distributions received from operating limited partnerships | | — | | 10,911 | | 3,039 | |
Amortization | | 3,308 | | 3,311 | | 3,312 | |
Changes in assets and liabilities | | | | | | | |
Other assets | | (178 | ) | 150,119 | | (146,101 | ) |
Accounts payable and accrued expenses | | — | | — | | — | |
Accounts payable - affiliates | | 287,980 | | 337,981 | | 212,980 | |
| | | | | | | |
Net cash provided by (used in) operating activities | | (54,012 | ) | 189,377 | | (285,157 | ) |
| | | | | | | |
Cash flows from investing activities | | | | | | | |
Acquisition costs (paid)/refunded for operating limited partnerships | | — | | — | | — | |
Capital contributions paid to operating limited partnerships | | (20,000 | ) | (218,052 | ) | — | |
Deposits for purchases of operating limited partnerships | | — | | — | | — | |
(Advances to) repayments from operating limited partnerships | | — | | — | | — | |
Purchase of investments (net of proceeds from sales and maturities of investments) | | (208 | ) | (111,949 | ) | 176,073 | |
| | | | | | | |
Net cash provided by (used in) investing activities | | (20,208 | ) | (330,001 | ) | 176,073 | |
| | | | | | | |
Cash flows from financing activities | | | | | | | |
Capital contributions received | | — | | — | | — | |
Selling commissions and registration costs (paid)/refunded | | — | | — | | — | |
Proceeds from (repayment of) line of credit | | — | | — | | — | |
| | | | | | | |
Net cash provided by (used in) financing activities | | — | | — | | — | |
| | | | | | | |
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS | | (74,220 | ) | (140,624 | ) | (109,084 | ) |
| | | | | | | |
Cash and cash equivalents, beginning | | 328,122 | | 468,746 | | 577,830 | |
| | | | | | | |
Cash and cash equivalents, ending | | $ | 253,902 | | $ | 328,122 | | $ | 468,746 | |
F-107
| | Series 29 | |
| | Year ended March 31, 2005 | | Year ended March 31, 2004 | | Year ended March 31, 2003 | |
Supplemental schedule of noncash investing and financing activities | | | | | | | |
| | | | | | | |
The fund has increased its investments in operating limited partnerships for unpaid capital contributions due to the operating limited partnerships. | | $ | — | | $ | — | | $ | — | |
| | | | | | | |
The fund has decreased its investments in operating limited partnerships and decreased its capital contribution obligation in operating limited partnerships for low-income tax credits not generated. | | $ | — | | $ | — | | $ | — | |
| | | | | | | |
The fund has applied notes receivable and advances to its capital contribution obligation in operating limited partnerships. | | $ | — | | $ | — | | $ | — | |
| | | | | | | |
The fund has decreased its investments in operating limited partnerships and recorded a receivable for tax credits not generated by the operating limited partnerships. | | $ | — | | $ | — | | $ | — | |
| | | | | | | |
The fund has increased its investments in operating limited partnerships and decreased other assets for additional low-income tax credits generated by the operating limited partnerships. | | $ | — | | $ | — | | $ | — | |
F-108
| | Series 30 | |
| | Year ended March 31, 2005 | | Year ended March 31, 2004 | | Year ended March 31, 2003 | |
Cash flows from operating activities | | | | | | | |
Net income (loss) | | $ | (3,119,175 | ) | $ | (1,541,998 | ) | $ | (1,425,215 | ) |
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities | | | | | | | |
Share of (income) losses from operating limited partnerships | | 1,318,364 | | 1,092,908 | | 1,158,391 | |
Impairment loss | | 1,535,995 | | 210,417 | | — | |
Distributions received from operating limited partnerships | | 13,709 | | 7,560 | | 6,550 | |
Amortization | | 21,234 | | 21,239 | | 21,240 | |
Changes in assets and liabilities | | | | | | | |
Other assets | | — | | 1,094 | | 10 | |
Accounts payable and accrued expenses | | — | | — | | — | |
Accounts payable - affiliates | | 220,920 | | 184,098 | | 133 | |
| | | | | | | |
Net cash provided by (used in) operating activities | | (8,953 | ) | (24,682 | ) | (238,891 | ) |
| | | | | | | |
Cash flows from investing activities | | | | | | | |
Acquisition costs (paid)/refunded for operating limited partnerships | | — | | — | | — | |
Capital contributions paid to operating limited partnerships | | — | | — | | (54,232 | ) |
Deposits for purchases of operating limited partnerships | | — | | — | | — | |
(Advances to) repayments from operating limited partnerships | | 184,536 | | 28,000 | | — | |
Purchase of investments (net of proceeds from sales and maturities of investments) | | — | | — | | 158,269 | |
| | | | | | | |
Net cash provided by (used in) investing activities | | 184,536 | | 28,000 | | 104,037 | |
| | | | | | | |
Cash flows from financing activities | | | | | | | |
Capital contributions received | | — | | — | | — | |
Selling commissions and registration costs (paid)/refunded | | — | | — | | — | |
Proceeds from (repayment of) line of credit | | — | | — | | — | |
| | | | | | | |
Net cash provided by (used in) financing activities | | — | | — | | — | |
| | | | | | | |
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS | | 175,583 | | 3,318 | | (134,854 | ) |
| | | | | | | |
Cash and cash equivalents, beginning | | 124,788 | | 121,470 | | 256,324 | |
| | | | | | | |
Cash and cash equivalents, ending | | $ | 300,371 | | $ | 124,788 | | $ | 121,470 | |
F-109
| | Series 30 | |
| | Year ended March 31, 2005 | | Year ended March 31, 2004 | | Year ended March 31, 2003 | |
Supplemental schedule of noncash investing and financing activities | | | | | | | |
| | | | | | | |
The fund has increased its investments in operating limited partnerships for unpaid capital contributions due to the operating limited partnerships. | | $ | — | | $ | — | | $ | — | |
| | | | | | | |
The fund has decreased its investments in operating limited partnerships and decreased its capital contribution obligation in operating limited partnerships for low-income tax credits not generated. | | $ | — | | $ | 6,144 | | $ | — | |
| | | | | | | |
The fund has applied notes receivable and advances to its capital contribution obligation in operating limited partnerships. | | $ | — | | $ | — | | $ | 339,908 | |
| | | | | | | |
The fund has decreased its investments in operating limited partnerships and recorded a receivable for tax credits not generated by the operating limited partnerships. | | $ | — | | $ | 1,092 | | $ | — | |
| | | | | | | |
The fund has increased its investments in operating limited partnerships and decreased other assets for additional low-income tax credits generated by the operating limited partnerships. | | $ | — | | $ | — | | $ | — | |
F-110
| | Series 31 | |
| | Year ended March 31, 2005 | | Year ended March 31, 2004 | | Year ended March 31, 2003 | |
Cash flows from operating activities | | | | | | | |
Net income (loss) | | $ | (5,478,385 | ) | $ | (3,457,342 | ) | $ | (2,409,358 | ) |
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities | | | | | | | |
Share of (income) losses from operating limited partnerships | | 1,898,988 | | 1,843,928 | | 2,057,441 | |
Impairment loss | | 3,207,446 | | 1,210,401 | | — | |
Distributions received from operating limited partnerships | | 5,404 | | 5,456 | | 7,430 | |
Amortization | | — | | — | | — | |
Changes in assets and liabilities | | | | | | | |
Other assets | | — | | 1,237 | | 13,791 | |
Accounts payable and accrued expenses | | — | | — | | — | |
Accounts payable - affiliates | | — | | 264,960 | | (33,120 | ) |
| | | | | | | |
Net cash provided by (used in) operating activities | | (366,547 | ) | (131,360 | ) | (363,816 | ) |
| | | | | | | |
Cash flows from investing activities | | | | | | | |
Acquisition costs (paid)/refunded for operating limited partnerships | | — | | — | | — | |
Capital contributions paid to operating limited partnerships | | (13,713 | ) | (10,000 | ) | (324,248 | ) |
Deposits for purchases of operating limited partnerships | | — | | — | | — | |
(Advances to) repayments from operating limited partnerships | | 27,224 | | 335,288 | | — | |
Purchase of investments (net of proceeds from sales and maturities of investments) | | — | | — | | 301,466 | |
| | | | | | | |
Net cash provided by (used in) investing activities | | 13,511 | | 325,288 | | (22,782 | ) |
| | | | | | | |
Cash flows from financing activities | | | | | | | |
Capital contributions received | | — | | — | | — | |
Selling commissions and registration costs (paid)/refunded | | — | | — | | — | |
Proceeds from (repayment of) line of credit | | — | | — | | — | |
| | | | | | | |
Net cash provided by (used in) financing activities | | — | | — | | — | |
| | | | | | | |
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS | | (353,036 | ) | 193,928 | | (386,598 | ) |
| | | | | | | |
Cash and cash equivalents, beginning | | 487,978 | | 294,050 | | 680,648 | |
| | | | | | | |
Cash and cash equivalents, ending | | $ | 134,942 | | $ | 487,978 | | $ | 294,050 | |
F-111
| | Series 31 | |
| | Year ended March 31, 2005 | | Year ended March 31, 2004 | | Year ended March 31, 2003 | |
Supplemental schedule of noncash investing and financing activities | | | | | | | |
| | | | | | | |
The fund has increased its investments in operating limited partnerships for unpaid capital contributions due to the operating limited partnerships. | | $ | — | | $ | — | | $ | — | |
| | | | | | | |
The fund has decreased its investments in operating limited partnerships and decreased its capital contribution obligation in operating limited partnerships for low-income tax credits not generated. | | $ | — | | $ | — | | $ | — | |
| | | | | | | |
The fund has applied notes receivable and advances to its capital contribution obligation in operating limited partnerships. | | $ | — | | $ | — | | $ | — | |
| | | | | | | |
The fund has decreased its investments in operating limited partnerships and recorded a receivable for tax credits not generated by the operating limited partnerships. | | $ | — | | $ | — | | $ | — | |
| | | | | | | |
The fund has increased its investments in operating limited partnerships and decreased other assets for additional low-income tax credits generated by the operating limited partnerships. | | $ | — | | $ | — | | $ | — | |
F-112
| | Series 32 | |
| | Year ended March 31, 2005 | | Year ended March 31, 2004 | | Year ended March 31, 2003 | |
Cash flows from operating activities | | | | | | | |
Net income (loss) | | $ | (5,505,848 | ) | $ | (3,466,460 | ) | $ | (2,292,954 | ) |
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities | | | | | | | |
Share of (income) losses from operating limited partnerships | | 2,039,619 | | 1,929,435 | | 1,894,224 | |
Impairment loss | | 3,092,662 | | 1,155,289 | | — | |
Distributions received from operating limited partnerships | | — | | 33,130 | | 8,500 | |
Amortization | | 36,723 | | 36,725 | | 36,624 | |
Changes in assets and liabilities | | | | | | | |
Other assets | | — | | — | | 143,040 | |
Accounts payable and accrued expenses | | — | | — | | — | |
Accounts payable - affiliates | | 331,569 | | 333,130 | | 132,904 | |
| | | | | | | |
Net cash provided by (used in) operating activities | | (5,275 | ) | 21,249 | | (77,662 | ) |
| | | | | | | |
Cash flows from investing activities | | | | | | | |
Acquisition costs (paid)/refunded for operating limited partnerships | | — | | — | | — | |
Capital contributions paid to operating limited partnerships | | (155,223 | ) | (42,167 | ) | (99,104 | ) |
Deposits for purchases of operating limited partnerships | | — | | — | | — | |
(Advances to) repayments from operating limited partnerships | | 280,000 | | 37,000 | | (10,765 | ) |
Purchase of investments (net of proceeds from sales and maturities of investments) | | — | | — | | — | |
| | | | | | | |
Net cash provided by (used in) investing activities | | 124,777 | | (5,167 | ) | (109,869 | ) |
| | | | | | | |
Cash flows from financing activities | | | | | | | |
Capital contributions received | | — | | — | | — | |
Selling commissions and registration costs (paid)/refunded | | — | | — | | — | |
Proceeds from (repayment of) line of credit | | — | | — | | — | |
| | | | | | | |
Net cash provided by (used in) financing activities | | — | | — | | — | |
| | | | | | | |
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS | | 119,502 | | 16,082 | | (187,531 | ) |
| | | | | | | |
Cash and cash equivalents, beginning | | 319,905 | | 303,823 | | 491,354 | |
| | | | | | | |
Cash and cash equivalents, ending | | $ | 439,407 | | $ | 319,905 | | $ | 303,823 | |
F-113
| | Series 32 | |
| | Year ended March 31, 2005 | | Year ended March 31, 2004 | | Year ended March 31, 2003 | |
Supplemental schedule of noncash investing and financing activities | | | | | | | |
| | | | | | | |
The fund has increased its investments in operating limited partnerships for unpaid capital contributions due to the operating limited partnerships. | | $ | — | | $ | 8,470 | | $ | 18,112 | |
| | | | | | | |
The fund has decreased its investments in operating limited partnerships and decreased its capital contribution obligation in operating limited partnerships for low-income tax credits not generated. | | $ | — | | $ | — | | $ | — | |
| | | | | | | |
The fund has applied notes receivable and advances to its capital contribution obligation in operating limited partnerships. | | $ | 226,673 | | $ | — | | $ | 57,092 | |
| | | | | | | |
The fund has decreased its investments in operating limited partnerships and recorded a receivable for tax credits not generated by the operating limited partnerships. | | $ | — | | $ | — | | $ | — | |
| | | | | | | |
The fund has increased its investments in operating limited partnerships and decreased other assets for additional low-income tax credits generated by the operating limited partnerships. | | $ | — | | $ | — | | $ | — | |
F-114
| | Series 33 | |
| | Year ended March 31, 2005 | | Year ended March 31, 2004 | | Year ended March 31, 2003 | |
Cash flows from operating activities | | | | | | | |
Net income (loss) | | $ | (1,899,660 | ) | $ | (2,208,535 | ) | $ | (1,118,654 | ) |
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities | | | | | | | |
Share of (income) losses from operating limited partnerships | | 900,536 | | 824,241 | | 892,301 | |
Impairment loss | | 777,932 | | 1,155,289 | | — | |
Distributions received from operating limited partnerships | | 633 | | 5,833 | | — | |
Amortization | | 27,277 | | 27,281 | | 27,276 | |
Changes in assets and liabilities | | | | | | | |
Other assets | | — | | — | | 129,185 | |
Accounts payable and accrued expenses | | — | | — | | — | |
Accounts payable - affiliates | | 173,964 | | 173,964 | | 73,964 | |
| | | | | | | |
Net cash provided by (used in) operating activities | | (19,318 | ) | (21,927 | ) | 4,072 | |
| | | | | | | |
Cash flows from investing activities | | | | | | | |
Acquisition costs (paid)/refunded for operating limited partnerships | | — | | — | | — | |
Capital contributions paid to operating limited partnerships | | — | | — | | (549,081 | ) |
Deposits for purchases of operating limited partnerships | | — | | — | | — | |
(Advances to) repayments from operating limited partnerships | | 15,819 | | 37,091 | | — | |
Purchase of investments (net of proceeds from sales and maturities of investments) | | — | | — | | — | |
| | | | | | | |
Net cash provided by (used in) investing activities | | 15,819 | | 37,091 | | (549,081 | ) |
| | | | | | | |
Cash flows from financing activities | | | | | | | |
Capital contributions received | | — | | — | | — | |
Selling commissions and registration costs (paid)/refunded | | — | | — | | — | |
Proceeds from (repayment of) line of credit | | — | | — | | — | |
| | | | | | | |
Net cash provided by (used in) financing activities | | — | | — | | — | |
| | | | | | | |
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS | | (3,499 | ) | 15,164 | | (545,009 | ) |
| | | | | | | |
Cash and cash equivalents, beginning | | 194,499 | | 179,335 | | 724,344 | |
| | | | | | | |
Cash and cash equivalents, ending | | $ | 191,000 | | $ | 194,499 | | $ | 179,335 | |
F-115
| | Series 33 | |
| | Year ended March 31, 2005 | | Year ended March 31, 2004 | | Year ended March 31, 2003 | |
Supplemental schedule of noncash investing and financing activities | | | | | | | |
| | | | | | | |
The fund has increased its investments in operating limited partnerships for unpaid capital contributions due to the operating limited partnerships. | | $ | — | | $ | — | | $ | — | |
| | | | | | | |
The fund has decreased its investments in operating limited partnerships and decreased its capital contribution obligation in operating limited partnerships for low-income tax credits not generated. | | $ | — | | $ | — | | $ | — | |
| | | | | | | |
The fund has applied notes receivable and advances to its capital contribution obligation in operating limited partnerships. | | $ | — | | $ | — | | $ | — | |
| | | | | | | |
The fund has decreased its investments in operating limited partnerships and recorded a receivable for tax credits not generated by the operating limited partnerships. | | $ | — | | $ | — | | $ | — | |
| | | | | | | |
The fund has increased its investments in operating limited partnerships and decreased other assets for additional low-income tax credits generated by the operating limited partnerships. | | $ | — | | $ | — | | $ | — | |
F-116
| | Series 34 | |
| | Year ended March 31, 2005 | | Year ended March 31, 2004 | | Year ended March 31, 2003 | |
Cash flows from operating activities | | | | | | | |
Net income (loss) | | $ | (4,711,184 | ) | $ | (1,986,784 | ) | $ | (1,986,319 | ) |
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities | | | | | | | |
Share of (income) losses from operating limited partnerships | | 2,003,128 | | 1,572,623 | | 1,610,062 | |
Impairment loss | | 2,354,965 | | 59,293 | | — | |
Distributions received from operating limited partnerships | | 2,714 | | 1,833 | | 523 | |
Amortization | | 43,938 | | 43,936 | | 43,938 | |
Changes in assets and liabilities | | | | | | | |
Other assets | | — | | (11,473 | ) | — | |
Accounts payable and accrued expenses | | — | | — | | — | |
Accounts payable - affiliates | | 293,196 | | 293,196 | | 293,194 | |
| | | | | | | |
Net cash provided by (used in) operating activities | | (13,243 | ) | (27,376 | ) | (38,602 | ) |
| | | | | | | |
Cash flows from investing activities | | | | | | | |
Acquisition costs (paid)/refunded for operating limited partnerships | | — | | — | | — | |
Capital contributions paid to operating limited partnerships | | (37,224 | ) | (10,000 | ) | (56,333 | ) |
Deposits for purchases of operating limited partnerships | | — | | — | | — | |
(Advances to) repayments from operating limited partnerships | | — | | — | | — | |
Purchase of investments (net of proceeds from sales and maturities of investments) | | — | | — | | — | |
| | | | | | | |
Net cash provided by (used in) investing activities | | (37,224 | ) | (10,000 | ) | (56,333 | ) |
| | | | | | | |
Cash flows from financing activities | | | | | | | |
Capital contributions received | | — | | — | | — | |
Selling commissions and registration costs (paid)/refunded | | — | | — | | (1,807 | ) |
Proceeds from (repayment of) line of credit | | — | | — | | — | |
| | | | | | | |
Net cash provided by (used in) financing activities | | — | | — | | (1,807 | ) |
| | | | | | | |
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS | | (50,467 | ) | (37,376 | ) | (96,742 | ) |
| | | | | | | |
Cash and cash equivalents, beginning | | 248,852 | | 286,228 | | 382,970 | |
| | | | | | | |
Cash and cash equivalents, ending | | $ | 198,385 | | $ | 248,852 | | $ | 286,228 | |
F-117
| | Series 34 | |
| | Year ended March 31, 2005 | | Year ended March 31, 2004 | | Year ended March 31, 2003 | |
Supplemental schedule of noncash investing and financing activities | | | | | | | |
| | | | | | | |
The fund has increased its investments in operating limited partnerships for unpaid capital contributions due to the operating limited partnerships. | | $ | — | | $ | — | | $ | — | |
| | | | | | | |
The fund has decreased its investments in operating limited partnerships and decreased its capital contribution obligation in operating limited partnerships for low-income tax credits not generated. | | $ | — | | $ | — | | $ | — | |
| | | | | | | |
The fund has applied notes receivable and advances to its capital contribution obligation in operating limited partnerships. | | $ | — | | $ | — | | $ | 654,703 | |
| | | | | | | |
The fund has decreased its investments in operating limited partnerships and recorded a receivable for tax credits not generated by the operating limited partnerships. | | $ | — | | $ | — | | $ | — | |
| | | | | | | |
The fund has increased its investments in operating limited partnerships and decreased other assets for additional low-income tax credits generated by the operating limited partnerships. | | $ | — | | $ | — | | $ | — | |
F-118
| | Series 35 | |
| | Year ended March 31, 2005 | | Year ended March 31, 2004 | | Year ended March 31, 2003 | |
Cash flows from operating activities | | | | | | | |
Net income (loss) | | $ | (2,444,443 | ) | $ | (1,486,287 | ) | $ | (1,530,349 | ) |
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities | | | | | | | |
Share of (income) losses from operating limited partnerships | | 1,202,299 | | 1,116,553 | | 1,198,689 | |
Impairment loss | | 890,742 | | — | | — | |
Distributions received from operating limited partnerships | | 9,906 | | — | | — | |
Amortization | | 129,231 | | 129,238 | | 129,236 | |
Changes in assets and liabilities | | | | | | | |
Other assets | | 71,649 | | — | | 15,390 | |
Accounts payable and accrued expenses | | — | | — | | — | |
Accounts payable - affiliates | | 208,064 | | 228,356 | | (4,810 | ) |
| | | | | | | |
Net cash provided by (used in) operating activities | | 67,448 | | (12,140 | ) | (191,844 | ) |
| | | | | | | |
Cash flows from investing activities | | | | | | | |
Acquisition costs (paid)/refunded for operating limited partnerships | | — | | — | | — | |
Capital contributions paid to operating limited partnerships | | — | | — | | (746,922 | ) |
Deposits for purchases of operating limited partnerships | | — | | — | | — | |
(Advances to) repayments from operating limited partnerships | | — | | — | | 200,000 | |
Purchase of investments (net of proceeds from sales and maturities of investments) | | — | | — | | 611,180 | |
| | | | | | | |
Net cash provided by (used in) investing activities | | — | | — | | 64,258 | |
| | | | | | | |
Cash flows from financing activities | | | | | | | |
Capital contributions received | | — | | — | | — | |
Selling commissions and registration costs (paid)/refunded | | — | | — | | — | |
Proceeds from (repayment of) line of credit | | — | | — | | — | |
| | | | | | | |
Net cash provided by (used in) financing activities | | — | | — | | — | |
| | | | | | | |
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS | | 67,448 | | (12,140 | ) | (127,586 | ) |
| | | | | | | |
Cash and cash equivalents, beginning | | 568,900 | | 581,040 | | 708,626 | |
| | | | | | | |
Cash and cash equivalents, ending | | $ | 636,348 | | $ | 568,900 | | $ | 581,040 | |
F-119
| | Series 35 | |
| | Year ended March 31, 2005 | | Year ended March 31, 2004 | | Year ended March 31, 2003 | |
Supplemental schedule of noncash investing and financing activities | | | | | | | |
| | | | | | | |
The fund has increased its investments in operating limited partnerships for unpaid capital contributions due to the operating limited partnerships. | | $ | — | | $ | — | | $ | — | |
| | | | | | | |
The fund has decreased its investments in operating limited partnerships and decreased its capital contribution obligation in operating limited partnerships for low-income tax credits not generated. | | $ | — | | $ | — | | $ | — | |
| | | | | | | |
The fund has applied notes receivable and advances to its capital contribution obligation in operating limited partnerships. | | $ | — | | $ | — | | $ | 395,535 | |
| | | | | | | |
The fund has decreased its investments in operating limited partnerships and recorded a receivable for tax credits not generated by the operating limited partnerships. | | $ | — | | $ | — | | $ | — | |
| | | | | | | |
The fund has increased its investments in operating limited partnerships and decreased other assets for additional low-income tax credits generated by the operating limited partnerships. | | $ | — | | $ | 7,168 | | $ | — | |
F-120
| | Series 36 | |
| | Year ended March 31, 2005 | | Year ended March 31, 2004 | | Year ended March 31, 2003 | |
Cash flows from operating activities | | | | | | | |
Net income (loss) | | $ | (1,389,889 | ) | $ | (1,216,341 | ) | $ | (1,250,570 | ) |
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities | | | | | | | |
Share of (income) losses from operating limited partnerships | | 700,635 | | 955,073 | | 982,302 | |
Impairment loss | | 420,059 | | — | | — | |
Distributions received from operating limited partnerships | | 3,000 | | 999 | | 5,215 | |
Amortization | | 88,462 | | 88,463 | | 88,463 | |
Changes in assets and liabilities | | | | | | | |
Other assets | | — | | 556 | | 64,737 | |
Accounts payable and accrued expenses | | — | | — | | (6,669 | ) |
Accounts payable - affiliates | | 174,812 | | 176,930 | | 167,073 | |
| | | | | | | |
Net cash provided by (used in) operating activities | | (2,921 | ) | 5,680 | | 50,551 | |
| | | | | | | |
Cash flows from investing activities | | | | | | | |
Acquisition costs (paid)/refunded for operating limited partnerships | | — | | — | | — | |
Capital contributions paid to operating limited partnerships | | — | | (22,431 | ) | — | |
Deposits for purchases of operating limited partnerships | | — | | — | | — | |
(Advances to) repayments from operating limited partnerships | | — | | — | | — | |
Purchase of investments (net of proceeds from sales and maturities of investments) | | — | | — | | — | |
| | | | | | | |
Net cash provided by (used in) investing activities | | — | | (22,431 | ) | — | |
| | | | | | | |
Cash flows from financing activities | | | | | | | |
Capital contributions received | | — | | — | | — | |
Selling commissions and registration costs (paid)/refunded | | — | | — | | — | |
Proceeds from (repayment of) line of credit | | — | | — | | — | |
| | | | | | | |
Net cash provided by (used in) financing activities | | — | | — | | — | |
| | | | | | | |
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS | | (2,921 | ) | (16,751 | ) | 50,551 | |
| | | | | | | |
Cash and cash equivalents, beginning | | 79,639 | | 96,390 | | 45,839 | |
| | | | | | | |
Cash and cash equivalents, ending | | $ | 76,718 | | $ | 79,639 | | $ | 96,390 | |
F-121
| | Series 36 | |
| | Year ended March 31, 2005 | | Year ended March 31, 2004 | | Year ended March 31, 2003 | |
Supplemental schedule of noncash investing and financing activities | | | | | | | |
| | | | | | | |
The fund has increased its investments in operating limited partnerships for unpaid capital contributions due to the operating limited partnerships. | | $ | — | | $ | — | | $ | — | |
| | | | | | | |
The fund has decreased its investments in operating limited partnerships and decreased its capital contribution obligation in operating limited partnerships for low-income tax credits not generated. | | $ | — | | $ | — | | $ | — | |
| | | | | | | |
The fund has applied notes receivable and advances to its capital contribution obligation in operating limited partnerships. | | $ | — | | $ | — | | $ | — | |
| | | | | | | |
The fund has decreased its investments in operating limited partnerships and recorded a receivable for tax credits not generated by the operating limited partnerships. | | $ | — | | $ | — | | $ | — | |
| | | | | | | |
The fund has increased its investments in operating limited partnerships and decreased other assets for additional low-income tax credits generated by the operating limited partnerships. | | $ | — | | $ | — | | $ | — | |
F-122
| | Series 37 | |
| | Year ended March 31, 2005 | | Year ended March 31, 2004 | | Year ended March 31, 2003 | |
Cash flows from operating activities | | | | | | | |
Net income (loss) | | $ | (1,596,304 | ) | $ | (1,213,997 | ) | $ | (1,643,835 | ) |
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities | | | | | | | |
Share of (income) losses from operating limited partnerships | | 666,386 | | 901,089 | | 1,337,643 | |
Impairment loss | | 606,030 | | — | | — | |
Distributions received from operating limited partnerships | | 33,928 | | — | | 5,215 | |
Amortization | | 94,821 | | 94,823 | | 94,823 | |
Changes in assets and liabilities | | | | | | | |
Other assets | | 179,680 | | — | | 35,442 | |
Accounts payable and accrued expenses | | — | | — | | (100,000 | ) |
Accounts payable - affiliates | | 204,865 | | 204,874 | | 176,944 | |
| | | | | | | |
Net cash provided by (used in) operating activities | | 189,406 | | (13,211 | ) | (93,768 | ) |
| | | | | | | |
Cash flows from investing activities | | | | | | | |
Acquisition costs (paid)/refunded for operating limited partnerships | | — | | — | | (689 | ) |
Capital contributions paid to operating limited partnerships | | — | | (201,744 | ) | (162,434 | ) |
Deposits for purchases of operating limited partnerships | | — | | — | | — | |
(Advances to) repayments from operating limited partnerships | | 32,928 | | 77,213 | | 3,725 | |
Purchase of investments (net of proceeds from sales and maturities of investments) | | — | | — | | — | |
| | | | | | | |
Net cash provided by (used in) investing activities | | 32,928 | | (124,531 | ) | (159,398 | ) |
| | | | | | | |
Cash flows from financing activities | | | | | | | |
Capital contributions received | | — | | — | | — | |
Selling commissions and registration costs (paid)/refunded | | — | | — | | — | |
Proceeds from (repayment of) line of credit | | — | | — | | — | |
| | | | | | | |
Net cash provided by (used in) financing activities | | — | | — | | — | |
| | | | | | | |
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS | | 222,334 | | (137,742 | ) | (253,166 | ) |
| | | | | | | |
Cash and cash equivalents, beginning | | 168,094 | | 305,836 | | 559,002 | |
| | | | | | | |
Cash and cash equivalents, ending | | $ | 390,428 | | $ | 168,094 | | $ | 305,836 | |
F-123
| | Series 37 | |
| | Year ended March 31, 2005 | | Year ended March 31, 2004 | | Year ended March 31, 2003 | |
Supplemental schedule of noncash investing and financing activities | | | | | | | |
| | | | | | | |
The fund has increased its investments in operating limited partnerships for unpaid capital contributions due to the operating limited partnerships. | | $ | — | | $ | 9,495 | | $ | 6,314 | |
| | | | | | | |
The fund has decreased its investments in operating limited partnerships and decreased its capital contribution obligation in operating limited partnerships for low-income tax credits not generated. | | $ | — | | $ | 18,914 | | $ | — | |
| | | | | | | |
The fund has applied notes receivable and advances to its capital contribution obligation in operating limited partnerships. | | $ | — | | $ | 1,577,783 | | $ | 65,000 | |
| | | | | | | |
The fund has decreased its investments in operating limited partnerships and recorded a receivable for tax credits not generated by the operating limited partnerships. | | $ | — | | $ | 58,205 | | $ | — | |
| | | | | | | |
The fund has increased its investments in operating limited partnerships and decreased other assets for additional low-income tax credits generated by the operating limited partnerships. | | $ | — | | $ | — | | $ | — | |
F-124
| | Series 38 | |
| | Year ended March 31, 2005 | | Year ended March 31, 2004 | | Year ended March 31, 2003 | |
Cash flows from operating activities | | | | | | | |
Net income (loss) | | $ | (1,546,835 | ) | $ | (1,287,891 | ) | $ | (1,170,974 | ) |
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities | | | | | | | |
Share of (income) losses from operating limited partnerships | | 875,622 | | 997,707 | | 892,478 | |
Impairment loss | | 398,536 | | — | | — | |
Distributions received from operating limited partnerships | | 112,250 | | — | | 2,218 | |
Amortization | | 98,912 | | 98,911 | | 98,914 | |
Changes in assets and liabilities | | | | | | | |
Other assets | | 59,461 | | 2,000 | | 123,494 | |
Accounts payable and accrued expenses | | — | | — | | — | |
Accounts payable - affiliates | | 180,080 | | 181,544 | | 164,404 | |
| | | | | | | |
Net cash provided by (used in) operating activities | | 178,026 | | (7,729 | ) | 110,534 | |
| | | | | | | |
Cash flows from investing activities | | | | | | | |
Acquisition costs (paid)/refunded for operating limited partnerships | | — | | — | | (1,172 | ) |
Capital contributions paid to operating limited partnerships | | (117,735 | ) | (7,651 | ) | (1,099,731 | ) |
Deposits for purchases of operating limited partnerships | | — | | — | | — | |
(Advances to) repayments from operating limited partnerships | | — | | — | | — | |
Purchase of investments (net of proceeds from sales and maturities of investments) | | — | | — | | 501,701 | |
| | | | | | | |
Net cash provided by (used in) investing activities | | (117,735 | ) | (7,651 | ) | (599,202 | ) |
| | | | | | | |
Cash flows from financing activities | | | | | | | |
Capital contributions received | | — | | — | | — | |
Selling commissions and registration costs (paid)/refunded | | — | | — | | — | |
Proceeds from (repayment of) line of credit | | — | | — | | — | |
| | | | | | | |
Net cash provided by (used in) financing activities | | — | | — | | — | |
| | | | | | | |
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS | | 60,291 | | (15,380 | ) | (488,668 | ) |
| | | | | | | |
Cash and cash equivalents, beginning | | 139,965 | | 155,345 | | 644,013 | |
| | | | | | | |
Cash and cash equivalents, ending | | $ | 200,256 | | $ | 139,965 | | $ | 155,345 | |
F-125
| | Series 38 | |
| | Year ended March 31, 2005 | | Year ended March 31, 2004 | | Year ended March 31, 2003 | |
Supplemental schedule of noncash investing and financing activities | | | | | | | |
| | | | | | | |
The fund has increased its investments in operating limited partnerships for unpaid capital contributions due to the operating limited partnerships. | | $ | — | | $ | — | | $ | 2,838 | |
| | | | | | | |
The fund has decreased its investments in operating limited partnerships and decreased its capital contribution obligation in operating limited partnerships for low-income tax credits not generated. | | $ | — | | $ | 9,787 | | $ | — | |
| | | | | | | |
The fund has applied notes receivable and advances to its capital contribution obligation in operating limited partnerships. | | $ | — | | $ | — | | $ | — | |
| | | | | | | |
The fund has decreased its investments in operating limited partnerships and recorded a receivable for tax credits not generated by the operating limited partnerships. | | $ | — | | $ | 9,273 | | $ | 78,521 | |
| | | | | | | |
The fund has increased its investments in operating limited partnerships and decreased other assets for additional low-income tax credits generated by the operating limited partnerships. | | $ | — | | $ | — | | $ | — | |
F-126
| | Series 39 | |
| | Year ended March 31, 2005 | | Year ended March 31, 2004 | | Year ended March 31, 2003 | |
Cash flows from operating activities | | | | | | | |
Net income (loss) | | $ | (1,315,746 | ) | $ | (1,400,093 | ) | $ | (1,340,819 | ) |
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities | | | | | | | |
Share of (income) losses from operating limited partnerships | | 856,990 | | 1,147,985 | | 1,093,075 | |
Impairment loss | | 205,047 | | — | | — | |
Distributions received from operating limited partnerships | | 3,584 | | 1,820 | | 2,083 | |
Amortization | | 90,327 | | 90,325 | | 90,324 | |
Changes in assets and liabilities | | | | | | | |
Other assets | | 109,869 | | — | | 2,458 | |
Accounts payable and accrued expenses | | — | | — | | — | |
Accounts payable - affiliates | | 152,156 | | 306,852 | | 136,800 | |
| | | | | | | |
Net cash provided by (used in) operating activities | | 102,227 | | 146,889 | | (16,079 | ) |
| | | | | | | |
Cash flows from investing activities | | | | | | | |
Acquisition costs (paid)/refunded for operating limited partnerships | | — | | — | | (1,352 | ) |
Capital contributions paid to operating limited partnerships | | — | | (161,805 | ) | (1,036,128 | ) |
Deposits for purchases of operating limited partnerships | | — | | 62,031 | | — | |
(Advances to) repayments from operating limited partnerships | | — | | — | | 543,567 | |
Purchase of investments (net of proceeds from sales and maturities of investments) | | — | | — | | 26,858 | |
| | | | | | | |
Net cash provided by (used in) investing activities | | — | | (99,774 | ) | (467,055 | ) |
| | | | | | | |
Cash flows from financing activities | | | | | | | |
Capital contributions received | | — | | — | | — | |
Selling commissions and registration costs (paid)/refunded | | — | | — | | — | |
Proceeds from (repayment of) line of credit | | — | | — | | — | |
| | | | | | | |
Net cash provided by (used in) financing activities | | — | | — | | — | |
| | | | | | | |
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS | | 102,227 | | 47,115 | | (483,134 | ) |
| | | | | | | |
Cash and cash equivalents, beginning | | 96,315 | | 49,200 | | 532,334 | |
| | | | | | | |
Cash and cash equivalents, ending | | $ | 198,542 | | $ | 96,315 | | $ | 49,200 | |
F-127
| | Series 39 | |
| | Year ended March 31, 2005 | | Year ended March 31, 2004 | | Year ended March 31, 2003 | |
Supplemental schedule of noncash investing and financing activities | | | | | | | |
| | | | | | | |
The fund has increased its investments in operating limited partnerships for unpaid capital contributions due to the operating limited partnerships. | | $ | — | | $ | — | | $ | — | |
| | | | | | | |
The fund has decreased its investments in operating limited partnerships and decreased its capital contribution obligation in operating limited partnerships for low-income tax credits not generated. | | $ | — | | $ | — | | $ | 598 | |
| | | | | | | |
The fund has applied notes receivable and advances to its capital contribution obligation in operating limited partnerships. | | $ | — | | $ | — | | $ | 866,754 | |
| | | | | | | |
The fund has decreased its investments in operating limited partnerships and recorded a receivable for tax credits not generated by the operating limited partnerships. | | $ | — | | $ | 56,685 | | $ | 266,478 | |
| | | | | | | |
The fund has increased its investments in operating limited partnerships and decreased other assets for additional low-income tax credits generated by the operating limited partnerships. | | $ | — | | $ | — | | $ | — | |
F-128
| | Series 40 | |
| | Year ended March 31, 2005 | | Year ended March 31, 2004 | | Year ended March 31, 2003 | |
Cash flows from operating activities | | | | | | | |
Net income (loss) | | $ | (1,528,930 | ) | $ | (1,283,501 | ) | $ | (1,121,025 | ) |
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities | | | | | | | |
Share of (income) losses from operating limited partnerships | | 924,404 | | 936,159 | | 986,508 | |
Impairment loss | | 265,296 | | — | | — | |
Distributions received from operating limited partnerships | | — | | 7,400 | | — | |
Amortization | | 113,730 | | 113,716 | | 32,319 | |
Changes in assets and liabilities | | | | | | | |
Other assets | | — | | 414 | | (2,164 | ) |
Accounts payable and accrued expenses | | — | | (800 | ) | 25,170 | |
Accounts payable - affiliates | | 216,258 | | 336,542 | | 288,676 | |
| | | | | | | |
Net cash provided by (used in) operating activities | | (9,242 | ) | 109,930 | | 209,484 | |
| | | | | | | |
Cash flows from investing activities | | | | | | | |
Acquisition costs (paid)/refunded for operating limited partnerships | | (376 | ) | (5,506 | ) | 2,613 | |
Capital contributions paid to operating limited partnerships | | — | | (161,442 | ) | (3,577,924 | ) |
Deposits for purchases of operating limited partnerships | | — | | — | | — | |
(Advances to) repayments from operating limited partnerships | | — | | — | | 756,950 | |
Purchase of investments (net of proceeds from sales and maturities of investments) | | — | | — | | 1,907,760 | |
| | | | | | | |
Net cash provided by (used in) investing activities | | (376 | ) | (166,948 | ) | (910,601 | ) |
| | | | | | | |
Cash flows from financing activities | | | | | | | |
Capital contributions received | | — | | — | | — | |
Selling commissions and registration costs (paid)/refunded | | — | | — | | 2,802 | |
Proceeds from (repayment of) line of credit | | — | | — | | — | |
| | | | | | | |
Net cash provided by (used in) financing activities | | — | | — | | 2,802 | |
| | | | | | | |
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS | | (9,618 | ) | (57,018 | ) | (698,315 | ) |
| | | | | | | |
Cash and cash equivalents, beginning | | 40,313 | | 97,331 | | 795,646 | |
| | | | | | | |
Cash and cash equivalents, ending | | $ | 30,695 | | $ | 40,313 | | $ | 97,331 | |
F-129
| | Series 40 | |
| | Year ended March 31, 2005 | | Year ended March 31, 2004 | | Year ended March 31, 2003 | |
Supplemental schedule of noncash investing and financing activities | | | | | | | |
| | | | | | | |
The fund has increased its investments in operating limited partnerships for unpaid capital contributions due to the operating limited partnerships. | | $ | — | | $ | — | | $ | — | |
| | | | | | | |
The fund has decreased its investments in operating limited partnerships and decreased its capital contribution obligation in operating limited partnerships for low-income tax credits not generated. | | $ | — | | $ | 25,227 | | $ | 49,174 | |
| | | | | | | |
The fund has applied notes receivable and advances to its capital contribution obligation in operating limited partnerships. | | $ | — | | $ | 312,318 | | $ | 91,484 | |
| | | | | | | |
The fund has decreased its investments in operating limited partnerships and recorded a receivable for tax credits not generated by the operating limited partnerships. | | $ | — | | $ | 13,033 | | $ | 158,095 | |
| | | | | | | |
The fund has increased its investments in operating limited partnerships and decreased other assets for additional low-income tax credits generated by the operating limited partnerships. | | $ | — | | $ | — | | $ | — | |
F-130
| | Series 41 | |
| | Year ended March 31, 2005 | | Year ended March 31, 2004 | | Year ended March 31, 2003 | |
Cash flows from operating activities | | | | | | | |
Net income (loss) | | $ | (4,583,407 | ) | $ | (2,189,363 | ) | $ | (1,848,385 | ) |
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities | | | | | | | |
Share of (income) income from operating limited partnerships | | 4,159,348 | | 1,748,067 | | 1,443,650 | |
Impairment loss | | — | | — | | — | |
Distributions received from operating limited partnerships | | 377,048 | | 6,372 | | — | |
Amortization | | 133,882 | | 133,405 | | 133,377 | |
Changes in assets and liabilities | | | | | | | |
Other assets | | — | | 8,450 | | 25,782 | |
Accounts payable and accrued expenses | | — | | (2,800 | ) | (102,474 | ) |
Accounts payable - affiliates | | 276,919 | | 304,600 | | 299,860 | |
| | | | | | | |
Net cash provided by (used in) operating activities | | 363,790 | | 8,731 | | (48,190 | ) |
| | | | | | | |
Cash flows from investing activities | | | | | | | |
Acquisition costs (paid)/refunded for operating limited partnerships | | (4,980 | ) | (8,954 | ) | 24,603 | |
Capital contributions paid to operating limited partnerships | | (295,264 | ) | (1,054,035 | ) | (8,775,315 | ) |
Deposits for purchases of operating limited partnerships | | — | | — | | — | |
(Advances to) repayments from operating limited partnerships | | (207,796 | ) | (50,000 | ) | 2,521,444 | |
Purchase of investments (net of proceeds from sales and maturities of investments) | | — | | 496,432 | | 1,915,077 | |
| | | | | | | |
Net cash provided by (used in) investing activities | | (508,040 | ) | (616,557 | ) | (4,314,191 | ) |
| | | | | | | |
Cash flows from financing activities | | | | | | | |
Capital contributions received | | — | | — | | — | |
Selling commissions and registration costs (paid)/refunded | | — | | — | | 71,319 | |
Proceeds from (repayment of) line of credit | | — | | — | | (3,010,000 | ) |
| | | | | | | |
Net cash provided by (used in) financing activities | | — | | — | | (2,938,681 | ) |
| | | | | | | |
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS | | (144,250 | ) | (607,826 | ) | (7,301,062 | ) |
| | | | | | | |
Cash and cash equivalents, beginning | | 323,017 | | 930,843 | | 8,231,905 | |
| | | | | | | |
Cash and cash equivalents, ending | | $ | 178,767 | | $ | 323,017 | | $ | 930,843 | |
F-131
| | Series 41 | |
| | Year ended March 31, 2005 | | Year ended March 31, 2004 | | Year ended March 31, 2003 | |
Supplemental schedule of noncash investing and financing activities | | | | | | | |
| | | | | | | |
The fund has increased its investments in operating limited partnerships for unpaid capital contributions due to the operating limited partnerships. | | $ | — | | $ | 922,445 | | $ | 376,381 | |
| | | | | | | |
The fund has decreased its investments in operating limited partnerships and decreased its capital contribution obligation in operating limited partnerships for low-income tax credits not generated. | | $ | 12,346 | | $ | 37,477 | | $ | 13,204 | |
| | | | | | | |
The fund has applied notes receivable and advances to its capital contribution obligation in operating limited partnerships. | | $ | 50,000 | | $ | 1,276,833 | | $ | 2,749,423 | |
| | | | | | | |
The fund has decreased its investments in operating limited partnerships and recorded a receivable for tax credits not generated by the operating limited partnerships. | | $ | — | | $ | — | | $ | 36,085 | |
| | | | | | | |
The fund has increased its investments in operating limited partnerships and decreased other assets for additional low-income tax credits generated by the operating limited partnerships. | | $ | — | | $ | — | | $ | — | |
F-132
| | Series 42 | |
| | Year ended March 31, 2005 | | Year ended March 31, 2004 | | Year ended March 31, 2003 | |
Cash flows from operating activities | | | | | | | |
Net income (loss) | | $ | (1,521,554 | ) | $ | (1,802,657 | ) | $ | (521,411 | ) |
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities | | | | | | | |
Share of (income) losses from operating limited partnerships | | 1,150,391 | | 1,617,204 | | 404,748 | |
Impairment loss | | — | | — | | — | |
Distributions received from operating limited partnerships | | 18,296 | | — | | — | |
Amortization | | 115,498 | | 113,984 | | — | |
Changes in assets and liabilities | | | | | | | |
Other assets | | 3,440 | | 39,011 | | 1,781,758 | |
Accounts payable and accrued expenses | | — | | (1,038 | ) | (617,422 | ) |
Accounts payable - affiliates | | 259,122 | | 251,603 | | 258,844 | |
| | | | | | | |
Net cash provided by (used in) operating activities | | 25,193 | | 218,107 | | 1,306,517 | |
| | | | | | | |
Cash flows from investing activities | | | | | | | |
Acquisition costs (paid)/refunded for operating limited partnerships | | (49,622 | ) | (15,326 | ) | (2,324,065 | ) |
Capital contributions paid to operating limited partnerships | | (1,265,580 | ) | (3,498,335 | ) | (8,391,189 | ) |
Deposits for purchases of operating limited partnerships | | — | | — | | — | |
(Advances to) repayments from operating limited partnerships | | 374,294 | | 145,442 | | (4,252,487 | ) |
Purchase of investments (net of proceeds from sales and maturities of investments) | | — | | 3,480,319 | | (3,480,319 | ) |
| | | | | | | |
Net cash provided by (used in) investing activities | | (940,908 | ) | 112,100 | | (18,448,060 | ) |
| | | | | | | |
Cash flows from financing activities | | | | | | | |
Capital contributions received | | — | | — | | 22,864,860 | |
Selling commissions and registration costs (paid)/refunded | | — | | — | | (2,935,906 | ) |
Proceeds from (repayment of) line of credit | | — | | — | | (2,698,074 | ) |
| | | | | | | |
Net cash provided by (used in) financing activities | | — | | — | | 17,230,880 | |
| | | | | | | |
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS | | (915,715 | ) | 330,207 | | 89,337 | |
| | | | | | | |
Cash and cash equivalents, beginning | | 1,858,784 | | 1,528,577 | | 1,439,240 | |
| | | | | | | |
Cash and cash equivalents, ending | | $ | 943,069 | | $ | 1,858,784 | | $ | 1,528,577 | |
F-133
| | Series 42 | |
| | Year ended March 31, 2005 | | Year ended March 31, 2004 | | Year ended March 31, 2003 | |
Supplemental schedule of noncash investing and financing activities | | | | | | | |
| | | | | | | |
The fund has increased its investments in operating limited partnerships for unpaid capital contributions due to the operating limited partnerships. | | $ | 160,174 | | $ | — | | $ | 17,368,914 | |
| | | | | | | |
The fund has decreased its investments in operating limited partnerships and decreased its capital contribution obligation in operating limited partnerships for low-income tax credits not generated. | | $ | 139,830 | | $ | 380,306 | | $ | 38,298 | |
| | | | | | | |
The fund has applied notes receivable and advances to its capital contribution obligation in operating limited partnerships. | | $ | 100,000 | | $ | 2,872,385 | | $ | — | |
| | | | | | | |
The fund has decreased its investments in operating limited partnerships and recorded a receivable for tax credits not generated by the operating limited partnerships. | | $ | 15,981 | | $ | — | | $ | 93,359 | |
| | | | | | | |
The fund has increased its investments in operating limited partnerships and decreased other assets for additional low-income tax credits generated by the operating limited partnerships. | | $ | — | | $ | — | | $ | — | |
F-134
| | Series 43 | |
| | Year ended March 31, 2005 | | Year ended March 31, 2004 | | Period August 1, 2002 (date of inception) through March 31, 2003 | |
Cash flows from operating activities | | | | | | | |
Net income (loss) | | $ | (2,493,942 | ) | $ | (2,679,274 | ) | $ | (490,370 | ) |
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities | | | | | | | |
Share of (income) income from operating limited partnerships | | 2,028,092 | | 2,388,403 | | 304,873 | |
Impairment loss | | — | | — | | — | |
Distributions received from operating limited partnerships | | 27,007 | | 454 | | — | |
Amortization | | 164,530 | | 148,464 | | — | |
Changes in assets and liabilities | | | | | | | |
Other assets | | 1,243 | | 1,095,861 | | (1,127,160 | ) |
Accounts payable and accrued expenses | | — | | (111,966 | ) | 111,966 | |
Accounts payable - affiliates | | 307,467 | | 409,734 | | 97,417 | |
| | | | | | | |
Net cash provided by (used in) operating activities | | 34,397 | | 1,251,676 | | (1,103,274 | ) |
| | | | | | | |
Cash flows from investing activities | | | | | | | |
Acquisition costs (paid)/refunded for operating limited partnerships | | (51,531 | ) | (249,363 | ) | (3,706,564 | ) |
Capital contributions paid to operating limited partnerships | | (3,380,245 | ) | (10,979,419 | ) | (8,823,760 | ) |
Deposits for purchases of operating limited partnerships | | — | | — | | — | |
(Advances to) repayments from operating limited partnerships | | — | | 1,114,804 | | (4,997,469 | ) |
Purchase of investments (net of proceeds from sales and maturities of investments) | | 2,006,266 | | (597,281 | ) | (1,794,931 | ) |
| | | | | | | |
Net cash provided by (used in) investing activities | | (1,425,510 | ) | (10,711,259 | ) | (19,322,724 | ) |
| | | | | | | |
Cash flows from financing activities | | | | | | | |
Capital contributions received | | — | | — | | 36,379,870 | |
Selling commissions and registration costs (paid)/refunded | | — | | — | | (4,770,667 | ) |
Proceeds from (repayment of) line of credit | | — | | — | | — | |
| | | | | | | |
Net cash provided by (used in) financing activities | | — | | — | | 31,609,203 | |
| | | | | | | |
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS | | (1,391,113 | ) | (9,459,583 | ) | 11,183,205 | |
| | | | | | | |
Cash and cash equivalents, beginning | | 1,723,622 | | 11,183,205 | | — | |
| | | | | | | |
Cash and cash equivalents, ending | | $ | 332,509 | | $ | 1,723,622 | | $ | 11,183,205 | |
F-135
| | Series 43 | |
| | Year ended March 31, 2005 | | Year ended March 31, 2004 | | Period August 1, 2002 (date of inception) through March 31, 2003 | |
Supplemental schedule of noncash investing and financing activities | | | | | | | |
| | | | | | | |
The fund has increased its investments in operating limited partnerships for unpaid capital contributions due to the operating limited partnerships. | | $ | 174,747 | | $ | 8,199,442 | | $ | 18,633,728 | |
| | | | | | | |
The fund has decreased its investments in operating limited partnerships and decreased its capital contribution obligation in operating limited partnerships for low-income tax credits not generated. | | $ | 355,458 | | $ | 47,190 | | $ | — | |
| | | | | | | |
The fund has applied notes receivable and advances to its capital contribution obligation in operating limited partnerships. | | $ | 225,170 | | $ | 2,394,990 | | $ | — | |
| | | | | | | |
The fund has decreased its investments in operating limited partnerships and recorded a receivable for tax credits not generated by the operating limited partnerships. | | $ | 2,775 | | $ | — | | $ | — | |
| | | | | | | |
The fund has increased its investments in operating limited partnerships and decreased other assets for additional low-income tax credits generated by the operating limited partnerships. | | $ | — | | $ | — | | $ | — | |
F-136
| | Series 44 | |
| | Year ended March 31, 2005 | | Year ended March 31, 2004 | | Period January 1, 2003 (date of inception) through March 31, 2003 | |
Cash flows from operating activities | | | | | | | |
Net income (loss) | | $ | (1,113,681 | ) | $ | (1,342,776 | ) | $ | (115,020 | ) |
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities | | | | | | | |
Share of (income) losses from operating limited partnerships | | 866,297 | | 1,113,620 | | — | |
Impairment loss | | — | | — | | — | |
Distributions received from operating limited partnerships | | 3,287 | | — | | — | |
Amortization | | 101,629 | | 28,115 | | — | |
Changes in assets and liabilities | | | | | | | |
Other assets | | (4,215 | ) | 2,367 | | (3,617 | ) |
Accounts payable and accrued expenses | | — | | (755,429 | ) | 755,429 | |
Accounts payable - affiliates | | 211,547 | | 51,444 | | 65,027 | |
| | | | | | | |
Net cash provided by (used in) operating activities | | 64,864 | | (902,659 | ) | 701,819 | |
| | | | | | | |
Cash flows from investing activities | | | | | | | |
Acquisition costs (paid)/refunded for operating limited partnerships | | (3,778 | ) | (1,194,678 | ) | (1,586,366 | ) |
Capital contributions paid to operating limited partnerships | | (286,143 | ) | (10,738,078 | ) | (1,620,951 | ) |
Deposits for purchases of operating limited partnerships | | — | | — | | — | |
(Advances to) repayments from operating limited partnerships | | 747,691 | | (747,691 | ) | (1,443,915 | ) |
Purchase of investments (net of proceeds from sales and maturities of investments) | | (625,345 | ) | (3,955,849 | ) | — | |
| | | | | | | |
Net cash provided by (used in) investing activities | | (167,575 | ) | (16,636,296 | ) | (4,651,232 | ) |
| | | | | | | |
Cash flows from financing activities | | | | | | | |
Capital contributions received | | — | | 14,228,760 | | 12,790,970 | |
Selling commissions and registration costs (paid)/refunded | | — | | (1,262,322 | ) | (2,401,620 | ) |
Proceeds from (repayment of) line of credit | | — | | — | | — | |
| | | | | | | |
Net cash provided by (used in) financing activities | | — | | 12,966,438 | | 10,389,350 | |
| | | | | | | |
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS | | (102,711 | ) | (4,572,517 | ) | 6,439,937 | |
| | | | | | | |
Cash and cash equivalents, beginning | | 1,867,420 | | 6,439,937 | | — | |
| | | | | | | |
Cash and cash equivalents, ending | | $ | 1,764,709 | | $ | 1,867,420 | | $ | 6,439,937 | |
F-137
| | Series 44 | |
| | Year ended March 31, 2005 | | Year ended March 31, 2004 | | Period January 1, 2003 (date of inception) through March 31, 2003 | |
Supplemental schedule of noncash investing and financing activities | | | | | | | |
| | | | | | | |
The fund has increased its investments in operating limited partnerships for unpaid capital contributions due to the operating limited partnerships. | | $ | — | | $ | 11,541,263 | | $ | 4,640,966 | |
| | | | | | | |
The fund has decreased its investments in operating limited partnerships and decreased its capital contribution obligation in operating limited partnerships for low-income tax credits not generated. | | $ | 583,395 | | $ | 312,843 | | $ | — | |
| | | | | | | |
The fund has applied notes receivable and advances to its capital contribution obligation in operating limited partnerships. | | $ | — | | $ | 1,443,915 | | $ | — | |
| | | | | | | |
The fund has decreased its investments in operating limited partnerships and recorded a receivable for tax credits not generated by the operating limited partnerships. | | $ | — | | $ | — | | $ | — | |
| | | | | | | |
The fund has increased its investments in operating limited partnerships and decreased other assets for additional low-income tax credits generated by the operating limited partnerships. | | $ | — | | $ | — | | $ | — | |
F-138
| | Series 45 | |
| | Year ended March 31, 2005 | | Period July 1, 2003 (date of inception) through March 31, 2004 | |
Cash flows from operating activities | | | | | |
Net income (loss) | | $ | (1,314,735 | ) | $ | (544,382 | ) |
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities | | | | | |
Share of (income) income from operating limited partnerships | | 1,067,071 | | 258,419 | |
Impairment loss | | — | | — | |
Distributions received from operating limited partnerships | | 4,961 | | — | |
Amortization | | 133,300 | | 32,122 | |
Changes in assets and liabilities | | | | | |
Other assets | | 641,496 | | (1,014,271 | ) |
Accounts payable and accrued expenses | | — | | — | |
Accounts payable - affiliates | | — | | — | |
| | | | | |
Net cash provided by (used in) operating activities | | 532,093 | | (1,268,112 | ) |
| | | | | |
Cash flows from investing activities | | | | | |
Acquisition costs (paid)/refunded for operating limited partnerships | | (208,474 | ) | (2,924,124 | ) |
Capital contributions paid to operating limited partnerships | | (6,934,454 | ) | (13,386,084 | ) |
Deposits for purchases of operating limited partnerships | | — | | — | |
(Advances to) repayments from operating limited partnerships | | (1,027,774 | ) | (830,543 | ) |
Purchase of investments (net of proceeds from sales and maturities of investments) | | 3,819,179 | | (10,617,228 | ) |
| | | | | |
Net cash provided by (used in) investing activities | | (4,351,523 | ) | (27,757,979 | ) |
| | | | | |
Cash flows from financing activities | | | | | |
Capital contributions received | | — | | 40,143,670 | |
Selling commissions and registration costs (paid)/refunded | | (2,638 | ) | (5,149,963 | ) |
Proceeds from (repayment of) line of credit | | — | | — | |
| | | | | |
Net cash provided by (used in) financing activities | | (2,638 | ) | 34,993,707 | |
| | | | | |
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS | | (3,822,068 | ) | 5,967,616 | |
| | | | | |
Cash and cash equivalents, beginning | | 5,967,616 | | — | |
| | | | | |
Cash and cash equivalents, ending | | $ | 2,145,548 | | $ | 5,967,616 | |
F-139
| | Series 45 | |
| | Year ended March 31, 2005 | | Period July 1, 2003 (date of inception) through March 31, 2004 | |
Supplemental schedule of noncash investing and financing activities | | | | | |
| | | | | |
The fund has increased its investments in operating limited partnerships for unpaid capital contributions due to the operating limited partnerships. | | $ | 4,006,161 | | $ | 22,776,085 | |
| | | | | |
The fund has decreased its investments in operating limited partnerships and decreased its capital contribution obligation in operating limited partnerships for low-income tax credits not generated. | | $ | 49,112 | | $ | 216,504 | |
| | | | | |
The fund has applied notes receivable and advances to its capital contribution obligation in operating limited partnerships. | | $ | 869,000 | | $ | — | |
| | | | | |
The fund has decreased its investments in operating limited partnerships and recorded a receivable for tax credits not generated by the operating limited partnerships. | | $ | — | | $ | — | |
| | | | | |
The fund has increased its investments in operating limited partnerships and decreased other assets for additional low-income tax credits generated by the operating limited partnerships. | | $ | — | | $ | — | |
Series 45 and 46 were not formed until after March 31, 2003, therefore only two periods of comparative information have been included.
F-140
| | Series 46 | |
| | Year ended March 31, 2005 | | Period September 23, 2003 (date of inception) through March 31, 2004 | |
Cash flows from operating activities | | | | | |
Net income (loss) | | $ | (625,083 | ) | $ | (206,301 | ) |
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities | | | | | |
Share of (income) losses from operating limited partnerships | | 385,946 | | 81,632 | |
Impairment loss | | — | | — | |
Distributions received from operating limited partnerships | | — | | — | |
Amortization | | 100,878 | | 3,812 | |
Changes in assets and liabilities | | | | | |
Other assets | | (3,840 | ) | (10,692 | ) |
Accounts payable and accrued expenses | | — | | — | |
Accounts payable - affiliates | | 71,223 | | 12,415 | |
| | | | | |
Net cash provided by (used in) operating activities | | (70,876 | ) | (119,134 | ) |
| | | | | |
Cash flows from investing activities | | | | | |
Acquisition costs (paid)/refunded for operating limited partnerships | | (362,129 | ) | (2,044,726 | ) |
Capital contributions paid to operating limited partnerships | | (9,143,190 | ) | (4,417,355 | ) |
Deposits for purchases of operating limited partnerships | | — | | — | |
(Advances to) repayments from operating limited partnerships | | — | | — | |
Purchase of investments (net of proceeds from sales and maturities of investments) | | (783,066 | ) | (3,439,356 | ) |
| | | | | |
Net cash provided by (used in) investing activities | | (10,288,385 | ) | (9,901,437 | ) |
| | | | | |
Cash flows from financing activities | | | | | |
Capital contributions received | | — | | 29,809,980 | |
Selling commissions and registration costs (paid)/refunded | | 376 | | (3,943,120 | ) |
Proceeds from (repayment of) line of credit | | — | | — | |
| | | | | |
Net cash provided by (used in) financing activities | | 376 | | 25,866,860 | |
| | | | | |
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS | | (10,358,885 | ) | 15,846,289 | |
| | | | | |
Cash and cash equivalents, beginning | | 15,846,289 | | — | |
| | | | | |
Cash and cash equivalents, ending | | $ | 5,487,404 | | $ | 15,846,289 | |
F-141
| | Series 46 | |
| | Year ended March 31, 2005 | | Period September 23, 2003 (date of inception) through March 31, 2004 | |
Supplemental schedule of noncash investing and financing activities | | | | | |
| | | | | |
The fund has increased its investments in operating limited partnerships for unpaid capital contributions due to the operating limited partnerships. | | $ | 6,885,288 | | $ | 10,417,125 | |
| | | | | |
The fund has decreased its investments in operating limited partnerships and decreased its capital contribution obligation in operating limited partnerships for low-income tax credits not generated. | | $ | — | | $ | — | |
| | | | | |
The fund has applied notes receivable and advances to its capital contribution obligation in operating limited partnerships. | | $ | — | | $ | — | |
| | | | | |
The fund has decreased its investments in operating limited partnerships and recorded a receivable for tax credits not generated by the operating limited partnerships. | | $ | — | | $ | — | |
| | | | | |
The fund has increased its investments in operating limited partnerships and decreased other assets for additional low-income tax credits generated by the operating limited partnerships. | | $ | — | | $ | — | |
Series 45 and 46 were not formed until after March 31, 2003, therefore only two periods of comparative information have been included.
See notes to financial statements
F-142
Boston Capital Tax Credit Fund IV L.P.
NOTES TO FINANCIAL STATEMENTS
March 31, 2005, 2004 and 2003
(UNAUDITED)
NOTE A - ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Boston Capital Tax Credit Fund IV L.P. (the “partnership” or “fund”) was organized under the laws of the State of Delaware as of October 5, 1993, for the purpose of acquiring, holding, and disposing of limited partnership interests in operating limited partnerships which will acquire, develop, rehabilitate, operate and own newly-constructed, existing or rehabilitated apartment complexes which qualify for the Low-Income Housing Tax Credit established by the Tax Reform Act of 1986. Accordingly, the apartment complexes are restricted as to rent charges and operating methods. Certain of the apartment complexes may also qualify for the Historic Rehabilitation Tax Credit for their rehabilitation of certified historic structures and are subject to the provisions of the Internal Revenue Code relating to the Rehabilitation Investment Credit. The general partner of the fund is Boston Capital Associates IV L.P. and the limited partner is BCTC IV Assignor Corp. (the assignor limited partner).
In accordance with the limited partnership agreement, profits, losses, and cash flow (subject to certain priority allocations and distributions) and tax credits are allocated 99% to the assignees and 1% to the general partner.
Pursuant to the Securities Act of 1933, the fund filed a Form S-11 Registration Statement with the Securities and Exchange Commission, effective December 16, 1993, which covered the offering (the “Public Offering”) of the beneficial assignee certificates (“BACs”) representing assignments of units of the beneficial interest of the limited partnership interest of the assignor limited partner. The fund has registered 101,500,000 BACs at $10 per BAC for sale to the public in one or more series. BACs sold in bulk are offered to investors at a reduced cost per BAC.
F-143
The BACs issued and outstanding in each series at March 31, 2005 and 2004 are as follows:
| | 2005 | | 2004 | |
| | | | | |
Series 20 | | 3,866,700 | | 3,866,700 | |
Series 21 | | 1,892,700 | | 1,892,700 | |
Series 22 | | 2,564,400 | | 2,564,400 | |
Series 23 | | 3,336,727 | | 3,336,727 | |
Series 24 | | 2,169,878 | | 2,169,878 | |
Series 25 | | 3,026,109 | | 3,026,109 | |
Series 26 | | 3,995,900 | | 3,995,900 | |
Series 27 | | 2,460,700 | | 2,460,700 | |
Series 28 | | 4,000,738 | | 4,000,738 | |
Series 29 | | 3,991,800 | | 3,991,800 | |
Series 30 | | 2,651,000 | | 2,651,000 | |
Series 31 | | 4,417,857 | | 4,417,857 | |
Series 32 | | 4,754,198 | | 4,754,198 | |
Series 33 | | 2,636,533 | | 2,636,533 | |
Series 34 | | 3,529,319 | | 3,529,319 | |
Series 35 | | 3,300,463 | | 3,300,463 | |
Series 36 | | 2,106,837 | | 2,106,837 | |
Series 37 | | 2,512,500 | | 2,512,500 | |
Series 38 | | 2,543,100 | | 2,543,100 | |
Series 39 | | 2,292,152 | | 2,292,152 | |
Series 40 | | 2,630,256 | | 2,630,256 | |
Series 41 | | 2,891,626 | | 2,891,626 | |
Series 42 | | 2,744,262 | | 2,744,262 | |
Series 43 | | 3,637,987 | | 3,637,987 | |
Series 44 | | 2,701,973 | | 2,701,973 | |
Series 45 | | 4,014,367 | | 4,014,367 | |
Series 46 | | 2,980,998 | | 2,980,998 | |
| | | | | |
| | 83,651,080 | | 83,651,080 | |
Investments in Operating Limited Partnerships
The fund accounts for the investments in the operating limited partnerships using the equity method, whereby the fund adjusts the investment cost for its share of the operating limited partnership’s results of operations and for any distributions received or accrued. However, the fund recognizes individual operating limited partnership’s losses only to the extent that
F-144
the fund’s share of losses of the operating limited partnerships does not exceed the carrying amount of its investment and its advances to operating limited partnerships. Unrecognized losses will be suspended and offset against future individual operating limited partnership income.
Under Emerging Issues Task Force (EITF) 98-13, after the investment account is reduced to zero, receivables due from the operating limited partnerships are decreased by the partnership’s share of losses and, accordingly, a valuation allowance is recorded against the receivables. Accordingly, the partnership recorded a valuation allowance of $533,581 and $409,432 as of March 31, 2005 and 2004, respectively.
A loss in value of an investment in an operating limited partnership other than a temporary decline is recorded as an impairment loss. Impairment is measured by comparing the investment carrying amount to the sum of the total amount of the remaining tax credits allocated to the fund and the estimated residual value of the investment. In addition, deferred partnership fees related to each investment are evaluated for impairment when an impairment loss has reduced an investment balance to zero.
Capital contributions to operating limited partnerships are adjusted by tax credit adjusters. Tax credit adjusters are defined as adjustments to operating limited partnership capital contributions due to increases or decreases in actual tax credits from those originally projected as well as for timing differences. The fund records tax credit adjusters as an increase or decrease in investments in operating limited partnerships and capital contributions payable.
The operating limited partnerships maintain their financial statements based on a calendar year and the fund utilizes a March 31 year end. The fund records losses and income from the operating limited partnerships on a calendar year basis which is not materially different from losses and income generated if the operating limited partnerships utilized a March 31 year end.
The fund records capital contributions payable to the operating limited partnerships once there is a binding obligation to fund a specified amount. The operating limited partnerships record capital contributions from the fund when received.
Prior to January 1, 1999, the fund recorded acquisition costs as an increase in its investments in operating limited partnerships. These costs are amortized by the operating limited partnerships over 27.5 years on the straight-line method. Certain operating limited
F-145
partnerships have not recorded the acquisition costs as a capital contribution from the fund. These differences are shown as reconciling items in note C. As of January 1, 1999, the fund records acquisition costs incurred after January 1, 1999 as deferred acquisition costs. These costs are amortized on the straight-line method over 27.5 years.
During the years ended March 31, 2005 and 2004, the fund acquired interests in operating limited partnerships as follows:
| | 2005 | | 2004 | |
| | | | | |
Series 20 | | — | | — | |
Series 21 | | — | | — | |
Series 22 | | — | | — | |
Series 23 | | — | | — | |
Series 24 | | — | | — | |
Series 25 | | — | | — | |
Series 26 | | — | | — | |
Series 27 | | — | | — | |
Series 28 | | — | | — | |
Series 29 | | — | | — | |
Series 30 | | — | | — | |
Series 31 | | — | | — | |
Series 32 | | — | | — | |
Series 33 | | — | | — | |
Series 34 | | — | | — | |
Series 35 | | — | | — | |
Series 36 | | — | | — | |
Series 37 | | — | | — | |
Series 38 | | — | | — | |
Series 39 | | — | | — | |
Series 40 | | — | | — | |
Series 41 | | — | | 3 | |
Series 42 | | 1 | | 5 | |
Series 43 | | 1 | | 5 | |
Series 44 | | — | | 4 | |
Series 45 | | 4 | | 24 | |
Series 46 | | 6 | | 6 | |
| | | | | |
| | 12 | | 47 | |
During the year ended March 31, 2004, Series 43 acquired an equity interest in two (2) limited liability companies, which are the general partners of other operating limited partnerships which own or are constructing, rehabilitating or operating apartment complexes.
During the year ended March 31, 2004, Series 43 acquired the General Partner equity interest in all of the Operating Partnerships in Series 43.
During the year ended March 31, 2004, Series 44 acquired the General Partner equity interest in all of the Operating Partnerships in Series 44.
During the year ended March 31, 2004, Series 45 acquired the General Partner equity interest in all of the Operating Partnerships in Series 45.
During the year ended March 31, 2004, Series 46 acquired the General Partner equity interest in all of the Operating Partnerships in Series 46.
F-146
Organization Costs
Initial organization and offering expenses common to all Series, are allocated on a percentage of equity raised to each Series.
In accordance with SOP 98-5, effective April 1, 1999, organization costs are being expensed as incurred. Before this date, organization costs were amortized on the straight-line method over 60 months.
Capitalized Expenses
Costs incurred with borrowing funds to make capital contributions to operating limited partnerships and certain other costs are capitalized and included in investment in operating limited partnerships. Such costs are being amortized on the straight-line method over 27.5 years.
Deferred Acquisition Costs
Deferred acquisition costs are amortized on the straight-line method over 27.5 years.
Accumulated amortization as of March 31, 2005 and 2004 is as follows:
| | 2005 | | 2004 | |
Series 20 | | $ | 21,433 | | $ | 17,861 | |
Series 21 | | 11,723 | | 9,769 | |
Series 22 | | 36,839 | | 30,699 | |
Series 23 | | 50,458 | | 41,327 | |
Series 24 | | 61,228 | | 51,023 | |
Series 25 | | 61,489 | | 51,241 | |
Series 26 | | 103,663 | | 86,759 | |
Series 27 | | 89,681 | | 74,734 | |
Series 28 | | 19,801 | | 16,501 | |
Series 29 | | 19,728 | | 16,416 | |
Series 30 | | 127,297 | | 106,059 | |
Series 31 | | — | | — | |
Series 32 | | 181,099 | | 150,703 | |
Series 33 | | 162,757 | | 135,480 | |
Series 34 | | 258,351 | | 214,995 | |
Series 35 | | 733,477 | | 610,613 | |
Series 36 | | 499,179 | | 414,819 | |
| | | | | | | |
F-147
| | 2005 | | 2004 | |
Series 37 | | 446,649 | | 356,663 | |
Series 38 | | 335,633 | | 239,732 | |
Series 39 | | 285,275 | | 197,495 | |
Series 40 | | 225,769 | | 123,371 | |
Series 41 | | 345,486 | | 229,996 | |
Series 42 | | 223,406 | | 110,946 | |
Series 43 | | 289,102 | | 143,686 | |
Series 44 | | 126,521 | | 25,282 | |
Series 45 | | 137,729 | | 26,583 | |
Series 46 | | 85,632 | | — | |
| | | | | |
| | $ | 4,939,405 | | $ | 3,482,753 | |
| | | | | | | |
Income Taxes
No provision or benefit for income taxes has been included in these financial statements since taxable income or loss passes through to, and is reportable by, the general partner and assignees individually.
Selling Commissions and Registration Costs
Selling commissions paid in connection with the public offering are charged against the assignees’ capital upon admission of investors as assignees. Registration costs associated with the public offering are charged against assignees’ capital as incurred.
Cash and Cash Equivalents
Cash equivalents include overnight repurchase agreements, tax-exempt sweep accounts and money market accounts having original maturities at date of acquisition of three months or less. The carrying value approximates fair value because of the short maturity of these instruments. During the ordinary course of business, amounts on deposit may exceed the FDIC-insured limit.
Fiscal Year
For financial reporting purposes, the fund uses a March 31 year end, whereas for income tax reporting purposes, the fund uses a calendar year. The operating limited partnerships use a calendar year for both financial and income tax reporting.
F-148
Net Loss Per Beneficial Assignee Certificate Unit
Net loss per beneficial assignee certificate unit is calculated based upon the weighted average number of units outstanding during the year or period. The weighted average number of units in each series at March 31, 2005, 2004 and 2003 are as follows:
| | 2005 | | 2004 | | 2003 | |
| | | | | | | |
Series 20 | | 3,866,700 | | 3,866,700 | | 3,866,700 | |
Series 21 | | 1,892,700 | | 1,892,700 | | 1,892,700 | |
Series 22 | | 2,564,400 | | 2,564,400 | | 2,564,400 | |
Series 23 | | 3,336,727 | | 3,336,727 | | 3,336,727 | |
Series 24 | | 2,169,878 | | 2,169,878 | | 2,169,878 | |
Series 25 | | 3,026,109 | | 3,026,109 | | 3,026,109 | |
Series 26 | | 3,995,900 | | 3,995,900 | | 3,995,900 | |
Series 27 | | 2,460,700 | | 2,460,700 | | 2,460,700 | |
Series 28 | | 4,000,738 | | 4,000,738 | | 4,000,738 | |
Series 29 | | 3,991,800 | | 3,991,800 | | 3,991,800 | |
Series 30 | | 2,651,000 | | 2,651,000 | | 2,651,000 | |
Series 31 | | 4,417,857 | | 4,417,857 | | 4,417,857 | |
Series 32 | | 4,754,198 | | 4,754,198 | | 4,754,198 | |
Series 33 | | 2,636,533 | | 2,636,533 | | 2,636,533 | |
Series 34 | | 3,529,319 | | 3,529,319 | | 3,529,319 | |
Series 35 | | 3,300,463 | | 3,300,463 | | 3,300,463 | |
Series 36 | | 2,106,837 | | 2,106,837 | | 2,106,837 | |
Series 37 | | 2,512,500 | | 2,512,500 | | 2,512,500 | |
Series 38 | | 2,543,100 | | 2,543,100 | | 2,543,100 | |
Series 39 | | 2,292,152 | | 2,292,152 | | 2,292,152 | |
Series 40 | | 2,630,256 | | 2,630,256 | | 2,630,256 | |
Series 41 | | 2,891,626 | | 2,891,626 | | 2,891,626 | |
Series 42 | | 2,744,262 | | 2,744,262 | | 1,595,325 | |
Series 43 | | 3,637,987 | | 3,637,987 | | 899,797 | |
Series 44 | | 2,701,973 | | 2,656,339 | | 70,226 | |
Series 45 | | 4,014,367 | | 1,577,100 | | — | |
Series 46 | | 2,980,998 | | 309,355 | | — | |
| | | | | | | |
| | 83,651,080 | | 78,496,536 | | 70,136,841 | |
F-149
Investments
Investments available-for-sale are being carried at fair market value. Unrealized gains or losses are reported as other comprehensive income or (loss). Realized gains or losses, determined on the basis of the costs of specific securities sold, are included in earnings.
Use of Estimates
The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenue and expenses during the reporting period. Actual results could differ from those estimates.
Recent Accounting Pronouncements
As of March 31, 2004, the partnership adopted FASB Interpretation No. 46 - Revised (“FIN 46R”), “Consolidation of Variable Interest Entities.” FIN 46R provides guidance on when a company should include the assets, liabilities, and activities of a variable interest entity (“VIE”) in the financial statements and when it should disclose information about its relationship with a VIE. A VIE is a legal structure used to conduct activities or hold assets, which must be consolidated by a company if it is the primary beneficiary because it absorbs the majority of the entity’s expected losses, the majority of the expected residual returns, or both.
Based on the guidance of FIN 46R, the operating limited partnerships in which the partnership invests in meet the definition of a VIE. However, management does not consolidate the partnership’s interest in these VIEs under FIN 46R, as it is not considered to be the primary beneficiary. The partnership currently records the amount of its investment in these partnerships as an asset in the balance sheets, recognizes its share of partnership income or losses in the statements or operations, and discloses how it accounts for material types of these investments in the financial statements.
The partnership’s balance in investments in operating limited partnerships, plus the risk of recapture of tax credit previously recognized on these investments, represents its maximum exposure to loss. The partnership’s exposure to loss on these partnerships is mitigated by the condition and financial performance of the underlying properties as well as the strength of the local general partners and their guarantee against credit recapture.
F-150
NOTE B - RELATED PARTY TRANSACTIONS
During the years ended March 31, 2005, 2004 and 2003, the fund entered into several transactions with various affiliates of the general partner, including Boston Capital Partners, Inc. (BCP), Boston Capital Holdings Limited Partnership (BCHLP), Boston Capital Services, Inc. (BCS) and Boston Capital Asset Management Limited Partnership (BCAM) as follows:
Boston Capital Asset Management Limited Partnership is entitled to an annual fund management fee based on .5 percent of the aggregate cost of all apartment complexes acquired by the operating limited partnerships, less the amount of certain partnership management and reporting fees paid or payable by the operating limited partnerships. The aggregate cost is comprised of the capital contributions made by each Series to the operating limited partnerships and 99% of the permanent financing at the operating limited partnership level. The annual fund fees charged to operations during the years ended March 31, 2005, 2004 and 2003, are as follows:
| | 2005 | | 2004 | | 2003 | |
| | | | | | | |
Series 20 | | $ | 326,734 | | $ | 285,285 | | $ | 315,994 | |
Series 21 | | 201,908 | | 222,840 | | 179,015 | |
Series 22 | | 233,948 | | 242,202 | | 214,068 | |
Series 23 | | 211,951 | | 214,527 | | 197,700 | |
Series 24 | | 196,009 | | 169,422 | | 192,817 | |
Series 25 | | 120,242 | | 240,501 | | 229,568 | |
Series 26 | | 377,017 | | 358,787 | | 367,525 | |
Series 27 | | 288,234 | | 286,727 | | 275,028 | |
Series 28 | | 252,132 | | 253,240 | | 299,403 | |
Series 29 | | 293,594 | | 260,728 | | 305,896 | |
Series 30 | | 176,361 | | 179,941 | | 208,865 | |
Series 31 | | 322,288 | | 351,440 | | 298,940 | |
Series 32 | | 282,326 | | 282,871 | | 313,404 | |
Series 33 | | 156,317 | | 160,495 | | 155,906 | |
Series 34 | | 262,083 | | 263,684 | | 281,041 | |
Series 35 | | 187,475 | | 205,478 | | 214,873 | |
Series 36 | | 143,599 | | 132,862 | | 150,871 | |
Series 37 | | 190,934 | | 182,030 | | 171,945 | |
Series 38 | | 132,796 | | 133,298 | | 144,604 | |
Series 39 | | 121,300 | | 115,096 | | 115,714 | |
Series 40 | | 168,842 | | 178,958 | | 145,292 | |
Series 41 | | 243,637 | | 265,834 | | 258,137 | |
Series 42 | | 212,025 | | 230,369 | | 143,388 | |
Series 43 | | 271,099 | | 297,470 | | 97,417 | |
Series 44 | | 194,548 | | 211,545 | | 6,247 | |
Series 45 | | 281,588 | | 176,720 | | — | |
Series 46 | | 208,638 | | 39,881 | | — | |
| | | | | | | |
| | $ | 6,057,625 | | $ | 5,942,231 | | $ | 5,283,658 | |
F-151
Boston Capital Services, Inc. received dealer-manager fees for the marketing advice and investment banking services performed at the time of the fund’s offering of BACs. The dealer-manager fees are included in partners’ capital as selling commissions and registration costs. During the years ended March 31, 2005, 2004 and 2003, dealer manager fees received by Boston Capital Services, Inc. by series are as follows:
| | 2005 | | 2004 | | 2003 | |
| | | | | | | |
Series 20 | | $ | — | | $ | — | | $ | — | |
Series 21 | | — | | — | | — | |
Series 22 | | — | | — | | — | |
Series 23 | | — | | — | | — | |
Series 24 | | — | | — | | — | |
Series 25 | | — | | — | | — | |
Series 26 | | — | | — | | — | |
Series 27 | | — | | — | | — | |
Series 28 | | — | | — | | — | |
Series 29 | | — | | — | | — | |
Series 30 | | — | | — | | — | |
Series 31 | | — | | — | | — | |
Series 32 | | — | | — | | — | |
Series 33 | | — | | — | | — | |
Series 34 | | — | | — | | — | |
Series 35 | | — | | — | | — | |
Series 36 | | — | | — | | — | |
Series 37 | | — | | — | | — | |
Series 38 | | — | | — | | — | |
Series 39 | | — | | — | | — | |
Series 40 | | — | | — | | — | |
Series 41 | | — | | — | | — | |
Series 42 | | — | | — | | 430,358 | |
Series 43 | | — | | — | | 497,725 | |
Series 44 | | — | | 135,773 | | 211,152 | |
Series 45 | | — | | 495,715 | | — | |
Series 46 | | — | | 397,497 | | — | |
| | | | | | | |
| | $ | — | | $ | 1,028,985 | | $ | 1,139,235 | |
F-152
Boston Capital Holdings Limited Partnership is entitled to asset acquisition fees for selecting, evaluating, structuring, negotiating, and closing the fund’s acquisition of interests in the operating limited partnerships. During the years ended March 31, 2005, 2004 and 2003, acquisition fees incurred to Boston Capital Holdings Limited Partnership by series are as follows:
| | 2005 | | 2004 | | 2003 | |
| | | | | | | |
Series 20 | | $ | — | | $ | — | | $ | — | |
Series 21 | | — | | — | | — | |
Series 22 | | — | | — | | — | |
Series 23 | | — | | — | | — | |
Series 24 | | — | | — | | — | |
Series 25 | | — | | — | | — | |
Series 26 | | — | | — | | — | |
Series 27 | | — | | — | | — | |
Series 28 | | — | | — | | — | |
Series 29 | | — | | — | | — | |
Series 30 | | — | | — | | — | |
Series 31 | | — | | — | | — | |
Series 32 | | — | | — | | — | |
Series 33 | | — | | — | | — | |
Series 34 | | — | | — | | — | |
Series 35 | | — | | — | | — | |
Series 36 | | — | | — | | — | |
Series 37 | | — | | — | | — | |
Series 38 | | — | | — | | — | |
Series 39 | | — | | — | | — | |
Series 40 | | — | | — | | — | |
Series 41 | | — | | — | | — | |
Series 42 | | — | | — | | 1,943,482 | |
Series 43 | | — | | — | | 3,092,289 | |
Series 44 | | — | | 844,166 | | 1,452,511 | |
Series 45 | | — | | 2,167,758 | | — | |
Series 46 | | — | | 1,609,739 | | — | |
| | | | | | | |
| | $ | — | | $ | 4,621,663 | | $ | 6,488,282 | |
F-153
During the years ended March 31, 2005, 2004 and 2003, general and administrative expenses incurred by Boston Capital Partners, Inc., Boston Capital Holdings Limited Partnership and/or Boston Capital Asset Management Limited Partnership were charged to each series’ operations as follows:
| | 2005 | | 2004 | | 2003 | |
| | | | | | | |
Series 20 | | $ | 15,591 | | $ | 18,588 | | $ | 24,445 | |
Series 21 | | 11,527 | | 12,168 | | 16,305 | |
Series 22 | | 14,100 | | 18,204 | | 23,433 | |
Series 23 | | 14,733 | | 17,383 | | 23,116 | |
Series 24 | | 12,762 | | 15,755 | | 20,484 | |
Series 25 | | 14,340 | | 17,784 | | 26,145 | |
Series 26 | | 17,931 | | 26,774 | | 43,066 | |
Series 27 | | 12,688 | | 14,824 | | 18,845 | |
Series 28 | | 15,598 | | 20,088 | | 25,448 | |
Series 29 | | 15,729 | | 19,420 | | 24,975 | |
Series 30 | | 13,058 | | 16,201 | | 20,301 | |
Series 31 | | 15,850 | | 20,666 | | 26,078 | |
Series 32 | | 18,519 | | 22,018 | | 30,765 | |
Series 33 | | 14,888 | | 16,679 | | 21,192 | |
Series 34 | | 16,553 | | 19,303 | | 24,633 | |
Series 35 | | 16,065 | | 18,218 | | 23,474 | |
Series 36 | | 14,260 | | 16,350 | | 17,877 | |
Series 37 | | 15,745 | | 16,279 | | 21,041 | |
Series 38 | | 16,069 | | 17,714 | | 23,050 | |
Series 39 | | 15,400 | | 16,797 | | 18,418 | |
Series 40 | | 16,527 | | 19,522 | | 27,700 | |
Series 41 | | 17,621 | | 21,391 | | 30,561 | |
Series 42 | | 18,550 | | 21,054 | | 31,514 | |
Series 43 | | 18,791 | | 22,179 | | 42,268 | |
Series 44 | | 17,365 | | 26,551 | | 14,363 | |
Series 45 | | 20,537 | | 38,499 | | — | |
Series 46 | | 23,596 | | 22,993 | | — | |
| | | | | | | |
| | $ | 434,393 | | $ | 533,402 | | $ | 619,497 | |
Accounts payable - affiliates at March 31, 2005, 2004 and 2003 represents general and administrative expenses, fund management fees, and commissions which are payable to Boston Capital Partners, Inc., Boston Capital Holdings Limited Partnership, Boston Capital Services, Inc., and Boston Capital Asset Management Limited Partnership.
F-154
During the years ended March 31, 2005, 2004 and 2003, the fund reimbursed affiliates of the general partner for amounts in connection with the offering of BACs. These reimbursements include, but are not limited to, postage, printing, travel and overhead allocations and are included in partners’ capital as selling commissions and registrations costs at March 31, 2005, 2004 and 2003. During the years ended March 31, 2005, 2004 and 2003, the selling commission and registration costs incurred to affiliates by series are as follows:
| | 2005 | | 2004 | | 2003 | |
| | | | | | | |
Series 20 | | $ | — | | $ | — | | $ | — | |
Series 21 | | — | | — | | — | |
Series 22 | | — | | — | | — | |
Series 23 | | — | | — | | — | |
Series 24 | | — | | — | | — | |
Series 25 | | — | | — | | — | |
Series 26 | | — | | — | | — | |
Series 27 | | — | | — | | — | |
Series 28 | | — | | — | | — | |
Series 29 | | — | | — | | — | |
Series 30 | | — | | — | | — | |
Series 31 | | — | | — | | — | |
Series 32 | | — | | — | | — | |
Series 33 | | — | | — | | — | |
Series 34 | | — | | — | | — | |
Series 35 | | — | | — | | — | |
Series 36 | | — | | — | | — | |
Series 37 | | — | | — | | — | |
Series 38 | | — | | — | | — | |
Series 39 | | — | | — | | — | |
Series 40 | | — | | — | | — | |
Series 41 | | — | | — | | 3,688 | |
Series 42 | | — | | — | | 92,960 | |
Series 43 | | — | | — | | 116,777 | |
Series 44 | | — | | 28,869 | | 64,959 | |
Series 45 | | — | | 99,721 | | — | |
Series 46 | | — | | 77,269 | | — | |
| | | | | | | |
| | $ | — | | $ | 205,859 | | $ | 278,384 | |
F-155
NOTE C - INVESTMENTS IN OPERATING LIMITED PARTNERSHIPS
At March 31, 2005 and 2004, the fund has limited partnership interests in operating limited partnerships, which own or are constructing or rehabilitating operating apartment complexes. During the year ended March 31, 2004, Series 24 received the project back. During the year ended March 31, 2004 the fund decided not to acquire a limited partnership interest in one of the operating limited partnerships owned by Series 42 and one of the operating limited partnerships owned by Series 43 as of March 31, 2003. The number of operating limited partnerships in which the fund has limited partnership interests at March 31, 2005 and 2004 by series are as follows:
| | 2005 | | 2004 | |
| | | | | |
Series 20 | | 24 | | 24 | |
Series 21 | | 14 | | 14 | |
Series 22 | | 29 | | 29 | |
Series 23 | | 22 | | 22 | |
Series 24 | | 24 | | 24 | |
Series 25 | | 22 | | 22 | |
Series 26 | | 45 | | 45 | |
Series 27 | | 16 | | 16 | |
Series 28 | | 26 | | 26 | |
Series 29 | | 22 | | 22 | |
Series 30 | | 20 | | 20 | |
Series 31 | | 27 | | 27 | |
Series 32 | | 17 | | 17 | |
Series 33 | | 10 | | 10 | |
Series 34 | | 14 | | 14 | |
Series 35 | | 11 | | 11 | |
Series 36 | | 11 | | 11 | |
Series 37 | | 7 | | 7 | |
Series 38 | | 10 | | 10 | |
Series 39 | | 9 | | 9 | |
Series 40 | | 16 | | 16 | |
Series 41 | | 23 | | 23 | |
Series 42 | | 22 | | 21 | |
Series 43 | | 22 | | 21 | |
Series 44 | | 8 | | 8 | |
Series 45 | | 28 | | 24 | |
Series 46 | | 12 | | 6 | |
| | | | | |
| | 511 | | 499 | |
F-156
Under the terms of the fund’s investment in each operating limited partnership, the fund is required to make capital contributions to the operating limited partnerships. These contributions are payable in installments over several years upon each operating limited partnership achieving specified levels of construction or operations. At March 31, 2005 and 2004, contributions are payable to operating limited partnerships as follows:
| | 2005 | | 2004 | |
| | | | | |
Series 20 | | $ | 388,026 | | $ | 388,026 | |
Series 21 | | 457,642 | | 457,642 | |
Series 22 | | 477,996 | | 479,496 | |
Series 23 | | 117,796 | | 117,796 | |
Series 24 | | 368,239 | | 368,239 | |
Series 25 | | 768,198 | | 943,704 | |
Series 26 | | 1,443,838 | | 1,443,838 | |
Series 27 | | 39,749 | | 39,749 | |
Series 28 | | 40,968 | | 40,968 | |
Series 29 | | 66,718 | | 86,718 | |
Series 30 | | 128,167 | | 128,167 | |
Series 31 | | 682,058 | | 695,771 | |
Series 32 | | 520,571 | | 902,467 | |
Series 33 | | 202,285 | | 202,285 | |
Series 34 | | 48,744 | | 85,968 | |
Series 35 | | 603,740 | | 603,740 | |
Series 36 | | 657,998 | | 657,998 | |
Series 37 | | 155,363 | | 155,363 | |
Series 38 | | — | | 117,735 | |
Series 39 | | — | | — | |
Series 40 | | 152,424 | | 152,424 | |
Series 41 | | 480,554 | | 838,164 | |
Series 42 | | 680,975 | | 2,026,211 | |
Series 43 | | 822,429 | | 4,608,555 | |
Series 44 | | 1,207,614 | | 2,077,152 | |
Series 45 | | 5,381,087 | | 9,227,492 | |
Series 46 | | 3,741,868 | | 5,999,770 | |
| | | | | |
| | $ | 19,635,047 | | $ | 32,845,438 | |
F-157
The fund’s investments in operating limited partnerships at March 31, 2005 is summarized as follows:
| | Total | | Series 20 | | Series 21 | |
| | | | | | | |
Capital contributions paid and to be paid to operating limited partnerships, net of tax credit adjusters | | $ | 593,226,415 | | $ | 27,465,293 | | $ | 12,370,665 | |
| | | | | | | |
Acquisition costs of operating limited partnerships | | 46,954,307 | | 3,726,293 | | 1,923,140 | |
| | | | | | | |
Cumulative distributions from operating limited partnerships | | (4,969,714 | ) | (3,472,446 | ) | (31,581 | ) |
| | | | | | | |
Impairment loss in investments in operating limited partnerships | | (44,529,081 | ) | (2,042,276 | ) | (638,087 | ) |
| | | | | | | |
Cumulative losses from operating limited partnerships | | (219,333,743 | ) | (21,684,718 | ) | (12,828,049 | ) |
| | | | | | | |
Investments in operating limited partnerships per balance sheet | | 371,348,184 | | 3,992,146 | | 796,088 | |
| | | | | | | | | | |
F-158
| | Total | | Series 20 | | Series 21 | |
| | | | | | | |
The fund has recorded capital contributions to the operating limited partnerships during the year ended March 31, 2005 which have not been included in the partnership’s capital account included in the operating limited partnerships’ financial statements as of December 31, 2004 (see note A). | | (23,255,465 | ) | — | | (336,415 | ) |
| | | | | | | |
The fund has recorded acquisition costs at March 31, 2005 which have not been recorded in the net assets of the operating limited partnerships (see note A). | | (7,359,789 | ) | (444,246 | ) | (110,624 | ) |
| | | | | | | |
Cumulative losses from operating limited partnerships for the three months ended March 31, 1995 which the operating limited partnerships have not included in their capital as of December 31, 1994 due to different year ends (see note A). | | 2,775,473 | | 404,710 | | 651,466 | |
| | | | | | | |
Equity in loss of operating limited partnerships not recognizable under the equity method of accounting (see note A). | | (16,452,989 | ) | (1,042,436 | ) | (8,952,023 | ) |
| | | | | | | |
The fund has recorded low-income housing tax credit adjusters not recorded by operating limited partnerships (see note A). | | 2,022,180 | | 253,099 | | 174,071 | |
| | | | | | | |
Impairment loss in investments in operating limited partnerships | | 44,529,081 | | 2,042,276 | | 638,087 | |
| | | | | | | |
Other | | (5,388,283 | ) | (75,163 | ) | (2,670 | ) |
| | | | | | | |
Equity per operating limited partnerships’ combined financial statements | | $ | 368,218,392 | | $ | 5,130,386 | | $ | (7,142,020 | ) |
| | | | | | | | | | |
F-159
The fund’s investments in operating limited partnerships at March 31, 2005 is summarized as follows:
| | Series 22 | | Series 23 | | Series 24 | |
| | | | | | | |
Capital contributions paid and to be paid to operating limited partnerships, net of tax credit adjusters | | $ | 18,290,375 | | $ | 23,797,395 | | $ | 15,097,387 | |
| | | | | | | |
Acquisition costs of operating limited partnerships | | 2,504,765 | | 3,504,553 | | 2,030,314 | |
| | | | | | | |
Cumulative distributions from operating limited partnerships | | (103,507 | ) | (37,407 | ) | (78,027 | ) |
| | | | | | | |
Impairment loss in investments in operating limited partnerships | | (4,054,802 | ) | (4,816,490 | ) | (1,517,063 | ) |
| | | | | | | |
Cumulative losses from operating limited partnerships | | (12,860,647 | ) | (13,639,131 | ) | (9,868,738 | ) |
| | | | | | | |
Investments in operating limited partnerships per balance sheet | | 3,776,184 | | 8,808,920 | | 5,663,873 | |
| | | | | | | | | | |
F-160
| | Series 22 | | Series 23 | | Series 24 | |
| | | | | | | |
The fund has recorded capital contributions to the operating limited partnerships during the year ended March 31, 2005 which have not been included in the partnership’s capital account included in the operating limited partnerships’ financial statements as of December 31, 2004 (see note A). | | (482,084 | ) | (11,581 | ) | (30,158 | ) |
| | | | | | | |
The fund has recorded acquisition costs at March 31, 2005 which have not been recorded in the net assets of the operating limited partnerships (see note A). | | (484,368 | ) | (436,119 | ) | (516,941 | ) |
| | | | | | | |
Cumulative losses from operating limited partnerships for the three months ended March 31, 1995 which the operating limited partnerships have not included in their capital as of December 31, 1994 due to different year ends (see note A). | | 259,228 | | 179,850 | | 95,695 | |
| | | | | | | |
Equity in loss of operating limited partnerships not recognizable under the equity method of accounting (see note A). | | (965,290 | ) | (48,568 | ) | (403,987 | ) |
| | | | | | | |
The fund has recorded low-income housing tax credit adjusters not recorded by operating limited partnerships (see note A). | | 116,346 | | 46,426 | | 61,209 | |
| | | | | | | |
Impairment loss in investments in operating limited partnerships | | 4,054,802 | | 4,816,490 | | 1,517,063 | |
| | | | | | | |
Other | | (206,708 | ) | (41,895 | ) | 81,557 | |
| | | | | | | |
Equity per operating limited partnerships’ combined financial statements | | $ | 6,068,110 | | $ | 13,313,523 | | $ | 6,468,311 | |
| | | | | | | | | | |
F-161
The fund’s investments in operating limited partnerships at March 31, 2005 is summarized as follows:
| | Series 25 | | Series 26 | | Series 27 | |
| | | | | | | |
Capital contributions paid and to be paid to operating limited partnerships, net of tax credit adjusters | | $ | 21,933,096 | | $ | 28,884,093 | | $ | 16,974,015 | |
| | | | | | | |
Acquisition costs of operating limited partnerships | | 2,803,677 | | 3,968,917 | | 2,467,629 | |
| | | | | | | |
Cumulative distributions from operating limited partnerships | | (85,987 | ) | (116,486 | ) | (47,166 | ) |
| | | | | | | |
Impairment loss in investments in operating limited partnerships | | (2,299,115 | ) | (4,040,651 | ) | (1,460,060 | ) |
| | | | | | | |
Cumulative losses from operating limited partnerships | | (10,727,149 | ) | (11,648,298 | ) | (5,933,383 | ) |
| | | | | | | |
Investments in operating limited partnerships per balance sheet | | 11,624,522 | | 17,047,575 | | 12,001,035 | |
| | | | | | | | | | |
F-162
| | Series 25 | | Series 26 | | Series 27 | |
| | | | | | | |
The fund has recorded capital contributions to the operating limited partnerships during the year ended March 31, 2005 which have not been included in the partnership’s capital account included in the operating limited partnerships’ financial statements as of December 31, 2004 (see note A). | | (286,910 | ) | (108,982 | ) | (316,117 | ) |
| | | | | | | |
The fund has recorded acquisition costs at March 31, 2005 which have not been recorded in the net assets of the operating limited partnerships (see note A). | | (689,409 | ) | (73,142 | ) | (369,748 | ) |
| | | | | | | |
Cumulative losses from operating limited partnerships for the three months ended March 31, 1995 which the operating limited partnerships have not included in their capital as of December 31, 1994 due to different year ends (see note A). | | 335,542 | | 123,194 | | 205,532 | |
| | | | | | | |
Equity in loss of operating limited partnerships not recognizable under the equity method of accounting (see note A). | | (1,523,998 | ) | (594,531 | ) | (898,270 | ) |
| | | | | | | |
The fund has recorded low-income housing tax credit adjusters not recorded by operating limited partnerships (see note A). | | 46,911 | | 195,682 | | — | |
| | | | | | | |
Impairment loss in investments in operating limited partnerships | | 2,299,115 | | 4,040,651 | | 1,460,060 | |
| | | | | | | |
Other | | (127,523 | ) | (118,817 | ) | 55,218 | |
| | | | | | | |
Equity per operating limited partnerships’ combined financial statements | | $ | 11,678,250 | | $ | 20,511,630 | | $ | 12,137,710 | |
| | | | | | | | | | |
F-163
The fund’s investments in operating limited partnerships at March 31, 2005 is summarized as follows:
| | Series 28 | | Series 29 | | Series 30 | |
| | | | | | | |
Capital contributions paid and to be paid to operating limited partnerships, net of tax credit adjusters | | $ | 28,566,056 | | $ | 28,777,755 | | $ | 19,299,719 | |
| | | | | | | |
Acquisition costs of operating limited partnerships | | 4,191,674 | | 4,151,886 | | 2,226,856 | |
| | | | | | | |
Cumulative distributions from operating limited partnerships | | (160,656 | ) | (24,013 | ) | (65,316 | ) |
| | | | | | | |
Impairment loss in investments in operating limited partnerships | | (2,671,850 | ) | (3,443,287 | ) | (1,746,412 | ) |
| | | | | | | |
Cumulative losses from operating limited partnerships | | (10,459,303 | ) | (15,565,423 | ) | (7,239,102 | ) |
| | | | | | | |
Investments in operating limited partnerships per balance sheet | | 19,465,921 | | 13,896,918 | | 12,475,745 | |
| | | | | | | | | | |
F-164
| | Series 28 | | Series 29 | | Series 30 | |
| | | | | | | |
The fund has recorded capital contributions to the operating limited partnerships during the year ended March 31, 2005 which have not been included in the partnership’s capital account included in the operating limited partnerships’ financial statements as of December 31, 2004 (see note A). | | (303,861 | ) | (215,662 | ) | (135,225 | ) |
| | | | | | | |
The fund has recorded acquisition costs at March 31, 2005 which have not been recorded in the net assets of the operating limited partnerships (see note A). | | (665,053 | ) | (596,128 | ) | (235,701 | ) |
| | | | | | | |
Cumulative losses from operating limited partnerships for the three months ended March 31, 1995 which the operating limited partnerships have not included in their capital as of December 31, 1994 due to different year ends (see note A). | | 129,668 | | 265,241 | | — | |
| | | | | | | |
Equity in loss of operating limited partnerships not recognizable under the equity method of accounting (see note A). | | — | | (1,063,313 | ) | — | |
| | | | | | | |
The fund has recorded low-income housing tax credit adjusters not recorded by operating limited partnerships (see note A). | | 116,284 | | 7,355 | | 7,712 | |
| | | | | | | |
Impairment loss in investments in operating limited partnerships | | 2,671,850 | | 3,443,287 | | 1,746,412 | |
| | | | | | | |
Other | | (243,928 | ) | (57,249 | ) | 6,917 | |
| | | | | | | |
Equity per operating limited partnerships’ combined financial statements | | $ | 21,170,881 | | $ | 15,680,449 | | $ | 13,865,860 | |
| | | | | | | | | | |
F-165
The fund’s investments in operating limited partnerships at March 31, 2005 is summarized as follows:
| | Series 31 | | Series 32 | | Series 33 | |
| | | | | | | |
Capital contributions paid and to be paid to operating limited partnerships, net of tax credit adjusters | | $ | 31,876,958 | | $ | 34,643,588 | | $ | 19,377,023 | |
| | | | | | | |
Acquisition costs of operating limited partnerships | | 4,586,765 | | 4,291,123 | | 2,010,987 | |
| | | | | | | |
Cumulative distributions from operating limited partnerships | | (30,858 | ) | (61,955 | ) | (6,465 | ) |
| | | | | | | |
Impairment loss in investments in operating limited partnerships | | (4,417,847 | ) | (4,247,951 | ) | (1,933,222 | ) |
| | | | | | | |
Cumulative losses from operating limited partnerships | | (14,530,531 | ) | (11,784,170 | ) | (5,378,012 | ) |
| | | | | | | |
Investments in operating limited partnerships per balance sheet | | 17,484,487 | | 22,840,635 | | 14,070,311 | |
| | | | | | | | | | |
F-166
| | Series 31 | | Series 32 | | Series 33 | |
| | | | | | | |
The fund has recorded capital contributions to the operating limited partnerships during the year ended March 31, 2005 which have not been included in the partnership’s capital account included in the operating limited partnerships’ financial statements as of December 31, 2004 (see note A). | | (138,370 | ) | (1,732,627 | ) | (1,561,054 | ) |
| | | | | | | |
The fund has recorded acquisition costs at March 31, 2005 which have not been recorded in the net assets of the operating limited partnerships (see note A). | | (77,600 | ) | (1,741,159 | ) | (624,017 | ) |
| | | | | | | |
Cumulative losses from operating limited partnerships for the three months ended March 31, 1995 which the operating limited partnerships have not included in their capital as of December 31, 1994 due to different year ends (see note A). | | 125,347 | | — | | — | |
| | | | | | | |
Equity in loss of operating limited partnerships not recognizable under the equity method of accounting (see note A). | | (83,969 | ) | (402,118 | ) | — | |
| | | | | | | |
The fund has recorded low-income housing tax credit adjusters not recorded by operating limited partnerships (see note A). | | 80,765 | | 42,262 | | 9,684 | |
| | | | | | | |
Impairment loss in investments in operating limited partnerships | | 4,417,847 | | 4,247,951 | | 1,933,222 | |
| | | | | | | |
Other | | (10,688 | ) | (925,290 | ) | (11,499 | ) |
| | | | | | | |
Equity per operating limited partnerships’ combined financial statements | | $ | 21,797,819 | | $ | 22,329,654 | | $ | 13,816,647 | |
| | | | | | | | | | |
F-167
The fund’s investments in operating limited partnerships at March 31, 2005 is summarized as follows:
| | Series 34 | | Series 35 | | Series 36 | |
| | | | | | | |
Capital contributions paid and to be paid to operating limited partnerships, net of tax credit adjusters | | $ | 25,655,046 | | $ | 23,911,918 | | $ | 15,353,188 | |
| | | | | | | |
Acquisition costs of operating limited partnerships | | 2,565,728 | | — | | | |
| | | | | | | |
Cumulative distributions from operating limited partnerships | | (5,701 | ) | (9,906 | ) | (10,857 | ) |
| | | | | | | |
Impairment loss in investments in operating limited partnerships | | (2,414,258 | ) | (890,742 | ) | (420,059 | ) |
| | | | | | | |
Cumulative losses from operating limited partnerships | | (9,556,425 | ) | (6,468,662 | ) | (4,524,230 | ) |
| | | | | | | |
Investments in operating limited partnerships per balance sheet | | 16,244,390 | | 16,542,608 | | 10,398,042 | |
| | | | | | | | | | |
F-168
| | Series 34 | | Series 35 | | Series 36 | |
| | | | | | | |
The fund has recorded capital contributions to the operating limited partnerships during the year ended March 31, 2005 which have not been included in the partnership’s capital account included in the operating limited partnerships’ financial statements as of December 31, 2004 (see note A). | | (75,966 | ) | (270,100 | ) | (14,791 | ) |
| | | | | | | |
The fund has recorded acquisition costs at March 31, 2005 which have not been recorded in the net assets of the operating limited partnerships (see note A). | | (295,534 | ) | — | | — | |
| | | | | | | |
Cumulative losses from operating limited partnerships for the three months ended March 31, 1995 which the operating limited partnerships have not included in their capital as of December 31, 1994 due to different year ends (see note A). | | — | | — | | — | |
| | | | | | | |
Equity in loss of operating limited partnerships not recognizable under the equity method of accounting (see note A). | | — | | — | | (328,530 | ) |
| | | | | | | |
The fund has recorded low-income housing tax credit adjusters not recorded by operating limited partnerships (see note A). | | 6,464 | | 78,017 | | 3,061 | |
| | | | | | | |
Impairment loss in investments in operating limited partnerships | | 2,414,258 | | 890,742 | | 420,059 | |
| | | | | | | |
Other | | (137,113 | ) | (141,514 | ) | (107,935 | ) |
| | | | | | | |
Equity per operating limited partnerships’ combined financial statements | | $ | 18,156,499 | | $ | 17,099,753 | | $ | 10,369,906 | |
| | | | | | | | | | |
F-169
The fund’s investments in operating limited partnerships at March 31, 2005 is summarized as follows:
| | Series 37 | | Series 38 | | Series 39 | |
| | | | | | | |
Capital contributions paid and to be paid to operating limited partnerships, net of tax credit adjusters | | $ | 18,547,177 | | $ | 18,922,923 | | $ | 16,756,265 | |
| | | | | | | |
Acquisition costs of operating limited partnerships | | — | | — | | — | |
| | | | | | | |
Cumulative distributions from operating limited partnerships | | (53,042 | ) | (116,027 | ) | (7,487 | ) |
| | | | | | | |
Impairment loss in investments in operating limited partnerships | | (606,030 | ) | (398,536 | ) | (205,047 | ) |
| | | | | | | |
Cumulative losses from operating limited partnerships | | (4,019,076 | ) | (4,130,524 | ) | (4,090,559 | ) |
| | | | | | | |
Investments in operating limited partnerships per balance sheet | | 13,869,029 | | 14,277,836 | | 12,453,172 | |
| | | | | | | | | | |
F-170
| | Series 37 | | Series 38 | | Series 39 | |
| | | | | | | |
The fund has recorded capital contributions to the operating limited partnerships during the year ended March 31, 2005 which have not been included in the partnership’s capital account included in the operating limited partnerships’ financial statements as of December 31, 2004 (see note A). | | (155,365 | ) | (117,635 | ) | — | |
| | | | | | | |
The fund has recorded acquisition costs at March 31, 2005 which have not been recorded in the net assets of the operating limited partnerships (see note A). | | — | | — | | — | |
| | | | | | | |
Cumulative losses from operating limited partnerships for the three months ended March 31, 1995 which the operating limited partnerships have not included in their capital as of December 31, 1994 due to different year ends (see note A). | | — | | — | | — | |
| | | | | | | |
Equity in loss of operating limited partnerships not recognizable under the equity method of accounting (see note A). | | — | | — | | — | |
| | | | | | | |
The fund has recorded low-income housing tax credit adjusters not recorded by operating limited partnerships (see note A). | | 303,810 | | 59,461 | | 279,219 | |
| | | | | | | |
Impairment loss in investments in operating limited partnerships | | 606,030 | | 398,536 | | 205,047 | |
| | | | | | | |
Other | | 30,771 | | (274,195 | ) | (188,217 | ) |
| | | | | | | |
Equity per operating limited partnerships’ combined financial statements | | $ | 14,654,275 | | $ | 14,344,003 | | $ | 12,749,221 | |
| | | | | | | | | | |
F-171
The fund’s investments in operating limited partnerships at March 31, 2005 is summarized as follows:
| | Series 40 | | Series 41 | | Series 42 | |
| | | | | | | |
Capital contributions paid and to be paid to operating limited partnerships, net of tax credit adjusters | | $ | 19,620,463 | | $ | 21,783,546 | | $ | 19,603,357 | |
| | | | | | | |
Acquisition costs of operating limited partnerships | | — | | — | | — | |
| | | | | | | |
Cumulative distributions from operating limited partnerships | | (7,400 | ) | (383,420 | ) | (18,296 | ) |
| | | | | | | |
Impairment loss in investments in operating limited partnerships | | (265,296 | ) | — | | — | |
| | | | | | | |
Cumulative losses from operating limited partnerships | | (3,285,727 | ) | (7,445,190 | ) | (3,172,343 | ) |
| | | | | | | |
Investments in operating limited partnerships per balance sheet | | 16,062,040 | | 13,954,936 | | 16,412,718 | |
| | | | | | | | | | |
F-172
| | Series 40 | | Series 41 | | Series 42 | |
| | | | | | | |
The fund has recorded capital contributions to the operating limited partnerships during the year ended March 31, 2005 which have not been included in the partnership’s capital account included in the operating limited partnerships’ financial statements as of December 31, 2004 (see note A). | | (33,764 | ) | (126,554 | ) | (675,982 | ) |
| | | | | | | |
The fund has recorded acquisition costs at March 31, 2005 which have not been recorded in the net assets of the operating limited partnerships (see note A). | | — | | — | | — | |
| | | | | | | |
Cumulative losses from operating limited partnerships for the three months ended March 31, 1995 which the operating limited partnerships have not included in their capital as of December 31, 1994 due to different year ends (see note A). | | — | | — | | — | |
| | | | | | | |
Equity in loss of operating limited partnerships not recognizable under the equity method of accounting (see note A). | | — | | (145,956 | ) | — | |
| | | | | | | |
The fund has recorded low-income housing tax credit adjusters not recorded by operating limited partnerships (see note A). | | 78,811 | | 1,049 | | 43,002 | |
| | | | | | | |
Impairment loss in investments in operating limited partnerships | | 265,296 | | — | | — | |
| | | | | | | |
Other | | (648,618 | ) | (701,395 | ) | (78,093 | ) |
| | | | | | | |
Equity per operating limited partnerships’ combined financial statements | | $ | 15,723,765 | | $ | 12,982,080 | | $ | 15,701,645 | |
| | | | | | | | | | |
F-173
The fund’s investments in operating limited partnerships at March 31, 2005 is summarized as follows:
| | Series 43 | | Series 44 | | Series 45 | |
| | | | | | | |
Capital contributions paid and to be paid to operating limited partnerships, net of tax credit adjusters | | $ | 26,599,350 | | $ | 15,293,478 | | $ | 26,542,931 | |
| | | | | | | |
Acquisition costs of operating limited partnerships | | — | | — | | — | |
| | | | | | | |
Cumulative distributions from operating limited partnerships | | (27,461 | ) | (3,287 | ) | (4,960 | ) |
| | | | | | | |
Impairment loss in investments in operating limited partnerships | | — | | — | | — | |
| | | | | | | |
Cumulative losses from operating limited partnerships | | (4,721,368 | ) | (1,979,917 | ) | (1,325,490 | ) |
| | | | | | | |
Investments in operating limited partnerships per balance sheet | | 21,850,521 | | 13,310,274 | | 25,212,481 | |
| | | | | | | | | | |
F-174
| | Series 43 | | Series 44 | | Series 45 | |
| | | | | | | |
The fund has recorded capital contributions to the operating limited partnerships during the year ended March 31, 2005 which have not been included in the partnership’s capital account included in the operating limited partnerships’ financial statements as of December 31, 2004 (see note A). | | (933,954 | ) | (1,208,815 | ) | (9,715,836 | ) |
| | | | | | | |
The fund has recorded acquisition costs at March 31, 2005 which have not been recorded in the net assets of the operating limited partnerships (see note A). | | — | | — | | — | |
| | | | | | | |
Cumulative losses from operating limited partnerships for the three months ended March 31, 1995 which the operating limited partnerships have not included in their capital as of December 31, 1994 due to different year ends (see note A). | | — | | — | | — | |
| | | | | | | |
Equity in loss of operating limited partnerships not recognizable under the equity method of accounting (see note A). | | — | | — | | — | |
| | | | | | | |
The fund has recorded low-income housing tax credit adjusters not recorded by operating limited partnerships (see note A). | | — | | — | | 11,480 | |
| | | | | | | |
Impairment loss in investments in operating limited partnerships | | — | | — | | — | |
| | | | | | | |
Other | | (738,441 | ) | (175,589 | ) | (340,675 | ) |
| | | | | | | |
Equity per operating limited partnerships’ combined financial statements | | $ | 20,178,126 | | $ | 11,925,870 | | $ | 15,167,450 | |
| | | | | | | | | | |
F-175
The fund’s investments in operating limited partnerships at March 31, 2005 is summarized as follows:
| | Series 46 | |
| | | |
Capital contributions paid and to be paid to operating limited partnerships, net of tax credit adjusters | | $ | 17,283,355 | |
| | | |
Acquisition costs of operating limited partnerships | | — | |
| | | |
Cumulative distributions from operating limited partnerships | | — | |
| | | |
Impairment loss in investments in operating limited partnerships | | — | |
| | | |
Cumulative losses from operating limited partnerships | | (467,578 | ) |
| | | |
Investments in operating limited partnerships per balance sheet | | 16,815,777 | |
| | | | |
F-176
| | Series 46 | |
| | | |
The fund has recorded capital contributions to the operating limited partnerships during the year ended March 31, 2005 which have not been included in the partnership’s capital account included in the operating limited partnerships’ financial statements as of December 31, 2004 (see note A). | | (4,267,657 | ) |
| | | |
The fund has recorded acquisition costs at March 31, 2005 which have not been recorded in the net assets of the operating limited partnerships (see note A). | | — | |
| | | |
Cumulative losses from operating limited partnerships for the three months ended March 31, 1995 which the operating limited partnerships have not included in their capital as of December 31, 1994 due to different year ends (see note A). | | — | |
| | | |
Equity in loss of operating limited partnerships not recognizable under the equity method of accounting (see note A). | | — | |
| | | |
The fund has recorded low-income housing tax credit adjusters not recorded by operating limited partnerships (see note A). | | — | |
| | | |
Impairment loss in investments in operating limited partnerships | | — | |
| | | |
Other | | (209,531 | ) |
| | | |
Equity per operating limited partnerships’ combined financial statements | | $ | 12,338,589 | |
| | | | |
F-177
The fund’s investments in operating limited partnerships at March 31, 2004 is summarized as follows:
| | Total | | Series 20 | | Series 21 | |
| | | | | | | |
Capital contributions paid and to be paid to operating limited partnerships, net of tax credit adjusters | | $ | 583,273,097 | | $ | 27,469,025 | | $ | 12,370,665 | |
| | | | | | | |
Acquisition costs of operating limited partnerships | | 46,954,307 | | 3,726,293 | | 1,923,140 | |
| | | | | | | |
Cumulative distributions from operating limited partnerships | | (825,536 | ) | (97,071 | ) | (31,581 | ) |
| | | | | | | |
Impairment loss in investments in operating limited partnerships | | (8,401,724 | ) | (414,749 | ) | (315,862 | ) |
| | | | | | | |
Cumulative losses from operating limited partnerships | | (184,258,840 | ) | (20,731,540 | ) | (12,418,850 | ) |
| | | | | | | |
Investments in operating limited partnerships per balance sheet | | 436,741,304 | | 9,951,958 | | 1,527,512 | |
| | | | | | | | | | |
F-178
| | Total | | Series 20 | | Series 21 | |
| | | | | | | |
The fund has recorded capital contributions to the operating limited partnerships during the year ended March 31, 2004 which have not been included in the partnership’s capital account included in the operating limited partnerships’ financial statements as of December 31, 2003 (see note A). | | (39,900,657 | ) | — | | (336,415 | ) |
| | | | | | | |
The fund has recorded acquisition costs at March 31, 2004 which have not been recorded in the net assets of the operating limited partnerships (see note A). | | (7,359,790 | ) | (444,246 | ) | (110,624 | ) |
| | | | | | | |
Cumulative losses from operating limited partnerships for the three months ended March 31, 1995 which the operating limited partnerships have not included in their capital as of December 31, 1994 due to different year ends (see note A). | | 2,775,473 | | 404,710 | | 651,466 | |
| | | | | | | |
Equity in loss of operating limited partnerships not recognizable under the equity method of accounting (see note A). | | (11,999,720 | ) | (719,823 | ) | (7,715,728 | ) |
| | | | | | | |
The fund has recorded low-income housing tax credit adjusters not recorded by operating limited partnerships (see note A). | | 2,050,881 | | 249,367 | | 174,071 | |
| | | | | | | |
Impairment loss in investments in operating limited partnerships | | 8,401,724 | | 414,749 | | 315,862 | |
| | | | | | | |
Other | | (6,065,952 | ) | (137,556 | ) | (2,209 | ) |
| | | | | | | |
Equity per operating limited partnerships’ combined financial statements | | $ | 384,643,263 | | $ | 9,719,159 | | $ | (5,496,065 | ) |
| | | | | | | | | | |
F-179
The fund’s investments in operating limited partnerships at March 31, 2004 is summarized as follows:
| | Series 22 | | Series 23 | | Series 24 | |
| | | | | | | |
Capital contributions paid and to be paid to operating limited partnerships, net of tax credit adjusters | | $ | 18,290,375 | | $ | 23,797,395 | | $ | 15,097,387 | |
| | | | | | | |
Acquisition costs of operating limited partnerships | | 2,504,765 | | 3,504,553 | | 2,030,314 | |
| | | | | | | |
Cumulative distributions from operating limited partnerships | | (78,230 | ) | (26,828 | ) | (61,178 | ) |
| | | | | | | |
Impairment loss in investments in operating limited partnerships | | (747,674 | ) | (770,873 | ) | (55,652 | ) |
| | | | | | | |
Cumulative losses from operating limited partnerships | | (11,985,396 | ) | (12,233,103 | ) | (9,147,961 | ) |
| | | | | | | |
Investments in operating limited partnerships per balance sheet | | 7,983,840 | | 14,271,144 | | 7,862,910 | |
| | | | | | | | | | |
F-180
| | Series 22 | | Series 23 | | Series 24 | |
| | | | | | | |
The fund has recorded capital contributions to the operating limited partnerships during the year ended March 31, 2004 which have not been included in the partnership’s capital account included in the operating limited partnerships’ financial statements as of December 31, 2003 (see note A). | | (482,084 | ) | (11,581 | ) | (30,158 | ) |
| | | | | | | |
The fund has recorded acquisition costs at March 31, 2004 which have not been recorded in the net assets of the operating limited partnerships (see note A). | | (484,368 | ) | (436,119 | ) | (516,941 | ) |
| | | | | | | |
Cumulative losses from operating limited partnerships for the three months ended March 31, 1995 which the operating limited partnerships have not included in their capital as of December 31, 1994 due to different year ends (see note A). | | 259,228 | | 179,850 | | 95,695 | |
| | | | | | | |
Equity in loss of operating limited partnerships not recognizable under the equity method of accounting (see note A). | | (501,239 | ) | (27,231 | ) | (203,502 | ) |
| | | | | | | |
The fund has recorded low-income housing tax credit adjusters not recorded by operating limited partnerships (see note A). | | 116,346 | | 46,426 | | 61,209 | |
| | | | | | | |
Impairment loss in investments in operating limited partnerships | | 747,674 | | 770,873 | | 55,652 | |
| | | | | | | |
Other | | (215,683 | ) | (45,120 | ) | 83,913 | |
| | | | | | | |
Equity per operating limited partnerships’ combined financial statements | | $ | 7,423,714 | | $ | 14,748,242 | | $ | 7,408,778 | |
| | | | | | | | | | |
F-181
The fund’s investments in operating limited partnerships at March 31, 2004 is summarized as follows:
| | Series 25 | | Series 26 | | Series 27 | |
| | | | | | | |
Capital contributions paid and to be paid to operating limited partnerships, net of tax credit adjusters | | $ | 21,938,066 | | $ | 28,884,093 | | $ | 16,974,723 | |
| | | | | | | |
Acquisition costs of operating limited partnerships | | 2,803,677 | | 3,968,917 | | 2,467,629 | |
| | | | | | | |
Cumulative distributions from operating limited partnerships | | (68,482 | ) | (96,731 | ) | (38,713 | ) |
| | | | | | | |
Impairment loss in investments in operating limited partnerships | | (414,773 | ) | (152,937 | ) | (130,435 | ) |
| | | | | | | |
Cumulative losses from operating limited partnerships | | (10,207,447 | ) | (10,378,138 | ) | (5,367,982 | ) |
| | | | | | | |
Investments in operating limited partnerships per balance sheet | | 14,051,041 | | 22,225,204 | | 13,905,222 | |
| | | | | | | | | | |
F-182
| | Series 25 | | Series 26 | | Series 27 | |
| | | | | | | |
The fund has recorded capital contributions to the operating limited partnerships during the year ended March 31, 2004 which have not been included in the partnership’s capital account included in the operating limited partnerships’ financial statements as of December 31, 2003 (see note A). | | (286,910 | ) | (108,982 | ) | (316,117 | ) |
| | | | | | | |
The fund has recorded acquisition costs at March 31, 2004 which have not been recorded in the net assets of the operating limited partnerships (see note A). | | (689,409 | ) | (73,143 | ) | (369,748 | ) |
| | | | | | | |
Cumulative losses from operating limited partnerships for the three months ended March 31, 1995 which the operating limited partnerships have not included in their capital as of December 31, 1994 due to different year ends (see note A). | | 335,542 | | 123,194 | | 205,532 | |
| | | | | | | |
Equity in loss of operating limited partnerships not recognizable under the equity method of accounting (see note A). | | (1,199,349 | ) | (404,771 | ) | (720,146 | ) |
| | | | | | | |
The fund has recorded low-income housing tax credit adjusters not recorded by operating limited partnerships (see note A). | | 46,911 | | 195,682 | | — | |
| | | | | | | |
Impairment loss in investment in operating limited partnerships | | 414,773 | | 152,937 | | 130,435 | |
| | | | | | | |
Other | | (132,510 | ) | (109,618 | ) | 55,242 | |
| | | | | | | |
Equity per operating limited partnerships’ combined financial statements | | $ | 12,540,089 | | $ | 22,000,503 | | $ | 12,890,420 | |
| | | | | | | | | | |
F-183
The fund’s investments in operating limited partnerships at March 31, 2004 is summarized as follows:
| | Series 28 | | Series 29 | | Series 30 | |
| | | | | | | |
Capital contributions paid and to be paid to operating limited partnerships, net of tax credit adjusters | | $ | 28,566,056 | | $ | 28,777,755 | | $ | 19,299,719 | |
| | | | | | | |
Acquisition costs of operating limited partnerships | | 4,191,674 | | 4,151,886 | | 2,226,856 | |
| | | | | | | |
Cumulative distributions from operating limited partnerships | | (112,323 | ) | (24,012 | ) | (51,607 | ) |
| | | | | | | |
Impairment loss in investments in operating limited partnerships | | — | | (1,608,080 | ) | (210,417 | ) |
| | | | | | | |
Cumulative losses from operating limited partnerships | | (8,897,718 | ) | (11,822,288 | ) | (5,920,738 | ) |
| | | | | | | |
Investments in operating limited partnerships per balance sheet | | 23,747,689 | | 19,475,261 | | 15,343,813 | |
| | | | | | | | | | |
F-184
| | Series 28 | | Series 29 | | Series 30 | |
| | | | | | | |
The fund has recorded capital contributions to the operating limited partnerships during the year ended March 31, 2004 which have not been included in the partnership’s capital account included in the operating limited partnerships’ financial statements as of December 31, 2003 (see note A). | | (303,861 | ) | (215,662 | ) | (135,225 | ) |
| | | | | | | |
The fund has recorded acquisition costs at March 31, 2004 which have not been recorded in the net assets of the operating limited partnerships (see note A). | | (665,053 | ) | (596,128 | ) | (235,701 | ) |
| | | | | | | |
Cumulative losses from operating limited partnerships for the three months ended March 31, 1995 which the operating limited partnerships have not included in their capital as of December 31, 1994 due to different year ends (see note A). | | 129,668 | | 265,241 | | — | |
| | | | | | | |
Equity in loss of operating limited partnerships not recognizable under the equity method of accounting (see note A). | | — | | — | | — | |
| | | | | | | |
The fund has recorded low-income housing tax credit adjusters not recorded by operating limited partnerships (see note A). | | 116,284 | | 7,355 | | 7,712 | |
| | | | | | | |
Impairment loss in investments in operating limited partnerships | | — | | 1,608,080 | | 210,417 | |
| | | | | | | |
Other | | (260,005 | ) | (57,249 | ) | 3,310 | |
| | | | | | | |
Equity per operating limited partnerships’ combined financial statements | | $ | 22,764,722 | | $ | 20,486,898 | | $ | 15,194,326 | |
| | | | | | | | | | |
F-185
The fund’s investments in operating limited partnerships at March 31, 2004 is summarized as follows:
| | Series 31 | | Series 32 | | Series 33 | |
| | | | | | | |
Capital contributions paid and to be paid to operating limited partnerships, net of tax credit adjusters | | $ | 31,876,958 | | $ | 34,643,588 | | $ | 19,377,023 | |
| | | | | | | |
Acquisition costs of operating limited partnerships | | 4,586,765 | | 4,291,123 | | 2,010,987 | |
| | | | | | | |
Cumulative distributions from operating limited partnerships | | (25,454 | ) | (55,628 | ) | (5,833 | ) |
| | | | | | | |
Impairment loss in investments in operating limited partnerships | | (1,210,401 | ) | (1,155,289 | ) | (1,155,289 | ) |
| | | | | | | |
Cumulative losses from operating limited partnerships | | (12,631,543 | ) | (9,744,551 | ) | (4,477,476 | ) |
| | | | | | | |
Investments in operating limited partnerships per balance sheet | | 22,596,325 | | 27,979,243 | | 15,749,412 | |
| | | | | | | | | | |
F-186
| | Series 31 | | Series 32 | | Series 33 | |
| | | | | | | |
The fund has recorded capital contributions to the operating limited partnerships during the year ended March 31, 2004 which have not been included in the partnership’s capital account included in the operating limited partnerships’ financial statements as of December 31, 2003 (see note A). | | (152,073 | ) | (1,881,019 | ) | (1,561,054 | ) |
| | | | | | | |
The fund has recorded acquisition costs at March 31, 2004 which have not been recorded in the net assets of the operating limited partnerships (see note A). | | (77,600 | ) | (1,741,159 | ) | (624,017 | ) |
| | | | | | | |
Cumulative losses from operating limited partnerships for the three months ended March 31, 1995 which the operating limited partnerships have not included in their capital as of December 31, 1994 due to different year ends (see note A). | | 125,347 | | — | | — | |
| | | | | | | |
Equity in loss of operating limited partnerships not recognizable under the equity method of accounting (see note A). | | (40,695 | ) | (316,487 | ) | — | |
| | | | | | | |
The fund has recorded low-income housing tax credit adjusters not recorded by operating limited partnerships (see note A). | | 80,765 | | 42,262 | | 9,684 | |
| | | | | | | |
Impairment loss in investments in operating limited partnerships | | 1,210,401 | | 1,155,289 | | 1,155,289 | |
| | | | | | | |
Other | | (7,170 | ) | (899,596 | ) | (9,998 | ) |
| | | | | | | |
Equity per operating limited partnerships’ combined financial statements | | $ | 23,735,300 | | $ | 24,338,533 | | $ | 14,719,316 | |
| | | | | | | | | | |
F-187
The fund’s investments in operating limited partnerships at March 31, 2004 is summarized as follows:
| | Series 34 | | Series 35 | | Series 36 | |
| | | | | | | |
Capital contributions paid and to be paid to operating limited partnerships, net of tax credit adjusters | | $ | 25,655,628 | | $ | 23,911,918 | | $ | 15,357,291 | |
| | | | | | | |
Acquisition costs of operating limited partnerships | | 2,565,728 | | — | | — | |
| | | | | | | |
Cumulative distributions from operating limited partnerships | | (2,987 | ) | — | | (7,858 | ) |
| | | | | | | |
Impairment loss in investments in operating limited partnerships | | (59,293 | ) | — | | — | |
| | | | | | | |
Cumulative losses from operating limited partnerships | | (7,553,297 | ) | (5,259,992 | ) | (3,823,595 | ) |
| | | | | | | |
Investments in operating limited partnerships per balance sheet | | 20,605,779 | | 18,651,926 | | 11,525,838 | |
| | | | | | | | | | |
F-188
| | Series 34 | | Series 35 | | Series 36 | |
| | | | | | | |
The fund has recorded capital contributions to the operating limited partnerships during the year ended March 31, 2004 which have not been included in the partnership’s capital account included in the operating limited partnerships’ financial statements as of December 31, 2003 (see note A). | | (137,814 | ) | (270,100 | ) | (14,791 | ) |
| | | | | | | |
The fund has recorded acquisition costs at March 31, 2004 which have not been recorded in the net assets of the operating limited partnerships (see note A). | | (295,534 | ) | — | | — | |
| | | | | | | |
Cumulative losses from operating limited partnerships for the three months ended March 31, 1995 which the operating limited partnerships have not included in their capital as of December 31, 1994 due to different year ends (see note A). | | — | | — | | — | |
| | | | | | | |
Equity in loss of operating limited partnerships not recognizable under the equity method of accounting (see note A). | | — | | — | | (147,671 | ) |
| | | | | | | |
The fund has recorded low-income housing tax credit adjusters not recorded by operating limited partnerships (see note A). | | 6,464 | | 78,017 | | 3,061 | |
| | | | | | | |
Impairment loss in investments in operating limited partnerships | | 59,293 | | — | | — | |
| | | | | | | |
Other | | (138,571 | ) | (155,993 | ) | (111,165 | ) |
| | | | | | | |
Equity per operating limited partnerships’ combined financial statements | | $ | 20,099,617 | | $ | 18,303,850 | | $ | 11,255,272 | |
| | | | | | | | | | |
F-189
The fund’s investments in operating limited partnerships at March 31, 2004 is summarized as follows:
| | Series 37 | | Series 38 | | Series 39 | |
| | | | | | | |
Capital contributions paid and to be paid to operating limited partnerships, net of tax credit adjusters | | $ | 18,552,012 | | $ | 18,925,934 | | $ | 16,758,810 | |
| | | | | | | |
Acquisition costs of operating limited partnerships | | — | | — | | — | |
| | | | | | | |
Cumulative distributions from operating limited partnerships | | (19,114 | ) | (3,777 | ) | (3,903 | ) |
| | | | | | | |
Impairment loss in investments in operating limited partnerships | | — | | — | | — | |
| | | | | | | |
Cumulative losses from operating limited partnerships | | (3,352,690 | ) | (3,254,902 | ) | (3,233,569 | ) |
| | | | | | | |
Investments in operating limited partnerships per balance sheet | | 15,180,208 | | 15,667,255 | | 13,521,338 | |
| | | | | | | | | | |
F-190
| | Series 37 | | Series 38 | | Series 39 | |
| | | | | | | |
The fund has recorded capital contributions to the operating limited partnerships during the year ended March 31, 2004 which have not been included in the partnership’s capital account included in the operating limited partnerships’ financial statements as of December 31, 2003 (see note A). | | (155,365 | ) | (117,635 | ) | — | |
| | | | | | | |
The fund has recorded acquisition costs at March 31, 2004 which have not been recorded in the net assets of the operating limited partnerships (see note A). | | — | | — | | — | |
| | | | | | | |
Cumulative losses from operating limited partnerships for the three months ended March 31, 1995 which the operating limited partnerships have not included in their capital as of December 31, 1994 due to different year ends (see note A). | | — | | — | | — | |
| | | | | | | |
Equity in loss of operating limited partnerships not recognizable under the equity method of accounting (see note A). | | — | | — | | — | |
| | | | | | | |
The fund has recorded low-income housing tax credit adjusters not recorded by operating limited partnerships (see note A). | | 303,810 | | 59,461 | | 279,219 | |
| | | | | | | |
Impairment loss in investments in operating limited partnerships | | — | | — | | — | |
| | | | | | | |
Other | | 28,431 | | (388,510 | ) | (202,022 | ) |
| | | | | | | |
Equity per operating limited partnerships’ combined financial statements | | $ | 15,357,084 | | $ | 15,220,571 | | $ | 13,598,535 | |
| | | | | | | | | | |
F-191
The fund’s investments in operating limited partnerships at March 31, 2004 is summarized as follows:
| | Series 40 | | Series 41 | | Series 42 | |
| | | | | | | |
Capital contributions paid and to be paid to operating limited partnerships, net of tax credit adjusters | | $ | 19,631,795 | | $ | 21,814,284 | | $ | 19,602,034 | |
| | | | | | | |
Acquisition costs of operating limited partnerships | | — | | — | | — | |
| | | | | | | |
Cumulative distributions from operating limited partnerships | | (7,400 | ) | (6,372 | ) | — | |
| | | | | | | |
Impairment loss in investments in operating limited partnerships | | — | | — | | — | |
| | | | | | | |
Cumulative losses from operating limited partnerships | | (2,361,323 | ) | (3,285,842 | ) | (2,021,952 | ) |
| | | | | | | |
Investments in operating limited partnerships per balance sheet | | 17,263,072 | | 18,522,070 | | 17,580,082 | |
| | | | | | | | | | |
F-192
| | Series 40 | | Series 41 | | Series 42 | |
| | | | | | | |
The fund has recorded capital contributions to the operating limited partnerships during the year ended March 31, 2004 which have not been included in the partnership’s capital account included in the operating limited partnerships’ financial statements as of December 31, 2003 (see note A). | | (33,764 | ) | (1,037,954 | ) | (1,520,089 | ) |
| | | | | | | |
The fund has recorded acquisition costs at March 31, 2004 which have not been recorded in the net assets of the operating limited partnerships (see note A). | | — | | — | | — | |
| | | | | | | |
Cumulative losses from operating limited partnerships for the three months ended March 31, 1995 which the operating limited partnerships have not included in their capital as of December 31, 1994 due to different year ends (see note A). | | — | | — | | — | |
| | | | | | | |
Equity in loss of operating limited partnerships not recognizable under the equity method of accounting (see note A). | | — | | (3,078 | ) | — | |
| | | | | | | |
The fund has recorded low-income housing tax credit adjusters not recorded by operating limited partnerships (see note A). | | 78,811 | | 1,049 | | 27,021 | |
| | | | | | | |
Impairment loss in investments in operating limited partnerships | | — | | — | | — | |
| | | | | | | |
Other | | (729,005 | ) | (832,630 | ) | (97,187 | ) |
| | | | | | | |
Equity per operating limited partnerships’ combined financial statements | | $ | 16,579,114 | | $ | 16,649,457 | | $ | 15,989,827 | |
| | | | | | | | | | |
F-193
The fund’s investments in operating limited partnerships at March 31, 2004 is summarized as follows:
| | Series 43 | | Series 44 | | Series 45 | |
| | | | | | | |
Capital contributions paid and to be paid to operating limited partnerships, net of tax credit adjusters | | $ | 26,801,950 | | $ | 15,877,263 | | $ | 22,608,037 | |
| | | | | | | |
Acquisition costs of operating limited partnerships | | — | | — | | — | |
| | | | | | | |
Cumulative distributions from operating limited partnerships | | (454 | ) | — | | — | |
| | | | | | | |
Impairment loss in investments in operating limited partnerships | | — | | — | | — | |
| | | | | | | |
Cumulative losses from operating limited partnerships | | (2,693,276 | ) | (1,113,620 | ) | (258,419 | ) |
| | | | | | | |
Investments in operating limited partnerships per balance sheet | | 24,108,220 | | 14,763,643 | | 22,349,618 | |
| | | | | | | | | | |
F-194
| | Series 43 | | Series 44 | | Series 45 | |
| | | | | | | |
The fund has recorded capital contributions to the operating limited partnerships during the year ended March 31, 2004 which have not been included in the partnership’s capital account included in the operating limited partnerships’ financial statements as of December 31, 2003 (see note A). | | (6,164,125 | ) | (4,947,482 | ) | (11,343,618 | ) |
| | | | | | | |
The fund has recorded acquisition costs at March 31, 2004 which have not been recorded in the net assets of the operating limited partnerships (see note A). | | — | | — | | — | |
| | | | | | | |
Cumulative losses from operating limited partnerships for the three months ended March 31, 1995 which the operating limited partnerships have not included in their capital as of December 31, 1994 due to different year ends (see note A). | | — | | — | | — | |
| | | | | | | |
Equity in loss of operating limited partnerships not recognizable under the equity method of accounting (see note A). | | — | | — | | — | |
| | | | | | | |
The fund has recorded low-income housing tax credit adjusters not recorded by operating limited partnerships (see note A). | | 59,894 | | — | | — | |
| | | | | | | |
Impairment loss in investments in operating limited partnerships | | — | | — | | — | |
| | | | | | | |
Other | | (953,549 | ) | (172,033 | ) | (354,590 | ) |
| | | | | | | |
Equity per operating limited partnerships’ combined financial statements | | $ | 17,050,440 | | $ | 9,644,128 | | $ | 10,651,410 | |
| | | | | | | | | | |
F-195
The fund’s investments in operating limited partnerships at March 31, 2004 is summarized as follows:
| | Series 46 | |
| | | |
Capital contributions paid and to be paid to operating limited partnerships, net of tax credit adjusters | | $ | 10,413,313 | |
| | | |
Acquisition costs of operating limited partnerships | | — | |
| | | |
Cumulative distributions from operating limited partnerships | | — | |
| | | |
Impairment loss in investments in operating limited partnerships | | — | |
| | | |
Cumulative losses from operating limited partnerships | | (81,632 | ) |
| | | |
Investments in operating limited partnerships per balance sheet | | 10,331,681 | |
| | | | |
F-196
| | Series 46 | |
| | | |
The fund has recorded capital contributions to the operating limited partnerships during the year ended March 31, 2004 which have not been included in the partnership’s capital account included in the operating limited partnerships’ financial statements as of December 31, 2003 (see note A). | | (8,336,779 | ) |
| | | |
The fund has recorded acquisition costs at March 31, 2004 which have not been recorded in the net assets of the operating limited partnerships (see note A). | | — | |
| | | |
Cumulative losses from operating limited partnerships for the three months ended March 31, 1995 which the operating limited partnerships have not included in their capital as of December 31, 1994 due to different year ends (see note A). | | — | |
| | | |
Equity in loss of operating limited partnerships not recognizable under the equity method of accounting (see note A). | | — | |
| | | |
The fund has recorded low-income housing tax credit adjusters not recorded by operating limited partnerships (see note A). | | — | |
| | | |
Impairment loss in investments in operating limited partnerships | | — | |
| | | |
Other | | (224,879 | ) |
| | | |
Equity per operating limited partnerships’ combined financial statements | | $ | 1,770,023 | |
| | | | |
F-197
The combined summarized balance sheets of the operating limited partnerships in which Series 20 through 46 hold an interest as of December 31, 2004 are as follows:
COMBINED SUMMARIZED BALANCE SHEETS
| | Total | | Series 20 | | Series 21 | |
ASSETS | | | | | | | |
| | | | | | | |
Buildings and improvements, net of accumulated depreciation | | $ | 1,601,323,648 | | $ | 64,411,417 | | $ | 24,219,029 | |
Construction in progress | | 11,956,598 | | — | | — | |
Land | | 122,364,880 | | 6,320,961 | | 2,839,206 | |
Other assets | | 136,468,612 | | 7,164,184 | | 2,182,750 | |
| | | | | | | |
| | $ | 1,872,113,738 | | $ | 77,896,562 | | $ | 29,240,985 | |
| | | | | | | |
LIABILITIES AND PARTNERS’ CAPITAL | | | | | | | |
| | | | | | | |
Mortgages and construction loans payable | | $ | 1,154,699,006 | | $ | 64,220,153 | | $ | 27,056,630 | |
Accounts payable and accrued expenses | | 42,067,275 | | 2,802,455 | | 3,050,182 | |
Other liabilities | | 161,993,756 | | 5,521,121 | | 5,289,158 | |
| | | | | | | |
| | 1,358,760,037 | | 72,543,729 | | 35,395,970 | |
PARTNERS’ CAPITAL | | | | | | | |
Boston Capital Tax Credit Fund IV L.P. | | 368,218,392 | | 5,130,386 | | (7,142,020 | ) |
Other partners | | 145,135,309 | | 222,447 | | 987,035 | |
| | | | | | | |
| | 513,353,701 | | 5,352,833 | | (6,154,985 | ) |
| | | | | | | |
| | $ | 1,872,113,738 | | $ | 77,896,562 | | $ | 29,240,985 | |
F-198
The combined summarized balance sheets of the operating limited partnerships in which Series 20 through 46 hold an interest as of December 31, 2004 are as follows:
COMBINED SUMMARIZED BALANCE SHEETS
| | Series 22 | | Series 23 | | Series 24 | |
ASSETS | | | | | | | |
| | | | | | | |
Buildings and improvements, net of accumulated depreciation | | $ | 62,691,647 | | $ | 59,782,384 | | $ | 48,441,949 | |
Construction in progress | | — | | — | | — | |
Land | | 4,242,201 | | 3,957,131 | | 3,941,855 | |
Other assets | | 4,957,737 | | 4,522,416 | | 5,018,465 | |
| | | | | | | |
| | $ | 71,891,585 | | $ | 68,261,931 | | $ | 57,402,269 | |
| | | | | | | |
LIABILITIES AND PARTNERS’ CAPITAL | | | | | | | |
| | | | | | | |
Mortgages and construction loans payable | | $ | 51,403,838 | | $ | 41,220,342 | | $ | 37,965,770 | |
Accounts payable and accrued expenses | | 4,545,797 | | 4,908,112 | | 1,209,071 | |
Other liabilities | | 4,354,589 | | 5,777,622 | | 5,054,382 | |
| | | | | | | |
| | 60,304,224 | | 51,906,076 | | 44,229,223 | |
PARTNERS’ CAPITAL | | | | | | | |
Boston Capital Tax Credit Fund IV L.P. | | 6,068,110 | | 13,313,523 | | 6,468,311 | |
Other partners | | 5,519,251 | | 3,042,332 | | 6,704,735 | |
| | | | | | | |
| | 11,587,361 | | 16,355,855 | | 13,173,046 | |
| | | | | | | |
| | $ | 71,891,585 | | $ | 68,261,931 | | $ | 57,402,269 | |
F-199
The combined summarized balance sheets of the operating limited partnerships in which Series 20 through 46 hold an interest as of December 31, 2004 are as follows:
COMBINED SUMMARIZED BALANCE SHEETS
| | Series 25 | | Series 26 | | Series 27 | |
ASSETS | | | | | | | |
| | | | | | | |
Buildings and improvements, net of accumulated depreciation | | $ | 50,986,027 | | $ | 76,116,057 | | $ | 64,661,361 | |
Construction in progress | | — | | — | | — | |
Land | | 3,701,408 | | 5,310,128 | | 6,005,394 | |
Other assets | | 7,240,703 | | 8,766,996 | | 6,551,474 | |
| | | | | | | |
| | $ | 61,928,138 | | $ | 90,193,181 | | $ | 77,218,229 | |
| | | | | | | |
LIABILITIES AND PARTNERS’ CAPITAL | | | | | | | |
| | | | | | | |
Mortgages and construction loans payable | | $ | 35,639,219 | | $ | 59,376,322 | | $ | 50,396,427 | |
Accounts payable and accrued expenses | | 2,015,152 | | 1,752,063 | | 1,155,019 | |
Other liabilities | | 7,037,612 | | 4,854,125 | | 6,527,131 | |
| | | | | | | |
| | 44,691,983 | | 65,982,510 | | 58,078,577 | |
PARTNERS’ CAPITAL | | | | | | | |
Boston Capital Tax Credit Fund IV L.P. | | 11,678,250 | | 20,511,630 | | 12,137,710 | |
Other partners | | 5,557,905 | | 3,699,041 | | 7,001,942 | |
| | | | | | | |
| | 17,236,155 | | 24,210,671 | | 19,139,652 | |
| | | | | | | |
| | $ | 61,928,138 | | $ | 90,193,181 | | $ | 77,218,229 | |
F-200
The combined summarized balance sheets of the operating limited partnerships in which Series 20 through 46 hold an interest as of December 31, 2004 are as follows:
COMBINED SUMMARIZED BALANCE SHEETS
| | Series 28 | | Series 29 | | Series 30 | |
ASSETS | | | | | | | |
| | | | | | | |
Buildings and improvements, net of accumulated depreciation | | $ | 65,374,561 | | $ | 52,570,088 | | $ | 46,781,537 | |
Construction in progress | | — | | — | | — | |
Land | | 5,523,586 | | 2,841,806 | | 2,658,139 | |
Other assets | | 5,414,609 | | 6,486,955 | | 4,058,648 | |
| | | | | | | |
| | $ | 76,312,756 | | $ | 61,898,849 | | $ | 53,498,324 | |
| | | | | | | |
LIABILITIES AND PARTNERS’ CAPITAL | | | | | | | |
| | | | | | | |
Mortgages and construction loans payable | | $ | 43,787,242 | | $ | 39,556,712 | | $ | 29,336,677 | |
Accounts payable and accrued expenses | | 1,776,921 | | 1,749,622 | | 1,437,682 | |
Other liabilities | | 3,058,016 | | 3,802,926 | | 4,231,877 | |
| | | | | | | |
| | 48,622,179 | | 45,109,260 | | 35,006,236 | |
PARTNERS’ CAPITAL | | | | | | | |
Boston Capital Tax Credit Fund IV L.P. | | 21,170,881 | | 15,680,449 | | 13,865,860 | |
Other partners | | 6,519,696 | | 1,109,140 | | 4,626,228 | |
| | | | | | | |
| | 27,690,577 | | 16,789,589 | | 18,492,088 | |
| | | | | | | |
| | $ | 76,312,756 | | $ | 61,898,849 | | $ | 53,498,324 | |
F-201
The combined summarized balance sheets of the operating limited partnerships in which Series 20 through 46 hold an interest as of December 31, 2004 are as follows:
COMBINED SUMMARIZED BALANCE SHEETS
| | Series 31 | | Series 32 | | Series 33 | |
ASSETS | | | | | | | |
| | | | | | | |
Buildings and improvements, net of accumulated depreciation | | $ | 69,913,592 | | $ | 70,376,444 | | $ | 58,830,811 | |
Construction in progress | | — | | — | | — | |
Land | | 4,509,212 | | 4,333,042 | | 5,245,180 | |
Other assets | | 8,171,235 | | 5,914,818 | | 3,688,274 | |
| | | | | | | |
| | $ | 82,594,039 | | $ | 80,624,304 | | $ | 67,764,265 | |
| | | | | | | |
LIABILITIES AND PARTNERS’ CAPITAL | | | | | | | |
| | | | | | | |
Mortgages and construction loans payable | | $ | 53,027,849 | | $ | 43,781,745 | | $ | 35,550,007 | |
Accounts payable and accrued expenses | | 1,444,672 | | 1,363,800 | | 1,140,131 | |
Other liabilities | | 6,579,779 | | 6,123,815 | | 2,912,698 | |
| | | | | | | |
| | 61,052,300 | | 51,269,360 | | 39,602,836 | |
PARTNERS’ CAPITAL | | | | | | | |
Boston Capital Tax Credit Fund IV L.P. | | 21,797,819 | | 22,329,654 | | 13,816,647 | |
Other partners | | (256,080 | ) | 7,025,290 | | 14,344,782 | |
| | | | | | | |
| | 21,541,739 | | 29,354,944 | | 28,161,429 | |
| | | | | | | |
| | $ | 82,594,039 | | $ | 80,624,304 | | $ | 67,764,265 | |
F-202
The combined summarized balance sheets of the operating limited partnerships in which Series 20 through 46 hold an interest as of December 31, 2004 are as follows:
COMBINED SUMMARIZED BALANCE SHEETS
| | Series 34 | | Series 35 | | Series 36 | |
ASSETS | | | | | | | |
| | | | | | | |
Buildings and improvements, net of accumulated depreciation | | $ | 63,594,885 | | $ | 52,800,589 | | $ | 47,875,412 | |
Construction in progress | | — | | — | | — | |
Land | | 5,358,490 | | 3,734,936 | | 2,883,167 | |
Other assets | | 4,758,828 | | 3,991,316 | | 3,305,795 | |
| | | | | | | |
| | $ | 73,712,203 | | $ | 60,526,841 | | $ | 54,064,374 | |
| | | | | | | |
LIABILITIES AND PARTNERS’ CAPITAL | | | | | | | |
| | | | | | | |
Mortgages and construction loans payable | | $ | 45,966,405 | | $ | 27,753,457 | | $ | 34,211,311 | |
Accounts payable and accrued expenses | | 1,446,156 | | 914,965 | | 899,453 | |
Other liabilities | | 4,700,051 | | 6,722,005 | | 3,443,327 | |
| | | | | | | |
| | 52,112,612 | | 35,390,427 | | 38,554,091 | |
PARTNERS’ CAPITAL | | | | | | | |
Boston Capital Tax Credit Fund IV L.P. | | 18,156,499 | | 17,099,753 | | 10,369,906 | |
Other partners | | 3,443,092 | | 8,036,661 | | 5,140,377 | |
| | | | | | | |
| | 21,599,591 | | 25,136,414 | | 15,510,283 | |
| | | | | | | |
| | $ | 73,712,203 | | $ | 60,526,841 | | $ | 54,064,374 | |
F-203
The combined summarized balance sheets of the operating limited partnerships in which Series 20 through 46 hold an interest as of December 31, 2004 are as follows:
COMBINED SUMMARIZED BALANCE SHEETS
| | Series 37 | | Series 38 | | Series 39 | |
ASSETS | | | | | | | |
| | | | | | | |
Buildings and improvements, net of accumulated depreciation | | $ | 48,419,657 | | $ | 37,368,214 | | $ | 32,105,376 | |
Construction in progress | | — | | — | | — | |
Land | | 2,423,561 | | 2,253,007 | | 1,909,789 | |
Other assets | | 3,454,711 | | 1,864,328 | | 1,482,802 | |
| | | | | | | |
| | $ | 54,297,929 | | $ | 41,485,549 | | $ | 35,497,967 | |
| | | | | | | |
LIABILITIES AND PARTNERS’ CAPITAL | | | | | | | |
| | | | | | | |
Mortgages and construction loans payable | | $ | 30,585,562 | | $ | 18,312,277 | | $ | 14,180,904 | |
Accounts payable and accrued expenses | | 984,799 | | 557,441 | | 423,930 | |
Other liabilities | | 2,552,954 | | 1,710,794 | | 1,644,887 | |
| | | | | | | |
| | 34,123,315 | | 20,580,512 | | 16,249,721 | |
PARTNERS’ CAPITAL | | | | | | | |
Boston Capital Tax Credit Fund IV L.P. | | 14,654,275 | | 14,344,003 | | 12,749,221 | |
Other partners | | 5,520,339 | | 6,561,034 | | 6,499,025 | |
| | | | | | | |
| | 20,174,614 | | 20,905,037 | | 19,248,246 | |
| | | | | | | |
| | $ | 54,297,929 | | $ | 41,485,549 | | $ | 35,497,967 | |
F-204
The combined summarized balance sheets of the operating limited partnerships in which Series 20 through 46 hold an interest as of December 31, 2004 are as follows:
COMBINED SUMMARIZED BALANCE SHEETS
| | Series 40 | | Series 41 | | Series 42 | |
ASSETS | | | | | | | |
| | | | | | | |
Buildings and improvements, net of accumulated depreciation | | $ | 74,557,352 | | $ | 113,221,701 | | $ | 83,485,599 | |
Construction in progress | | — | | — | | — | |
Land | | 5,081,041 | | 11,710,484 | | 7,474,107 | |
Other assets | | 3,111,287 | | 7,222,422 | | 7,322,343 | |
| | | | | | | |
| | $ | 82,749,680 | | $ | 132,154,607 | | $ | 98,282,049 | |
| | | | | | | |
LIABILITIES AND PARTNERS’ CAPITAL | | | | | | | |
| | | | | | | |
Mortgages and construction loans payable | | $ | 49,674,047 | | $ | 93,183,723 | | $ | 56,689,237 | |
Accounts payable and accrued expenses | | 858,620 | | 1,399,470 | | 1,315,462 | |
Other liabilities | | 9,318,112 | | 16,170,800 | | 14,356,344 | |
| | | | | | | |
| | 59,850,779 | | 110,753,993 | | 72,361,043 | |
PARTNERS’ CAPITAL | | | | | | | |
Boston Capital Tax Credit Fund IV L.P. | | 15,723,765 | | 12,982,080 | | 15,701,645 | |
Other partners | | 7,175,136 | | 8,418,534 | | 10,219,361 | |
| | | | | | | |
| | 22,898,901 | | 21,400,614 | | 25,921,006 | |
| | | | | | | |
| | $ | 82,749,680 | | $ | 132,154,607 | | $ | 98,282,049 | |
F-205
The combined summarized balance sheets of the operating limited partnerships in which Series 20 through 46 hold an interest as of December 31, 2004 are as follows:
COMBINED SUMMARIZED BALANCE SHEETS
| | Series 43 | | Series 44 | | Series 45 | |
ASSETS | | | | | | | |
| | | | | | | |
Buildings and improvements, net of accumulated depreciation | | $ | 80,451,102 | | $ | 45,741,730 | | $ | 70,684,955 | |
Construction in progress | | — | | — | | 9,870,895 | |
Land | | 6,567,632 | | 3,387,804 | | 6,065,549 | |
Other assets | | 6,768,018 | | 4,314,770 | | 4,861,322 | |
| | | | | | | |
| | $ | 93,786,752 | | $ | 53,444,304 | | $ | 91,482,721 | |
| | | | | | | |
LIABILITIES AND PARTNERS’ CAPITAL | | | | | | | |
| | | | | | | |
Mortgages and construction loans payable | | $ | 52,552,637 | | $ | 33,870,396 | | $ | 60,520,443 | |
Accounts payable and accrued expenses | | 1,152,682 | | 503,598 | | 904,716 | |
Other liabilities | | 12,677,040 | | 5,914,673 | | 6,349,505 | |
| | | | | | | |
| | 66,382,359 | | 40,288,667 | | 67,774,664 | |
PARTNERS’ CAPITAL | | | | | | | |
Boston Capital Tax Credit Fund IV L.P. | | 20,178,126 | | 11,925,870 | | 15,167,450 | |
Other partners | | 7,226,267 | | 1,229,767 | | 8,540,607 | |
| | | | | | | |
| | 27,404,393 | | 13,155,637 | | 23,708,057 | |
| | | | | | | |
| | $ | 93,786,752 | | $ | 53,444,304 | | $ | 91,482,721 | |
F-206
The combined summarized balance sheets of the operating limited partnerships in which Series 20 through 46 hold an interest as of December 31, 2004 are as follows:
COMBINED SUMMARIZED BALANCE SHEETS
| | Series 46 | |
ASSETS | | | |
| | | |
Buildings and improvements, net of accumulated depreciation | | $ | 35,860,172 | |
Construction in progress | | 2,085,703 | |
Land | | 2,086,064 | |
Other assets | | 3,871,406 | |
| | | |
| | $ | 43,903,345 | |
| | | |
LIABILITIES AND PARTNERS’ CAPITAL | | | |
| | | |
Mortgages and construction loans payable | | $ | 24,879,674 | |
Accounts payable and accrued expenses | | 355,304 | |
Other liabilities | | 5,308,413 | |
�� | | | |
| | 30,543,391 | |
PARTNERS’ CAPITAL | | | |
Boston Capital Tax Credit Fund IV L.P. | | 12,338,589 | |
Other partners | | 1,021,365 | |
| | | |
| | 13,359,954 | |
| | | |
| | $ | 43,903,345 | |
F-207
The combined summarized balance sheets of the operating limited partnerships in which Series 20 through 46 hold an interest as of December 31, 2003 are as follows:
COMBINED SUMMARIZED BALANCE SHEETS
| | Total | | Series 20 | | Series 21 | |
ASSETS | | | | | | | |
| | | | | | | |
Buildings and improvements, net of accumulated depreciation | | $ | 1,589,611,860 | | $ | 66,943,136 | | $ | 25,096,579 | |
Construction in progress | | 15,372,231 | | — | | — | |
Land | | 118,158,605 | | 6,345,961 | | 2,837,606 | |
Other assets | | 130,128,546 | | 5,929,117 | | 2,267,217 | |
| | | | | | | |
| | $ | 1,853,271,242 | | $ | 79,218,214 | | $ | 30,201,402 | |
| | | | | | | |
LIABILITIES AND PARTNERS’ CAPITAL | | | | | | | |
| | | | | | | |
Mortgages and construction loans payable | | $ | 1,093,893,247 | | $ | 55,613,986 | | $ | 27,356,402 | |
Accounts payable and accrued expenses | | 42,338,940 | | 2,953,719 | | 2,261,617 | |
Other liabilities | | 160,167,255 | | 6,611,447 | | 4,891,830 | |
| | | | | | | |
| | 1,296,399,442 | | 65,179,152 | | 34,509,849 | |
PARTNERS’ CAPITAL | | | | | | | |
Boston Capital Tax Credit Fund IV L.P. | | 384,643,263 | | 9,719,159 | | (5,496,065 | ) |
Other partners | | 172,228,537 | | 4,319,903 | | 1,187,618 | |
| | | | | | | |
| | 556,871,800 | | 14,039,062 | | (4,308,447 | ) |
| | | | | | | |
| | $ | 1,853,271,242 | | $ | 79,218,214 | | $ | 30,201,402 | |
F-208
The combined summarized balance sheets of the operating limited partnerships in which Series 20 through 46 hold an interest as of December 31, 2003 are as follows:
COMBINED SUMMARIZED BALANCE SHEETS
| | Series 22 | | Series 23 | | Series 24 | |
ASSETS | | | | | | | |
| | | | | | | |
Buildings and improvements, net of accumulated depreciation | | $ | 65,300,031 | | $ | 62,088,310 | | $ | 50,214,904 | |
Construction in progress | | — | | — | | — | |
Land | | 4,242,201 | | 3,957,131 | | 3,941,855 | |
Other assets | | 4,806,263 | | 4,405,049 | | 4,850,729 | |
| | | | | | | |
| | $ | 74,348,495 | | $ | 70,450,490 | | $ | 59,007,488 | |
| | | | | | | |
LIABILITIES AND PARTNERS’ CAPITAL | | | | | | | |
| | | | | | | |
Mortgages and construction loans payable | | $ | 52,023,234 | | $ | 41,778,217 | | $ | 38,518,116 | |
Accounts payable and accrued expenses | | 3,891,983 | | 4,218,452 | | 1,297,889 | |
Other liabilities | | 3,444,821 | | 5,286,103 | | 4,359,294 | |
| | | | | | | |
| | 59,360,038 | | 51,282,772 | | 44,175,299 | |
PARTNERS’ CAPITAL | | | | | | | |
Boston Capital Tax Credit Fund IV L.P. | | 7,423,714 | | 14,748,242 | | 7,408,778 | |
Other partners | | 7,564,743 | | 4,419,476 | | 7,423,411 | |
| | | | | | | |
| | 14,988,457 | | 19,167,718 | | 14,832,189 | |
| | | | | | | |
| | $ | 74,348,495 | | $ | 70,450,490 | | $ | 59,007,488 | |
F-209
The combined summarized balance sheets of the operating limited partnerships in which Series 20 through 46 hold an interest as of December 31, 2003 are as follows:
COMBINED SUMMARIZED BALANCE SHEETS
| | Series 25 | | Series 26 | | Series 27 | |
ASSETS | | | | | | | |
| | | | | | | |
Buildings and improvements, net of accumulated depreciation | | $ | 53,068,122 | | $ | 79,013,403 | | $ | 66,989,834 | |
Construction in progress | | — | | — | | — | |
Land | | 3,701,408 | | 5,310,128 | | 6,005,394 | |
Other assets | | 6,533,291 | | 8,093,711 | | 6,372,008 | |
| | | | | | | |
| | $ | 63,302,821 | | $ | 92,417,242 | | $ | 79,367,236 | |
| | | | | | | |
LIABILITIES AND PARTNERS’ CAPITAL | | | | | | | |
| | | | | | | |
Mortgages and construction loans payable | | $ | 36,087,397 | | $ | 60,186,091 | | $ | 51,297,566 | |
Accounts payable and accrued expenses | | 2,213,777 | | 1,667,962 | | 980,877 | |
Other liabilities | | 6,769,557 | | 4,425,300 | | 6,629,041 | |
| | | | | | | |
| | 45,070,731 | | 66,279,353 | | 58,907,484 | |
PARTNERS’ CAPITAL | | | | | | | |
Boston Capital Tax Credit Fund IV L.P. | | 12,540,089 | | 22,000,503 | | 12,890,420 | |
Other partners | | 5,692,001 | | 4,137,386 | | 7,569,332 | |
| | | | | | | |
| | 18,232,090 | | 26,137,889 | | 20,459,752 | |
| | | | | | | |
| | $ | 63,302,821 | | $ | 92,417,242 | | $ | 79,367,236 | |
F-210
The combined summarized balance sheets of the operating limited partnerships in which Series 20 through 46 hold an interest as of December 31, 2003 are as follows:
COMBINED SUMMARIZED BALANCE SHEETS
| | Series 28 | | Series 29 | | Series 30 | |
ASSETS | | | | | | | |
| | | | | | | |
Buildings and improvements, net of accumulated depreciation | | $ | 68,065,123 | | $ | 59,532,012 | | $ | 48,534,592 | |
Construction in progress | | — | | — | | — | |
Land | | 5,523,586 | | 2,841,806 | | 2,658,139 | |
Other assets | | 5,065,254 | | 4,368,158 | | 3,765,861 | |
| | | | | | | |
| | $ | 78,653,963 | | $ | 66,741,976 | | $ | 54,958,592 | |
| | | | | | | |
LIABILITIES AND PARTNERS’ CAPITAL | | | | | | | |
| | | | | | | |
Mortgages and construction loans payable | | $ | 42,846,717 | | $ | 39,818,909 | | $ | 29,691,711 | |
Accounts payable and accrued expenses | | 2,702,212 | | 1,525,104 | | 953,296 | |
Other liabilities | | 3,146,675 | | 3,750,269 | | 3,923,303 | |
| | | | | | | |
| | 48,695,604 | | 45,094,282 | | 34,568,310 | |
PARTNERS’ CAPITAL | | | | | | | |
Boston Capital Tax Credit Fund IV L.P. | | 22,764,722 | | 20,486,898 | | 15,194,326 | |
Other partners | | 7,193,637 | | 1,160,796 | | 5,195,956 | |
| | | | | | | |
| | 29,958,359 | | 21,647,694 | | 20,390,282 | |
| | | | | | | |
| | $ | 78,653,963 | | $ | 66,741,976 | | $ | 54,958,592 | |
F-211
The combined summarized balance sheets of the operating limited partnerships in which Series 20 through 46 hold an interest as of December 31, 2003 are as follows:
COMBINED SUMMARIZED BALANCE SHEETS
| | Series 31 | | Series 32 | | Series 33 | |
ASSETS | | | | | | | |
| | | | | | | |
Buildings and improvements, net of accumulated depreciation | | $ | 72,609,770 | | $ | 73,457,704 | | $ | 61,300,164 | |
Construction in progress | | — | | — | | — | |
Land | | 4,509,212 | | 4,333,042 | | 5,245,180 | |
Other assets | | 7,713,341 | | 5,099,857 | | 3,721,416 | |
| | | | | | | |
| | $ | 84,832,323 | | $ | 82,890,603 | | $ | 70,266,760 | |
| | | | | | | |
LIABILITIES AND PARTNERS’ CAPITAL | | | | | | | |
| | | | | | | |
Mortgages and construction loans payable | | $ | 53,180,088 | | $ | 44,215,656 | | $ | 35,947,653 | |
Accounts payable and accrued expenses | | 1,559,822 | | 1,243,675 | | 896,949 | |
Other liabilities | | 6,324,596 | | 5,739,543 | | 3,202,856 | |
| | | | | | | |
| | 61,064,506 | | 51,198,874 | | 40,047,458 | |
PARTNERS’ CAPITAL | | | | | | | |
Boston Capital Tax Credit Fund IV L.P. | | 23,735,300 | | 24,338,533 | | 14,719,316 | |
Other partners | | 32,517 | | 7,353,196 | | 15,499,986 | |
| | | | | | | |
| | 23,767,817 | | 31,691,729 | | 30,219,302 | |
| | | | | | | |
| | $ | 84,832,323 | | $ | 82,890,603 | | $ | 70,266,760 | |
F-212
The combined summarized balance sheets of the operating limited partnerships in which Series 20 through 46 hold an interest as of December 31, 2003 are as follows:
COMBINED SUMMARIZED BALANCE SHEETS
| | Series 34 | | Series 35 | | Series 36 | |
ASSETS | | | | | | | |
| | | | | | | |
Buildings and improvements, net of accumulated depreciation | | $ | 66,975,769 | | $ | 55,607,058 | | $ | 49,766,375 | |
Construction in progress | | — | | — | | — | |
Land | | 5,358,490 | | 3,734,936 | | 2,883,167 | |
Other assets | | 4,211,758 | | 3,212,805 | | 2,909,078 | |
| | | | | | | |
| | $ | 76,546,017 | | $ | 62,554,799 | | $ | 55,558,620 | |
| | | | | | | |
LIABILITIES AND PARTNERS’ CAPITAL | | | | | | | |
| | | | | | | |
Mortgages and construction loans payable | | $ | 46,271,797 | | $ | 27,983,180 | | $ | 34,190,903 | |
Accounts payable and accrued expenses | | 1,096,348 | | 828,762 | | 851,842 | |
Other liabilities | | 4,671,506 | | 6,760,893 | | 3,391,537 | |
| | | | | | | |
| | 52,039,651 | | 35,572,835 | | 38,434,282 | |
PARTNERS’ CAPITAL | | | | | | | |
Boston Capital Tax Credit Fund IV L.P. | | 20,099,617 | | 18,303,850 | | 11,255,272 | |
Other partners | | 4,406,749 | | 8,678,114 | | 5,869,066 | |
| | | | | | | |
| | 24,506,366 | | 26,981,964 | | 17,124,338 | |
| | | | | | | |
| | $ | 76,546,017 | | $ | 62,554,799 | | $ | 55,558,620 | |
F-213
The combined summarized balance sheets of the operating limited partnerships in which Series 20 through 46 hold an interest as of December 31, 2003 are as follows:
COMBINED SUMMARIZED BALANCE SHEETS
| | Series 37 | | Series 38 | | Series 39 | |
ASSETS | | | | | | | |
| | | | | | | |
Buildings and improvements, net of accumulated depreciation | | $ | 50,660,827 | | $ | 38,950,145 | | $ | 33,557,852 | |
Construction in progress | | — | | — | | — | |
Land | | 2,423,561 | | 2,253,007 | | 1,909,789 | |
Other assets | | 3,195,908 | | 1,816,479 | | 1,462,057 | |
| | | | | | | |
| | $ | 56,280,296 | | $ | 43,019,631 | | $ | 36,929,698 | |
| | | | | | | |
LIABILITIES AND PARTNERS’ CAPITAL | | | | | | | |
| | | | | | | |
Mortgages and construction loans payable | | $ | 30,840,655 | | $ | 18,506,149 | | $ | 14,306,855 | |
Accounts payable and accrued expenses | | 1,209,032 | | 648,541 | | 436,274 | |
Other liabilities | | 2,431,464 | | 1,657,851 | | 1,685,801 | |
| | | | | | | |
| | 34,481,151 | | 20,812,541 | | 16,428,930 | |
PARTNERS’ CAPITAL | | | | | | | |
Boston Capital Tax Credit Fund IV L.P. | | 15,357,084 | | 15,220,571 | | 13,598,535 | |
Other partners | | 6,442,061 | | 6,986,519 | | 6,902,233 | |
| | | | | | | |
| | 21,799,145 | | 22,207,090 | | 20,500,768 | |
| | | | | | | |
| | $ | 56,280,296 | | $ | 43,019,631 | | $ | 36,929,698 | |
F-214
The combined summarized balance sheets of the operating limited partnerships in which Series 20 through 46 hold an interest as of December 31, 2003 are as follows:
COMBINED SUMMARIZED BALANCE SHEETS
| | Series 40 | | Series 41 | | Series 42 | |
ASSETS | | | | | | | |
| | | | | | | |
Buildings and improvements, net of accumulated depreciation | | $ | 77,348,928 | | $ | 119,685,764 | | $ | 74,656,047 | |
Construction in progress | | — | | — | | — | |
Land | | 5,081,041 | | 11,710,484 | | 5,557,777 | |
Other assets | | 3,506,052 | | 7,222,876 | | 7,421,296 | |
| | | | | | | |
| | $ | 85,936,021 | | $ | 138,619,124 | | $ | 87,635,120 | |
| | | | | | | |
LIABILITIES AND PARTNERS’ CAPITAL | | | | | | | |
| | | | | | | |
Mortgages and construction loans payable | | $ | 50,108,317 | | $ | 84,764,677 | | $ | 45,192,660 | |
Accounts payable and accrued expenses | | 1,201,059 | | 1,910,204 | | 1,314,341 | |
Other liabilities | | 9,619,745 | | 19,302,063 | | 13,186,172 | |
| | | | | | | |
| | 60,929,121 | | 105,976,944 | | 59,693,173 | |
PARTNERS’ CAPITAL | | | | | | | |
Boston Capital Tax Credit Fund IV L.P. | | 16,579,114 | | 16,649,457 | | 15,989,827 | |
Other partners | | 8,427,786 | | 15,992,723 | | 11,952,120 | |
| | | | | | | |
| | 25,006,900 | | 32,642,180 | | 27,941,947 | |
| | | | | | | |
| | $ | 85,936,021 | | $ | 138,619,124 | | $ | 87,635,120 | |
F-215
The combined summarized balance sheets of the operating limited partnerships in which Series 20 through 46 hold an interest as of December 31, 2003 are as follows:
COMBINED SUMMARIZED BALANCE SHEETS
| | Series 43 | | Series 44 | | Series 45 | |
ASSETS | | | | | | | |
| | | | | | | |
Buildings and improvements, net of accumulated depreciation | | $ | 72,041,797 | | $ | 40,043,561 | | $ | 52,062,018 | |
Construction in progress | | 4,686,939 | | 3,721,010 | | 5,362,719 | |
Land | | 6,552,632 | | 3,121,556 | | 5,389,192 | |
Other assets | | 7,966,890 | | 4,323,173 | | 7,055,562 | |
| | | | | | | |
| | $ | 91,248,258 | | $ | 51,209,300 | | $ | 69,869,491 | |
| | | | | | | |
LIABILITIES AND PARTNERS’ CAPITAL | | | | | | | |
| | | | | | | |
Mortgages and construction loans payable | | $ | 50,651,284 | | $ | 33,829,479 | | $ | 40,854,683 | |
Accounts payable and accrued expenses | | 2,495,170 | | 745,185 | | 1,030,068 | |
Other liabilities | | 15,051,614 | | 5,216,779 | | 7,380,964 | |
| | | | | | | |
| | 68,198,068 | | 39,791,443 | | 49,265,715 | |
PARTNERS’ CAPITAL | | | | | | | |
Boston Capital Tax Credit Fund IV L.P. | | 17,050,440 | | 9,644,128 | | 10,651,410 | |
Other partners | | 5,999,750 | | 1,773,729 | | 9,952,366 | |
| | | | | | | |
| | 23,050,190 | | 11,417,857 | | 20,603,776 | |
| | | | | | | |
| | $ | 91,248,258 | | $ | 51,209,300 | | $ | 69,869,491 | |
F-216
The combined summarized balance sheets of the operating limited partnerships in which Series 20 through 46 hold an interest as of December 31, 2003 are as follows:
COMBINED SUMMARIZED BALANCE SHEETS
| | Series 46 | |
ASSETS | | | |
| | | |
Buildings and improvements, net of accumulated depreciation | | $ | 6,042,035 | |
Construction in progress | | 1,601,563 | |
Land | | 730,324 | |
Other assets | | 2,833,340 | |
| | | |
| | $ | 11,207,262 | |
| | | |
LIABILITIES AND PARTNERS’ CAPITAL | | | |
| | | |
Mortgages and construction loans payable | | $ | 7,830,865 | |
Accounts payable and accrued expenses | | 204,780 | |
Other liabilities | | 1,306,231 | |
| | | |
| | 9,341,876 | |
PARTNERS’ CAPITAL | | | |
Boston Capital Tax Credit Fund IV L.P. | | 1,770,023 | |
Other partners | | 95,363 | |
| | | |
| | 1,865,386 | |
| | | |
| | $ | 11,207,262 | |
F-217
The combined summarized statements of operations of the operating limited partnerships for the year ended December 31, 2004 for operating limited partnerships in which Series 20 through Series 46 had an interest as of December 31, 2004 are as follows:
COMBINED SUMMARIZED STATEMENTS OF OPERATIONS
| | Total | | Series 20 | | Series 21 | |
Revenue | | | | | | | |
Rent | | $ | 208,018,639 | | $ | 12,301,305 | | $ | 5,389,189 | |
Interest and other | | 11,217,902 | | 1,052,558 | | 116,709 | |
| | | | | | | |
| | 219,236,541 | | 13,353,863 | | 5,505,898 | |
Expenses | | | | | | | |
Interest | | 65,215,364 | | 3,918,486 | | 1,967,702 | |
Depreciation and amortization | | 70,503,754 | | 3,597,561 | | 920,468 | |
Taxes and insurance | | 29,950,692 | | 1,696,897 | | 854,003 | |
Repairs and maintenance | | 34,957,326 | | 2,562,980 | | 1,171,009 | |
Operating expenses | | 67,615,459 | | 3,772,400 | | 2,301,147 | |
Other expenses | | 8,375,290 | | 300,014 | | 120,972 | |
| | | | | | | |
| | 276,617,885 | | 15,848,338 | | 7,335,301 | |
| | | | | | | |
NET LOSS | | $ | (57,381,344 | ) | $ | (2,494,475 | ) | $ | (1,829,403 | ) |
| | | | | | | |
Net loss allocated to Boston Capital Tax Credit Fund IV L.P. * | | $ | (39,539,594 | ) | $ | (1,288,444 | ) | $ | (1,645,494 | ) |
| | | | | | | |
Net loss allocated to other partners | | $ | (17,841,750 | ) | $ | (1,206,031 | ) | $ | (183,909 | ) |
* Amounts include $211,180, $1,236,295, $469,201, $21,337, $200,485, $324,649, $189,760, $178,124, $1,063,313, $43,274, $85,631, $180,859 and $142,878 for Series 20, 21, 22, 23, 24, 25, 26, 27, 29, 31, 32, 36 and 41, respectively, of loss not recognized under the equity method of accounting as described in note A.
F-218
The combined summarized statements of operations of the operating limited partnerships for the year ended December 31, 2004 for operating limited partnerships in which Series 20 through Series 46 had an interest as of December 31, 2004 are as follows:
COMBINED SUMMARIZED STATEMENTS OF OPERATIONS
| | Series 22 | | Series 23 | | Series 24 | |
Revenue | | | | | | | |
Rent | | $ | 9,301,262 | | $ | 8,569,976 | | $ | 9,092,682 | |
Interest and other | | 609,124 | | 458,561 | | 153,157 | |
| | | | | | | |
| | 9,910,386 | | 9,028,537 | | 9,245,839 | |
Expenses | | | | | | | |
Interest | | 3,082,071 | | 2,693,999 | | 2,111,235 | |
Depreciation and amortization | | 2,856,520 | | 2,379,167 | | 2,447,276 | |
Taxes and insurance | | 1,486,349 | | 1,346,984 | | 1,346,357 | |
Repairs and maintenance | | 2,271,805 | | 1,781,620 | | 1,774,518 | |
Operating expenses | | 3,275,147 | | 3,332,952 | | 2,922,863 | |
Other expenses | | 241,956 | | 256,537 | | 123,382 | |
| | | | | | | |
| | 13,213,848 | | 11,791,259 | | 10,725,631 | |
| | | | | | | |
NET LOSS | | $ | (3,303,462 | ) | $ | (2,762,722 | ) | $ | (1,479,792 | ) |
| | | | | | | |
Net loss allocated to Boston Capital Tax Credit Fund IV L.P. * | | $ | (1,344,442 | ) | $ | (1,427,364 | ) | $ | (921,262 | ) |
| | | | | | | |
Net income (loss) allocated to other partners | | $ | (1,959,020 | ) | $ | (1,335,358 | ) | $ | (558,530 | ) |
* Amounts include $211,180, $1,236,295, $469,201, $21,337, $200,485, $324,649, $189,760, $178,124, $1,063,313, $43,274, $85,631, $180,859 and $142,878 for Series 20, 21, 22, 23, 24, 25, 26, 27, 29, 31, 32, 36 and 41, respectively, of loss not recognized under the equity method of accounting as described in note A.
F-219
The combined summarized statements of operations of the operating limited partnerships for the year ended December 31, 2004 for operating limited partnerships in which Series 20 through Series 46 had an interest as of December 31, 2004 are as follows:
COMBINED SUMMARIZED STATEMENTS OF OPERATIONS
| | Series 25 | | Series 26 | | Series 27 | |
Revenue | | | | | | | |
Rent | | $ | 11,929,284 | | $ | 10,796,426 | | $ | 9,212,700 | |
Interest and other | | 207,024 | | 431,501 | | 328,148 | |
| | | | | | | |
| | 12,136,308 | | 11,227,927 | | 9,540,848 | |
Expenses | | | | | | | |
Interest | | 2,346,845 | | 2,634,289 | | 2,974,085 | |
Depreciation and amortization | | 2,708,405 | | 3,182,227 | | 2,769,721 | |
Taxes and insurance | | 1,620,349 | | 1,872,195 | | 1,293,968 | |
Repairs and maintenance | | 2,417,200 | | 1,724,309 | | 1,034,543 | |
Operating expenses | | 3,931,962 | | 3,329,589 | | 2,355,151 | |
Other expenses | | 78,200 | | 288,591 | | 304,119 | |
| | | | | | | |
| | 13,102,961 | | 13,031,200 | | 10,731,587 | |
| | | | | | | |
NET LOSS | | $ | (966,653 | ) | $ | (1,803,273 | ) | $ | (1,190,739 | ) |
| | | | | | | |
Net loss allocated to Boston Capital Tax Credit Fund IV L.P. * | | $ | (844,351 | ) | $ | (1,459,920 | ) | $ | (743,525 | ) |
| | | | | | | |
Net loss allocated to other partners | | $ | (122,302 | ) | $ | (343,353 | ) | $ | (447,214 | ) |
* Amounts include $211,180, $1,236,295, $469,201, $21,337, $200,485, $324,649, $189,760, $178,124, $1,063,313, $43,274, $85,631, $180,859 and $142,878 for Series 20, 21, 22, 23, 24, 25, 26, 27, 29, 31, 32, 36 and 41, respectively, of loss not recognized under the equity method of accounting as described in note A.
F-220
The combined summarized statements of operations of the operating limited partnerships for the year ended December 31, 2004 for operating limited partnerships in which Series 20 through Series 46 had an interest as of December 31, 2004 are as follows:
COMBINED SUMMARIZED STATEMENTS OF OPERATIONS
| | Series 28 | | Series 29 | | Series 30 | |
Revenue | | | | | | | |
Rent | | $ | 9,324,032 | | $ | 6,543,133 | | $ | 5,908,860 | |
Interest and other | | 347,919 | | 535,740 | | 222,099 | |
| | | | | | | |
| | 9,671,951 | | 7,078,873 | | 6,130,959 | |
Expenses | | | | | | | |
Interest | | 2,957,455 | | 1,959,393 | | 1,524,372 | |
Depreciation and amortization | | 2,977,717 | | 2,880,780 | | 1,893,135 | |
Taxes and insurance | | 1,222,409 | | 1,107,273 | | 911,510 | |
Repairs and maintenance | | 1,552,599 | | 834,526 | | 1,052,917 | |
Operating expenses | | 2,720,904 | | 2,257,767 | | 2,332,148 | |
Other expenses | | 301,918 | | 2,932,011 | | 299,463 | |
| | | | | | | |
| | 11,733,002 | | 11,971,750 | | 8,013,545 | |
| | | | | | | |
NET LOSS | | $ | (2,061,051 | ) | $ | (4,892,877 | ) | $ | (1,882,586 | ) |
| | | | | | | |
Net loss allocated to Boston Capital Tax Credit Fund IV L.P. * | | $ | (1,561,585 | ) | $ | (4,806,448 | ) | $ | (1,318,364 | ) |
| | | | | | | |
Net loss allocated to other partners | | $ | (499,466 | ) | $ | (86,429 | ) | $ | (564,222 | ) |
* Amounts include $211,180, $1,236,295, $469,201, $21,337, $200,485, $324,649, $189,760, $178,124, $1,063,313, $43,274, $85,631, $180,859 and $142,878 for Series 20, 21, 22, 23, 24, 25, 26, 27, 29, 31, 32, 36 and 41, respectively, of loss not recognized under the equity method of accounting as described in note A.
F-221
The combined summarized statements of operations of the operating limited partnerships for the year ended December 31, 2004 for operating limited partnerships in which Series 20 through Series 46 had an interest as of December 31, 2004 are as follows:
COMBINED SUMMARIZED STATEMENTS OF OPERATIONS
| | Series 31 | | Series 32 | | Series 33 | |
Revenue | | | | | | | |
Rent | | $ | 10,171,173 | | $ | 8,158,972 | | $ | 6,805,392 | |
Interest and other | | 331,913 | | 295,763 | | 252,468 | |
| | | | | | | |
| | 10,503,086 | | 8,454,735 | | 7,057,860 | |
Expenses | | | | | | | |
Interest | | 2,104,073 | | 2,321,558 | | 2,219,943 | |
Depreciation and amortization | | 3,372,462 | | 3,435,212 | | 2,782,918 | |
Taxes and insurance | | 1,612,653 | | 1,496,203 | | 1,155,478 | |
Repairs and maintenance | | 1,586,338 | | 1,186,214 | | 958,807 | |
Operating expenses | | 3,593,498 | | 2,546,855 | | 2,008,539 | |
Other expenses | | 413,855 | | 244,319 | | 76,575 | |
| | | | | | | |
| | 12,682,879 | | 11,230,361 | | 9,202,260 | |
| | | | | | | |
NET LOSS | | $ | (2,179,793 | ) | $ | (2,775,626 | ) | $ | (2,144,400 | ) |
| | | | | | | |
Net loss allocated to Boston Capital Tax Credit Fund IV L.P. * | | $ | (1,942,262 | ) | $ | (2,125,250 | ) | $ | (900,536 | ) |
| | | | | | | |
Net loss allocated to other partners | | $ | (237,531 | ) | $ | (650,376 | ) | $ | (1,243,864 | ) |
* Amounts include $211,180, $1,236,295, $469,201, $21,337, $200,485, $324,649, $189,760, $178,124, $1,063,313, $43,274, $85,631, $180,859 and $142,878 for Series 20, 21, 22, 23, 24, 25, 26, 27, 29, 31, 32, 36 and 41, respectively, of loss not recognized under the equity method of accounting as described in note A.
F-222
The combined summarized statements of operations of the operating limited partnerships for the year ended December 31, 2004 for operating limited partnerships in which Series 20 through Series 46 had an interest as of December 31, 2004 are as follows:
COMBINED SUMMARIZED STATEMENTS OF OPERATIONS
| | Series 34 | | Series 35 | | Series 36 | |
Revenue | | | | | | | |
Rent | | $ | 7,133,302 | | $ | 5,756,805 | | $ | 5,846,890 | |
Interest and other | | 319,966 | | 268,602 | | 564,240 | |
| | | | | | | |
| | 7,453,268 | | 6,025,407 | | 6,411,130 | |
Expenses | | | | | | | |
Interest | | 2,501,530 | | 1,888,719 | | 2,135,513 | |
Depreciation and amortization | | 3,033,104 | | 2,145,307 | | 2,057,756 | |
Taxes and insurance | | 1,200,176 | | 928,318 | | 710,905 | |
Repairs and maintenance | | 1,035,898 | | 881,064 | | 1,025,630 | |
Operating expenses | | 2,199,625 | | 1,801,711 | | 1,928,089 | |
Other expenses | | 203,387 | | 216,842 | | 100,046 | |
| | | | | | | |
| | 10,173,720 | | 7,861,961 | | 7,957,939 | |
| | | | | | | |
NET LOSS | | $ | (2,720,452 | ) | $ | (1,836,554 | ) | $ | (1,546,809 | ) |
| | | | | | | |
Net loss allocated to Boston Capital Tax Credit Fund IV L.P. * | | $ | (2,003,128 | ) | $ | (1,202,299 | ) | $ | (881,494 | ) |
| | | | | | | |
Net loss allocated to other partners | | $ | (717,324 | ) | $ | (634,255 | ) | $ | (665,315 | ) |
* Amounts include $211,180, $1,236,295, $469,201, $21,337, $200,485, $324,649, $189,760, $178,124, $1,063,313, $43,274, $85,631, $180,859 and $142,878 for Series 20, 21, 22, 23, 24, 25, 26, 27, 29, 31, 32, 36 and 41, respectively, of loss not recognized under the equity method of accounting as described in note A.
F-223
The combined summarized statements of operations of the operating limited partnerships for the year ended December 31, 2004 for operating limited partnerships in which Series 20 through Series 46 had an interest as of December 31, 2004 are as follows:
COMBINED SUMMARIZED STATEMENTS OF OPERATIONS
| | Series 37 | | Series 38 | | Series 39 | |
Revenue | | | | | | | |
Rent | | $ | 5,701,690 | | $ | 4,003,893 | | $ | 3,067,801 | |
Interest and other | | 518,105 | | 203,191 | | 178,691 | |
| | | | | | | |
| | 6,219,795 | | 4,207,084 | | 3,246,492 | |
Expenses | | | | | | | |
Interest | | 1,573,690 | | 1,219,243 | | 883,877 | |
Depreciation and amortization | | 2,304,390 | | 1,611,055 | | 1,476,198 | |
Taxes and insurance | | 814,640 | | 627,036 | | 373,932 | |
Repairs and maintenance | | 739,434 | | 717,710 | | 439,951 | |
Operating expenses | | 1,812,307 | | 1,216,512 | | 1,221,828 | |
Other expenses | | 67,824 | | 65,286 | | 104,212 | |
| | | | | | | |
| | 7,312,285 | | 5,456,842 | | 4,499,998 | |
| | | | | | | |
NET LOSS | | $ | (1,092,490 | ) | $ | (1,249,758 | ) | $ | (1,253,506 | ) |
| | | | | | | |
Net loss allocated to Boston Capital Tax Credit Fund IV L.P. * | | $ | (666,386 | ) | $ | (875,622 | ) | $ | (856,990 | ) |
| | | | | | | |
Net loss allocated to other partners | | $ | (426,104 | ) | $ | (374,136 | ) | $ | (396,516 | ) |
* Amounts include $211,180, $1,236,295, $469,201, $21,337, $200,485, $324,649, $189,760, $178,124, $1,063,313, $43,274, $85,631, $180,859 and $142,878 for Series 20, 21, 22, 23, 24, 25, 26, 27, 29, 31, 32, 36 and 41, respectively, of loss not recognized under the equity method of accounting as described in note A.
F-224
The combined summarized statements of operations of the operating limited partnerships for the year ended December 31, 2004 for operating limited partnerships in which Series 20 through Series 46 had an interest as of December 31, 2004 are as follows:
COMBINED SUMMARIZED STATEMENTS OF OPERATIONS
| | Series 40 | | Series 41 | | Series 42 | |
Revenue | | | | | | | |
Rent | | $ | 7,885,676 | | $ | 13,615,599 | | $ | 9,715,216 | |
Interest and other | | 737,058 | | 808,219 | | 575,125 | |
| | | | | | | |
| | 8,622,734 | | 14,423,818 | | 10,290,341 | |
Expenses | | | | | | | |
Interest | | 3,213,516 | | 5,932,695 | | 3,731,620 | |
Depreciation and amortization | | 2,911,005 | | 4,851,854 | | 3,400,710 | |
Taxes and insurance | | 1,036,212 | | 1,565,554 | | 1,143,022 | |
Repairs and maintenance | | 1,171,645 | | 2,141,159 | | 1,577,590 | |
Operating expenses | | 2,129,473 | | 3,880,592 | | 2,991,035 | |
Other expenses | | 140,818 | | 319,545 | | 213,970 | |
| | | | | | | |
| | 10,602,669 | | 18,691,399 | | 13,057,947 | |
| | | | | | | |
NET LOSS | | $ | (1,979,935 | ) | $ | (4,267,581 | ) | $ | (2,767,606 | ) |
| | | | | | | |
Net loss allocated to Boston Capital Tax Credit Fund IV L.P. * | | $ | (924,404 | ) | $ | (4,302,226 | ) | $ | (1,150,391 | ) |
| | | | | | | |
Net loss allocated to other partners | | $ | (1,055,531 | ) | $ | 34,645 | | $ | (1,617,215 | ) |
* Amounts include $211,180, $1,236,295, $469,201, $21,337, $200,485, $324,649, $189,760, $178,124, $1,063,313, $43,274, $85,631, $180,859 and $142,878 for Series 20, 21, 22, 23, 24, 25, 26, 27, 29, 31, 32, 36 and 41, respectively, of loss not recognized under the equity method of accounting as described in note A.
F-225
The combined summarized statements of operations of the operating limited partnerships for the year ended December 31, 2004 for operating limited partnerships in which Series 20 through Series 46 had an interest as of December 31, 2004 are as follows:
COMBINED SUMMARIZED STATEMENTS OF OPERATIONS
| | Series 43 | | Series 44 | | Series 45 | |
Revenue | | | | | | | |
Rent | | $ | 7,540,993 | | $ | 5,008,683 | | $ | 6,983,665 | |
Interest and other | | 735,304 | | 255,354 | | 676,499 | |
| | | | | | | |
| | 8,276,297 | | 5,264,037 | | 7,660,164 | |
Expenses | | | | | | | |
Interest | | 2,901,617 | | 1,761,670 | | 2,001,049 | |
Depreciation and amortization | | 3,282,051 | | 1,851,874 | | 2,855,530 | |
Taxes and insurance | | 853,679 | | 517,461 | | 873,409 | |
Repairs and maintenance | | 1,220,868 | | 673,540 | | 1,100,052 | |
Operating expenses | | 2,931,453 | | 1,691,039 | | 2,365,720 | |
Other expenses | | 339,010 | | 252,874 | | 235,903 | |
| | | | | | | |
| | 11,528,678 | | 6,748,458 | | 9,431,663 | |
| | | | | | | |
NET LOSS | | $ | (3,252,381 | ) | $ | (1,484,421 | ) | $ | (1,771,499 | ) |
| | | | | | | |
Net loss allocated to Boston Capital Tax Credit Fund IV L.P. * | | $ | (2,028,092 | ) | $ | (866,298 | ) | $ | (1,067,071 | ) |
| | | | | | | |
Net loss allocated to other partners | | $ | (1,224,289 | ) | $ | (618,123 | ) | $ | (704,428 | ) |
* Amounts include $211,180, $1,236,295, $469,201, $21,337, $200,485, $324,649, $189,760, $178,124, $1,063,313, $43,274, $85,631, $180,859 and $142,878 for Series 20, 21, 22, 23, 24, 25, 26, 27, 29, 31, 32, 36 and 41, respectively, of loss not recognized under the equity method of accounting as described in note A.
F-226
The combined summarized statements of operations of the operating limited partnerships for the year ended December 31, 2004 for operating limited partnerships in which Series 20 through Series 46 had an interest as of December 31, 2004 are as follows:
COMBINED SUMMARIZED STATEMENTS OF OPERATIONS
| | Series 46 | |
Revenue | | | |
Rent | | $ | 2,254,040 | |
Interest and other | | 34,864 | |
| | | |
| | 2,288,904 | |
Expenses | | | |
Interest | | 655,119 | |
Depreciation and amortization | | 519,351 | |
Taxes and insurance | | 283,720 | |
Repairs and maintenance | | 323,400 | |
Operating expenses | | 765,153 | |
Other expenses | | 133,661 | |
| | | |
| | 2,680,404 | |
| | | |
NET LOSS | | $ | (391,500 | ) |
| | | |
Net loss allocated to Boston Capital Tax Credit Fund IV L.P. * | | $ | (385,946 | ) |
| | | |
Net loss allocated to other partners | | $ | (5,554 | ) |
* Amounts include $211,180, $1,236,295, $469,201, $21,337, $200,485, $324,649, $189,760, $178,124, $1,063,313, $43,274, $85,631, $180,859 and $142,878 for Series 20, 21, 22, 23, 24, 25, 26, 27, 29, 31, 32, 36 and 41, respectively, of loss not recognized under the equity method of accounting as described in note A.
F-227
The combined summarized statements of operations of the operating limited partnerships for the year ended December 31, 2003 for operating limited partnerships in which Series 20 through Series 46 had an interest as of December 31, 2003 are as follows:
COMBINED SUMMARIZED STATEMENTS OF OPERATIONS
| | Total | | Series 20 | | Series 21 | |
Revenue | | | | | | | |
Rent | | $ | 193,259,931 | | $ | 12,303,905 | | $ | 5,021,702 | |
Interest and other | | 9,415,483 | | 702,801 | | 92,273 | |
| | | | | | | |
| | 202,675,414 | | 13,006,706 | | 5,113,975 | |
Expenses | | | | | | | |
Interest | | 63,825,849 | | 4,019,418 | | 1,986,206 | |
Depreciation and amortization | | 66,544,933 | | 3,568,167 | | 919,244 | |
Taxes and insurance | | 28,702,536 | | 1,708,500 | | 795,988 | |
Repairs and maintenance | | 30,510,189 | | 2,462,365 | | 1,121,422 | |
Operating expenses | | 61,066,483 | | 3,631,931 | | 1,757,589 | |
Other expenses | | 5,286,538 | | 200,603 | | 104,691 | |
| | | | | | | |
| | 255,936,528 | | 15,590,984 | | 6,685,140 | |
| | | | | | | |
NET LOSS | | $ | (53,261,114 | ) | $ | (2,584,278 | ) | $ | (1,571,165 | ) |
| | | | | | | |
Net loss allocated to Boston Capital Tax Credit Fund IV L.P. * | | $ | (34,045,116 | ) | $ | (1,872,487 | ) | $ | (1,418,365 | ) |
| | | | | | | |
Net loss allocated to other partners | | $ | (19,215,998 | ) | $ | (711,791 | ) | $ | (152,800 | ) |
* Amounts include $163,357, $679,706, $200,281, $27,231, $109,967, $446,181, $76,231, $264,175, $40,695, $47,692, $147,671 and $3,078 for Series 20, 21, 22, 23, 24, 25, 26, 27, 31, 32, 36 and 41, respectively, of loss not recognized under the equity method of accounting as described in note A.
F-228
The combined summarized statements of operations of the operating limited partnerships for the year ended December 31, 2003 for operating limited partnerships in which Series 20 through Series 46 had an interest as of December 31, 2003 are as follows:
COMBINED SUMMARIZED STATEMENTS OF OPERATIONS
| | Series 22 | | Series 23 | | Series 24 | |
Revenue | | | | | | | |
Rent | | $ | 9,413,557 | | $ | 8,407,910 | | $ | 8,464,182 | |
Interest and other | | 715,965 | | 578,314 | | 825,582 | |
| | | | | | | |
| | 10,129,522 | | 8,986,224 | | 9,289,764 | |
Expenses | | | | | | | |
Interest | | 3,118,999 | | 2,789,476 | | 2,249,953 | |
Depreciation and amortization | | 2,777,872 | | 2,405,238 | | 2,522,106 | |
Taxes and insurance | | 1,518,910 | | 1,322,195 | | 1,230,903 | |
Repairs and maintenance | | 1,925,557 | | 1,584,427 | | 1,568,220 | |
Operating expenses | | 3,024,184 | | 3,031,035 | | 2,442,743 | |
Other expenses | | 412,703 | | 221,887 | | 156,033 | |
| | | | | | | |
| | 12,778,225 | | 11,354,258 | | 10,169,958 | |
| | | | | | | |
NET LOSS | | $ | (2,648,703 | ) | $ | (2,368,034 | ) | $ | (880,194 | ) |
| | | | | | | |
Net loss allocated to Boston Capital Tax Credit Fund IV L.P. * | | $ | (1,386,422 | ) | $ | (1,354,020 | ) | $ | (797,561 | ) |
| | | | | | | |
Net income (loss) allocated to other partners | | $ | (1,262,281 | ) | $ | (1,014,014 | ) | $ | (82,633 | ) |
* Amounts include $163,357, $679,706, $200,281, $27,231, $109,967, $446,181, $76,231, $264,175, $40,695, $47,692, $147,671 and $3,078 for Series 20, 21, 22, 23, 24, 25, 26, 27, 31, 32, 36 and 41, respectively, of loss not recognized under the equity method of accounting as described in note A.
F-229
The combined summarized statements of operations of the operating limited partnerships for the year ended December 31, 2003 for operating limited partnerships in which Series 20 through Series 46 had an interest as of December 31, 2003 are as follows:
COMBINED SUMMARIZED STATEMENTS OF OPERATIONS
| | Series 25 | | Series 26 | | Series 27 | |
Revenue | | | | | | | |
Rent | | $ | 11,140,501 | | $ | 10,659,375 | | $ | 9,015,583 | |
Interest and other | | 263,802 | | 556,754 | | 319,608 | |
| | | | | | | |
| | 11,404,303 | | 11,216,129 | | 9,335,191 | |
Expenses | | | | | | | |
Interest | | 2,557,397 | | 2,710,505 | | 3,089,716 | |
Depreciation and amortization | | 2,711,954 | | 3,244,358 | | 2,567,466 | |
Taxes and insurance | | 1,630,653 | | 1,768,772 | | 1,161,734 | |
Repairs and maintenance | | 2,381,452 | | 1,716,310 | | 1,126,958 | |
Operating expenses | | 3,477,247 | | 3,164,108 | | 2,196,267 | |
Other expenses | | 122,177 | | 275,938 | | 264,719 | |
| | | | | | | |
| | 12,880,880 | | 12,879,991 | | 10,406,860 | |
| | | | | | | |
NET LOSS | | $ | (1,476,577 | ) | $ | (1,663,862 | ) | $ | (1,071,669 | ) |
| | | | | | | |
Net loss allocated to Boston Capital Tax Credit Fund IV L.P. * | | $ | (1,283,881 | ) | $ | (1,408,910 | ) | $ | (868,921 | ) |
| | | | | | | |
Net loss allocated to other partners | | $ | (192,696 | ) | $ | (254,952 | ) | $ | (202,748 | ) |
* Amounts include $163,357, $679,706, $200,281, $27,231, $109,967, $446,181, $76,231, $264,175, $40,695, $47,692, $147,671 and $3,078 for Series 20, 21, 22, 23, 24, 25, 26, 27, 31, 32, 36 and 41, respectively, of loss not recognized under the equity method of accounting as described in note A.
F-230
The combined summarized statements of operations of the operating limited partnerships for the year ended December 31, 2003 for operating limited partnerships in which Series 20 through Series 46 had an interest as of December 31, 2003 are as follows:
COMBINED SUMMARIZED STATEMENTS OF OPERATIONS
| | Series 28 | | Series 29 | | Series 30 | |
Revenue | | | | | | | |
Rent | | $ | 9,192,308 | | $ | 6,996,473 | | $ | 6,157,457 | |
Interest and other | | 216,866 | | 272,096 | | 221,348 | |
| | | | | | | |
| | 9,409,174 | | 7,268,569 | | 6,378,805 | |
Expenses | | | | | | | |
Interest | | 2,874,073 | | 1,965,974 | | 1,596,330 | |
Depreciation and amortization | | 3,018,124 | | 2,650,050 | | 1,937,968 | |
Taxes and insurance | | 1,255,416 | | 1,088,512 | | 924,619 | |
Repairs and maintenance | | 1,428,991 | | 815,397 | | 924,485 | |
Operating expenses | | 2,704,175 | | 2,332,226 | | 2,238,230 | |
Other expenses | | 113,870 | | 188,797 | | 262,956 | |
| | | | | | | |
| | 11,394,649 | | 9,040,956 | | 7,884,588 | |
| | | | | | | |
NET LOSS | | $ | (1,985,475 | ) | $ | (1,772,387 | ) | $ | (1,505,783 | ) |
| | | | | | | |
Net loss allocated to Boston Capital Tax Credit Fund IV L.P. * | | $ | (1,408,334 | ) | $ | (1,722,156 | ) | $ | (1,092,908 | ) |
| | | | | | | |
Net loss allocated to other partners | | $ | (577,141 | ) | $ | (50,231 | ) | $ | (412,875 | ) |
* Amounts include $163,357, $679,706, $200,281, $27,231, $109,967, $446,181, $76,231, $264,175, $40,695, $47,692, $147,671 and $3,078 for Series 20, 21, 22, 23, 24, 25, 26, 27, 31, 32, 36 and 41, respectively, of loss not recognized under the equity method of accounting as described in note A.
F-231
The combined summarized statements of operations of the operating limited partnerships for the year ended December 31, 2003 for operating limited partnerships in which Series 20 through Series 46 had an interest as of December 31, 2003 are as follows:
COMBINED SUMMARIZED STATEMENTS OF OPERATIONS
| | Series 31 | | Series 32 | | Series 33 | |
Revenue | | | | | | | |
Rent | | $ | 9,970,491 | | $ | 8,042,130 | | $ | 6,918,149 | |
Interest and other | | 282,673 | | 337,282 | | 264,888 | |
| | | | | | | |
| | 10,253,164 | | 8,379,412 | | 7,183,037 | |
Expenses | | | | | | | |
Interest | | 2,046,035 | | 2,266,637 | | 2,283,594 | |
Depreciation and amortization | | 3,248,833 | | 3,493,730 | | 2,831,424 | |
Taxes and insurance | | 1,580,752 | | 1,422,416 | | 1,093,149 | |
Repairs and maintenance | | 1,571,337 | | 1,035,955 | | 850,789 | |
Operating expenses | | 3,242,143 | | 2,474,575 | | 1,872,693 | |
Other expenses | | 480,739 | | 246,650 | | 76,121 | |
| | | | | | | |
| | 12,169,839 | | 10,939,963 | | 9,007,770 | |
| | | | | | | |
NET LOSS | | $ | (1,916,675 | ) | $ | (2,560,551 | ) | $ | (1,824,733 | ) |
| | | | | | | |
Net loss allocated to Boston Capital Tax Credit Fund IV L.P. * | | $ | (1,884,623 | ) | $ | (1,995,346 | ) | $ | (824,241 | ) |
| | | | | | | |
Net loss allocated to other partners | | $ | (32,052 | ) | $ | (565,205 | ) | $ | (1,000,492 | ) |
* Amounts include $163,357, $679,706, $200,281, $27,231, $109,967, $446,181, $76,231, $264,175, $40,695, $47,692, $147,671 and $3,078 for Series 20, 21, 22, 23, 24, 25, 26, 27, 31, 32, 36 and 41, respectively, of loss not recognized under the equity method of accounting as described in note A.
F-232
The combined summarized statements of operations of the operating limited partnerships for the year ended December 31, 2003 for operating limited partnerships in which Series 20 through Series 46 had an interest as of December 31, 2003 are as follows:
COMBINED SUMMARIZED STATEMENTS OF OPERATIONS
| | Series 34 | | Series 35 | | Series 36 | |
Revenue | | | | | | | |
Rent | | $ | 7,424,248 | | $ | 5,775,071 | | $ | 5,643,147 | |
Interest and other | | 420,010 | | 362,487 | | 492,981 | |
| | | | | | | |
| | 7,844,258 | | 6,137,558 | | 6,136,128 | |
Expenses | | | | | | | |
Interest | | 2,447,678 | | 1,805,734 | | 2,335,228 | |
Depreciation and amortization | | 3,090,341 | | 2,215,964 | | 2,049,983 | |
Taxes and insurance | | 1,200,656 | | 927,232 | | 808,303 | |
Repairs and maintenance | | 944,509 | | 865,391 | | 989,314 | |
Operating expenses | | 2,059,590 | | 1,700,199 | | 1,910,557 | |
Other expenses | | 118,468 | | 148,174 | | 135,979 | |
| | | | | | | |
| | 9,861,242 | | 7,662,694 | | 8,229,364 | |
| | | | | | | |
NET LOSS | | $ | (2,016,984 | ) | $ | (1,525,136 | ) | $ | (2,093,236 | ) |
| | | | | | | |
Net loss allocated to Boston Capital Tax Credit Fund IV L.P. * | | $ | (1,572,623 | ) | $ | (1,116,553 | ) | $ | (1,102,744 | ) |
| | | | | | | |
Net loss allocated to other partners | | $ | (444,361 | ) | $ | (408,583 | ) | $ | (990,492 | ) |
* Amounts include $163,357, $679,706, $200,281, $27,231, $109,967, $446,181, $76,231, $264,175, $40,695, $47,692, $147,671 and $3,078 for Series 20, 21, 22, 23, 24, 25, 26, 27, 31, 32, 36 and 41, respectively, of loss not recognized under the equity method of accounting as described in note A.
F-233
The combined summarized statements of operations of the operating limited partnerships for the year ended December 31, 2003 for operating limited partnerships in which Series 20 through Series 46 had an interest as of December 31, 2003 are as follows:
COMBINED SUMMARIZED STATEMENTS OF OPERATIONS
| | Series 37 | | Series 38 | | Series 39 | |
Revenue | | | | | | | |
Rent | | $ | 5,611,289 | | $ | 3,961,438 | | $ | 3,081,678 | |
Interest and other | | 139,220 | | 132,272 | | 115,270 | |
| | | | | | | |
| | 5,750,509 | | 4,093,710 | | 3,196,948 | |
Expenses | | | | | | | |
Interest | | 1,479,116 | | 1,215,309 | | 892,650 | |
Depreciation and amortization | | 2,306,070 | | 1,768,419 | | 1,547,143 | |
Taxes and insurance | | 873,081 | | 557,397 | | 548,275 | |
Repairs and maintenance | | 628,199 | | 612,488 | | 414,623 | |
Operating expenses | | 1,776,745 | | 1,260,230 | | 1,229,834 | |
Other expenses | | 57,288 | | 100,099 | | 143,458 | |
| | | | | | | |
| | 7,120,499 | | 5,513,942 | | 4,775,983 | |
| | | | | | | |
NET LOSS | | $ | (1,369,990 | ) | $ | (1,420,232 | ) | $ | (1,579,035 | ) |
| | | | | | | |
Net loss allocated to Boston Capital Tax Credit Fund IV L.P. * | | $ | (901,089 | ) | $ | (960,018 | ) | $ | (1,120,343 | ) |
| | | | | | | |
Net loss allocated to other partners | | $ | (468,901 | ) | $ | (460,214 | ) | $ | (458,692 | ) |
* Amounts include $163,357, $679,706, $200,281, $27,231, $109,967, $446,181, $76,231, $264,175, $40,695, $47,692, $147,671 and $3,078 for Series 20, 21, 22, 23, 24, 25, 26, 27, 31, 32, 36 and 41, respectively, of loss not recognized under the equity method of accounting as described in note A.
F-234
The combined summarized statements of operations of the operating limited partnerships for the year ended December 31, 2003 for operating limited partnerships in which Series 20 through Series 46 had an interest as of December 31, 2003 are as follows:
COMBINED SUMMARIZED STATEMENTS OF OPERATIONS
| | Series 40 | | Series 41 | | Series 42 | |
Revenue | | | | | | | |
Rent | | $ | 7,724,711 | | $ | 12,759,963 | | $ | 7,535,858 | |
Interest and other | | 309,358 | | 633,653 | | 294,082 | |
| | | | | | | |
| | 8,034,069 | | 13,393,616 | | 7,829,940 | |
Expenses | | | | | | | |
Interest | | 3,367,859 | | 6,035,976 | | 3,076,528 | |
Depreciation and amortization | | 2,939,012 | | 4,756,280 | | 2,792,146 | |
Taxes and insurance | | 1,048,978 | | 1,718,625 | | 810,748 | |
Repairs and maintenance | | 737,532 | | 1,905,114 | | 1,173,933 | |
Operating expenses | | 1,973,525 | | 3,662,988 | | 2,597,670 | |
Other expenses | | 102,621 | | 289,517 | | 190,564 | |
| | | | | | | |
| | 10,169,527 | | 18,368,500 | | 10,641,589 | |
| | | | | | | |
NET LOSS | | $ | (2,135,458 | ) | $ | (4,974,884 | ) | $ | (2,811,649 | ) |
| | | | | | | |
Net loss allocated to Boston Capital Tax Credit Fund IV L.P. * | | $ | (864,601 | ) | $ | (1,732,129 | ) | $ | (1,617,204 | ) |
| | | | | | | |
Net loss allocated to other partners | | $ | (1,270,857 | ) | $ | (3,242,755 | ) | $ | (1,194,445 | ) |
* Amounts include $163,357, $679,706, $200,281, $27,231, $109,967, $446,181, $76,231, $264,175, $40,695, $47,692, $147,671 and $3,078 for Series 20, 21, 22, 23, 24, 25, 26, 27, 31, 32, 36 and 41, respectively, of loss not recognized under the equity method of accounting as described in note A.
F-235
The combined summarized statements of operations of the operating limited partnerships for the year ended December 31, 2003 for operating limited partnerships in which Series 20 through Series 46 had an interest as of December 31, 2003 are as follows:
COMBINED SUMMARIZED STATEMENTS OF OPERATIONS
| | Series 43 | | Series 44 | | Series 45 | |
Revenue | | | | | | | |
Rent | | $ | 5,176,352 | | $ | 2,839,623 | | $ | 3,585,984 | |
Interest and other | | 219,440 | | 468,527 | | 169,135 | |
| | | | | | | |
| | 5,395,792 | | 3,308,150 | | 3,755,119 | |
Expenses | | | | | | | |
Interest | | 2,808,152 | | 1,359,574 | | 1,286,000 | |
Depreciation and amortization | | 2,305,442 | | 1,286,928 | | 1,530,800 | |
Taxes and insurance | | 697,814 | | 369,608 | | 574,553 | |
Repairs and maintenance | | 773,851 | | 420,430 | | 460,296 | |
Operating expenses | | 2,542,078 | | 1,471,443 | | 1,122,428 | |
Other expenses | | 288,859 | | 530,781 | | 52,807 | |
| | | | | | | |
| | 9,416,196 | | 5,438,764 | | 5,026,884 | |
| | | | | | | |
NET LOSS | | $ | (4,020,404 | ) | $ | (2,130,614 | ) | $ | (1,271,765 | ) |
| | | | | | | |
Net loss allocated to Boston Capital Tax Credit Fund IV L.P. * | | $ | (2,285,966 | ) | $ | (1,113,620 | ) | $ | (258,419 | ) |
| | | | | | | |
Net loss allocated to other partners | | $ | (1,734,438 | ) | $ | (1,016,994 | ) | $ | (1,013,346 | ) |
* Amounts include $163,357, $679,706, $200,281, $27,231, $109,967, $446,181, $76,231, $264,175, $40,695, $47,692, $147,671 and $3,078 for Series 20, 21, 22, 23, 24, 25, 26, 27, 31, 32, 36 and 41, respectively, of loss not recognized under the equity method of accounting as described in note A.
F-236
The combined summarized statements of operations of the operating limited partnerships for the year ended December 31, 2003 for operating limited partnerships in which Series 20 through Series 46 had an interest as of December 31, 2003 are as follows:
COMBINED SUMMARIZED STATEMENTS OF OPERATIONS
| | Series 46 | |
Revenue | | | |
Rent | | $ | 436,846 | |
Interest and other | | 8,796 | |
| | | |
| | 445,642 | |
Expenses | | | |
Interest | | 161,732 | |
Depreciation and amortization | | 59,871 | |
Taxes and insurance | | 64,747 | |
Repairs and maintenance | | 70,844 | |
Operating expenses | | 170,050 | |
Other expenses | | 39 | |
| | | |
| | 527,283 | |
| | | |
NET LOSS | | $ | (81,641 | ) |
| | | |
Net loss allocated to Boston Capital Tax Credit Fund IV L.P. * | | $ | (81,632 | ) |
| | | |
Net loss allocated to other partners | | $ | (9 | ) |
* Amounts include $163,357, $679,706, $200,281, $27,231, $109,967, $446,181, $76,231, $264,175, $40,695, $47,692, $147,671 and $3,078 for Series 20, 21, 22, 23, 24, 25, 26, 27, 31, 32, 36 and 41, respectively, of loss not recognized under the equity method of accounting as described in note A.
F-237
The combined summarized statements of operations of the operating limited partnerships for the year ended December 31, 2002 for operating limited partnerships in which Series 20 through Series 43 had an interest as of December 31, 2002 are as follows (Series 44 invested in operating limited partnerships subsequent to December 31, 2002):
COMBINED SUMMARIZED STATEMENTS OF OPERATIONS
| | Total | | Series 20 | | Series 21 | |
Revenue | | | | | | | |
Rent | | $ | 159,657,657 | | $ | 11,875,880 | | $ | 5,191,301 | |
Interest and other | | 11,991,803 | | 884,867 | | 179,797 | |
| | | | | | | |
| | 171,649,460 | | 12,760,747 | | 5,371,098 | |
Expenses | | | | | | | |
Interest | | 52,642,294 | | 4,004,170 | | 1,972,676 | |
Depreciation and amortization | | 57,582,248 | | 3,649,676 | | 927,204 | |
Taxes and insurance | | 24,334,714 | | 1,727,929 | | 731,811 | |
Repairs and maintenance | | 25,529,365 | | 2,512,591 | | 1,171,291 | |
Operating expenses | | 50,883,653 | | 3,448,337 | | 1,594,189 | |
Other expenses | | 4,709,802 | | 181,316 | | 132,083 | |
| | | | | | | |
| | 215,682,076 | | 15,524,019 | | 6,529,254 | |
| | | | | | | |
NET LOSS | | $ | (44,032,616 | ) | $ | (2,763,272 | ) | $ | (1,158,156 | ) |
| | | | | | | |
Net loss allocated to Boston Capital Tax Credit Fund IV L.P. * | | $ | (28,300,735 | ) | $ | (2,139,319 | ) | $ | (1,043,573 | ) |
| | | | | | | |
Net loss allocated to other partners | | $ | (15,731,881 | ) | $ | (623,953 | ) | $ | (114,583 | ) |
* Amounts include $134,276, $589,657, $130,691, $82,684, $199,865, $103,502, $135,104 and $84,682 for Series 20, 21, 22, 24, 25, 26, 27 and 32, respectively, of loss not recognized under the equity method of accounting as described in note A.
F-238
The combined summarized statements of operations of the operating limited partnerships for the year ended December 31, 2002 for operating limited partnerships in which Series 20 through Series 43 had an interest as of December 31, 2002 are as follows (Series 44 invested in operating limited partnerships subsequent to December 31, 2002):
COMBINED SUMMARIZED STATEMENTS OF OPERATIONS
| | Series 22 | | Series 23 | | Series 24 | |
Revenue | | | | | | | |
Rent | | $ | 9,101,750 | | $ | 8,265,969 | | $ | 8,030,634 | |
Interest and other | | 667,058 | | 406,342 | | 2,277,606 | |
| | | | | | | |
| | 9,768,808 | | 8,672,311 | | 10,308,240 | |
Expenses | | | | | | | |
Interest | | 2,893,491 | | 2,734,917 | | 2,656,741 | |
Depreciation and amortization | | 2,816,716 | | 2,434,323 | | 2,517,117 | |
Taxes and insurance | | 1,443,086 | | 1,332,880 | | 1,198,374 | |
Repairs and maintenance | | 1,857,612 | | 1,579,772 | | 1,234,854 | |
Operating expenses | | 2,893,929 | | 2,670,273 | | 2,550,939 | |
Other expenses | | 366,827 | | 276,039 | | 177,688 | |
| | | | | | | |
| | 12,271,661 | | 11,028,204 | | 10,335,713 | |
| | | | | | | |
NET LOSS | | $ | (2,502,853 | ) | $ | (2,355,893 | ) | $ | (27,473 | ) |
| | | | | | | |
Net loss allocated to Boston Capital Tax Credit Fund IV L.P. * | | $ | (1,285,468 | ) | $ | (1,347,032 | ) | $ | (145,447 | ) |
| | | | | | | |
Net income (loss) allocated to other partners | | $ | (1,217,385 | ) | $ | (1,008,861 | ) | $ | 117,974 | |
* Amounts include $134,276, $589,657, $130,691, $82,684, $199,865, $103,502, $135,104 and $84,682 for Series 20, 21, 22, 24, 25, 26, 27 and 32, respectively, of loss not recognized under the equity method of accounting as described in note A.
F-239
The combined summarized statements of operations of the operating limited partnerships for the year ended December 31, 2002 for operating limited partnerships in which Series 20 through Series 43 had an interest as of December 31, 2002 are as follows (Series 44 invested in operating limited partnerships subsequent to December 31, 2002):
COMBINED SUMMARIZED STATEMENTS OF OPERATIONS
| | Series 25 | | Series 26 | | Series 27 | |
Revenue | | | | | | | |
Rent | | $ | 10,275,291 | | $ | 10,177,213 | | $ | 8,771,639 | |
Interest and other | | 1,188,355 | | 1,226,006 | | 263,322 | |
| | | | | | | |
| | 11,463,646 | | 11,403,219 | | 9,034,961 | |
Expenses | | | | | | | |
Interest | | 2,919,200 | | 2,737,264 | | 3,265,331 | |
Depreciation and amortization | | 2,739,574 | | 3,308,517 | | 2,589,974 | |
Taxes and insurance | | 1,388,435 | | 1,687,688 | | 1,128,860 | |
Repairs and maintenance | | 2,112,745 | | 1,582,311 | | 997,516 | |
Operating expenses | | 3,264,286 | | 3,238,445 | | 2,189,846 | |
Other expenses | | 251,719 | | 260,750 | | 243,361 | |
| | | | | | | |
| | 12,675,959 | | 12,814,975 | | 10,414,888 | |
| | | | | | | |
NET LOSS | | $ | (1,212,313 | ) | $ | (1,411,756 | ) | $ | (1,379,927 | ) |
| | | | | | | |
Net loss allocated to Boston Capital Tax Credit Fund IV L.P. * | | $ | (1,121,397 | ) | $ | (1,157,861 | ) | $ | (917,180 | ) |
| | | | | | | |
Net loss allocated to other partners | | $ | (90,916 | ) | $ | (253,895 | ) | $ | (462,747 | ) |
* Amounts include $134,276, $589,657, $130,691, $82,684, $199,865, $103,502, $135,104 and $84,682 for Series 20, 21, 22, 24, 25, 26, 27 and 32, respectively, of loss not recognized under the equity method of accounting as described in note A.
F-240
The combined summarized statements of operations of the operating limited partnerships for the year ended December 31, 2002 for operating limited partnerships in which Series 20 through Series 43 had an interest as of December 31, 2002 are as follows (Series 44 invested in operating limited partnerships subsequent to December 31, 2002):
COMBINED SUMMARIZED STATEMENTS OF OPERATIONS
| | Series 28 | | Series 29 | | Series 30 | |
Revenue | | | | | | | |
Rent | | $ | 8,486,736 | | $ | 6,916,360 | | $ | 6,093,622 | |
Interest and other | | 206,739 | | 254,894 | | 232,249 | |
| | | | | | | |
| | 8,693,475 | | 7,171,254 | | 6,325,871 | |
Expenses | | | | | | | |
Interest | | 2,585,777 | | 2,016,026 | | 1,651,323 | |
Depreciation and amortization | | 3,058,539 | | 2,660,961 | | 1,932,302 | |
Taxes and insurance | | 1,129,167 | | 1,058,777 | | 879,856 | |
Repairs and maintenance | | 1,235,518 | | 944,152 | | 974,599 | |
Operating expenses | | 2,574,230 | | 2,108,889 | | 2,065,548 | |
Other expenses | | 62,127 | | 216,579 | | 302,038 | |
| | | | | | | |
| | 10,645,358 | | 9,005,384 | | 7,805,666 | |
| | | | | | | |
NET LOSS | | $ | (1,951,883 | ) | $ | (1,834,130 | ) | $ | (1,479,795 | ) |
| | | | | | | |
Net loss allocated to Boston Capital Tax Credit Fund IV L.P. * | | $ | (1,131,178 | ) | $ | (1,671,213 | ) | $ | (1,158,391 | ) |
| | | | | | | |
Net loss allocated to other partners | | $ | (820,705 | ) | $ | (162,917 | ) | $ | (321,404 | ) |
* Amounts include $134,276, $589,657, $130,691, $82,684, $199,865, $103,502, $135,104 and $84,682 for Series 20, 21, 22, 24, 25, 26, 27 and 32, respectively, of loss not recognized under the equity method of accounting as described in note A.
F-241
The combined summarized statements of operations of the operating limited partnerships for the year ended December 31, 2002 for operating limited partnerships in which Series 20 through Series 43 had an interest as of December 31, 2002 are as follows (Series 44 invested in operating limited partnerships subsequent to December 31, 2002):
COMBINED SUMMARIZED STATEMENTS OF OPERATIONS
| | Series 31 | | Series 32 | | Series 33 | |
Revenue | | | | | | | |
Rent | | $ | 9,511,763 | | $ | 7,838,059 | | $ | 6,671,896 | |
Interest and other | | 365,343 | | 347,191 | | 281,177 | |
| | | | | | | |
| | 9,877,106 | | 8,185,250 | | 6,953,073 | |
Expenses | | | | | | | |
Interest | | 2,190,584 | | 2,332,271 | | 2,452,538 | |
Depreciation and amortization | | 3,267,440 | | 3,520,220 | | 2,860,373 | |
Taxes and insurance | | 1,527,741 | | 1,334,762 | | 1,022,065 | |
Repairs and maintenance | | 1,447,899 | | 1,116,747 | | 826,282 | |
Operating expenses | | 3,137,043 | | 2,224,261 | | 1,724,977 | |
Other expenses | | 369,390 | | 232,666 | | 96,445 | |
| | | | | | | |
| | 11,940,097 | | 10,760,927 | | 8,982,680 | |
| | | | | | | |
NET LOSS | | $ | (2,062,991 | ) | $ | (2,575,677 | ) | $ | (2,029,607 | ) |
| | | | | | | |
Net loss allocated to Boston Capital Tax Credit Fund IV L.P. * | | $ | (2,057,441 | ) | $ | (1,978,906 | ) | $ | (892,301 | ) |
| | | | | | | |
Net loss allocated to other partners | | $ | (5,550 | ) | $ | (596,771 | ) | $ | (1,137,306 | ) |
* Amounts include $134,276, $589,657, $130,691, $82,684, $199,865, $103,502, $135,104 and $84,682 for Series 20, 21, 22, 24, 25, 26, 27 and 32, respectively, of loss not recognized under the equity method of accounting as described in note A.
F-242
The combined summarized statements of operations of the operating limited partnerships for the year ended December 31, 2002 for operating limited partnerships in which Series 20 through Series 43 had an interest as of December 31, 2002 are as follows (Series 44 invested in operating limited partnerships subsequent to December 31, 2002):
COMBINED SUMMARIZED STATEMENTS OF OPERATIONS
| | Series 34 | | Series 35 | | Series 36 | |
Revenue | | | | | | | |
Rent | | $ | 7,346,400 | | $ | 5,478,443 | | $ | 5,470,468 | |
Interest and other | | 445,961 | | 653,548 | | 601,614 | |
| | | | | | | |
| | 7,792,361 | | 6,131,991 | | 6,072,082 | |
Expenses | | | | | | | |
Interest | | 2,571,682 | | 1,703,764 | | 2,146,344 | |
Depreciation and amortization | | 3,107,186 | | 2,200,417 | | 2,102,933 | |
Taxes and insurance | | 1,135,143 | | 860,745 | | 706,599 | |
Repairs and maintenance | | 955,051 | | 742,081 | | 979,200 | |
Operating expenses | | 2,033,084 | | 1,848,842 | | 1,836,621 | |
Other expenses | | 113,280 | | 485,790 | | 96,246 | |
| | | | | | | |
| | 9,915,426 | | 7,841,639 | | 7,867,943 | |
| | | | | | | |
NET LOSS | | $ | (2,123,065 | ) | $ | (1,709,648 | ) | $ | (1,795,861 | ) |
| | | | | | | |
Net loss allocated to Boston Capital Tax Credit Fund IV L.P. * | | $ | (1,610,062 | ) | $ | (1,198,689 | ) | $ | (982,302 | ) |
| | | | | | | |
Net loss allocated to other partners | | $ | (513,003 | ) | $ | (510,959 | ) | $ | (813,559 | ) |
* Amounts include $134,276, $589,657, $130,691, $82,684, $199,865, $103,502, $135,104 and $84,682 for Series 20, 21, 22, 24, 25, 26, 27 and 32, respectively, of loss not recognized under the equity method of accounting as described in note A.
F-243
The combined summarized statements of operations of the operating limited partnerships for the year ended December 31, 2002 for operating limited partnerships in which Series 20 through Series 43 had an interest as of December 31, 2002 are as follows (Series 44 invested in operating limited partnerships subsequent to December 31, 2002):
COMBINED SUMMARIZED STATEMENTS OF OPERATIONS
| | Series 37 | | Series 38 | | Series 39 | |
Revenue | | | | | | | |
Rent | | $ | 5,031,297 | | $ | 3,629,047 | | $ | 2,667,994 | |
Interest and other | | 206,123 | | 87,921 | | 123,888 | |
| | | | | | | |
| | 5,237,420 | | 3,716,968 | | 2,791,882 | |
Expenses | | | | | | | |
Interest | | 1,495,327 | | 998,016 | | 689,415 | |
Depreciation and amortization | | 2,374,926 | | 1,727,277 | | 1,623,446 | |
Taxes and insurance | | 785,869 | | 557,976 | | 461,375 | |
Repairs and maintenance | | 608,312 | | 475,393 | | 300,498 | |
Operating expenses | | 1,771,196 | | 1,335,337 | | 1,092,425 | |
Other expenses | | 107,696 | | 67,696 | | 238,214 | |
| | | | | | | |
| | 7,143,326 | | 5,161,695 | | 4,405,373 | |
| | | | | | | |
NET LOSS | | $ | (1,905,906 | ) | $ | (1,444,727 | ) | $ | (1,613,491 | ) |
| | | | | | | |
Net loss allocated to Boston Capital Tax Credit Fund IV L.P. * | | $ | (1,337,643 | ) | $ | (892,478 | ) | $ | (1,093,075 | ) |
| | | | | | | |
Net loss allocated to other partners | | $ | (568,263 | ) | $ | (552,249 | ) | $ | (520,416 | ) |
* Amounts include $134,276, $589,657, $130,691, $82,684, $199,865, $103,502, $135,104 and $84,682 for Series 20, 21, 22, 24, 25, 26, 27 and 32, respectively, of loss not recognized under the equity method of accounting as described in note A.
F-244
The combined summarized statements of operations of the operating limited partnerships for the year ended December 31, 2002 for operating limited partnerships in which Series 20 through Series 43 had an interest as of December 31, 2002 are as follows (Series 44 invested in operating limited partnerships subsequent to December 31, 2002):
COMBINED SUMMARIZED STATEMENTS OF OPERATIONS
| | Series 40 | | Series 41 | | Series 42 | |
Revenue | | | | | | | |
Rent | | $ | 5,401,479 | | $ | 3,865,359 | | $ | 1,924,942 | |
Interest and other | | 293,117 | | 342,820 | | 96,908 | |
| | | | | | | |
| | 5,694,596 | | 4,208,179 | | 2,021,850 | |
Expenses | | | | | | | |
Interest | | 2,570,774 | | 2,127,638 | | 841,461 | |
Depreciation and amortization | | 2,542,183 | | 2,326,576 | | 767,987 | |
Taxes and insurance | | 941,898 | | 820,093 | | 230,567 | |
Repairs and maintenance | | 704,363 | | 596,930 | | 286,010 | |
Operating expenses | | 1,981,469 | | 1,940,501 | | 759,601 | |
Other expenses | | 103,478 | | 129,535 | | 123,749 | |
| | | | | | | |
| | 8,844,165 | | 7,941,273 | | 3,009,375 | |
| | | | | | | |
NET LOSS | | $ | (3,149,569 | ) | $ | (3,733,094 | ) | $ | (987,525 | ) |
| | | | | | | |
Net loss allocated to Boston Capital Tax Credit Fund IV L.P. * | | $ | (986,508 | ) | $ | (1,443,650 | ) | $ | (404,748 | ) |
| | | | | | | |
Net loss allocated to other partners | | $ | (2,163,061 | ) | $ | (2,289,444 | ) | $ | (582,777 | ) |
* Amounts include $134,276, $589,657, $130,691, $82,684, $199,865, $103,502, $135,104 and $84,382 for Series 20, 21, 22, 24, 25, 26, 27 and 32, respectively, of loss not recognized under the equity method of accounting as described in note A.
F-245
The combined summarized statements of operations of the operating limited partnerships for the year ended December 31, 2002 for operating limited partnerships in which Series 20 through Series 43 had an interest as of December 31, 2002 are as follows (Series 44 invested in operating limited partnerships subsequent to December 31, 2002):
COMBINED SUMMARIZED STATEMENTS OF OPERATIONS
| | Series 43 | |
Revenue | | | |
Rent | | $ | 1,634,115 | |
Interest and other | | 358,957 | |
| | | |
| | 1,993,072 | |
Expenses | | | |
Interest | | 1,085,564 | |
Depreciation and amortization | | 526,381 | |
Taxes and insurance | | 243,018 | |
Repairs and maintenance | | 287,638 | |
Operating expenses | | 599,385 | |
Other expenses | | 75,090 | |
| | | |
| | 2,817,076 | |
| | | |
NET LOSS | | $ | (824,004 | ) |
| | | |
Net loss allocated to Boston Capital Tax Credit Fund IV L.P. * | | $ | (304,873 | ) |
| | | |
Net loss allocated to other partners | | $ | (519,131 | ) |
* Amounts include $134,276, $589,657, $130,691, $82,684, $199,865, $103,502, $135,104 and $84,682 for Series 20, 21, 22, 24, 25, 26, 27 and 32, respectively, of loss not recognized under the equity method of accounting as described in note A.
F-246
NOTE D - NOTES RECEIVABLE
Notes receivable at March 31, 2005 and 2004 consist of advance installments $4,919,220 and $8,182,738, respectively, of capital contributions to operating limited partnerships. The notes are comprised of noninterest bearing and interest bearing notes with rates ranging from prime to prime + 1%. Prime was 5.75% and 4.00% as of March 31, 2005 and 2004, respectively. These notes will be applied against future payments of capital contributions or paid upon demand. The carrying value of the notes receivable at March 31, 2005 and 2004 approximates fair value. The notes at March 31, 2005 and 2004 by series are as follows:
| | 2005 | | 2004 | |
| | | | | |
Series 20 | | $ | — | | $ | — | |
Series 21 | | 457,639 | | 457,639 | |
Series 22 | | 450,981 | | 450,981 | |
Series 23 | | — | | — | |
Series 24 | | 155,478 | | 155,478 | |
Series 25 | | — | | — | |
Series 26 | | 135,822 | | 135,822 | |
Series 27 | | — | | — | |
Series 28 | | 350,913 | | 605,000 | |
Series 29 | | 20,935 | | 20,935 | |
Series 30 | | 51,842 | | 273,842 | |
Series 31 | | 641,362 | | 655,675 | |
Series 32 | | 129,908 | | 536,581 | |
Series 33 | | 58,877 | | 74,696 | |
Series 34 | | 3,547 | | 3,547 | |
Series 35 | | 322,784 | | 322,784 | |
Series 36 | | 322,784 | | 322,784 | |
Series 37 | | 122,562 | | 155,490 | |
Series 38 | | — | | — | |
Series 39 | | — | | — | |
Series 40 | | — | | — | |
Series 41 | | — | | 50,000 | |
Series 42 | | 591,011 | | 1,065,305 | |
Series 43 | | 1,102,775 | | 1,317,945 | |
Series 44 | | — | | 747,691 | |
Series 45 | | — | | 830,543 | |
Series 46 | | — | | — | |
| | | | | |
| | $ | 4,919,220 | | $ | 8,182,738 | |
F-247
NOTE E - RECONCILIATION OF FINANCIAL STATEMENT NET INCOME (LOSS) TO TAX RETURN
For income tax purposes, the fund reports using a December 31 year end. The fund’s net income (loss) for financial reporting and tax return purposes for the year ended March 31, 2005 is reconciled as follows:
| | Total | | Series 20 | | Series 21 | |
Net income (loss) for financial reporting purposes | | $ | (79,815,141 | ) | $ | (3,083,177 | ) | $ | (976,644 | ) |
| | | | | | | |
Operating limited partnership rents received in advance | | 346,045 | | 16,299 | | 38 | |
| | | | | | | |
Partnership fund management fee | | 4,434,551 | | (750,180 | ) | 200,840 | |
| | | | | | | |
Other | | 3,935,268 | | (443,617 | ) | 397,765 | |
| | | | | | | |
Operating limited partnership losses not recognized for financial reporting purposes under equity method of accounting | | (4,471,072 | ) | (335,266 | ) | (1,236,295 | ) |
| | | | | | | |
Excess of tax depreciation over book depreciation on operating limited partnership assets | | (7,876,753 | ) | 213,469 | | (223,400 | ) |
| | | | | | | |
Impairment loss not recognized for tax purposes | | 36,127,368 | | 1,627,527 | | 322,225 | |
| | | | | | | |
Difference due to fiscal year for book purposes and calendar year for tax purposes | | (325,032 | ) | (261,694 | ) | (1,114 | ) |
| | | | | | | |
Income (loss) for tax return purposes, December 31, 2004 | | $ | (47,644,766 | ) | $ | (3,016,639 | ) | $ | (1,516,585 | ) |
F-248
For income tax purposes, the fund reports using a December 31 year end. The fund’s net income (loss) for financial reporting and tax return purposes for the year ended March 31, 2005 is reconciled as follows:
| | Series 22 | | Series 23 | | Series 24 | |
Net income (loss) for financial reporting purposes | | $ | (4,469,581 | ) | $ | (5,725,483 | ) | $ | (2,435,902 | ) |
| | | | | | | |
Operating limited partnership rents received in advance | | (17,517 | ) | 1,159 | | 8,817 | |
| | | | | | | |
Partnership fund management fee | | 209,592 | | 240,264 | | 225,840 | |
| | | | | | | |
Other | | 263,990 | | 258,882 | | 185,895 | |
| | | | | | | |
Operating limited partnership losses not recognized for financial reporting purposes under equity method of accounting | | (469,201 | ) | (21,337 | ) | (200,485 | ) |
| | | | | | | |
Excess of tax depreciation over book depreciation on operating limited partnership assets | | (176,849 | ) | (329,489 | ) | (127,250 | ) |
| | | | | | | |
Impairment loss not recognized for tax purposes | | 3,307,138 | | 4,045,618 | | 1,461,411 | |
| | | | | | | |
Difference due to fiscal year for book purposes and calendar year for tax purposes | | 755 | | 13,164 | | 15,604 | |
| | | | | | | |
Income (loss) for tax return purposes, December 31, 2004 | | $ | (1,351,673 | ) | $ | (1,517,222 | ) | $ | (866,070 | ) |
F-249
For income tax purposes, the fund reports using a December 31 year end. The fund’s net income (loss) for financial reporting and tax return purposes for the year ended March 31, 2005 is reconciled as follows:
| | Series 25 | | Series 26 | | Series 27 | |
Net income (loss) for financial reporting purposes | | $ | (2,599,663 | ) | $ | (5,623,588 | ) | $ | (2,241,006 | ) |
| | | | | | | |
Operating limited partnership rents received in advance | | 15,536 | | 4,879 | | 8,341 | |
| | | | | | | |
Partnership fund management fee | | 272,676 | | 335,754 | | 215,204 | |
| | | | | | | |
Other | | (550,420 | ) | 52,119 | | 30,210 | |
| | | | | | | |
Operating limited partnership losses not recognized for financial reporting purposes under equity method of accounting | | (324,649 | ) | (189,760 | ) | (178,124 | ) |
| | | | | | | |
Excess of tax depreciation over book depreciation on operating limited partnership assets | | (190,353 | ) | (496,202 | ) | (513,249 | ) |
| | | | | | | |
Impairment loss not recognized for tax purposes | | 1,884,342 | | 3,887,714 | | 1,329,625 | |
| | | | | | | |
Difference due to fiscal year for book purposes and calendar year for tax purposes | | (99,792 | ) | 54,727 | | (91,320 | ) |
| | | | | | | |
Income (loss) for tax return purposes, December 31, 2004 | | $ | (1,592,323 | ) | $ | (1,974,357 | ) | $ | (1,440,319 | ) |
F-250
For income tax purposes, the fund reports using a December 31 year end. The fund’s net income (loss) for financial reporting and tax return purposes for the year ended March 31, 2005 is reconciled as follows:
| | Series 28 | | Series 29 | | Series 30 | |
Net income (loss) for financial reporting purposes | | $ | (4,547,831 | ) | $ | (5,923,465 | ) | $ | (3,119,175 | ) |
| | | | | | | |
Operating limited partnership rents received in advance | | 7,877 | | 33,539 | | 2,024 | |
| | | | | | | |
Partnership fund management fee | | — | | 287,980 | | 220,920 | |
| | | | | | | |
Other | | 201,506 | | 2,899,837 | | 66,086 | |
| | | | | | | |
Operating limited partnership losses not recognized for financial reporting purposes under equity method of accounting | | — | | (1,063,313 | ) | — | |
| | | | | | | |
Excess of tax depreciation over book depreciation on operating limited partnership assets | | (288,923 | ) | (252,550 | ) | (199,783 | ) |
| | | | | | | |
Impairment loss not recognized for tax purposes | | 2,671,850 | | 1,835,208 | | 1,535,995 | |
| | | | | | | |
Difference due to fiscal year for book purposes and calendar year for tax purposes | | 44,379 | | 57,773 | | 18,352 | |
| | | | | | | |
Income (loss) for tax return purposes, December 31, 2004 | | $ | (1,911,142 | ) | $ | (2,124,991 | ) | $ | (1,475,581 | ) |
F-251
For income tax purposes, the fund reports using a December 31 year end. The fund’s net income (loss) for financial reporting and tax return purposes for the year ended March 31, 2005 is reconciled as follows:
| | Series 31 | | Series 32 | | Series 33 | |
Net income (loss) for financial reporting purposes | | $ | (5,478,385 | ) | $ | (5,505,848 | ) | $ | (1,899,660 | ) |
| | | | | | | |
Operating limited partnership rents received in advance | | 39,063 | | 14,905 | | (7,309 | ) |
| | | | | | | |
Partnership fund management fee | | — | | 331,572 | | 173,964 | |
| | | | | | | |
Other | | (103,697 | ) | (107,569 | ) | (57,417 | ) |
| | | | | | | |
Operating limited partnership losses not recognized for financial reporting purposes under equity method of accounting | | (43,274 | ) | (85,631 | ) | — | |
| | | | | | | |
Excess of tax depreciation over book depreciation on operating limited partnership assets | | (507,201 | ) | (174,308 | ) | (165,601 | ) |
| | | | | | | |
Impairment loss not recognized for tax purposes | | 3,207,446 | | 3,092,662 | | 777,932 | |
| | | | | | | |
Difference due to fiscal year for book purposes and calendar year for tax purposes | | 65,406 | | 17,853 | | 13,593 | |
| | | | | | | |
Income (loss) for tax return purposes, December 31, 2004 | | $ | (2,820,642 | ) | $ | (2,416,364 | ) | $ | (1,164,498 | ) |
F-252
For income tax purposes, the fund reports using a December 31 year end. The fund’s net income (loss) for financial reporting and tax return purposes for the year ended March 31, 2005 is reconciled as follows:
| | Series 34 | | Series 35 | | Series 36 | |
Net income (loss) for financial reporting purposes | | $ | (4,711,184 | ) | $ | (2,444,443 | ) | $ | (1,389,889 | ) |
| | | | | | | |
Operating limited partnership rents received in advance | | 21,691 | | 229 | | 12,340 | |
| | | | | | | |
Partnership fund management fee | | 293,196 | | 208,060 | | 160,596 | |
| | | | | | | |
Other | | 171,164 | | 35,885 | | 375,439 | |
| | | | | | | |
Operating limited partnership losses not recognized for financial reporting purposes under equity method of accounting | | — | | — | | (180,859 | ) |
| | | | | | | |
Excess of tax depreciation over book depreciation on operating limited partnership assets | | (278,436 | ) | (299,493 | ) | (291,313 | ) |
| | | | | | | |
Impairment loss not recognized for tax purposes | | 2,354,965 | | 890,742 | | 420,059 | |
| | | | | | | |
Difference due to fiscal year for book purposes and calendar year for tax purposes | | 15,675 | | 8,434 | | (8,140 | ) |
| | | | | | | |
Income (loss) for tax return purposes, December 31, 2004 | | $ | (2,132,929 | ) | $ | (1,600,586 | ) | $ | (901,767 | ) |
F-253
For income tax purposes, the fund reports using a December 31 year end. The fund’s net income (loss) for financial reporting and tax return purposes for the year ended March 31, 2005 is reconciled as follows:
| | Series 37 | | Series 38 | | Series 39 | |
Net income (loss) for financial reporting purposes | | $ | (1,596,304 | ) | $ | (1,546,835 | ) | $ | (1,315,746 | ) |
| | | | | | | |
Operating limited partnership rents received in advance | | 84,698 | | 25,145 | | 42,236 | |
| | | | | | | |
Partnership fund management fee | | 204,865 | | 164,400 | | 136,800 | |
| | | | | | | |
Other | | (702,242 | ) | 64,288 | | 5,130 | |
| | | | | | | |
Operating limited partnership losses not recognized for financial reporting purposes under equity method of accounting | | — | | — | | — | |
| | | | | | | |
Excess of tax depreciation over book depreciation on operating limited partnership assets | | (226,076 | ) | (282,996 | ) | (213,894 | ) |
| | | | | | | |
Impairment loss not recognized for tax purposes | | 606,030 | | 398,536 | | 205,047 | |
| | | | | | | |
Difference due to fiscal year for book purposes and calendar year for tax purposes | | (4,009 | ) | (28,128 | ) | (9,755 | ) |
| | | | | | | |
Income (loss) for tax return purposes, December 31, 2004 | | $ | (1,633,038 | ) | $ | (1,205,590 | ) | $ | (1,150,182 | ) |
F-254
For income tax purposes, the fund reports using a December 31 year end. The fund’s net income (loss) for financial reporting and tax return purposes for the year ended March 31, 2005 is reconciled as follows:
| | Series 40 | | Series 41 | | Series 42 | |
Net income (loss) for financial reporting purposes | | $ | (1,528,930 | ) | $ | (4,583,407 | ) | $ | (1,521,554 | ) |
| | | | | | | |
Operating limited partnership rents received in advance | | (679 | ) | 29,517 | | 1,858 | |
| | | | | | | |
Partnership fund management fee | | 200,004 | | 259,360 | | 259,122 | |
| | | | | | | |
Other | | (163,162 | ) | 1,270,532 | | (299,168 | ) |
| | | | | | | |
Operating limited partnership losses not recognized for financial reporting purposes under equity method of accounting | | — | | (142,878 | ) | — | |
| | | | | | | |
Excess of tax depreciation over book depreciation on operating limited partnership assets | | (259,440 | ) | (534,124 | ) | (318,175 | ) |
| | | | | | | |
Impairment loss not recognized for tax purposes | | 265,296 | | — | | — | |
| | | | | | | |
Difference due to fiscal year for book purposes and calendar year for tax purposes | | (34,882 | ) | (29,419 | ) | 39,146 | |
| | | | | | | |
Income (loss) for tax return purposes, December 31, 2004 | | $ | (1,521,793 | ) | $ | (3,730,419 | ) | $ | (1,838,771 | ) |
F-255
For income tax purposes, the fund reports using a December 31 year end. The fund’s net income (loss) for financial reporting and tax return purposes for the year ended March 31, 2005 is reconciled as follows:
| | Series 43 | | Series 44 | | Series 45 | |
Net income (loss) for financial reporting purposes | | $ | (2,493,942 | ) | $ | (1,113,681 | ) | $ | (1,314,735 | ) |
| | | | | | | |
Operating limited partnership rents received in advance | | 193 | | (366 | ) | 1,532 | |
| | | | | | | |
Partnership fund management fee | | 300,950 | | 211,548 | | — | |
| | | | | | | |
Other | | 116,474 | | (492,728 | ) | 469,607 | |
| | | | | | | |
Operating limited partnership losses not recognized for financial reporting purposes under equity method of accounting | | — | | — | | — | |
| | | | | | | |
Excess of tax depreciation over book depreciation on operating limited partnership assets | | (794,532 | ) | (118,634 | ) | (294,120 | ) |
| | | | | | | |
Impairment loss not recognized for tax purposes | | — | | — | | — | |
| | | | | | | |
Difference due to fiscal year for book purposes and calendar year for tax purposes | | (7,942 | ) | (39,910 | ) | (54,717 | ) |
| | | | | | | |
Income (loss) for tax return purposes, December 31, 2004 | | $ | (2,878,799 | ) | $ | (1,553,771 | ) | $ | (1,192,433 | ) |
F-256
For income tax purposes, the fund reports using a December 31 year end. The fund’s net income (loss) for financial reporting and tax return purposes for the year ended March 31, 2005 is reconciled as follows:
| | Series 46 | |
Net income (loss) for financial reporting purposes | | $ | (625,083) | |
| | | |
Operating limited partnership rents received in advance | | — | |
| | | |
Partnership fund management fee | | 71,224 | |
| | | |
Other | | (9,521) | |
| | | |
Operating limited partnership losses not recognized for financial reporting purposes under equity method of accounting | | — | |
| | | |
Excess of tax depreciation over book depreciation on operating limited partnership assets | | (533,831) | |
| | | |
Impairment loss not recognized for tax purposes | | — | |
| | | |
Difference due to fiscal year for book purposes and calendar year for tax purposes | | (19,071 | ) |
| | | |
Income (loss) for tax return purposes, December 31, 2004 | | $ | (1,116,282 | ) |
F-257
For income tax purposes, the fund reports using a December 31 year end. The fund’s net income (loss) for financial reporting and tax return purposes for the year ended March 31, 2004 is reconciled as follows:
| | Total | | Series 20 | | Series 21 | |
Net income (loss) for financial reporting purposes | | $ | (47,864,097 | ) | $ | (2,481,376 | ) | $ | (1,333,928 | ) |
| | | | | | | |
Operating limited partnership rents received in advance | | (87,851 | ) | (2,836 | ) | 6,241 | |
| | | | | | | |
Partnership fund management fee | | 5,542,514 | | — | | — | |
| | | | | | | |
Other | | 2,977,039 | | (111,559 | ) | 918,802 | |
| | | | | | | |
Operating limited partnership losses not recognized for financial reporting purposes under equity method of accounting | | (2,109,881 | ) | (162,357 | ) | (679,706 | ) |
| | | | | | | |
Excess of tax depreciation over book depreciation on operating limited partnership assets | | (8,128,273 | ) | (88,514 | ) | (255,113 | ) |
| | | | | | | |
Impairment loss not recognized for tax purposes | | 7,631,525 | | 414,749 | | 315,862 | |
| | | | | | | |
Tax exempt interest income | | — | | — | | — | |
| | | | | | | |
Difference due to fiscal year for book purposes and calendar year for tax purposes | | 79,754 | | 594,824 | | 134,496 | |
| | | | | | | |
Income (loss) for tax return purposes, December 31, 2003 | | $ | (41,959,270 | ) | $ | (1,837,069 | ) | $ | (893,346 | ) |
F-258
For income tax purposes, the fund reports using a December 31 year end. The fund’s net income (loss) for financial reporting and tax return purposes for the year ended March 31, 2004 is reconciled as follows:
| | Series 22 | | Series 23 | | Series 24 | |
Net income (loss) for financial reporting purposes | | $ | (1,825,424 | ) | $ | (2,378,745 | ) | $ | (967,714 | ) |
| | | | | | | |
Operating limited partnership rents received in advance | | 5,617 | | (7,703 | ) | (8,863 | ) |
| | | | | | | |
Partnership fund management fee | | 368,242 | | 225,840 | | 254,591 | |
| | | | | | | |
Other | | 40,134 | | 93,800 | | 260,701 | |
| | | | | | | |
Operating limited partnership losses not recognized for financial reporting purposes under equity method of accounting | | (200,281 | ) | (27,231 | ) | (109,967 | ) |
| | | | | | | |
Excess of tax depreciation over book depreciation on operating limited partnership assets | | (187,189 | ) | (419,093 | ) | (114,315 | ) |
| | | | | | | |
Impairment loss not recognized for tax purposes | | 342,983 | | 770,873 | | 55,652 | |
| | | | | | | |
Tax exempt interest income | | — | | — | | — | |
| | | | | | | |
Difference due to fiscal year for book purposes and calendar year for tax purposes | | 90,607 | | 85,809 | | (289,257 | ) |
| | | | | | | |
Income (loss) for tax return purposes, December 31, 2003 | | $ | (1,365,311 | ) | $ | (1,656,450 | ) | $ | (919,172 | ) |
F-259
For income tax purposes, the fund reports using a December 31 year end. The fund’s net income (loss) for financial reporting and tax return purposes for the year ended March 31, 2004 is reconciled as follows:
| | Series 25 | | Series 26 | | Series 27 | |
Net income (loss) for financial reporting purposes | | $ | (1,564,406 | ) | $ | (1,910,450 | ) | $ | (1,076,184 | ) |
| | | | | | | |
Operating limited partnership rents received in advance | | 3,544 | | (7,400 | ) | (6,854 | ) |
| | | | | | | |
Partnership fund management fee | | 272,676 | | 436,639 | | 215,205 | |
| | | | | | | |
Other | | 240,141 | | 38,613 | | (53,209 | ) |
| | | | | | | |
Operating limited partnership losses not recognized for financial reporting purposes under equity method of accounting | | (446,181 | ) | (76,231 | ) | (264,175 | ) |
| | | | | | | |
Excess of tax depreciation over book depreciation on operating limited partnership assets | | (112,492 | ) | (501,424 | ) | (492,995 | ) |
| | | | | | | |
Impairment loss not recognized for tax purposes | | 414,773 | | 152,937 | | 130,435 | |
| | | | | | | |
Tax exempt interest income | | — | | — | | — | |
| | | | | | | |
Difference due to fiscal year for book purposes and calendar year for tax purposes | | (263,931 | ) | (279,747 | ) | (152,782 | ) |
| | | | | | | |
Income (loss) for tax return purposes, December 31, 2003 | | $ | (1,455,876 | ) | $ | (2,147,063 | ) | $ | (1,700,559 | ) |
F-260
For income tax purposes, the fund reports using a December 31 year end. The fund’s net income (loss) for financial reporting and tax return purposes for the year ended March 31, 2004 is reconciled as follows:
| | Series 28 | | Series 29 | | Series 30 | |
Net income (loss) for financial reporting purposes | | $ | (1,734,215 | ) | $ | (3,277,673 | ) | $ | (1,541,998 | ) |
| | | | | | | |
Operating limited partnership rents received in advance | | (884 | ) | (26,584 | ) | (395 | ) |
| | | | | | | |
Partnership fund management fee | | — | | 337,980 | | 184,098 | |
| | | | | | | |
Other | | 265,486 | | 159,254 | | (75,887 | ) |
| | | | | | | |
Operating limited partnership losses not recognized for financial reporting purposes under equity method of accounting | | — | | — | | — | |
| | | | | | | |
Excess of tax depreciation over book depreciation on operating limited partnership assets | | (344,594 | ) | (349,842 | ) | (250,588 | ) |
| | | | | | | |
Impairment loss not recognized for tax purposes | | — | | 1,242,572 | | 210,417 | |
| | | | | | | |
Tax exempt interest income | | — | | — | | — | |
| | | | | | | |
Difference due to fiscal year for book purposes and calendar year for tax purposes | | (37,806 | ) | (148,858 | ) | (73,010 | ) |
| | | | | | | |
Income (loss) for tax return purposes, December 31, 2003 | | $ | (1,852,013 | ) | $ | (2,063,151 | ) | $ | (1,547,363 | ) |
F-261
For income tax purposes, the fund reports using a December 31 year end. The fund’s net income (loss) for financial reporting and tax return purposes for the year ended March 31, 2004 is reconciled as follows:
| | Series 31 | | Series 32 | | Series 33 | |
Net income (loss) for financial reporting purposes | | $ | (3,457,342 | ) | $ | (3,466,460 | ) | $ | (2,208,535 | ) |
| | | | | | | |
Operating limited partnership rents received in advance | | (12,267 | ) | (9,671 | ) | (7,475 | ) |
| | | | | | | |
Partnership fund management fee | | 264,960 | | 333,130 | | 173,964 | |
| | | | | | | |
Other | | (62,655 | ) | 24,465 | | (52,762 | ) |
| | | | | | | |
Operating limited partnership losses not recognized for financial reporting purposes under equity method of accounting | | (40,695 | ) | 47,692 | | — | |
| | | | | | | |
Excess of tax depreciation over book depreciation on operating limited partnership assets | | (319,258 | ) | (185,332 | ) | (151,637 | ) |
| | | | | | | |
Impairment loss not recognized for tax purposes | | 1,210,401 | | 1,155,289 | | 1,155,289 | |
| | | | | | | |
Tax exempt interest income | | — | | — | | — | |
| | | | | | | |
Difference due to fiscal year for book purposes and calendar year for tax purposes | | (76,506 | ) | (110,010 | ) | (52,972 | ) |
| | | | | | | |
Income (loss) for tax return purposes, December 31, 2003 | | $ | (2,493,362 | ) | $ | (2,210,897 | ) | $ | (1,144,128 | ) |
F-262
For income tax purposes, the fund reports using a December 31 year end. The fund’s net income (loss) for financial reporting and tax return purposes for the year ended March 31, 2004 is reconciled as follows:
| | Series 34 | | Series 35 | | Series 36 | |
Net income (loss) for financial reporting purposes | | $ | (1,986,784 | ) | $ | (1,486,287 | ) | $ | (1,216,341 | ) |
| | | | | | | |
Operating limited partnership rents received in advance | | (13,696 | ) | (2,797 | ) | 41,542 | |
| | | | | | | |
Partnership fund management fee | | 293,195 | | 228,360 | | 160,597 | |
| | | | | | | |
Other | | 75,632 | | (49,208 | ) | 167,412 | |
| | | | | | | |
Operating limited partnership losses not recognized for financial reporting purposes under equity method of accounting | | — | | — | | (147,671 | ) |
| | | | | | | |
Excess of tax depreciation over book depreciation on operating limited partnership assets | | (235,784 | ) | (392,291 | ) | (320,508 | ) |
| | | | | | | |
Impairment loss not recognized for tax purposes | | 59,293 | | — | | — | |
| | | | | | | |
Tax exempt interest income | | — | | — | | — | |
| | | | | | | |
Difference due to fiscal year for book purposes and calendar year for tax purposes | | (30,411 | ) | (152,609 | ) | (5,501 | ) |
| | | | | | | |
Income (loss) for tax return purposes, December 31, 2003 | | $ | (1,838,555 | ) | $ | (1,854,832 | ) | $ | (1,320,470 | ) |
F-263
For income tax purposes, the fund reports using a December 31 year end. The fund’s net income (loss) for financial reporting and tax return purposes for the year ended March 31, 2004 is reconciled as follows:
| | Series 37 | | Series 38 | | Series 39 | |
Net income (loss) for financial reporting purposes | | $ | (1,213,997 | ) | $ | (1,287,891 | ) | $ | (1,400,093 | ) |
| | | | | | | |
Operating limited partnership rents received in advance | | (1,519 | ) | (3,662 | ) | (15,807 | ) |
| | | | | | | |
Partnership fund management fee | | 204,873 | | 164,401 | | 136,800 | |
| | | | | | | |
Other | | 437,235 | | (11,023 | ) | 67,548 | |
| | | | | | | |
Operating limited partnership losses not recognized for financial reporting purposes under equity method of accounting | | — | | — | | — | |
| | | | | | | |
Excess of tax depreciation over book depreciation on operating limited partnership assets | | (246,413 | ) | (364,648 | ) | (306,740 | ) |
| | | | | | | |
Impairment loss not recognized for tax purposes | | — | | — | | — | |
| | | | | | | |
Tax exempt interest income | | — | | — | | — | |
| | | | | | | |
Difference due to fiscal year for book purposes and calendar year for tax purposes | | (18,945 | ) | (18,495 | ) | (4,386 | ) |
| | | | | | | |
Income (loss) for tax return purposes, December 31, 2003 | | $ | (838,766 | ) | $ | (1,521,318 | ) | $ | (1,522,678 | ) |
F-264
For income tax purposes, the fund reports using a December 31 year end. The fund’s net income (loss) for financial reporting and tax return purposes for the year ended March 31, 2004 is reconciled as follows:
| | Series 40 | | Series 41 | | Series 42 | |
Net income (loss) for financial reporting purposes | | $ | (1,283,501 | ) | $ | (2,189,363 | ) | $ | (1,802,657 | ) |
| | | | | | | |
Operating limited partnership rents received in advance | | 2,777 | | 185 | | (19,096 | ) |
| | | | | | | |
Partnership fund management fee | | 200,008 | | 283,227 | | 382,620 | |
| | | | | | | |
Other | | (241,026 | ) | 883,010 | | 183,402 | |
| | | | | | | |
Operating limited partnership losses not recognized for financial reporting purposes under equity method of accounting | | — | | (3,078 | ) | — | |
| | | | | | | |
Excess of tax depreciation over book depreciation on operating limited partnership assets | | (298,318 | ) | (545,475 | ) | (295,937 | ) |
| | | | | | | |
Impairment loss not recognized for tax purposes | | — | | — | | — | |
| | | | | | | |
Tax exempt interest income | | — | | — | | — | |
| | | | | | | |
Difference due to fiscal year for book purposes and calendar year for tax purposes | | (13,870 | ) | (38,134 | ) | (219,790 | ) |
| | | | | | | |
Income (loss) for tax return purposes, December 31, 2003 | | $ | (1,633,930 | ) | $ | (1,609,628 | ) | $ | (1,771,458 | ) |
F-265
For income tax purposes, the fund reports using a December 31 year end. The fund’s net income (loss) for financial reporting and tax return purposes for the year ended March 31, 2004 is reconciled as follows:
| | Series 43 | | Series 44 | | Series 45 | |
Net income (loss) for financial reporting purposes | | $ | (2,679,274 | ) | $ | (1,342,776 | ) | $ | (544,382 | ) |
| | | | | | | |
Operating limited partnership rents received in advance | | (248 | ) | — | | — | |
| | | | | | | |
Partnership fund management fee | | 298,470 | | 110,223 | | — | |
| | | | | | | |
Other | | 71,221 | | (158,326 | ) | (217,602 | ) |
| | | | | | | |
Operating limited partnership losses not recognized for financial reporting purposes under equity method of accounting | | — | | — | | — | |
| | | | | | | |
Excess of tax depreciation over book depreciation on operating limited partnership assets | | (881,599 | ) | (83,721 | ) | (350,807 | ) |
| | | | | | | |
Impairment loss not recognized for tax purposes | | — | | — | | — | |
| | | | | | | |
Tax exempt interest income | | — | | — | | — | |
| | | | | | | |
Difference due to fiscal year for book purposes and calendar year for tax purposes | �� | 852,048 | | 25,366 | | 168,524 | |
| | | | | | | |
Income (loss) for tax return purposes, December 31, 2003 | | $ | (2,339,382 | ) | $ | (1,449,234 | ) | $ | (944,267 | ) |
F-266
For income tax purposes, the fund reports using a December 31 year end. The fund’s net income (loss) for financial reporting and tax return purposes for the year ended March 31, 2004 is reconciled as follows:
| | Series 46 | |
Net income (loss) for financial reporting purposes | | $ | (206,301 | ) |
| | | |
Operating limited partnership rents received in advance | | — | |
| | | |
Partnership fund management fee | | 12,415 | |
| | | |
Other | | 83,440 | |
| | | |
Operating limited partnership losses not recognized for financial reporting purposes under equity method of accounting | | — | |
| | | |
Excess of tax depreciation over book depreciation on operating limited partnership assets | | (33,646 | ) |
| | | |
Impairment loss not recognized for tax purposes | | — | |
| | | |
Tax exempt interest income | | — | |
| | | |
Difference due to fiscal year for book purposes and calendar year for tax purposes | | 115,100 | |
| | | |
Income (loss) for tax return purposes, December 31, 2003 | | $ | (28,992 | ) |
F-267
For income tax purposes, the fund reports using a December 31 year end. The fund’s net income (loss) for financial reporting and tax return purposes for the year ended March 31, 2003 is reconciled as follows:
| | Total | | Series 20 | | Series 21 | |
Net income (loss) for financial reporting purposes | | $ | (34,363,004 | ) | $ | (2,384,789 | ) | $ | (658,405 | ) |
| | | | | | | |
Operating limited partnership rents received in advance | | 219,131 | | 64,063 | | 203 | |
| | | | | | | |
Partnership fund management fee | | 5,001,131 | | 379,247 | | 225,840 | |
| | | | | | | |
Other | | (14,085 | ) | (49,180 | ) | 283,607 | |
| | | | | | | |
Operating limited partnership losses not recognized for financial reporting purposes under equity method of accounting | | (1,460,461 | ) | (134,276 | ) | (589,657 | ) |
| | | | | | | |
Excess of tax depreciation over book depreciation on operating limited partnership assets | | (9,191,601 | ) | (86,976 | ) | (263,375 | ) |
| | | | | | | |
Impairment loss not recognized for tax purposes | | 770,199 | | — | | — | |
| | | | | | | |
Tax exempt interest income | | — | | — | | — | |
| | | | | | | |
Difference due to fiscal year for book purposes and calendar year for tax purposes | | (1,662,203 | ) | (5,102 | ) | (8,839 | ) |
| | | | | | | |
Income (loss) for tax return purposes, December 31, 2002 | | $ | (40,700,893 | ) | $ | (2,217,013 | ) | $ | (1,010,626 | ) |
F-268
For income tax purposes, the fund reports using a December 31 year end. The fund’s net income (loss) for financial reporting and tax return purposes for the year ended March 31, 2003 is reconciled as follows:
| | Series 22 | | Series 23 | | Series 24 | |
Net income (loss) for financial reporting purposes | | $ | (1,825,108 | ) | $ | (1,611,679 | ) | $ | (206,100 | ) |
| | | | | | | |
Operating limited partnership rents received in advance | | 874 | | (5,915 | ) | 6,419 | |
| | | | | | | |
Partnership fund management fee | | 179,592 | | 240,263 | | 233,352 | |
| | | | | | | |
Other | | (254,793 | ) | 281,369 | | (356,644 | ) |
| | | | | | | |
Operating limited partnership losses not recognized for financial reporting purposes under equity method of accounting | | (130,691 | ) | — | | (82,684 | ) |
| | | | | | | |
Excess of tax depreciation over book depreciation on operating limited partnership assets | | (259,869 | ) | (506,660 | ) | (72,599 | ) |
| | | | | | | |
Impairment loss not recognized for tax purposes | | 404,691 | | — | | — | |
| | | | | | | |
Tax exempt interest income | | — | | — | | — | |
| | | | | | | |
Difference due to fiscal year for book purposes and calendar year for tax purposes | | 15,105 | | (65,116 | ) | (72,129 | ) |
| | | | | | | |
Income (loss) for tax return purposes, December 31, 2002 | | $ | (1,870,199 | ) | $ | (1,667,738 | ) | $ | (550,385 | ) |
F-269
For income tax purposes, the fund reports using a December 31 year end. The fund’s net income (loss) for financial reporting and tax return purposes for the year ended March 31, 2003 is reconciled as follows:
| | Series 25 | | Series 26 | | Series 27 | |
Net income (loss) for financial reporting purposes | | $ | (1,063,014 | ) | $ | (1,428,884 | ) | $ | (1,080,803 | ) |
| | | | | | | |
Operating limited partnership rents received in advance | | 17,631 | | 56,919 | | 4,649 | |
| | | | | | | |
Partnership fund management fee | | 272,676 | | 437,580 | | 315,205 | |
| | | | | | | |
Other | | (177,945 | ) | (389,879 | ) | 119,890 | |
| | | | | | | |
Operating limited partnership losses not recognized for financial reporting purposes under equity method of accounting | | (199,865 | ) | (103,502 | ) | (135,104 | ) |
| | | | | | | |
Excess of tax depreciation over book depreciation on operating limited partnership assets | | (96,603 | ) | (545,162 | ) | (482,932 | ) |
| | | | | | | |
Impairment loss not recognized for tax purposes | | — | | — | | — | |
| | | | | | | |
Tax exempt interest income | | — | | — | | — | |
| | | | | | | |
Difference due to fiscal year for book purposes and calendar year for tax purposes | | (119,020 | ) | (93,226 | ) | 38,709 | |
| | | | | | | |
Income (loss) for tax return purposes, December 31, 2002 | | $ | (1,366,140 | ) | $ | (2,066,154 | ) | $ | (1,220,386 | ) |
F-270
For income tax purposes, the fund reports using a December 31 year end. The fund’s net income (loss) for financial reporting and tax return purposes for the year ended March 31, 2003 is reconciled as follows:
| | Series 28 | | Series 29 | | Series 30 | |
Net income (loss) for financial reporting purposes | | $ | (1,443,856 | ) | $ | (2,395,108 | ) | $ | (1,425,215 | ) |
| | | | | | | |
Operating limited partnership rents received in advance | | (306 | ) | 27,763 | | (83 | ) |
| | | | | | | |
Partnership fund management fee | | — | | 337,980 | | — | |
| | | | | | | |
Other | | 700,402 | | (43,404 | ) | (1,372 | ) |
| | | | | | | |
Operating limited partnership losses not recognized for financial reporting purposes under equity method of accounting | | — | | — | | — | |
| | | | | | | |
Excess of tax depreciation over book depreciation on operating limited partnership assets | | (311,447 | ) | (354,808 | ) | (324,143 | ) |
| | | | | | | |
Impairment loss not recognized for tax purposes | | — | | 365,508 | | — | |
| | | | | | | |
Tax exempt interest income | | — | | — | | — | |
| | | | | | | |
Difference due to fiscal year for book purposes and calendar year for tax purposes | | 2,146 | | (9,112 | ) | 32,102 | |
| | | | | | | |
Income (loss) for tax return purposes, December 31, 2002 | | $ | (1,053,061 | ) | $ | (2,071,181 | ) | $ | (1,718,711 | ) |
F-271
For income tax purposes, the fund reports using a December 31 year end. The fund’s net income (loss) for financial reporting and tax return purposes for the year ended March 31, 2003 is reconciled as follows:
| | Series 31 | | Series 32 | | Series 33 | |
Net income (loss) for financial reporting purposes | | $ | (2,409,358 | ) | $ | (2,292,954 | ) | $ | (1,118,654 | ) |
| | | | | | | |
Operating limited partnership rents received in advance | | 4,339 | | 10,345 | | 105 | |
| | | | | | | |
Partnership fund management fee | | — | | 332,904 | | 173,964 | |
| | | | | | | |
Other | | (75,321 | ) | 16,382 | | (94,700 | ) |
| | | | | | | |
Operating limited partnership losses not recognized for financial reporting purposes under equity method of accounting | | — | | (84,682 | ) | — | |
| | | | | | | |
Excess of tax depreciation over book depreciation on operating limited partnership assets | | (566,728 | ) | (305,709 | ) | (243,884 | ) |
| | | | | | | |
Impairment loss not recognized for tax purposes | | — | | — | | — | |
| | | | | | | |
Tax exempt interest income | | — | | — | | — | |
| | | | | | | |
Difference due to fiscal year for book purposes and calendar year for tax purposes | | 7,581 | | (206,276 | ) | (1,064,156 | ) |
| | | | | | | |
Income (loss) for tax return purposes, December 31, 2002 | | $ | (3,039,487 | ) | $ | (2,529,990 | ) | $ | (2,347,325 | ) |
F-272
For income tax purposes, the fund reports using a December 31 year end. The fund’s net income (loss) for financial reporting and tax return purposes for the year ended March 31, 2003 is reconciled as follows:
| | Series 34 | | Series 35 | | Series 36 | |
Net income (loss) for financial reporting purposes | | $ | (1,986,319 | ) | $ | (1,530,349 | ) | $ | (1,250,570 | ) |
| | | | | | | |
Operating limited partnership rents received in advance | | 17,004 | | 1,692 | | 13,301 | |
| | | | | | | |
Partnership fund management fee | | 293,194 | | 228,358 | | 160,603 | |
| | | | | | | |
Other | | (216,422 | ) | (118,958 | ) | (690 | ) |
| | | | | | | |
Operating limited partnership losses not recognized for financial reporting purposes under equity method of accounting | | — | | — | | — | |
| | | | | | | |
Excess of tax depreciation over book depreciation on operating limited partnership assets | | (363,539 | ) | (491,657 | ) | (524,864 | ) |
| | | | | | | |
Impairment loss not recognized for tax purposes | | — | | — | | — | |
| | | | | | | |
Tax exempt interest income | | — | | — | | — | |
| | | | | | | |
Difference due to fiscal year for book purposes and calendar year for tax purposes | | (20,499 | ) | (182,960 | ) | (14,573 | ) |
| | | | | | | |
Income (loss) for tax return purposes, December 31, 2002 | | $ | (2,276,581 | ) | $ | (2,093,874 | ) | $ | (1,616,793 | ) |
F-273
For income tax purposes, the fund reports using a December 31 year end. The fund’s net income (loss) for financial reporting and tax return purposes for the year ended March 31, 2003 is reconciled as follows:
| | Series 37 | | Series 38 | | Series 39 | |
Net income (loss) for financial reporting purposes | | $ | (1,643,835 | ) | $ | (1,170,974 | ) | $ | (1,340,819 | ) |
| | | | | | | |
Operating limited partnership rents received in advance | | (1,629 | ) | — | | — | |
| | | | | | | |
Partnership fund management fee | | 176,944 | | 164,404 | | 136,800 | |
| | | | | | | |
Other | | (237,432 | ) | 55,511 | | 14,805 | |
| | | | | | | |
Operating limited partnership losses not recognized for financial reporting purposes under equity method of accounting | | — | | — | | — | |
| | | | | | | |
Excess of tax depreciation over book depreciation on operating limited partnership assets | | (295,306 | ) | (459,238 | ) | (424,944 | ) |
| | | | | | | |
Impairment loss not recognized for tax purposes | | — | | — | | — | |
| | | | | | | |
Tax exempt interest income | | — | | — | | — | |
| | | | | | | |
Difference due to fiscal year for book purposes and calendar year for tax purposes | | (19,944 | ) | (4,741 | ) | (25,070 | ) |
| | | | | | | |
Income (loss) for tax return purposes, December 31, 2002 | | $ | (2,021,202 | ) | $ | (1,415,038 | ) | $ | (1,639,228 | ) |
F-274
For income tax purposes, the fund reports using a December 31 year end. The fund’s net income (loss) for financial reporting and tax return purposes for the year ended March 31, 2003 is reconciled as follows:
| | Series 40 | | Series 41 | | Series 42 | |
Net income (loss) for financial reporting purposes | | $ | (1,121,025 | ) | $ | (1,848,385 | ) | $ | (521,411 | ) |
| | | | | | | |
Operating limited partnership rents received in advance | | 1,344 | | 21 | | 392 | |
| | | | | | | |
Partnership fund management fee | | 192,002 | | 270,837 | | 145,722 | |
| | | | | | | |
Other | | 310,347 | | 130,484 | | 56,442 | |
| | | | | | | |
Operating limited partnership losses not recognized for financial reporting purposes under equity method of accounting | | — | | — | | — | |
| | | | | | | |
Excess of tax depreciation over book depreciation on operating limited partnership assets | | (352,572 | ) | (1,389,778 | ) | (435,214 | ) |
| | | | | | | |
Impairment loss not recognized for tax purposes | | — | | — | | — | |
| | | | | | | |
Tax exempt interest income | | — | | — | | — | |
| | | | | | | |
Difference due to fiscal year for book purposes and calendar year for tax purposes | | (116,239 | ) | (31,082 | ) | (1,892 | ) |
| | | | | | | |
Income (loss) for tax return purposes, December 31, 2002 | | $ | (1,086,143 | ) | $ | (2,867,903 | ) | $ | (755,961 | ) |
F-275
For income tax purposes, the fund reports using a December 31 year end. The fund’s net income (loss) for financial reporting and tax return purposes for the year ended March 31, 2003 is reconciled as follows:
| | Series 43 | | Series 44 | |
Net income (loss) for financial reporting purposes | | $ | (490,370 | ) | $ | (115,020 | ) |
| | | | | |
Operating limited partnership rents received in advance | | — | | — | |
| | | | | |
Partnership fund management fee | | 97,417 | | 6,247 | |
| | | | | |
Other | | 33,416 | | — | |
| | | | | |
Operating limited partnership losses not recognized for financial reporting purposes under equity method of accounting | | — | | — | |
| | | | | |
Excess of tax depreciation over book depreciation on operating limited partnership assets | | (33,594 | ) | — | |
| | | | | |
Impairment loss not recognized for tax purposes | | — | | — | |
| | | | | |
Tax exempt interest income | | — | | — | |
| | | | | |
Difference due to fiscal year for book purposes and calendar year for tax purposes | | 199,443 | | 102,687 | |
| | | | | |
Income (loss) for tax return purposes, December 31, 2002 | | $ | (193,688 | ) | $ | (6,086 | ) |
F-276
The differences between the investments in operating limited partnerships for tax purposes and financial statement purposes at March 31, 2005 are as follows:
| | Total | | Series 20 | | Series 21 | |
Investments in operating limited partnerships - tax return December 31, 2004 | | $ | 369,246,704 | | $ | 6,048,126 | | $ | 2,016,030 | |
| | | | | | | |
Operating limited partnerships acquired during the three month period ended March 31, 2005 | | — | | — | | — | |
| | | | | | | |
Add back operating limited partnership losses not recognized for financial reporting purposes under the equity method | | 16,452,989 | | 1,042,436 | | 8,952,023 | |
| | | | | | | |
Impairment loss in investment in operating limited partnerships | | (44,529,081 | ) | (2,042,276 | ) | (638,087 | ) |
| | | | | | | |
Historic tax credits - cumulative | | 978,267 | | 570,617 | | — | |
| | | | | | | |
Less share of loss - three months ended March 31, 2005 | | (2,775,473 | ) | (404,710 | ) | (651,466 | ) |
| | | | | | | |
Other | | 31,974,778 | | (1,222,047 | ) | (8,882,412 | ) |
�� | | | | | | | |
Investments in operating limited partnerships - as reported | | $ | 371,348,184 | | $ | 3,992,146 | | $ | 796,088 | |
F-277
The differences between the investments in operating limited partnerships for tax purposes and financial statement purposes at March 31, 2005 are as follows:
| | Series 22 | | Series 23 | | Series 24 | |
Investments in operating limited partnerships - tax return December 31, 2004 | | $ | 5,185,005 | | $ | 10,377,532 | | $ | 6,136,311 | |
| | | | | | | |
Operating limited partnerships acquired during the three month period ended March 31, 2005 | | — | | — | | — | |
| | | | | | | |
Add back operating limited partnership losses not recognized for financial reporting purposes under the equity method | | 965,290 | | 48,568 | | 403,987 | |
| | | | | | | |
Impairment loss in investment in operating limited partnerships | | (4,054,802 | ) | (4,816,490 | ) | (1,517,063 | ) |
| | | | | | | |
Historic tax credits - cumulative | | 223,537 | | — | | — | |
| | | | | | | |
Less share of loss - three months ended March 31, 2005 | | (259,228 | ) | (179,850 | ) | (95,695 | ) |
| | | | | | | |
Other | | 1,716,382 | | 3,379,160 | | 736,333 | |
| | | | | | | |
Investments in operating limited partnerships - as reported | | $ | 3,776,184 | | $ | 8,808,920 | | $ | 5,663,873 | |
F-278
The differences between the investments in operating limited partnerships for tax purposes and financial statement purposes at March 31, 2005 are as follows:
| | Series 25 | | Series 26 | | Series 27 | |
Investments in operating limited partnerships - tax return December 31, 2004 | | $ | 11,110,555 | | $ | 16,444,848 | | $ | 6,844,685 | |
| | | | | | | |
Operating limited partnerships acquired during the three month period ended March 31, 2005 | | — | | — | | — | |
| | | | | | | |
Add back operating limited partnership losses not recognized for financial reporting purposes under the equity method | | 1,523,998 | | 594,531 | | 898,270 | |
| | | | | | | |
Impairment loss in investment in operating limited partnerships | | (2,299,115 | ) | (4,040,651 | ) | (1,460,060 | ) |
| | | | | | | |
Historic tax credits - cumulative | | — | | — | | — | |
| | | | | | | |
Less share of loss - three months ended March 31, 2005 | | (335,542 | ) | (123,194 | ) | (205,532 | ) |
| | | | | | | |
Other | | 1,624,626 | | 4,172,041 | | 5,923,672 | |
| | | | | | | |
Investments in operating limited partnerships - as reported | | $ | 11,624,522 | | $ | 17,047,575 | | $ | 12,001,035 | |
F-279
The differences between the investments in operating limited partnerships for tax purposes and financial statement purposes at March 31, 2005 are as follows:
| | Series 28 | | Series 29 | | Series 30 | |
Investments in operating limited partnerships - tax return December 31, 2004 | | $ | 20,887,048 | | $ | 17,504,990 | | $ | 11,995,557 | |
| | | | | | | |
Operating limited partnerships acquired during the three month period ended March 31, 2005 | | — | | — | | — | |
| | | | | | | |
Add back operating limited partnership losses not recognized for financial reporting purposes under the equity method | | — | | 1,063,313 | | — | |
| | | | | | | |
Impairment loss in investment in operating limited partnerships | | (2,671,850 | ) | (3,443,287 | ) | (1,746,412 | ) |
| | | | | | | |
Historic tax credits - cumulative | | — | | — | | — | |
| | | | | | | |
Less share of loss - three months ended March 31, 2005 | | (129,668 | ) | (265,241 | ) | — | |
| | | | | | | |
Other | | 1,380,391 | | (962,857 | ) | 2,226,600 | |
| | | | | | | |
Investments in operating limited partnerships - as reported | | $ | 19,465,921 | | $ | 13,896,918 | | $ | 12,475,745 | |
F-280
The differences between the investments in operating limited partnerships for tax purposes and financial statement purposes at March 31, 2005 are as follows:
| | Series 31 | | Series 32 | | Series 33 | |
Investments in operating limited partnerships - tax return December 31, 2004 | | $ | 18,309,934 | | $ | 25,100,917 | | $ | 14,523,105 | |
| | | | | | | |
Operating limited partnerships acquired during the three month period ended March 31, 2005 | | — | | — | | — | |
| | | | | | | |
Add back operating limited partnership losses not recognized for financial reporting purposes under the equity method | | 83,969 | | 402,118 | | — | |
| | | | | | | |
Impairment loss in investment in operating limited partnerships | | (4,417,847 | ) | (4,247,951 | ) | (1,933,222 | ) |
| | | | | | | |
Historic tax credits - cumulative | | — | | 184,113 | | — | |
| | | | | | | |
Less share of loss - three months ended March 31, 2005 | | (125,347 | ) | — | | — | |
| | | | | | | |
Other | | 3,633,778 | | 1,401,438 | | 1,480,428 | |
| | | | | | | |
Investments in operating limited partnerships - as reported | | $ | 17,484,487 | | $ | 22,840,635 | | $ | 14,070,311 | |
F-281
The differences between the investments in operating limited partnerships for tax purposes and financial statement purposes at March 31, 2005 are as follows:
| | Series 34 | | Series 35 | | Series 36 | |
Investments in operating limited partnerships - tax return December 31, 2004 | | $ | 16,775,666 | | $ | 15,257,560 | | $ | 9,625,082 | |
| | | | | | | |
Operating limited partnerships acquired during the three month period ended March 31, 2005 | | — | | — | | — | |
| | | | | | | |
Add back operating limited partnership losses not recognized for financial reporting purposes under the equity method | | — | | — | | 328,530 | |
| | | | | | | |
Impairment loss in investment in operating limited partnerships | | (2,414,258 | ) | (890,742 | ) | (420,059 | ) |
| | | | | | | |
Historic tax credits - cumulative | | — | | — | | — | |
| | | | | | | |
Less share of loss - three months ended March 31, 2005 | | — | | — | | — | |
| | | | | | | |
Other | | 1,882,982 | | 2,175,790 | | 864,489 | |
| | | | | | | |
Investments in operating limited partnerships - as reported | | $ | 16,244,390 | | $ | 16,542,608 | | $ | 10,398,042 | |
F-282
The differences between the investments in operating limited partnerships for tax purposes and financial statement purposes at March 31, 2005 are as follows:
| | Series 37 | | Series 38 | | Series 39 | |
Investments in operating limited partnerships - tax return December 31, 2004 | | $ | 13,344,395 | | $ | 13,454,587 | | $ | 11,822,622 | |
| | | | | | | |
Operating limited partnerships acquired during the three month period ended March 31, 2005 | | — | | — | | — | |
| | | | | | | |
Add back operating limited partnership losses not recognized for financial reporting purposes under the equity method | | — | | — | | — | |
| | | | | | | |
Impairment loss in investment in operating limited partnerships | | (606,030 | ) | (398,536 | ) | (205,047 | ) |
| | | | | | | |
Historic tax credits - cumulative | | — | | — | | — | |
| | | | | | | |
Less share of loss - three months ended March 31, 2005 | | — | | — | | — | |
| | | | | | | |
Other | | 1,130,664 | | 1,221,785 | | 835,597 | |
| | | | | | | |
Investments in operating limited partnerships - as reported | | $ | 13,869,029 | | $ | 14,277,836 | | $ | 12,453,172 | |
F-283
The differences between the investments in operating limited partnerships for tax purposes and financial statement purposes at March 31, 2005 are as follows:
| | Series 40 | | Series 41 | | Series 42 | |
Investments in operating limited partnerships - tax return December 31, 2004 | | $ | 14,928,837 | | $ | 13,226,461 | | $ | 15,283,160 | |
| | | | | | | |
Operating limited partnerships acquired during the three month period ended March 31, 2005 | | — | | — | | — | |
| | | | | | | |
Add back operating limited partnership losses not recognized for financial reporting purposes under the equity method | | — | | 145,956 | | — | |
| | | | | | | |
Impairment loss in investment in operating limited partnerships | | (265,296 | ) | — | | — | |
| | | | | | | |
Historic tax credits - cumulative | | — | | — | | — | |
| | | | | | | |
Less share of loss - three months ended March 31, 2005 | | — | | — | | — | |
| | | | | | | |
Other | | 1,398,499 | | 582,519 | | 1,129,558 | |
| | | | | | | |
Investments in operating limited partnerships - as reported | | $ | 16,062,040 | | $ | 13,954,936 | | $ | 16,412,718 | |
F-284
The differences between the investments in operating limited partnerships for tax purposes and financial statement purposes at March 31, 2005 are as follows:
| | Series 43 | | Series 44 | | Series 45 | |
Investments in operating limited partnerships - tax return December 31, 2004 | | $ | 21,314,971 | | $ | 12,933,378 | | $ | 22,520,535 | |
| | | | | | | |
Operating limited partnerships acquired during the three month period ended March 31, 2005 | | — | | — | | — | |
| | | | | | | |
Add back operating limited partnership losses not recognized for financial reporting purposes under the equity method | | — | | — | | — | |
| | | | | | | |
Impairment loss in investment in operating limited partnerships | | — | | — | | — | |
| | | | | | | |
Historic tax credits - cumulative | | — | | — | | — | |
| | | | | | | |
Less share of loss - three months ended March 31, 2005 | | — | | — | | — | |
| | | | | | | |
Other | | 535,550 | | 376,896 | | 2,691,946 | |
| | | | | | | |
Investments in operating limited partnerships - as reported | | $ | 21,850,521 | | $ | 13,310,274 | | $ | 25,212,481 | |
F-285
The differences between the investments in operating limited partnerships for tax purposes and financial statement purposes at March 31, 2005 are as follows:
| | Series 46 | |
Investments in operating limited partnerships - tax return December 31, 2004 | | $ | 16,274,807 | |
| | | |
Operating limited partnerships acquired during the three month period ended March 31, 2005 | | — | |
| | | |
Add back operating limited partnership losses not recognized for financial reporting purposes under the equity method | | — | |
| | | |
Impairment loss in investment in operating limited partnerships | | — | |
| | | |
Historic tax credits - cumulative | | — | |
| | | |
Less share of loss - three months ended March 31, 2005 | | — | |
| | | |
Other | | 540,970 | |
| | | |
Investments in operating limited partnerships - as reported | | $ | 16,815,777 | |
F-286
The differences between the investments in operating limited partnerships for tax purposes and financial statement purposes at March 31, 2004 are as follows:
| | Total | | Series 20 | | Series 21 | |
Investments in operating limited partnerships - tax return December 31, 2003 | | $ | 407,055,813 | | $ | 9,365,351 | | $ | 3,487,121 | |
| | | | | | | |
Operating limited partnerships acquired during the three month period ended March 31, 2004 | | 5,422,306 | | — | | — | |
| | | | | | | |
Add back operating limited partnership losses not recognized for financial reporting purposes under the equity method | | 11,999,720 | | 719,823 | | 7,715,728 | |
| | | | | | | |
Impairment loss in investment in operating limited partnerships | | (7,631,525 | ) | (414,749 | ) | (315,862 | ) |
| | | | | | | |
Historic tax credits - cumulative | | 978,267 | | 570,617 | | — | |
| | | | | | | |
Less share of loss - three months ended March 31, 2004 | | (2,775,473 | ) | (404,710 | ) | (651,466 | ) |
| | | | | | | |
Other | | 21,692,196 | | 115,626 | | (8,708,009 | ) |
| | | | | | | |
Investments in operating limited partnerships - as reported | | $ | 436,741,304 | | $ | 9,951,958 | | $ | 1,527,512 | |
F-287
The differences between the investments in operating limited partnerships for tax purposes and financial statement purposes at March 31, 2004 are as follows:
| | Series 22 | | Series 23 | | Series 24 | |
Investments in operating limited partnerships - tax return December 31, 2003 | | $ | 6,468,406 | | $ | 11,884,923 | | $ | 6,994,485 | |
| | | | | | | |
Operating limited partnerships acquired during the three month period ended March 31, 2004 | | — | | — | | — | |
| | | | | | | |
Add back operating limited partnership losses not recognized for financial reporting purposes under the equity method | | 501,239 | | 27,231 | | 203,502 | |
| | | | | | | |
Impairment loss in investment in operating limited partnerships | | (342,983 | ) | (770,873 | ) | (55,652 | ) |
| | | | | | | |
Historic tax credits - cumulative | | 223,537 | | — | | — | |
| | | | | | | |
Less share of loss - three months ended March 31, 2004 | | (259,228 | ) | (179,850 | ) | (95,695 | ) |
| | | | | | | |
Other | | 1,392,869 | | 3,309,713 | | 816,270 | |
| | | | | | | |
Investments in operating limited partnerships - as reported | | $ | 7,983,840 | | $ | 14,271,144 | | $ | 7,862,910 | |
F-288
The differences between the investments in operating limited partnerships for tax purposes and financial statement purposes at March 31, 2004 are as follows:
| | Series 25 | | Series 26 | | Series 27 | |
Investments in operating limited partnerships - tax return December 31, 2003 | | $ | 12,680,159 | | $ | 18,370,357 | | $ | 11,086,103 | |
| | | | | | | |
Operating limited partnerships acquired during the three month period ended March 31, 2004 | | — | | — | | — | |
| | | | | | | |
Add back operating limited partnership losses not recognized for financial reporting purposes under the equity method | | 1,199,349 | | 404,771 | | 720,146 | |
| | | | | | | |
Impairment loss in investment in operating limited partnerships | | (414,773 | ) | (152,937 | ) | (130,435 | ) |
| | | | | | | |
Historic tax credits - cumulative | | — | | — | | — | |
| | | | | | | |
Less share of loss - three months ended March 31, 2004 | | (335,542 | ) | (123,194 | ) | (205,532 | ) |
| | | | | | | |
Other | | 921,848 | | 3,726,207 | | 2,434,940 | |
| | | | | | | |
Investments in operating limited partnerships - as reported | | $ | 14,051,041 | | $ | 22,225,204 | | $ | 13,905,222 | |
F-289
The differences between the investments in operating limited partnerships for tax purposes and financial statement purposes at March 31, 2004 are as follows:
| | Series 28 | | Series 29 | | Series 30 | |
Investments in operating limited partnerships - tax return December 31, 2003 | | $ | 22,544,600 | | $ | 19,636,111 | | $ | 13,464,600 | |
| | | | | | | |
Operating limited partnerships acquired during the three month period ended March 31, 2004 | | — | | — | | — | |
| | | | | | | |
Add back operating limited partnership losses not recognized for financial reporting purposes under the equity method | | — | | — | | — | |
| | | | | | | |
Impairment loss in investment in operating limited partnerships | | — | | (1,242,572 | ) | (210,417 | ) |
| | | | | | | |
Historic tax credits - cumulative | | — | | — | | — | |
| | | | | | | |
Less share of loss - three months ended March 31, 2004 | | (129,668 | ) | (265,241 | ) | — | |
| | | | | | | |
Other | | 1,332,757 | | 1,346,963 | | 2,089,630 | |
| | | | | | | |
Investments in operating limited partnerships - as reported | | $ | 23,747,689 | | $ | 19,475,261 | | $ | 15,343,813 | |
F-290
The differences between the investments in operating limited partnerships for tax purposes and financial statement purposes at March 31, 2004 are as follows:
| | Series 31 | | Series 32 | | Series 33 | |
Investments in operating limited partnerships - tax return December 31, 2003 | | $ | 20,830,880 | | $ | 27,661,743 | | $ | 15,660,433 | |
| | | | | | | |
Operating limited partnerships acquired during the three month period ended March 31, 2004 | | — | | — | | — | |
| | | | | | | |
Add back operating limited partnership losses not recognized for financial reporting purposes under the equity method | | 40,695 | | 316,487 | | — | |
| | | | | | | |
Impairment loss in investment in operating limited partnerships | | (1,210,401 | ) | (1,155,289 | ) | (1,155,289 | ) |
| | | | | | | |
Historic tax credits - cumulative | | — | | 184,113 | | — | |
| | | | | | | |
Less share of loss - three months ended March 31, 2004 | | (125,347 | ) | — | | — | |
| | | | | | | |
Other | | 3,060,498 | | 972,189 | | 1,244,268 | |
| | | | | | | |
Investments in operating limited partnerships - as reported | | $ | 22,596,325 | | $ | 27,979,243 | | $ | 15,749,412 | |
F-291
The differences between the investments in operating limited partnerships for tax purposes and financial statement purposes at March 31, 2004 are as follows:
| | Series 34 | | Series 35 | | Series 36 | |
Investments in operating limited partnerships - tax return December 31, 2003 | | $ | 18,971,494 | | $ | 16,874,528 | | $ | 10,510,548 | |
| | | | | | | |
Operating limited partnerships acquired during the three month period ended March 31, 2004 | | — | | — | | — | |
| | | | | | | |
Add back operating limited partnership losses not recognized for financial reporting purposes under the equity method | | — | | — | | 147,671 | |
| | | | | | | |
Impairment loss in investment in operating limited partnerships | | (59,293 | ) | — | | — | |
| | | | | | | |
Historic tax credits - cumulative | | — | | — | | — | |
| | | | | | | |
Less share of loss - three months ended March 31, 2004 | | — | | — | | — | |
| | | | | | | |
Other | | 1,693,578 | | 1,777,398 | | 867,619 | |
| | | | | | | |
Investments in operating limited partnerships - as reported | | $ | 20,605,779 | | $ | 18,651,926 | | $ | 11,525,838 | |
F-292
The differences between the investments in operating limited partnerships for tax purposes and financial statement purposes at March 31, 2004 are as follows:
| | Series 37 | | Series 38 | | Series 39 | |
Investments in operating limited partnerships - tax return December 31, 2003 | | $ | 15,003,165 | | $ | 14,598,292 | | $ | 12,910,940 | |
| | | | | | | |
Operating limited partnerships acquired during the three month period ended March 31, 2004 | | — | | — | | — | |
| | | | | | | |
Add back operating limited partnership losses not recognized for financial reporting purposes under the equity method | | — | | — | | — | |
| | | | | | | |
Impairment loss in investment in operating limited partnerships | | — | | — | | — | |
| | | | | | | |
Historic tax credits - cumulative | | — | | — | | — | |
| | | | | | | |
Less share of loss - three months ended March 31, 2004 | | — | | — | | — | |
| | | | | | | |
Other | | 177,043 | | 1,068,963 | | 610,398 | |
| | | | | | | |
Investments in operating limited partnerships - as reported | | $ | 15,180,208 | | $ | 15,667,255 | | $ | 13,521,338 | |
F-293
The differences between the investments in operating limited partnerships for tax purposes and financial statement purposes at March 31, 2004 are as follows:
| | Series 40 | | Series 41 | | Series 42 | |
Investments in operating limited partnerships - tax return December 31, 2003 | | $ | 16,567,485 | | $ | 17,621,211 | | $ | 17,111,030 | |
| | | | | | | |
Operating limited partnerships acquired during the three month period ended March 31, 2004 | | — | | — | | — | |
| | | | | | | |
Add back operating limited partnership losses not recognized for financial reporting purposes under the equity method | | — | | 3,078 | | — | |
| | | | | | | |
Impairment loss in investment in operating limited partnerships | | — | | — | | — | |
| | | | | | | |
Historic tax credits - cumulative | | — | | — | | — | |
| | | | | | | |
Less share of loss - three months ended March 31, 2004 | | — | | — | | — | |
| | | | | | | |
Other | | 695,587 | | 897,781 | | 469,052 | |
| | | | | | | |
Investments in operating limited partnerships - as reported | | $ | 17,263,072 | | $ | 18,522,070 | | $ | 17,580,082 | |
F-294
The differences between the investments in operating limited partnerships for tax purposes and financial statement purposes at March 31, 2004 are as follows:
| | Series 43 | | Series 44 | | Series 45 | |
Investments in operating limited partnerships - tax return December 31, 2003 | | $ | 24,069,938 | | $ | 16,489,989 | | $ | 19,993,526 | |
| | | | | | | |
Operating limited partnerships acquired during the three month period ended March 31, 2004 | | — | | — | | 5,422,306 | |
| | | | | | | |
Add back operating limited partnership losses not recognized for financial reporting purposes under the equity method | | — | | — | | — | |
| | | | | | | |
Impairment loss in investment in operating limited partnerships | | — | | — | | — | |
| | | | | | | |
Historic tax credits - cumulative | | — | | — | | — | |
| | | | | | | |
Less share of loss - three months ended March 31, 2004 | | — | | — | | — | |
| | | | | | | |
Other | | 38,282 | | (1,726,346 | ) | (3,066,214 | ) |
| | | | | | | |
Investments in operating limited partnerships - as reported | | $ | 24,108,220 | | $ | 14,763,643 | | $ | 22,349,618 | |
F-295
The differences between the investments in operating limited partnerships for tax purposes and financial statement purposes at March 31, 2004 are as follows:
| | Series 46 | |
Investments in operating limited partnerships - tax return December 31, 2003 | | $ | 6,198,395 | |
| | | |
Operating limited partnerships acquired during the three month period ended March 31, 2004 | | — | |
| | | |
Add back operating limited partnership losses not recognized for financial reporting purposes under the equity method | | — | |
| | | |
Impairment loss in investment in operating limited partnerships | | — | |
| | | |
Historic tax credits - cumulative | | — | |
| | | |
Less share of loss - three months ended March 31, 2004 | | — | |
| | | |
Other | | 4,133,286 | |
| | | |
Investments in operating limited partnerships - as reported | | $ | 10,331,681 | |
F-296
NOTE F - INVESTMENTS AVAILABLE-FOR-SALE
At March 31, 2005, the amortized cost and fair value of investments available-for-sale are as follows:
| | Amortized cost | | Gross unrealized gains | | Gross unrealized losses | | Fair value | |
Tax-exempt municipal bonds | | $ | 16,149,794 | | $ | — | | $ | (127,119 | ) | $ | 16,022,675 | |
| | | | | | | | | |
| | $ | 16,149,794 | | $ | — | | $ | (127,119 | ) | $ | 16,022,675 | |
The amortized cost and fair value of investments available-for-sale by maturity as of March 31, 2005 is shown below:
| | Amortized cost | | Fair value | |
| | | | | |
Due in one year or less | | $ | 11,708,302 | | $ | 11,616,143 | |
Due in one year through five years | | 4,441,492 | | 4,406,532 | |
| | | | | |
| | $ | 16,149,794 | | $ | 16,022,675 | |
Proceeds from sales and maturities of investments during the year ended March 31, 2005 were $18,101,543, resulting in a realized loss of $461,254, included in interest income.
The tax-exempt coupon rates for the investments held during the year ranged from 1.80% to 7.50%.
F-297
At March 31, 2004, the amortized cost and fair value of investments available-for-sale are as follows:
| | Amortized cost | | Gross unrealized gains | | Gross unrealized losses | | Fair value | |
Tax-exempt municipal bonds | | $ | 20,566,620 | | $ | 33,800 | | $ | — | | $ | 20,600,420 | |
| | | | | | | | | |
| | $ | 20,566,620 | | $ | 33,800 | | $ | — | | $ | 20,600,420 | |
The amortized cost and fair value of investments available-for-sale by maturity as of March 31, 2004 is shown below:
| | Amortized cost | | Fair value | |
| | | | | |
Due in one year or less | | $ | 902,194 | | $ | 896,504 | |
Due in one year through five years | | 18,839,093 | | 18,878,260 | |
Due in more than 10 years | | 825,333 | | 825,656 | |
| | | | | |
| | $ | 20,566,620 | | $ | 20,600,420 | |
Proceeds from sales and maturities of investments during the year ended March 31, 2004 were $2,066,000, resulting in a realized loss of $31,614, included in interest income.
The tax-exempt coupon rates for the investments held during the year ranged from 1.00% to 6.25%.
F-298
NOTE G - CASH EQUIVALENTS
On March 31, 2005 and 2004, the fund purchased $9,050,000 and $16,750,000 of bonds and preferred stock under agreements for resale on April 1, 2005 and April 1, 2004, respectively. Interest is earned at rates ranging from 0.4% to 0.6% per annum.
Cash equivalents of $9,287,170 and $16,256,045 as of March 31, 2005 and 2004, respectively, include tax-exempt sweep accounts and money market accounts with interest rates ranging from 0.40% to 1.76% per annum.
NOTE H - LINE OF CREDIT
During the year ended March 31, 2004 the partnership had a line of credit with a bank in the amount of $40,000,000, of which $0 was outstanding as of March 31, 2004. The partnership drew down the line and repaid it within the fiscal year. The line bore interest at the prime rate (4.00% at March 31, 2004) plus .25%. Interest was payable monthly. During the year ended March 31, 2004 $22,544 of interest was incurred and paid. As of March 31, 2004 interest of $22,544 is included in investments in operating limited partnerships. The line was guaranteed by Boston Capital Holdings, L.P. and various affiliates. As of March 31, 2004, the partnership was no longer a party to the line.
NOTE I - CONTINGENCIES
M.R.H., L.P., an operating limited partnership, received a 60-day letter issued by the IRS proposing to reduce the amount of low-income housing tax credits allowable because it asserts that certain fees and other expenditures were not includible in the eligible basis of the property. The 60-day letter was the result of an IRS audit of the operating limited partnership’s books and records. As a result of their audit, the IRS has proposed an adjustment that would disallow approximately 18% of past and future tax credits. The adjustment will also include interest. The Investment General Partner and its counsel, along with the Operating General Partner and its counsel, filed an appeal on June 30, 2003 which was denied on March 24, 2004. The Investment General Partner and the Operating General Partner have petitioned the tax court, and are in continued negotiations with the IRS appeals office. Consequently, the ultimate impact to the fund for this matter cannot be determined and no adjustment has been made in the accompanying financial statements.
F-299
The fund has invested in nine operating partnerships in which the general partner of the operating limited partnerships has been found guilty of wire fraud and conspiracy to commit equity skimming in connection with the cost certifications of these properties. The investment balances in these properties total $4,042,595 and $4,503,994 at March 31, 2005 and 2004, respectively. The fund has recorded tax credit adjusters totaling $455,575 at March 31, 2005 for what it believes is the impact of this matter. The tax credit adjuster receivable is expected to be funded from an escrow provided to an affiliate of the fund by the general partner of the operating limited partnerships but there can be no assurance that there will be sufficient funds in the escrow account to satisfy all receivables. The Internal Revenue Service is in the process of reviewing the revised cost certifications at the operating partnership level. Consequently, the ultimate impact to the fund for this matter cannot be determined and no additional provision has been made in the accompanying financial statements.
Martinsville-I, Ltd., an operating limited partnership, is involved in several lawsuits with various former subcontractors over construction-related issues. The Investment General Partner continues to monitor this situation and does not anticipate an outcome that will have a material adverse effect on the financial statements. Accordingly, no adjustment has been made in the accompanying financial statements.
San Diego /Fox Hollow LP (Hollywood Palms Apts.) and its Limited Partner, BCP/Fox Hollow LLC (Plaintiff) filed a lawsuit against the former Operating General Partner and its affiliates for breaches of various agreements. In December of 2004, a judgment was filed in the Superior Court of the State of California (San Diego County) awarding the Plaintiffs the amount of $3,507,426 plus post judgment interest at an annual rate of 10%. In addition, attorneys fees for the Plaintiff were awarded in the amount of $1,125,000 plus $123,697 in costs. The Investment General Partner is currently pursuing payment of the aforementioned judgments.
In the first quarter of 2005, six families were temporarily relocated for two weeks from one building as a precaution while repairs were undertaken to stabilize hillside soils due to the movement of a retaining wall. The retaining wall may not have been constructed properly and an investigation is ongoing to determine the cause and potential responsible party to cover the costs incurred for the remodel work necessary. The property continues to operate above breakeven.
F-300
NOTE J - QUARTERLY FINANCIAL INFORMATION - UNAUDITED
The following is a summary of the results of operations for each of the four quarters for the years indicated:
| | First Quarter | | Second Quarter | | Third Quarter | | Fourth Quarter | |
2005 | | | | | | | | | |
| | | | | | | | | |
Total revenue | | $ | 245,733 | | $ | 327,847 | | $ | 307,547 | | $ | 274,408 | |
| | | | | | | | | |
Loss from operations | | (1,877,719 | ) | (2,424,869 | ) | (2,102,658 | ) | (38,217,288 | ) |
| | | | | | | | | |
Share of losses from operating limited partnerships | | (6,411,458 | ) | (6,026,011 | ) | (5,963,455 | ) | (16,667,597 | ) |
| | | | | | | | | |
Net loss | | (8,289,177 | ) | (8,450,880 | ) | (8,066,113 | ) | (54,884,885 | ) |
| | | | | | | | | |
Net loss per unit of limited partnership interest | | (0.10 | ) | (0.10 | ) | (0.10 | ) | (0.65 | ) |
| | | | | | | | | |
2004 | | | | | | | | | |
| | | | | | | | | |
Total revenue | | $ | 104,622 | | $ | 228,235 | | $ | 414,942 | | $ | 450,112 | |
| | | | | | | | | |
Loss from operations | | (1,697,226 | ) | (2,199,077 | ) | (2,211,198 | ) | (9,676,622 | ) |
| | | | | | | | | |
Share of losses from operating limited partnerships | | (6,002,081 | ) | (5,511,450 | ) | (5,414,083 | ) | (15,152,360 | ) |
| | | | | | | | | |
Net loss | | (7,699,307 | ) | (7,710,527 | ) | (7,625,281 | ) | (24,828,982 | ) |
| | | | | | | | | |
Net loss per unit of limited partnership interest | | (0.09 | ) | (0.09 | ) | (0.09 | ) | (0.29 | ) |
| | | | | | | | | |
2003 | | | | | | | | | |
| | | | | | | | | |
Total revenue | | $ | 259,474 | | $ | 142,336 | | $ | 294,586 | | $ | 414,838 | |
| | | | | | | | | |
Loss from operations | | (1,453,307 | ) | (1,923,525 | ) | (1,698,902 | ) | (2,446,996 | ) |
| | | | | | | | | |
Share of losses from operating limited partnerships | | (5,771,092 | ) | (6,486,339 | ) | (6,148,954 | ) | (8,433,889 | ) |
| | | | | | | | | |
Net loss | | (7,224,399 | ) | (8,409,864 | ) | (7,847,856 | ) | (10,880,885 | ) |
| | | | | | | | | |
Net loss per unit of limited partnership interest | | (0.09 | ) | (0.11 | ) | (0.10 | ) | (0.14 | ) |
F-301
Exhibit 13
Boston Capital Tax Credit Fund IV LP - Series 20
Schedule III - Real Estate and Accumulated Depreciation
March 31, 2005
(UNAUDITED)
| | | | Initial cost to company | | Cost capitalized subsequent to acquisition | | Gross amount at which carried at close of period | | | | | | | | Life on which | |
Description | | Encumbrances | | Land | | Buildings and improvements | | Improvements | | Land | | Buildings and Improvements | | Total | | Accumulated depreciation | | Date of construction | | Date acquired | | depreciation is computed | |
2730 LAFFERTY ST | | 4,844,567 | | 435,550 | | 3,717,895 | | 4,299,746 | | 435,550 | | 8,017,641 | | 8,453,191 | | 3,714,022 | | 09/95 | | 06/94 | | 5-27.5 | |
ASHBURY APTS | | 1,229,655 | | 148,007 | | 2,158,237 | | 165,618 | | 148,007 | | 2,323,855 | | 2,471,862 | | 803,693 | | 06/94 | | 04/94 | | 5-27.5 | |
BENNETS PT | | 1,318,108 | | 71,749 | | 1,557,622 | | 23,380 | | 71,749 | | 1,581,002 | | 1,652,751 | | 644,647 | | 08/94 | | 03/94 | | 5-27.5 | |
BRADLEY ELDERLY | | 784,306 | | 4,000 | | 986,204 | | (5,353 | ) | 4,000 | | 980,851 | | 984,851 | | 369,815 | | 03/95 | | 08/94 | | 5-27.5 | |
BREEZE COVE | | 1,800,215 | | 128,751 | | 5,333,835 | | 39,265 | | 128,751 | | 5,373,100 | | 5,501,851 | | 2,242,822 | | 10/94 | | 05/94 | | 5-27.5 | |
CASCADES COMMONS | | 22,945,147 | | 5,131,293 | | 2,743,532 | | 23,885,534 | | 3,375,809 | | 26,629,066 | | 30,004,875 | | 8,347,971 | | 10/95 | | 06/94 | | 5-27.5 | |
CLARKESVILLE ESTATES | | 678,988 | | 28,550 | | 838,235 | | 36,891 | | 28,550 | | 875,126 | | 903,676 | | 414,941 | | 09/94 | | 06/94 | | 5-27.5 | |
COLLEGE GREEN | | 3,676,802 | | 225,000 | | 6,813,536 | | 71,497 | | 225,000 | | 6,885,033 | | 7,110,033 | | 2,581,739 | | 08/95 | | 03/95 | | 5-27.5 | |
CONCORDIA HOUSING | | 1,440,585 | | 0 | | 1,997,510 | | 2,493 | | 0 | | 2,000,003 | | 2,000,003 | | 544,366 | | 07/95 | | 08/94 | | 10-40 | |
COUSHATTA SR II | | 698,296 | | 25,700 | | 904,920 | | 2,640 | | 25,700 | | 907,560 | | 933,260 | | 251,243 | | 03/94 | | 05/94 | | 5-27.5 | |
CYNTHIANA HOUSING | | 700,217 | | 32,117 | | 1,016,135 | | 678,695 | | 32,117 | | 1,694,830 | | 1,726,947 | | 687,853 | | 04/95 | | 10/94 | | 5-27.5 | |
EAST DOUGLAS | | 2,009,055 | | 23,913 | | 2,593,259 | | 1,464,185 | | 23,913 | | 4,057,444 | | 4,081,357 | | 1,359,364 | | 12/95 | | 07/94 | | 5-27.5 | |
EDISON LANE | | 708,037 | | 6,900 | | 951,249 | | 845 | | 6,900 | | 952,094 | | 958,994 | | 341,512 | | 10/95 | | 09/94 | | 5-27.5 | |
EVERGREEN HILLS | | 2,687,190 | | 157,537 | | 4,337,312 | | 574,887 | | 157,537 | | 4,912,199 | | 5,069,736 | | 2,155,083 | | 01/95 | | 08/94 | | 5-27.5 | |
FAIR OAKS | | 1,392,505 | | 123,600 | | 1,767,207 | | 1,919 | | 125,000 | | 1,769,126 | | 1,894,126 | | 659,903 | | 05/95 | | 07/94 | | 5-27.5 | |
FLORAL ACRES | | 1,014,613 | | 148,672 | | 1,187,134 | | 28,441 | | 148,672 | | 1,215,575 | | 1,364,247 | | 309,076 | | 08/94 | | 05/94 | | 5-27.5 | |
FOREST GLEN | | 1,308,117 | | 84,800 | | 1,663,592 | | 30,607 | | 84,800 | | 1,694,199 | | 1,778,999 | | 659,253 | | 02/95 | | 07/94 | | 5-27.5 | |
FRANKLINTON ELDERLY | | 1,661,730 | | 64,300 | | 2,074,319 | | 17,010 | | 64,300 | | 2,091,329 | | 2,155,629 | | 540,685 | | 10/94 | | 04/94 | | 5-50 | |
GOLDENROD LTD | | 7,135,683 | | 800,000 | | 13,425,210 | | 144,172 | | 770,000 | | 13,569,382 | | 14,339,382 | | 4,998,261 | | 06/95 | | 04/94 | | 5-27.5 | |
HARRISONBURG | | 672,861 | | 10,160 | | 877,026 | | 0 | | 10,160 | | 877,026 | | 887,186 | | 251,583 | | 01/94 | | 05/94 | | 7-40 | |
NORTHFIELD | | 2,749,768 | | 192,208 | | 4,326,388 | | 2,235,456 | | 193,208 | | 6,561,844 | | 6,755,052 | | 2,402,545 | | 05/95 | | 06/94 | | 5-27.5 | |
F-302
| | | | Initial cost to company | | Cost capitalized subsequent to acquisition | | Gross amount at which carried at close of period | | | | | | | | Life on which | |
Description | | Encumbrances | | Land | | Buildings and improvements | | Improvements | | Land | | Buildings and Improvements | | Total | | Accumulated depreciation | | Date of construction | | Date acquired | | depreciation is computed | |
PARKSIDE HOUSING | | 626,322 | | 80,000 | | 943,917 | | 51,750 | | 80,000 | | 995,667 | | 1,075,667 | | 404,771 | | 01/94 | | 12/94 | | 5-27.5 | |
SHADY LANE | | 922,329 | | 60,000 | | 1,157,181 | | 174,280 | | 60,000 | | 1,331,461 | | 1,391,461 | | 355,273 | | 10/93 | | 05/94 | | 5-27.5 | |
VIRGINIA AVENUE | | 1,215,057 | | 121,238 | | 3,510,339 | | 10,060 | | 121,238 | | 3,520,399 | | 3,641,637 | | 1,363,974 | | 10/94 | | 10/94 | | 5-27.5 | |
| | | | | | | | | | | | | | | | | | | | | | | |
| | 64,220,153 | | 8,104,045 | | 66,881,794 | | 33,934,018 | | 6,320,961 | | 100,815,812 | | 107,136,773 | | 36,404,395 | | | | | | | |
Since the Operating Partnerships maintain a calendar year end the information reported on this schedule is as of December 31, 2004.
There were no carrying costs as of December 31, 2004. The column has been omitted for presentation purposes.
F-303
Notes to Schedule III
Boston Capital Tax Credit Fund IV LP - Series 20
Reconciliation of Land, Building & Improvements current year changes
Balance at beginning of period - 4/1/94 | | | | $ | 0 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 47,152,331 | | | |
Improvements, etc | | 0 | | | |
Other | | 0 | | | |
| | | | $ | 47,152,331 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/95 | | | | $ | 47,152,331 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 6,999,847 | | | |
Improvements, etc | | 50,521,023 | | | |
Other | | 0 | | | |
| | | | $ | 57,520,870 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/96 | | | | $ | 104,673,201 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 0 | | | |
Improvements, etc | | 718,412 | | | |
Other | | 0 | | | |
| | | | $ | 718,412 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/97 | | | | $ | 105,391,613 | |
F-304
Balance at close of period - 3/31/97 | | | | $ | 105,391,613 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 0 | | | |
Improvements, etc | | 286,982 | | | |
Other | | 0 | | | |
| | | | $ | 286,982 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/98 | | | | $ | 105,678,595 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 0 | | | |
Improvements, etc | | 152,834 | | | |
Other | | 0 | | | |
| | | | $ | 152,834 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/99 | | | | $ | 105,831,429 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 0 | | | |
Improvements, etc | | 55,995 | | | |
Other | | 0 | | | |
| | | | $ | 55,995 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/00 | | | | $ | 105,887,424 | |
F-305
Balance at close of period - 3/31/00 | | | | $ | 105,887,424 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 0 | | | |
Improvements, etc | | 90,819 | | | |
Other | | 0 | | | |
| | | | $ | 90,819 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/01 | | | | $ | 105,978,243 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 0 | | | |
Improvements, etc | | 124,625 | | | |
Other | | 0 | | | |
| | | | $ | 124,625 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/02 | | | | $ | 106,102,868 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 0 | | | |
Improvements, etc | | 277,236 | | | |
Other | | 0 | | | |
| | | | $ | 277,236 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/03 | | | | $ | 106,380,104 | |
F-306
Balance at close of period - 3/31/03 | | | | $ | 106,380,104 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 0 | | | |
Improvements, etc | | 112,540 | | | |
Other | | 0 | | | |
| | | | $ | 112,540 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/04 | | | | $ | 106,492,644 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 0 | | | |
Improvements, etc | | 644,129 | | | |
Other | | 0 | | | |
| | | | $ | 644,129 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/05 | | | | $ | 107,136,773 | |
F-307
Reconciliation of Accumulated Depreciation current year changes
Balance at beginning of period - 4/1/94 | | | | $ | 0 | |
Current year expense | | $ | 509,226 | | | |
Balance at close of period - 3/31/95 | | | | $ | 509,226 | |
Current year expense | | $ | 2,750,192 | | | |
Balance at close of period - 3/31/96 | | | | $ | 3,259,418 | |
Current year expense | | $ | 3,936,515 | | | |
Balance at close of period - 3/31/97 | | | | $ | 7,195,933 | |
Current year expense | | $ | 3,837,060 | | | |
Balance at close of period - 3/31/98 | | | | $ | 11,032,933 | |
Current year expense | | $ | 3,805,824 | | | |
Balance at close of period - 3/31/99 | | | | $ | 14,838,817 | |
Current year expense | | $ | 3,729,052 | | | |
Balance at close of period - 3/31/99 | | | | $ | 18,567,869 | |
Current year expense | | $ | 3,774,641 | | | |
Balance at close of period - 3/31/01 | | | | $ | 22,342,510 | |
Current year expense | | $ | 3,752,932 | | | |
Balance at close of period - 3/31/02 | | | | $ | 26,095.442 | |
Current year expense | | $ | 3,598,241 | | | |
Balance at close of period - 3/31/03 | | | | $ | 29,693,683 | |
Current year expense | | $ | 3,509,864 | | | |
Balance at close of period - 3/31/04 | | | | $ | 33,203,547 | |
Current year expense | | $ | 3,200,848 | | | |
Balance at close of period - 3/31/05 | | | | $ | 36,404,395 | |
F-308
Boston Capital Tax Credit Fund II Limited Partnership - Series 21
Schedule III - Real Estate and Accumulated Depreciation
March 31, 2005
(UNAUDITED)
| | | | Initial cost to company | | Cost capitalized subsequent to acquisition | | Gross amount at which carried at close of period | | | | | | | | Life on which | |
Description | | Encumbrances | | Land | | Buildings and improvements | | Improvements | | Land | | Buildings and Improvements | | Total | | Accumulated depreciation | | Date of construction | | Date acquired | | depreciation is computed | |
ATLANTIC CITY | | 5,175,000 | | 100,000 | | 8,334,766 | | (8,334,766 | ) | 0 | | 0 | | 0 | | 0 | | 10/95 | | 09/94 | | 5-27.5 | |
BLACK RIVER RUN | | 1,139,142 | | 15,000 | | 2,171,360 | | 20,773 | | 15,000 | | 2,192,133 | | 2,207,133 | | 630,816 | | 12/94 | | 10/94 | | 5-27.5 | |
CAMPTON HOUSING | | 999,670 | | 74,511 | | 1,256,245 | | 63,241 | | 74,511 | | 1,319,486 | | 1,393,997 | | 369,739 | | 10/94 | | 08/94 | | 5-40 | |
CATTARAGUS MANOR | | 1,072,594 | | 56,630 | | 1,238,241 | | 131,606 | | 58,230 | | 1,369,847 | | 1,428,077 | | 374,956 | | 04/95 | | 08/94 | | 5-27.5 | |
CENTRUM FAIRFAX | | 5,577,160 | | 1,160,250 | | 7,247,614 | | (142,692 | ) | 1,160,250 | | 7,104,922 | | 8,265,172 | | 1,660,319 | | 09/95 | | 11/94 | | 5-30 | |
CENTRUM FREDERICK | | 4,625,481 | | 1,380,000 | | 6,922,259 | | (54,668 | ) | 1,080,000 | | 6,867,591 | | 7,947,591 | | 1,650,205 | | 09/95 | | 10/94 | | 5-27.5 | |
FORT HALIFAX | | 1,077,580 | | 120,000 | | 1,324,762 | | 280,993 | | 121,200 | | 1,605,755 | | 1,726,955 | | 515,272 | | 01/95 | | 09/94 | | 5-27.5 | |
HAVELOCK MANOR | | 1,808,726 | | 120,000 | | 2,194,078 | | 16,121 | | 120,000 | | 2,210,199 | | 2,330,199 | | 617,406 | | 10/95 | | 12/94 | | 5-27.5 | |
HOLLY VILLAGE | | 702,079 | | 15,270 | | 962,236 | | 9,022 | | 15,270 | | 971,258 | | 986,528 | | 363,922 | | 06/95 | | 08/94 | | 5-27.5 | |
LIVE OAK VILLAGE | | 748,646 | | 63,210 | | 899,606 | | 29,036 | | 63,210 | | 928,642 | | 991,852 | | 241,077 | | 07/95 | | 10/94 | | 6-40 | |
LOOKOUT RIDGE | | 584,279 | | 62,000 | | 1,639,096 | | 0 | | 62,000 | | 1,639,096 | | 1,701,096 | | 596,030 | | 12/94 | | 12/94 | | 5-27.5 | |
PINEDALE II | | 1,277,977 | | 27,906 | | 2,876,158 | | 8,568 | | 12,906 | | 2,884,726 | | 2,897,632 | | 812,720 | | 12/94 | | 10/94 | | 5-27.5 | |
PUMPHOUSE CROSSING | | 1,163,004 | | 10,000 | | 2,431,087 | | 17,320 | | 10,000 | | 2,448,407 | | 2,458,407 | | 706,399 | | 12/94 | | 10/94 | | 5-27.5 | |
TOWERVIEW | | 1,105,292 | | 46,629 | | 1,571,026 | | 89,090 | | 46,629 | | 1,660,116 | | 1,706,745 | | 444,288 | | 05/95 | | 11/94 | | 5-27.5 | |
| | | | | | | | | | | | | | | | | | | | | | | |
| | 27,056,630 | | 3,251,406 | | 41,068,534 | | (7,866,356 | ) | 2,839,206 | | 33,202,178 | | 36,041,384 | | 8,983,149 | | | | | | | |
Since the Operating Partnerships maintain a calendar year end the information reported on this schedule is as of December 31, 2004.
There were no carrying costs as of December 31, 2004. The column has been omitted for presentation purposes.
F-309
Notes to Schedule III
Boston Capital Tax Credit Fund IV LP - Series 21
Reconciliation of Land, Building & Improvements current year changes
Balance at beginning of period - 4/1/94 | | | | $ | 0 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 14,011,014 | | | |
Improvements, etc | | 0 | | | |
Other | | 0 | | | |
| | | | $ | 14,011,014 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/95 | | | | $ | 14,011,014 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 31,821,601 | | | |
Improvements, etc | | 693,221 | | | |
Other | | 0 | | | |
| | | | $ | 32,514,822 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/96 | | | | $ | 46,525,836 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 0 | | | |
Improvements, etc | | 102,815 | | | |
Other | | 0 | | | |
| | | | $ | 102,815 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | (1,512,675 | ) | | |
Other | | (193,671 | ) | | |
| | | | $ | (1,706,346 | ) |
Balance at close of period - 3/31/97 | | | | $ | 44,922,305 | |
F-310
Balance at close of period - 3/31/97 | | | | $ | 44,922,305 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 0 | | | |
Improvements, etc | | 108,749 | | | |
Other | | 0 | | | |
| | | | $ | 108,749 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/98 | | | | $ | 45,031,054 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 0 | | | |
Improvements, etc | | 77,404 | | | |
Other | | 0 | | | |
| | | | $ | 77,404 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/99 | | | | $ | 45,108,458 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 0 | | | |
Improvements, etc | | 135,007 | | | |
Other | | 0 | | | |
| | | | $ | 135,007 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/00 | | | | $ | 45,243,465 | |
F-311
Balance at close of period - 3/31/00 | | | | $ | 45,243,465 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 0 | | | |
Improvements, etc | | 38,153 | | | |
Other | | 0 | | | |
| | | | $ | 38,153 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | |
Balance at close of period - 3/31/01 | | | | $ | 45,281,618 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 0 | | | |
Improvements, etc | | 46,621 | | | |
Other | | 0 | | | |
| | | | $ | 46,621 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | (9,396,711 | ) | | |
| | | | $ | (9,396,711 | ) |
Balance at close of period - 3/31/02 | | | | $ | 35,931,528 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 0 | | | |
Improvements, etc | | 49,741 | | | |
Other | | 0 | | | |
| | | | $ | 49,741 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/03 | | | | $ | 35,981,269 | |
F-312
Balance at close of period - 3/31/03 | | | | $ | 35,981,269 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 0 | | | |
Improvements, etc | | 60,060 | | | |
Other | | 0 | | | |
| | | | $ | 60,060 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/04 | | | | $ | 36,041,329 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 0 | | | |
Improvements, etc | | 55 | | | |
Other | | 0 | | | |
| | | | $ | 55 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/05 | | | | $ | 36,041,384 | |
F-313
Reconciliation of Accumulated Depreciation current year changes
Balance at beginning of period - 4/1/94 | | | | $ | 0 | |
Current year expense | | $ | 117,569 | | | |
Balance at close of period - 3/31/95 | | | | $ | 117,569 | |
Current year expense | | $ | 790,213 | | | |
Balance at close of period - 3/31/96 | | | | $ | 907,782 | |
Current year expense | | $ | 1,104,203 | | | |
Balance at close of period - 3/31/97 | | | | $ | 2,011,985 | |
Current year expense | | $ | 1,204,163 | | | |
Balance at close of period - 3/31/98 | | | | $ | 3,216,148 | |
Current year expense | | $ | 1,204,255 | | | |
Balance at close of period - 3/31/99 | | | | $ | 4,420,403 | |
Current year expense | | $ | 1,205,452 | | | |
Balance at close of period - 3/31/00 | | | | $ | 5,625,855 | |
Current year expense | | $ | 1,193,549 | | | |
Balance at close of period - 3/31/01 | | | | $ | 6,819,404 | |
Current year expense | | $ | (503,421 | ) | | |
Balance at close of period - 3/31/02 | | | | $ | 6,315,983 | |
Current year expense | | $ | 899,792 | | | |
Balance at close of period - 3/31/03 | | | | $ | 7,215,775 | |
Current year expense | | $ | 891,369 | | | |
Balance at close of period - 3/31/04 | | | | $ | 8,107,144 | |
Current year expense | | $ | 876,005 | | | |
Balance at close of period - 3/31/05 | | | | $ | 8,983,149 | |
F-314
Boston Capital Tax Credit Fund IV Limited Partnership - Series 22
Schedule III - Real Estate and Accumulated Depreciation
March 31, 2005
(UNAUDITED)
| | | | Initial cost to company | | Cost capitalized subsequent to acquisition | | Gross amount at which carried at close of period | | | | | | | | Life on which | |
Description | | Encumbrances | | Land | | Buildings and improvements | | Improvements | | Land | | Buildings and Improvements | | Total | | Accumulated depreciation | | Date of construction | | Date acquired | | depreciation is computed | |
ALBAMARLE VILLAGE | | 1,413,735 | | 91,280 | | 1,720,443 | | 23,286 | | 91,280 | | 1,743,729 | | 1,835,009 | | 708,064 | | 09/94 | | 09/94 | | 5-27.5 | |
BAYOU CROSSING | | 8,530,658 | | 867,209 | | 16,061,472 | | 74,388 | | 857,500 | | 16,135,860 | | 16,993,360 | | 4,030,324 | | 01/96 | | 11/94 | | 12-39 | |
BELLWOOD LP | | 1,226,469 | | 64,715 | | 1,505,852 | | 91,733 | | 64,715 | | 1,597,585 | | 1,662,300 | | 411,561 | | 07/95 | | 09/95 | | 5-27.5 | |
BIRCH RIDGE | | 2,800,000 | | 178,000 | | 0 | | 5,689,786 | | 178,000 | | 5,689,786 | | 5,867,786 | | 1,380,267 | | 03/96 | | 01/95 | | 5-40 | |
BLACK RIVER RUN | | 1,139,142 | | 15,000 | | 2,171,360 | | 20,773 | | 15,000 | | 2,192,133 | | 2,207,133 | | 630,816 | | 12/94 | | 04/95 | | 5-27.5 | |
CLARENDON COURT | | 1,425,453 | | 41,930 | | 1,799,906 | | 4,553 | | 41,930 | | 1,804,459 | | 1,846,389 | | 672,055 | | 04/95 | | 10/94 | | 7-27.5 | |
COBBLESTONE | | 1,390,945 | | 79,567 | | 1,679,627 | | 7,902 | | 79,567 | | 1,687,529 | | 1,767,096 | | 684,410 | | 05/94 | | 01/95 | | 5-27.5 | |
CONCORDIA II | | 1,470,622 | | 169,820 | | 1,854,563 | | 4,213 | | 179,040 | | 1,858,776 | | 2,037,816 | | 522,109 | | 11/95 | | 01/95 | | 10-40 | |
CONCORDIA III | | 1,457,518 | | 0 | | 0 | | 1,905,932 | | 172,090 | | 1,905,932 | | 2,078,022 | | 517,517 | | 12/95 | | 02/95 | | 10-40 | |
CRYSTAL CITY FESTUS | | 1,299,539 | | 120,732 | | 3,137,651 | | 58,825 | | 120,732 | | 3,196,476 | | 3,317,208 | | 1,143,821 | | 11/95 | | 01/95 | | 5-27.5 | |
DRAKES BRANCH | | 1,244,705 | | 75,473 | | 1,511,490 | | (49,106 | ) | 75,473 | | 1,462,384 | | 1,537,857 | | 556,307 | | 06/95 | | 01/95 | | 5-27.5 | |
EDMOND PROP | | 3,663,803 | | 160,000 | | 0 | | 7,037,006 | | 160,000 | | 7,037,006 | | 7,197,006 | | 1,882,435 | | 03/96 | | 11/94 | | 5-27.5 | |
ELKS TOWER | | 793,771 | | 10,000 | | 1,344,357 | | 304,288 | | 10,000 | | 1,648,645 | | 1,658,645 | | 431,869 | | 12/96 | | 10/95 | | 27.5 | |
FONDA LP | | 1,000,540 | | 25,000 | | 1,310,014 | | 73,354 | | 25,000 | | 1,383,368 | | 1,408,368 | | 561,166 | | 10/94 | | 12/94 | | 5-27.5 | |
GOLDENROD | | 7,135,683 | | 770,000 | | 13,323,746 | | 245,636 | | 770,000 | | 13,569,382 | | 14,339,382 | | 4,998,261 | | 06/95 | | 03/95 | | 7-27.5 | |
KIMBARK 1200 | | 1,939,052 | | 495,120 | | 3,102,192 | | 72,433 | | 495,120 | | 3,174,625 | | 3,669,745 | | 735,007 | | 12/95 | | 09/95 | | 40 | |
LAKE STREET | | 1,338,799 | | 20,000 | | 1,846,543 | | 84,363 | | 20,000 | | 1,930,906 | | 1,950,906 | | 510,152 | | 09/95 | | 04/95 | | 5-27.5 | |
LAKE CITY | | 1,267,404 | | 111,455 | | 1,534,442 | | 0 | | 111,455 | | 1,534,442 | | 1,645,897 | | 396,002 | | 08/98 | | 06/98 | | 5-27.5 | |
LOST TREE | | 1,504,307 | | 85,000 | | 4,510,201 | | 24,859 | | 85,000 | | 4,535,060 | | 4,620,060 | | 1,247,061 | | 06/95 | | 04/95 | | 5-27.5 | |
MARKSVILLE SQUARE | | 942,360 | | 66,000 | | 250,449 | | 1,004,869 | | 66,000 | | 1,255,318 | | 1,321,318 | | 291,900 | | 01/96 | | 01/95 | | 5-40 | |
PHILADELPHIA HOUSING I | | 535,560 | | 13,750 | | 757,989 | | 40,787 | | 13,750 | | 798,776 | | 812,526 | | 157,950 | | 08/95 | | 07/95 | | 5-27.5 | |
F-315
| | | | Initial cost to company | | Cost capitalized subsequent to acquisition | | Gross amount at which carried at close of period | | | | | | | | Life on which | |
Description | | Encumbrances | | Land | | Buildings and improvements | | Improvements | | Land | | Buildings and Improvements | | Total | | Accumulated depreciation | | Date of construction | | Date acquired | | depreciation is computed | |
PHILADELPHIA HOUSING II | | 836,812 | | 25,000 | | 1,219,579 | | 44,494 | | 25,000 | | 1,264,073 | | 1,289,073 | | 247,889 | | 08/95 | | 07/95 | | 5-27.5 | |
QUANKEY HILLS | | 990,905 | | 51,368 | | 1,189,397 | | 6,021 | | 51,368 | | 1,195,418 | | 1,246,786 | | 453,860 | | 03/95 | | 01/95 | | 5-27.5 | |
RICHMOND HARDIN | | 796,159 | | 55,000 | | 2,143,538 | | 49,920 | | 55,232 | | 2,193,458 | | 2,248,690 | | 849,741 | | 02/95 | | 12/94 | | 5-27.5 | |
ROXBURY VETERANS | | 715,700 | | 0 | | 0 | | 1,252,740 | | 27,956 | | 1,252,740 | | 1,280,696 | | 305,656 | | 05/97 | | 12/96 | | 5-27.5 | |
SACRAMENTO APTS | | 427,126 | | 18,000 | | 575,442 | | 0 | | 18,000 | | 575,442 | | 593,442 | | 203,872 | | 09/95 | | 08/95 | | 5-27.5 | |
SALEM LP | | 922,688 | | 33,093 | | 1,132,389 | | 6,022 | | 33,093 | | 1,138,411 | | 1,171,504 | | 440,096 | | 12/94 | | 01/95 | | 5-27.5 | |
SWEDESBORO HOUSING | | 1,447,976 | | 168,295 | | 1,814,291 | | (22,821 | ) | 168,295 | | 1,791,470 | | 1,959,765 | | 475,738 | | 06/95 | | 07/95 | | 5-27.5 | |
TROY VILLA | | 1,746,407 | | 231,605 | | 4,084,841 | | 98,814 | | 231,605 | | 4,183,655 | | 4,415,260 | | 1,599,291 | | 06/95 | | 12/94 | | 5-27.5 | |
| | | | | | | | | | | | | | | | | | | | | | | |
| | 51,403,838 | | 4,042,412 | | 71,581,774 | | 18,155,070 | | 4,242,201 | | 89,736,844 | | 93,979,045 | | 27,045,197 | | | | | | | |
Since the Operating Partnerships maintain a calendar year end, the information reported on this schedule is as of December 31, 2004.
There we no carrying costs as of December 31, 2004. The Column has been omitted for presentation purposes.
F-316
Notes to Schedule III
Boston Capital Tax Credit Fund IV LP - Series 22
Reconciliation of Land, Building & Improvements current year changes
Balance at beginning of period - 4/1/94 | | | | $ | 0 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 2,699,758 | | | |
Improvements, etc | | 0 | | | |
Other | | 0 | | | |
| | | | $ | 2,699,758 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/95 | | | | $ | 2,699,758 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 75,121,060 | | | |
Improvements, etc | | 15,793 | | | |
Other | | 0 | | | |
| | | | $ | 75,136,853 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/96 | | | | $ | 77,836,611 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 0 | | | |
Improvements, etc | | 16,438,316 | | | |
Other | | 0 | | | |
| | | | $ | 16,438,316 | |
Deductions during period: | | | | | |
Cost of real estate sold | | (3,852,006 | ) | | |
Other | | 0 | | | |
| | | | $ | (3,852,006 | ) |
Balance at close of period - 3/31/97 | | | | $ | 90,422,921 | |
F-317
Balance at close of period - 3/31/97 | | | | $ | 90,422,921 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 0 | | | |
Improvements, etc | | 1,217,148 | | | |
Other | | 0 | | | |
| | | | $ | 1,217,148 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/98 | | | | $ | 91,640,069 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 1,515,875 | | | |
Improvements, etc | | 64,662 | | | |
Other | | 0 | | | |
| | | | $ | 1,580,537 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/99 | | | | $ | 93,220,606 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 0 | | | |
Improvements, etc | | 186,728 | | | |
Other | | 0 | | | |
| | | | $ | 186,728 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/00 | | | | $ | 93,407,334 | |
F-318
Balance at close of period - 3/31/00 | | | | $ | 93,407,334 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 0 | | | |
Improvements, etc | | 5,064 | | | |
Other | | 0 | | | |
| | | | $ | 5,064 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/01 | | | | $ | 93,412,398 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 0 | | | |
Improvements, etc | | 122,651 | | | |
Other | | 0 | | | |
| | | | $ | 122,651 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/02 | | | | $ | 93,535,049 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 0 | | | |
Improvements, etc | | 47,075 | | | |
Other | | 0 | | | |
| | | | $ | 47,075 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/03 | | | | $ | 93,582,124 | |
F-319
Balance at close of period - 3/31/03 | | | | $ | 93,582,124 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 0 | | | |
Improvements, etc | | 340,272 | | | |
Other | | 0 | | | |
| | | | $ | 340,272 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/04 | | | | $ | 93,922,396 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 0 | | | |
Improvements, etc | | 56,649 | | | |
Other | | 0 | | | |
| | | | $ | 56,649 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/05 | | | | $ | 93,979,045 | |
F-320
Reconciliation of Accumulated Depreciation current year changes
Balance at beginning of period - 4/1/94 | | | | $ | 0 | |
Current year expense | | $ | 16,389 | | | |
Balance at close of period - 3/31/95 | | | | $ | 16,389 | |
Current year expense | | $ | 1,685,278 | | | |
Balance at close of period - 3/31/96 | | | | $ | 1,701,667 | |
Current year expense | | $ | 2,638,228 | | | |
Balance at close of period - 3/31/97 | | | | $ | 4,339,895 | |
Current year expense | | $ | 2,931,844 | | | |
Balance at close of period - 3/31/98 | | | | $ | 7,271,739 | |
Current year expense | | $ | 2,937,708 | | | |
Balance at close of period - 3/31/99 | | | | $ | 10,209,447 | |
Current year expense | | $ | 2,916,355 | | | |
Balance at close of period - 3/31/00 | | | | $ | 13,125,802 | |
Current year expense | | $ | 2,896,137 | | | |
Balance at close of period - 3/31/01 | | | | $ | 16,021,939 | |
Current year expense | | $ | 2,866,482 | | | |
Balance at close of period - 3/31/02 | | | | $ | 18,888,421 | |
Current year expense | | $ | 2,767,150 | | | |
Balance at close of period - 3/31/03 | | | | $ | 21,655,571 | |
Current year expense | | $ | 2,724,593 | | | |
Balance at close of period - 3/31/04 | | | | $ | 24,380,164 | |
Current year expense | | $ | 2,665,033 | | | |
Balance at close of period - 3/31/05 | | | | $ | 27,045,197 | |
F-321
Boston Capital Tax Credit Fund II Limited Partnership - Series 23
Schedule III - Real Estate and Accumulated Depreciation
March 31, 2005
(UNAUDITED)
| | | | Initial cost to company | | Cost capitalized subsequent to acquisition | | Gross amount at which carried at close of period | | | | | | | | Life on which | |
Description | | Encumbrances | | Land | | Buildings and improvements | | Improvements | | Land | | Buildings and Improvements | | Total | | Accumulated depreciation | | Date of construction | | Date acquired | | depreciation is computed | |
BARLEE PROPERTIES | | 778,189 | | 64,000 | | 1,641,754 | | 8,395 | | 64,000 | | 1,650,149 | | 1,714,149 | | 550,587 | | 11/95 | | 07/95 | | 5-30 | |
BAYOU CROSSING | | 8,530,658 | | 857,500 | | 16,061,472 | | 74,388 | | 857,500 | | 16,135,860 | | 16,993,360 | | 4,030,324 | | 01/96 | | 02/95 | | 12-39 | |
BIRCH RIDGE | | 2,800,000 | | 178,000 | | 0 | | 5,689,786 | | 178,000 | | 5,689,786 | | 5,867,786 | | 1,380,267 | | 03/96 | | 01/95 | | 5-40 | |
BRODERICK HOUSING | | 1,939,086 | | 275,037 | | 4,540,011 | | 93,141 | | 275,037 | | 4,633,152 | | 4,908,189 | | 1,110,123 | | 06/96 | | 08/95 | | 7-27.5 | |
COLONNA REDEVELOPMENT | | 1,026,250 | | 374,310 | | 3,470,813 | | 19,650 | | 374,310 | | 3,490,463 | | 3,864,773 | | 908,752 | | 05/94 | | 05/95 | | 7-40 | |
CONCORDIA II | | 1,470,622 | | 169,820 | | 1,854,563 | | 4,213 | | 179,040 | | 1,858,776 | | 2,037,816 | | 522,109 | | 11/95 | | 01/95 | | 10-40 | |
CONCORDIA III | | 1,457,518 | | 0 | | 0 | | 1,905,932 | | 172,090 | | 1,905,932 | | 2,078,022 | | 517,517 | | 12/95 | | 02/95 | | 7-27.5 | |
CRYSTAL CITY FESTUS | | 1,299,539 | | 120,732 | | 3,137,651 | | 58,825 | | 120,732 | | 3,196,476 | | 3,317,208 | | 1,143,821 | | 11/95 | | 02/95 | | 5-40 | |
EDMOND PROP | | 3,663,803 | | 160,000 | | 0 | | 7,037,006 | | 160,000 | | 7,037,006 | | 7,197,006 | | 1,882,435 | | 03/96 | | 11/94 | | 5-40 | |
HALLS FERRY APTS. | | 1,132,852 | | 5,064 | | 2,984,978 | | 197,648 | | 5,064 | | 3,182,626 | | 3,187,690 | | 786,164 | | 12/95 | | 08/95 | | 5-40 | |
HURLEYVILLE | | 1,141,085 | | 143,182 | | 1,549,696 | | 35,562 | | 143,182 | | 1,585,258 | | 1,728,440 | | 400,515 | | 12/95 | | 07/95 | | 5-15 | |
ITHACA I APTS. | | 618,441 | | 37,945 | | 808,775 | | 11,363 | | 37,945 | | 820,138 | | 858,083 | | 228,708 | | 07/95 | | 11/95 | | 7-27.5 | |
KIMBARK 1200 | | 1,939,052 | | 495,120 | | 3,102,192 | | 72,433 | | 495,120 | | 3,174,625 | | 3,669,745 | | 735,007 | | 12/95 | | 09/95 | | 5-40 | |
MATHIS APTS. | | 892,075 | | 25,819 | | 1,176,999 | | 34,988 | | 25,819 | | 1,211,987 | | 1,237,806 | | 304,359 | | 01/95 | | 01/95 | | 5-40 | |
MID CITY ASSOC | | 2,699,343 | | 15,058 | | 6,616,466 | | 0 | | 15,058 | | 6,616,466 | | 6,631,524 | | 2,515,867 | | 06/94 | | 09/95 | | 5-27.5 | |
ORANGE GROVE | | 653,205 | | 43,180 | | 824,814 | | 24,713 | | 43,180 | | 849,527 | | 892,707 | | 219,027 | | 02/95 | | 01/95 | | 5-40 | |
PHILMONT | | 1,472,965 | | 40,000 | | 1,885,476 | | 59,794 | | 40,000 | | 1,945,270 | | 1,985,270 | | 735,969 | | 05/95 | | 05/95 | | 5-40 | |
SACRAMENTO SRO | | 2,418,747 | | 0 | | 0 | | 5,399,016 | | 133,000 | | 5,399,016 | | 5,532,016 | | 1,234,542 | | 12/96 | | 09/95 | | 7-39 | |
SOUTH HILLS | | 1,791,267 | | 131,000 | | 1,261,754 | | 2,640,295 | | 131,000 | | 3,902,049 | | 4,033,049 | | 986,047 | | 02/96 | | 06/95 | | 5-40 | |
ST. PETERS VILLA | | 1,658,747 | | 425,974 | | 0 | | 3,495,618 | | 425,974 | | 3,495,618 | | 3,921,592 | | 1,233,383 | | 03/96 | | 07/95 | | 5-27.5 | |
VILLAGE WOODS | | 1,481,758 | | 51,080 | | 3,637,023 | | 349,239 | | 51,080 | | 3,986,262 | | 4,037,342 | | 954,167 | | 12/95 | | 05/95 | | 5-40 | |
WOODLAND PROP | | 355,140 | | 30,000 | | 593,884 | | 2,722 | | 30,000 | | 596,606 | | 626,606 | | 200,974 | | 06/95 | | 07/95 | | 7-30 | |
| | | | | | | | | | | | | | | | | | | | | | | |
| | 41,220,342 | | 3,642,821 | | 55,148,321 | | 27,214,727 | | 3,957,131 | | 82,363,048 | | 86,320,179 | | 22,580,664 | | | | | | | |
Since the Operating Partnerships maintain a calendar year end the information reported on this schedule is as of December 31, 2004.
There were no carrying costs as of December 31, 2004. The column has been omitted for presentation purposes.
F-322
Notes to Schedule III
Boston Capital Tax Credit Fund IV LP - Series 23
Reconciliation of Land, Building & Improvements current year changes
Balance at beginning of period - 4/1/95 | | | | $ | 0 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 58,791,142 | | | |
Improvements, etc | | 0 | | | |
Other | | 0 | | | |
| | | | $ | 58,791,142 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/96 | | | | $ | 58,791,142 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 25,651,522 | | | |
Improvements, etc | | 0 | | | |
Other | | 0 | | | |
| | | | $ | 25,651,522 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | (21,382 | ) | | |
| | | | $ | (21,382 | ) |
Balance at close of period - 3/31/97 | | | | $ | 84,421,282 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 0 | | | |
Improvements, etc | | 874,764 | | | |
Other | | 0 | | | |
| | | | $ | 874,764 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/98 | | | | $ | 85,296,046 | |
F-323
Balance at close of period - 3/31/98 | | | | $ | 85,296,046 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 0 | | | |
Improvements, etc | | 800,197 | | | |
Other | | 0 | | | |
| | | | $ | 800,197 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/99 | | | | $ | 86,096,243 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 0 | | | |
Improvements, etc | | 62,167 | | | |
Other | | 0 | | | |
| | | | $ | 62,167 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/00 | | | | $ | 86,158,410 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 0 | | | |
Improvements, etc | | 24,036 | | | |
Other | | 0 | | | |
| | | | $ | 24,036 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | (222,349 | ) | | |
| | | | $ | (222,349 | ) |
Balance at close of period - 3/31/01 | | | | $ | 85,960,097 | |
F-324
Balance at close of period - 3/31/01 | | | | $ | 85,960,097 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 0 | | | |
Improvements, etc | | 197,306 | | | |
Other | | 0 | | | |
| | | | $ | 197,306 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/02 | | | | $ | 86,157,403 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 0 | | | |
Improvements, etc | | 56,280 | | | |
Other | | 0 | | | |
| | | | $ | 56,280 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/03 | | | | $ | 86,213,683 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 0 | | | |
Improvements, etc | | 58,691 | | | |
Other | | 0 | | | |
| | | | $ | 58,691 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/04 | | | | $ | 86,272,374 | |
F-325
Reconciliation of Land, Building & Improvements current year changes
Balance at close of period - 3/31/04 | | | | $ | 86,272,374 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 0 | | | |
Improvements, etc | | 47,805 | | | |
Other | | 0 | | | |
| | | | $ | 47,805 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/05 | | | | $ | 86,320,179 | |
F-326
Reconciliation of Accumulated Depreciation current year changes
Balance at beginning of period - 4/1/95 | | | | $ | 0 | |
Current year expense | | $ | 693,729 | | | |
Balance at close of period - 3/31/96 | | | | $ | 693,729 | |
Current year expense | | $ | 2,288,171 | | | |
Balance at close of period - 3/31/97 | | | | $ | 2,981,900 | |
Current year expense | | $ | 2,505,105 | | | |
Balance at close of period - 3/31/98 | | | | $ | 5,487,005 | |
Current year expense | | $ | 2,518,829 | | | |
Balance at close of period - 3/31/99 | | | | $ | 8,005,834 | |
Current year expense | | $ | 2,486,449 | | | |
Balance at close of period - 3/31/00 | | | | $ | 10,492,283 | |
Current year expense | | $ | 2,490,673 | | | |
Balance at close of period - 3/31/01 | | | | $ | 12,982,956 | |
Current year expense | | $ | 2,454,712 | | | |
Balance at close of period - 3/31/02 | | | | $ | 15,437,668 | |
Current year expense | | $ | 2,423,093 | | | |
Balance at close of period - 3/31/03 | | | | $ | 17,860,761 | |
Current year expense | | $ | 2,366,172 | | | |
Balance at close of period - 3/31/04 | | | | $ | 20,226,933 | |
Current year expense | | $ | 2,353,731 | | | |
Balance at close of period - 3/31/05 | | | | $ | 22,580,664 | |
F-327
Boston Capital Tax Credit Fund IV LP-Series 24
Schedule III - Real Estate and Accumulated Depreciation
March 31, 2005
(UNAUDITED)
| | | | Initial cost to company | | Cost capitalized subsequent to acquisition | | Gross amount at which carried at close of period | | | | | | | | Life on which | |
Description | | Encumbrances | | Land | | Buildings and improvements | | Improvements | | Land | | Buildings and Improvements | | Total | | Accumulated depreciation | | Date of construction | | Date acquired | | depreciation is computed | |
AUTUMN RIDGE | | 1,515,491 | | 125,347 | | 0 | | 1,769,308 | | 125,347 | | 1,769,308 | | 1,894,655 | | 544,181 | | 01/97 | | 07/96 | | 5-27.5 | |
BROOKS SUMMIT APTS. | | 1,098,862 | | 44,000 | | 0 | | 1,460,088 | | 44,000 | | 1,460,088 | | 1,504,088 | | 479,264 | | 11/97 | | 12/95 | | 5-27.5 | |
BROWNSVILLE ASSOC | | 1,182,598 | | 58,945 | | 1,476,197 | | (203,628 | ) | 58,945 | | 1,272,569 | | 1,331,514 | | 335,981 | | 0.09 | | 09/95 | | 5-40 | |
CENTENARY HOUSING | | 2,330,000 | | 57,760 | | 3,697,046 | | 95,630 | | 57,760 | | 3,792,676 | | 3,850,436 | | 1,069,138 | | 12/97 | | 05/97 | | 5-27.5 | |
CENTURY EAST IV | | 596,507 | | 90,000 | | 984,989 | | 35,582 | | 90,000 | | 1,020,571 | | 1,110,571 | | 290,634 | | 08/95 | | 08/95 | | 5-40 | |
CENTURY EAST V | | 596,507 | | 90,000 | | 982,504 | | 42,085 | | 90,000 | | 1,024,589 | | 1,114,589 | | 288,582 | | 09/95 | | 11/95 | | 5-40 | |
COMMERCE PKWY | | 1,707,489 | | 242,000 | | 1,579,251 | | 2,773,238 | | 242,000 | | 4,352,489 | | 4,594,489 | | 1,573,433 | | 04/97 | | 09/95 | | 5-27.5 | |
COOLIDGE PINAL | | 1,112,144 | | 40,000 | | 1,363,991 | | 25,044 | | 40,000 | | 1,389,035 | | 1,429,035 | | 324,164 | | 04/96 | | 04/96 | | 5-27.5 | |
EDENFIELD | | 1,221,540 | | 10,280 | | 1,709,535 | | 38,267 | | 10,280 | | 1,747,802 | | 1,758,082 | | 602,404 | | 12/96 | | 01/96 | | 28 | |
ELM STREET | | 1,633,936 | | 183,547 | | 3,715,562 | | 132,425 | | 183,547 | | 3,847,987 | | 4,031,534 | | 831,854 | | 01/96 | | 01/96 | | 5-27.5 | |
JEREMY ASSOC | | 3,392,623 | | 522,890 | | 6,954,516 | | 682,036 | | 522,890 | | 7,636,552 | | 8,159,442 | | 2,035,447 | | 12/95 | | 06/96 | | 5-40 | |
LAKE I APTS. | | 581,523 | | 85,000 | | 1,012,730 | | 45,753 | | 85,000 | | 1,058,483 | | 1,143,483 | | 307,491 | | 07/95 | | 08/95 | | 5-40 | |
LAURELWOOD PARK | | 2,248,689 | | 230,000 | | 5,379,607 | | 9,047 | | 230,000 | | 5,388,654 | | 5,618,654 | | 1,692,512 | | 10/96 | | 02/96 | | 5-27.5 | |
LOS LUNAS | | 215,000 | | 150,000 | | 2,280,094 | | (38,848 | ) | 150,000 | | 2,241,246 | | 2,391,246 | | 740,090 | | 06/96 | | 08/96 | | 5-27.5 | |
NEW HILLTOP | | 1,639,513 | | 54,366 | | 2,145,934 | | 6,228 | | 52,591 | | 2,152,162 | | 2,204,753 | | 762,612 | | 11/95 | | 11/95 | | 5-40 | |
NEW MADISON PARK IV | | 7,111,499 | | 541,624 | | 11,606,586 | | 752,297 | | 541,624 | | 12,358,883 | | 12,900,507 | | 3,907,785 | | 03/97 | | 05/96 | | 5-27.5 | |
NORTH HAMPTON PLACE | | 716,966 | | 207,550 | | 2,230,062 | | 5,619 | | 0 | | 2,235,681 | | 2,235,681 | | 798,899 | | 03/96 | | 11/95 | | 5-27.5 | |
NORTHFIELD HOUSING | | 173,380 | | 70,000 | | 446,355 | | 5,522 | | 70,000 | | 451,877 | | 521,877 | | 149,332 | | 09/96 | | 12/96 | | 5-27.5 | |
OVERTON ASSOC | | 1,208,049 | | 130,000 | | 1,529,213 | | 73,884 | | 130,000 | | 1,603,097 | | 1,733,097 | | 346,861 | | 09/96 | | 06/96 | | 5-40 | |
PAHRUMP VALLEY | | 1,373,829 | | 63,000 | | 1,757,158 | | 1,198 | | 63,000 | | 1,758,356 | | 1,821,356 | | 582,367 | | 07/96 | | 07/96 | | 7-27.5 | |
STANTON ASSOC | | 1,193,187 | | 85,971 | | 1,535,425 | | (198,774 | ) | 85,971 | | 1,336,651 | | 1,422,622 | | 348,502 | | 09/95 | | 09/95 | | 5-40 | |
F-328
| | | | Initial cost to company | | Cost capitalized subsequent to acquisition | | Gross amount at which carried at close of period | | | | | | | | Life on which | |
Description | | Encumbrances | | Land | | Buildings and improvements | | Improvements | | Land | | Buildings and Improvements | | Total | | Accumulated depreciation | | Date of construction | | Date acquired | | depreciation is computed | |
SG WYANDOTTE | | 3,153,436 | | 950,000 | | 0 | | 6,629,680 | | 950,000 | | 6,629,680 | | 7,579,680 | | 2,058,830 | | 02/97 | | 04/96 | | 5-27.5 | |
WOODLAND ASSOCIATES | | 1,118,260 | | 108,900 | | 1,437,608 | | 108,075 | | 108,900 | | 1,545,683 | | 1,654,583 | | 374,551 | | 09/95 | | 11/95 | | 5-50 | |
ZWOLLE APTS. | | 844,742 | | 10,000 | | 930,782 | | 188,315 | | 10,000 | | 1,119,097 | | 1,129,097 | | 306,353 | | 04/96 | | 11/95 | | 5-40 | |
| | | | | | | | | | | | | | | | | | | | | | | |
| | 37,965,770 | | 4,151,180 | | 54,755,145 | | 14,438,071 | | 3,941,855 | | 69,193,216 | | 73,135,071 | | 20,751,267 | | | | | | | |
Since the Operating Partnerships maintain a calendar year end the information reported on this schedule is as of December 31, 2004.
There were no carrying costs as of December 31, 2004. The column has been omitted for presentation purposes.
F-329
Notes to Schedule III
Boston Capital Tax Credit Fund IV LP - Series 24
Reconciliation of Land, Building & Improvements current year changes
Balance at beginning of period - 4/1/95 | | | | $ | 0 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 15,269,744 | | | |
Improvements, etc | | 0 | | | |
Other | | 0 | | | |
| | | | $ | 15,269,744 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/96 | | | | $ | 15,269,744 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 44,018,168 | | | |
Improvements, etc | | 1,703,291 | | | |
Other | | 0 | | | |
| | | | $ | 45,721,459 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | (4,136,393 | ) | | |
Other | | (550,346 | ) | | |
| | | | $ | (4,686,739 | ) |
Balance at close of period - 3/31/97 | | | | $ | 56,304,464 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 3,754,806 | | | |
Improvements, etc | | 10,437,670 | | | |
Other | | 0 | | | |
| | | | $ | 14,192,476 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/98 | | | | $ | 70,496,940 | |
F-330
Balance at close of period - 3/31/98 | | | | $ | 70,496,940 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 0 | | | |
Improvements, etc | | 435,029 | | | |
Other | | 0 | | | |
| | | | $ | 435,029 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/99 | | | | $ | 70,931,969 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 0 | | | |
Improvements, etc | | 422,139 | | | |
Other | | 0 | | | |
| | | | $ | 422,139 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/00 | | | | $ | 71,354,108 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 0 | | | |
Improvements, etc | | 83,882 | | | |
Other | | 0 | | | |
| | | | $ | 83,882 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/01 | | | | $ | 71,437,990 | |
F-331
Balance at close of period - 3/31/01 | | | | $ | 71,437,990 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 0 | | | |
Improvements, etc | | 269,565 | | | |
Other | | 0 | | | |
| | | | $ | 269,565 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/02 | | | | $ | 71,707,555 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 0 | | | |
Improvements, etc | | 301,758 | | | |
Other | | 0 | | | |
| | | | $ | 301,758 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/03 | | | | $ | 72,009,313 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 0 | | | |
Improvements, etc | | 518,114 | | | |
Other | | 0 | | | |
| | | | $ | 518,114 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/04 | | | | $ | 72,527,427 | |
F-332
Balance at close of period - 3/31/04 | | | | $ | 72,527,427 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 0 | | | |
Improvements, etc | | 607,644 | | | |
Other | | 0 | | | |
| | | | $ | 607,644 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/05 | | | | $ | 73,135,071 | |
F-333
Reconciliation of Accumulated Depreciation current year changes
Balance at beginning of period - 4/1/95 | | | | $ | 0 | |
Current year expense | | $ | 176,661 | | | |
Balance at close of period - 3/31/96 | | | | $ | 176,661 | |
Current year expense | | $ | 1,093,319 | | | |
Balance at close of period - 3/31/97 | | | | $ | 1,269,980 | |
Current year expense | | $ | 2,321,086 | | | |
Balance at close of period - 3/31/98 | | | | $ | 3,591,066 | |
Current year expense | | $ | 2,545,309 | | | |
Balance at close of period - 3/31/99 | | | | $ | 6,136,375 | |
Current year expense | | $ | 2,475,802 | | | |
Balance at close of period - 3/31/00 | | | | $ | 8,612,177 | |
Current year expense | | $ | 2,442,201 | | | |
Balance at close of period - 3/31/01 | | | | $ | 11,054,378 | |
Current year expense | | $ | 2,435,488 | | | |
Balance at close of period - 3/31/02 | | | | $ | 13,489,866 | |
Current year expense | | $ | 2,456,369 | | | |
Balance at close of period - 3/31/03 | | | | $ | 15,946,235 | |
Current year expense | | $ | 2,424,433 | | | |
Balance at close of period - 3/31/04 | | | | $ | 18,370,668 | |
Current year expense | | $ | 2,380,599 | | | |
Balance at close of period - 3/31/05 | | | | $ | 20,751,267 | |
F-334
Boston Capital Tax Credit Fund II Limited Partnership - Series 25
Schedule III - Real Estate and Accumulated Depreciation
March 31, 2005
(UNAUDITED)
| | | | Initial cost to company | | Cost capitalized subsequent to acquisition | | Gross amount at which carried at close of period | | | | | | | | Life on which | |
Description | | Encumbrances | | Land | | Buildings and improvements | | Improvements | | Land | | Buildings and Improvements | | Total | | Accumulated depreciation | | Date of construction | | Date acquired | | depreciation is computed | |
352 LENOX AVE | | 645,080 | | 6,250 | | 167,568 | | 1,667,400 | | 6,250 | | 1,834,968 | | 1,841,218 | | 492,710 | | 09/97 | | 10/96 | | 5-27.5 | |
CENTURY EAST II | | 501,622 | | 70,000 | | 888,314 | | 40,153 | | 70,000 | | 928,467 | | 998,467 | | 253,209 | | 06/96 | | 08/96 | | 5-27.5 | |
DOGWOOD PARK | | 2,469,845 | | 235,000 | | 0 | | 6,513,485 | | 241,948 | | 6,513,485 | | 6,755,433 | | 2,053,586 | | 10/96 | | 12/95 | | 5-27.5 | |
DUBLIN HOUSING TWO | | 669,350 | | 15,000 | | 0 | | 816,370 | | 15,000 | | 816,370 | | 831,370 | | 262,869 | | 12/96 | | 09/96 | | 5-27.5 | |
ETHEL HOUSING | | 801,018 | | 18,600 | | 1,058,460 | | 128,001 | | 18,600 | | 1,186,461 | | 1,205,061 | | 261,793 | | 12/96 | | 06/96 | | 5-27.5 | |
HORSE CAVE | | 832,338 | | 75,000 | | 1,053,944 | | 5,561 | | 75,000 | | 1,059,505 | | 1,134,505 | | 252,354 | | 11/96 | | 05/96 | | 5-27.5 | |
HURRICANE HILLS | | 1,205,219 | | 150,000 | | 416,357 | | 3,243,817 | | 248,816 | | 3,660,174 | | 3,908,990 | | 737,183 | | 04/97 | | 09/96 | | 5-27.5 | |
LAURELWOOD PARK | | 2,248,689 | | 230,000 | | 5,379,607 | | 9,047 | | 230,000 | | 5,388,654 | | 5,618,654 | | 1,692,512 | | 10/96 | | 02/96 | | 5-27.5 | |
MAIN EVERETT | | 585,712 | | 95,786 | | 1,378,380 | | 4,979 | | 95,786 | | 1,383,359 | | 1,479,145 | | 431,839 | | 06/96 | | 01/97 | | 27.5 | |
MAPLE HILL | | 948,852 | | 182,000 | | 1,560,386 | | (27,288 | ) | 182,000 | | 1,533,098 | | 1,715,098 | | 293,918 | | 02/98 | | 02/97 | | 5-27.5 | |
MOKEAPOKE | | 1,203,749 | | 60,000 | | 1,907,937 | | 0 | | 60,000 | | 1,907,937 | | 1,967,937 | | 429,664 | | 04/96 | | 02/96 | | 5-27.5 | |
MRH LP | | 0 | | 105,726 | | 3,610,331 | | 288,458 | | 105,726 | | 3,898,789 | | 4,004,515 | | 1,256,510 | | 06/96 | | 01/97 | | 5-27.5 | |
NEW MADISON | | 7,111,499 | | 541,624 | | 11,606,586 | | 752,297 | | 541,624 | | 12,358,883 | | 12,900,507 | | 3,907,785 | | 03/97 | | 05/96 | | 5-27.5 | |
OHIO INVESTORS | | 1,563,141 | | 31,650 | | 2,354,099 | | 203,798 | | 31,650 | | 2,557,897 | | 2,589,547 | | 928,178 | | 09/95 | | 02/96 | | 5-27.5 | |
OSBORNE HOUSING | | 404,508 | | 50,667 | | 1,099,730 | | 58,504 | | 50,667 | | 1,158,234 | | 1,208,901 | | 342,765 | | 12/96 | | 06/96 | | 27.5 | |
ROSE SQUARE | | 383,532 | | 106,942 | | 615,913 | | 21,573 | | 106,942 | | 637,486 | | 744,428 | | 126,671 | | 02/97 | | 10/96 | | 5-27.5 | |
SANDSTONE VILLAGE | | 1,306,806 | | 96,047 | | 0 | | 2,609,079 | | 96,047 | | 2,609,079 | | 2,705,126 | | 788,112 | | 08/96 | | 11/95 | | 5-27.5 | |
SHANNON HOUSING | | 1,243,208 | | 34,800 | | 1,466,352 | | 189,484 | | 34,800 | | 1,655,836 | | 1,690,636 | | 373,958 | | 01/97 | | 04/96 | | 40.7 | |
SMITH HOUSE | | 1,593,025 | | 107,284 | | 5,108,688 | | 322,361 | | 107,284 | | 5,431,049 | | 5,538,333 | | 1,769,569 | | 03/97 | | 04/96 | | 5-275 | |
SG WAYNDOTTE | | 3,153,436 | | 950,000 | | 1,254,765 | | 5,374,915 | | 950,000 | | 6,629,680 | | 7,579,680 | | 2,058,830 | | 02/97 | | 04/96 | | 5-27.5 | |
SUTTON PLACE | | 5,780,000 | | 352,500 | | 7,055,577 | | 1,258,052 | | 358,268 | | 8,313,629 | | 8,671,897 | | 3,085,123 | | 10/97 | | 11/96 | | 5-27.5 | |
WEST POINT HOUSING | | 988,590 | | 75,000 | | 1,188,623 | | 518,342 | | 75,000 | | 1,706,965 | | 1,781,965 | | 384,840 | | 04/96 | | 09/96 | | 40.7 | |
| | | | | | | | | | | | | | | | | | | | | | | |
| | 35,639,219 | | 3,589,876 | | 49,171,617 | | 23,998,388 | | 3,701,408 | | 73,170,005 | | 76,871,413 | | 22,183,978 | | | | | | | |
Since the Operating Partnerships maintain a calendar year end the information reported on this schedule is as of December 31, 2004.
There were no carrying costs as of December 31, 2004. The column has been omitted for presentation purposes.
F-335
Notes to Schedule III
Boston Capital Tax Credit Fund IV LP - Series 25
Reconciliation of Land, Building & Improvements current year changes
Balance at beginning of period - 4/1/95 | | | | $ | 0 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 331,047 | | | |
Improvements, etc | | 0 | �� | | |
Other | | 0 | | | |
| | | | $ | 331,047 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/96 | | | | $ | 331,047 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 43,624,585 | | | |
Improvements, etc | | 9,149,104 | | | |
Other | | 0 | | | |
| | | | $ | 52,773,689 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/97 | | | | $ | 53,104,736 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 5,458,443 | | | |
Improvements, etc | | 15,277,130 | | | |
Other | | 0 | | | |
| | | | $ | 20,735,573 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/98 | | | | $ | 73,840,309 | |
F-336
Balance at close of period - 3/31/98 | | | | $ | 73,840,309 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 0 | | | |
Improvements, etc | | 651,749 | | | |
Other | | 0 | | | |
| | | | $ | 651,749 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/99 | | | | $ | 74,492,058 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 0 | | | |
Improvements, etc | | 282,521 | | | |
Other | | 0 | | | |
| | | | $ | 282,521 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/00 | | | | $ | 74,774,579 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 0 | | | |
Improvements, etc | | 572,576 | | | |
Other | | 0 | | | |
| | | | $ | 572,576 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/01 | | | | $ | 75,347,155 | |
F-337
Balance at close of period - 3/31/01 | | | | $ | 75,347,155 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 0 | | | |
Improvements, etc | | 293,218 | | | |
Other | | 0 | | | |
| | | | $ | 293,218 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/02 | | | | $ | 75,640,373 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 0 | | | |
Improvements, etc | | 238,339 | | | |
Other | | 0 | | | |
| | | | $ | 238,339 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/03 | | | | $ | 75,878,712 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 0 | | | |
Improvements, etc | | 468,282 | | | |
Other | | 0 | | | |
| | | | $ | 468,282 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/04 | | | | $ | 76,346,994 | |
F-338
Balance at close of period - 3/31/04 | | | | $ | 76,346,994 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 0 | | | |
Improvements, etc | | 524,419 | | | |
Other | | 0 | | | |
| | | | $ | 524,419 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/05 | | | | $ | 76,871,413 | |
F-339
Reconciliation of Accumulated Depreciation current year changes
Balance at beginning of period - 4/1/95 | | | | $ | 0 | |
Current year expense | | $ | 20,636 | | | |
Balance at close of period - 3/31/96 | | | | $ | 20,636 | |
Current year expense | | $ | 1,056,849 | | | |
Balance at close of period - 3/31/97 | | | | $ | 1,077,485 | |
Current year expense | | $ | 2,388,275 | | | |
Balance at close of period - 3/31/98 | | | | $ | 3,465,760 | |
Current year expense | | $ | 2,657,320 | | | |
Balance at close of period - 3/31/99 | | | | $ | 6,123,080 | |
Current year expense | | $ | 2,661,938 | | | |
Balance at close of period - 3/31/00 | | | | $ | 8,785,018 | |
Current year expense | | $ | 2,765,041 | | | |
Balance at close of period - 3/31/01 | | | | $ | 11,550,059 | |
Current year expense | | $ | 2,682,797 | | | |
Balance at close of period - 3/31/02 | | | | $ | 14,232,856 | |
Current year expense | | $ | 2,680,709 | | | |
Balance at close of period - 3/31/03 | | | | $ | 16,913,565 | |
Current year expense | | $ | 2,663,899 | | | |
Balance at close of period - 3/31/04 | | | | $ | 19,577,464 | |
Current year expense | | $ | 2,606,514 | | | |
Balance at close of period - 3/31/05 | | | | $ | 22,183,978 | |
F-340
Boston Capital Tax Credit Fund IV LP-Series 26
Schedule III - Real Estate and Accumulated Depreciation
March 31, 2005
(UNAUDITED)
| | | | Initial cost to company | | Cost capitalized subsequent to acquisition | | Gross amount at which carried at close of period | | | | | | | | Life on which | |
Description | | Encumbrances | | Land | | Buildings and improvements | | Improvements | | Land | | Buildings and improvements | | Total | | Accumulated depreciation | | Date of construction | | Date acquired | | Depreciation is computed | |
200 EAST AVE LP | | 8,916,766 | | 61,000 | | 7,896,816 | | 2,264,221 | | 61,000 | | 10,161,037 | | 10,222,037 | | 1,607,374 | | 07/00 | | 01/99 | | 12-40 | |
AVA LP | | 1,260,770 | | 82,757 | | 914,666 | | 648,921 | | 82,757 | | 1,563,587 | | 1,646,344 | | 299,904 | | 04/98 | | 11/97 | | 5-27.5 | |
BEAUREGARD APTS | | 809,123 | | 70,000 | | 1,640,768 | | 0 | | 70,000 | | 1,640,768 | | 1,710,768 | | 376,240 | | 09/96 | | 08/96 | | 7-40 | |
BECKWOOD MANOR ONE | | 1,024,134 | | 20,000 | | 1,335,215 | | 2,420 | | 20,000 | | 1,337,635 | | 1,357,635 | | 440,609 | | 10/96 | | 08/96 | | 5-27.5 | |
BRADLEY PHASE I | | 1,461,545 | | 290,000 | | 3,476,912 | | 4,136 | | 290,000 | | 3,481,048 | | 3,771,048 | | 665,531 | | 12/97 | | 02/97 | | 20-40 | |
BRADLEY PHASE II | | 834,979 | | 190,000 | | 2,405,548 | | (73,893 | ) | 190,000 | | 2,331,655 | | 2,521,655 | | 449,228 | | 12/97 | | 02/97 | | 20-40 | |
BROOKHAVEN APTS | | 1,018,718 | | 52,272 | | 1,800,921 | | 0 | | 52,272 | | 1,800,921 | | 1,853,193 | | 386,706 | | 01/97 | | 02/97 | | 7-40 | |
BUTLER APTS | | 161,004 | | 2,908 | | 314,128 | | 0 | | 2,908 | | 314,128 | | 317,036 | | 65,566 | | 10/96 | | 08/96 | | 40 | |
CALGORY APTS I | | 593,471 | | 100,000 | | 985,781 | | 29,534 | | 100,000 | | 1,015,315 | | 1,115,315 | | 272,856 | | 12/95 | | 02/96 | | 5-27.5 | |
CALGORY APTS II | | 597,526 | | 100,000 | | 988,294 | | 34,979 | | 100,000 | | 1,023,273 | | 1,123,273 | | 274,986 | | 12/95 | | 02/96 | | 5-27.5 | |
CALGORY APTS III | | 589,008 | | 100,000 | | 983,301 | | 38,669 | | 100,000 | | 1,021,970 | | 1,121,970 | | 274,987 | | 12/95 | | 02/96 | | 5-27.5 | |
CAMERON HOUSING | | 741,764 | | 74,000 | | 1,736,306 | | 0 | | 74,000 | | 1,736,306 | | 1,810,306 | | 408,319 | | 10/96 | | 08/96 | | 40 | |
COUNTRY EDGE | | 1,004,759 | | 140,000 | | 2,258,924 | | 51,390 | | 140,000 | | 2,310,314 | | 2,450,314 | | 479,117 | | 12/97 | | 07/97 | | 5-27.5 | |
DECRO NORDOFF | | 1,943,929 | | 555,000 | | 3,240,184 | | 153,391 | | 555,000 | | 3,393,575 | | 3,948,575 | | 865,789 | | 07/97 | | 09/96 | | 5-27.5 | |
EAST PARK II | | 534,145 | | 35,000 | | 1,120,448 | | 38,268 | | 35,000 | | 1,158,716 | | 1,193,716 | | 299,502 | | 08/96 | | 08/96 | | 5-27.5 | |
EDGEWOOD ESTATES | | 596,862 | | 27,000 | | 759,092 | | 22,660 | | 27,000 | | 781,752 | | 808,752 | | 185,711 | | 11/96 | | 06/97 | | 7-40 | |
EDGEWOOD PARK | | 1,500,000 | | 125,000 | | 2,943,474 | | 26,345 | | 125,000 | | 2,969,819 | | 3,094,819 | | 870,667 | | 01/97 | | 05/96 | | 5-27.5 | |
ESCHER STREET | | 2,164,893 | | 100,000 | | 356,532 | | 6,218,128 | | 100,000 | | 6,574,660 | | 6,674,660 | | 1,624,620 | | 05/98 | | 04/97 | | 5-27.5 | |
GRANDVIEW APTS | | 1,106,856 | | 180,000 | | 2,198,865 | | 56,168 | | 180,000 | | 2,255,033 | | 2,435,033 | | 560,927 | | 08/96 | | 08/96 | | 5-27.5 | |
GRAYSON MANOR | | 1,028,947 | | 80,000 | | 1,733,403 | | (8,114 | ) | 80,000 | | 1,725,289 | | 1,805,289 | | 471,420 | | 11/98 | | 03/98 | | 5-27.5 | |
GVA LP | | 1,134,971 | | 54,946 | | 1,445,428 | | 5,244 | | 54,946 | | 1,450,672 | | 1,505,618 | | 321,269 | | 11/97 | | 04/97 | | 5-27.5 | |
HANOVER TOWERS | | 4,281,125 | | 580,000 | | 7,092,714 | | (13,689 | ) | 580,000 | | 7,079,025 | | 7,659,025 | | 1,351,297 | | 11/97 | | 02/97 | | 5-27.5 | |
HOLLY HILLS | | 1,195,927 | | 60,000 | | 1,685,727 | | 0 | | 60,000 | | 1,685,727 | | 1,745,727 | | 343,174 | | 08/97 | | 05/97 | | 5-27.5 | |
F-341
| | | | Initial cost to company | | Cost capitalized subsequent to acquisition | | Gross amount at which carried at close of period | | | | | | | | Life on which | |
Description | | Encumbrances | | Land | | Buildings and improvements | | Improvements | | Land | | Buildings and improvements | | Total | | Accumulated depreciation | | Date of construction | | Date acquired | | Depreciation is computed | |
JACKSON BOND | | 5,000,000 | | 536,323 | | 952,071 | | 6,935,980 | | 536,323 | | 7,888,051 | | 8,424,374 | | 1,761,835 | | 12/99 | | 11/98 | | 5-27.5 | |
LAKE IV APTS | | 611,868 | | 85,000 | | 1,016,090 | | 25,497 | | 85,000 | | 1,041,587 | | 1,126,587 | | 279,918 | | 12/95 | | 02/96 | | 5-27.5 | |
LAKE V APTS | | 586,571 | | 85,000 | | 1,018,755 | | 32,806 | | 85,000 | | 1,051,561 | | 1,136,561 | | 285,045 | | 12/95 | | 02/96 | | 5-27.5 | |
LIBERTY VILLAGE | | 1,724,779 | | 43,085 | | 2,165,569 | | 21,378 | | 44,000 | | 2,186,947 | | 2,230,947 | | 659,380 | | 05/97 | | 01/97 | | 5-27.5 | |
LITTLE VALLEY ESTATES | | 1,133,920 | | 44,000 | | 1,453,331 | | 104,628 | | 44,000 | | 1,557,959 | | 1,601,959 | | 334,445 | | 04/97 | | 01/97 | | 5-27.5 | |
MASON LP | | 916,401 | | 14,000 | | 1,195,375 | | 62,461 | | 14,000 | | 1,257,836 | | 1,271,836 | | 418,454 | | 01/96 | | 02/96 | | 5-27.5 | |
MAXTON GREEN | | 949,106 | | 30,500 | | 1,264,803 | | 1,496 | | 30,500 | | 1,266,299 | | 1,296,799 | | 410,343 | | 12/96 | | 09/96 | | 5-27.5 | |
MB APTS | | 1,064,800 | | 350,000 | | 2,321,961 | | 146,685 | | 350,000 | | 2,468,646 | | 2,818,646 | | 662,516 | | 06/97 | | 03/96 | | 5-27.5 | |
MERIDIAN HOUSING | | 1,080,057 | | 72,000 | | 1,137,270 | | 436,880 | | 72,000 | | 1,574,150 | | 1,646,150 | | 263,227 | | 05/99 | | 12/98 | | 7-40 | |
MOSBY FOREST | | 635,206 | | 31,275 | | 1,342,190 | | 43,925 | | 31,275 | | 1,386,115 | | 1,417,390 | | 438,819 | | 10/96 | | 10/96 | | 5-27.5 | |
NEW DEVONSHILRE II | | 746,446 | | 76,211 | | 904,064 | | 32,858 | | 76,211 | | 936,922 | | 1,013,133 | | 296,549 | | 12/96 | | 01/97 | | 5-27.5 | |
NEW DEVONSHIRE WEST | | 519,766 | | 31,000 | | 628,776 | | 27,295 | | 31,000 | | 656,071 | | 687,071 | | 204,979 | | 01/97 | | 01/97 | | 5-27.5 | |
POWELL VALLEY | | 705,102 | | 78,947 | | 2,310,346 | | 10,322 | | 78,947 | | 2,320,668 | | 2,399,615 | | 610,803 | | 12/98 | | 03/98 | | 5-27.5 | |
SG HAZELTINE | | 1,341,497 | | 464,955 | | 2,934,870 | | 306,620 | | 464,955 | | 3,241,490 | | 3,706,445 | | 995,577 | | 01/97 | | 06/96 | | 5-27.5 | |
SOUTHWIND APTS | | 826,296 | | 32,000 | | 1,607,903 | | 0 | | 32,000 | | 1,607,903 | | 1,639,903 | | 349,373 | | 12/96 | | 08/96 | | 40 | |
TR BOBB APTS | | 671,326 | | 75,000 | | 1,530,233 | | 0 | | 75,000 | | 1,530,233 | | 1,605,233 | | 354,585 | | 01/96 | | 08/96 | | 40 | |
TIMMONSVILLE GREEN | | 1,055,250 | | 41,000 | | 1,427,096 | | 12,085 | | 41,000 | | 1,439,181 | | 1,480,181 | | 455,113 | | 02/97 | | 10/96 | | 5-27.5 | |
TREMONT STATION | | 1,137,123 | | 35,803 | | 1,633,750 | | 162,295 | | 35,803 | | 1,796,045 | | 1,831,848 | | 389,212 | | 11/96 | | 05/96 | | 5-27.5 | |
THE WILLOWS | | 785,708 | | 13,000 | | 1,067,939 | | 38,801 | | 13,000 | | 1,106,740 | | 1,119,740 | | 259,412 | | 05/96 | | 05/96 | | 5-27.5 | |
VVA LP | | 1,140,272 | | 21,861 | | 935,951 | | 571,240 | | 21,861 | | 1,507,191 | | 1,529,052 | | 295,875 | | 10/98 | | 04/97 | | 7-40 | |
F-342
| | | | Initial cost to company | | Cost capitalized subsequent to acquisition | | Gross amount at which carried at close of period | | | | | | | | Life on which | |
Description | | Encumbrances | | Land | | Buildings and improvements | | Improvements | | Land | | Buildings and improvements | | Total | | Accumulated depreciation | | Date of Construction | | Date acquired | | Depreciation is computed | |
WARRENSBURG HEIGHTS | | 1,095,696 | | 23,370 | | 1,397,872 | | 11,556 | | 23,370 | | 1,409,428 | | 1,432,798 | | 477,407 | | 11/96 | | 12/96 | | 5-27.5 | |
WPVA LP | | 1,147,910 | | 45,000 | | 929,628 | | 546,701 | | 45,000 | | 1,476,329 | | 1,521,329 | | 304,854 | | 03/98 | | 04/97 | | 5-27.5 | |
| | | | | | | | | | | | | | | | | | | | | | | |
| | 59,376,322 | | 5,309,213 | | 80,489,290 | | 19,030,287 | | 5,310,128 | | 99,519,577 | | 104,829,705 | | 23,403,520 | | | | | | | |
Since the Operating Partnerships maintain a calendar year end, the information reported on this schedule is as of December 31, 2004.
There we no carrying costs as of December 31, 2004. The Column has been omitted for presentation purposes.
F-343
Notes to Schedule III
Boston Capital Tax Credit Fund IV LP - Series 26
Balance at beginning of period - 4/1/96 | | | | $ | 0 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 32,787,138 | | | |
Improvements, etc | | 0 | | | |
Other | | 0 | | | |
| | | | $ | 32,787,138 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/97 | | | | $ | 32,787,138 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 31,051,915 | | | |
Improvements, etc | | 7,109,210 | | | |
Other | | 0 | | | |
| | | | $ | 38,161,125 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | 0 | |
Balance at close of period - 3/31/98 | | | | $ | 70,948,263 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 6,900,360 | | | |
Improvements, etc | | 7,109,210 | | | |
Other | | 0 | | | |
| | | | $ | 15,122,103 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/99 | | | | $ | 86,070,366 | |
F-344
Balance at close of period - 3/31/99 | | | | $ | 86,070,366 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 7,957,816 | | | |
Improvements, etc | | 7,497,422 | | | |
Other | | 0 | | | |
| | | | $ | 15,455,238 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/00 | | | | $ | 101,525,604 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 0 | | | |
Improvements, etc | | 2,480,794 | | | |
Other | | 0 | | | |
| | | | $ | 2,480,794 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/01 | | | | $ | 104,006,398 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 0 | | | |
Improvements, etc | | 101,734 | | | |
Other | | 0 | | | |
| | | | $ | 101,734 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/02 | | | | $ | 104,108,132 | |
F-345
Balance at close of period - 3/31/02 | | | | $ | 104,108,132 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 0 | | | |
Improvements, etc | | 20,899 | | | |
Other | | 0 | | | |
| | | | $ | 20,899 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/03 | | | | $ | 104,129,031 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 0 | | | |
Improvements, etc | | 496,152 | | | |
Other | | 0 | | | |
| | | | $ | 496,152 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/04 | | | | $ | 104,625,183 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 0 | | | |
Improvements, etc | | 204,522 | | | |
Other | | 0 | | | |
| | | | $ | 204,522 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/05 | | | | $ | 104,829,705 | |
F-346
Reconciliation of Accumulated Depreciation current year changes
Balance at beginning of period - 4/1/96 | | | | $ | 0 | |
Current year expense | | $ | 361,387 | | | |
Balance at close of period - 3/31/97 | | | | $ | 361,387 | |
Current year expense | | $ | 1,764,231 | | | |
Balance at close of period - 3/31/98 | | | | $ | 2,125,618 | |
Current year expense | | $ | 2,289,241 | | | |
Balance at close of period - 3/31/99 | | | | $ | 4,414,859 | |
Current year expense | | $ | 2,753,759 | | | |
Balance at close of period - 3/31/00 | | | | $ | 7,168,618 | |
Current year expense | | $ | 3,295,505 | | | |
Balance at close of period - 3/31/01 | | | | $ | 10,464,123 | |
Current year expense | | $ | 3,360,613 | | | |
Balance at close of period - 3/31/02 | | | | $ | 13,824,736 | |
Current year expense | | $ | 3,241,530 | | | |
Balance at close of period - 3/31/03 | | | | $ | 17,066,266 | |
Current year expense | | $ | 3,235,386 | | | |
Balance at close of period - 3/31/04 | | | | $ | 20,301,652 | |
Current year expense | | $ | 3,101,868 | | | |
Balance at close of period - 3/31/05 | | | | $ | 23,403,520 | |
F-347
Boston Capital Tax Credit Fund IV LP - Series 27
Schedule III - Real Estate and Accumulated Depreciation
March 31, 2002
(UNAUDITED)
| | | | Initial cost to company | | Cost capitalized subsequent to acquisition | | Gross amount at which carried at close of period | | | | | | | | Life on which | |
Description | | Encumbrances | | Land | | Buildings and improvements | | Improvements | | Land | | Buildings and improvements | | Total | | Accumulated depreciation | | Date of construction | | Date acquired | | depreciation is computed | |
AHAB PROJ #1 | | 473,602 | | 2,850 | | 1,253,094 | | 8,325 | | 2,850 | | 1,261,419 | | 1,264,269 | | 260,117 | | 11/97 | | 06/97 | | 5-27.5 | |
ANGELOU COURT | | 961,359 | | 3 | | 2,685,763 | | 0 | | 3 | | 2,685,763 | | 2,685,766 | | 523,105 | | 08/99 | | 10/97 | | 5-27.5 | |
CASA ROSA | | 740,981 | | 0 | | 2,487,701 | | 713,866 | | 0 | | 3,201,567 | | 3,201,567 | | 732,387 | | 04/98 | | 09/97 | | 5-27.5 | |
CANISTEO MANOR | | 887,445 | | 46,553 | | 1,567,499 | | 16,183 | | 46,553 | | 1,583,682 | | 1,630,235 | | 431,110 | | 04/98 | | 04/98 | | 5-27.5 | |
CENTRUM FAIRFAX II | | 6,270,736 | | 1,054,099 | | 0 | | 7,431,128 | | 1,054,099 | | 7,431,128 | | 8,485,227 | | 1,445,538 | | 06/97 | | 08/96 | | 5-27.5 | |
HARBOR LP | | 10,699,229 | | 1,250,000 | | 14,491,429 | | 155,166 | | 1,250,000 | | 14,646,595 | | 15,896,595 | | 2,790,902 | | 11/97 | | 02/97 | | 5-40 | |
HARRISSONVILLE | | 1,190,670 | | 102,637 | | 3,021,382 | | 1,305 | | 102,637 | | 3,022,687 | | 3,125,324 | | 931,357 | | 12/96 | | 01/98 | | 5-27.5 | |
HOLLY HEIGHTS | | 484,326 | | 31,914 | | 0 | | 1,780,662 | | 31,914 | | 1,780,662 | | 1,812,576 | | 317,730 | | 08/98 | | 04/97 | | 5-27.5 | |
KIEHL PARTNERS | | 9,200,000 | | 747,825 | | 13,193,825 | | 242,606 | | 747,825 | | 13,436,431 | | 14,184,256 | | 3,182,109 | | 06/99 | | 11/99 | | 5-27.5 | |
LAKE APTS II | | 581,866 | | 80,000 | | 930,841 | | 43,823 | | 80,000 | | 974,664 | | 1,054,664 | | 244,879 | | 12/95 | | 01/97 | | 5-27.5 | |
MAGNOLIA PLACE LP | | 850,506 | | 150,000 | | 0 | | 1,596,432 | | 160,500 | | 1,596,432 | | 1,756,932 | | 339,395 | | 01/98 | | 11/97 | | 5-27.5 | |
NORTHROCK HOUSING | | 2,432,594 | | 250,478 | | 1,356,518 | | 3,304,851 | | 250,478 | | 4,661,369 | | 4,911,847 | | 596,663 | | 05/00 | | 05/99 | | 10-40 | |
PEAR VILLAGE | | 483,698 | | 50,000 | | 512,155 | | 545,102 | | 50,000 | | 1,057,257 | | 1,107,257 | | 303,888 | | 02/97 | | 08/96 | | 5-27.5 | |
RANDOLPH VILLAGE | | 5,525,048 | | 1,168,500 | | 0 | | 9,252,092 | | 1,168,500 | | 9,252,092 | | 10,420,592 | | 1,874,661 | | 08/97 | | 09/96 | | 5-27.5 | |
SUNDAY SUN | | 825,583 | | 156,600 | | 1,638,376 | | 0 | | 156,600 | | 1,638,376 | | 1,794,976 | | 500,810 | | 12/96 | | 10/96 | | 5-27.5 | |
WAYNE HOUSING | | 8,788,784 | | 1,200,000 | | 0 | | 13,350,231 | | 903,435 | | 13,350,231 | | 14,253,666 | | 2,444,343 | | 04/98 | | 11/96 | | 5-27.5 | |
| | | | | | | | | | | | | | | | | | | | | | | |
| | 50,396,427 | | 6,291,459 | | 43,138,583 | | 38,441,772 | | 6,005,394 | | 81,580,355 | | 87,585,749 | | 16,918,994 | | | | | | | |
Since the Operating Partnerships maintain a calendar year end the information reported on this schedule is as of December 31, 2004.
There were no carrying costs as of December 31, 2004. The column has been omitted for presentation purposes.
F-348
Notes to Schedule III
Boston Capital Tax Credit Fund IV LP - Series 27
Reconciliation of Land, Building & Improvements current year changes
Balance at beginning of period - 4/1/96 | | | | $ | 0 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 5,779,730 | | | |
Improvements, etc | | 0 | | | |
Other | | 0 | | | |
| | | | $ | 5,779,730 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/97 | | | | $ | 5,779,730 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 0 | | | |
Improvements, etc | | 20,677,829 | | | |
Other | | 17,177,150 | | | |
| | | | $ | 37,854,979 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/98 | | | | $ | 43,634,709 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 4,738,071 | | | |
Improvements, etc | | 17,179,919 | | | |
Other | | 0 | | | |
| | | | $ | 21,917,990 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/99 | | | | $ | 65,552,699 | |
F-349
Balance at close of period - 3/31/99 | | | | $ | 65,552,699 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 15,548,646 | | | |
Improvements, etc | | 2,444,640 | | | |
Other | | 0 | | | |
| | | | $ | 17,993,286 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/00 | | | | $ | 83,545,985 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 0 | | | |
Improvements, etc | | 3,502,518 | | | |
Other | | 0 | | | |
| | | | $ | 3,502,518 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/01 | | | | $ | 87,048,503 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | | | | |
Other acquisitions | | | | | |
Improvements, etc | | 27,925 | | | |
Other | | | | | |
| | | | $ | 27,925 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/02 | | | | $ | 87,076,428 | |
F-350
Balance at close of period - 3/31/02 | | | | $ | 87,076,428 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | | | |
Other acquisitions | | | | | |
Improvements, etc | | 292,612 | | | |
Other | | | | | |
| | | | $ | 292,612 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/03 | | | | $ | 87,369,040 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | | | | |
Other acquisitions | | | | | |
Improvements, etc | | 58,825 | | | |
Other | | | | | |
| | | | $ | 58,825 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/04 | | | | $ | 87,427,865 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | | | | |
Other acquisitions | | | | | |
Improvements, etc | | 157,884 | | | |
Other | | | | | |
| | | | $ | 157,884 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/05 | | | | $ | 87,585,749 | |
| | | | | | | | |
F-351
Reconciliation of Accumulated Depreciation current year changes
Balance at beginning of period - 4/1/96 | | | | $ | 0 | |
Current year expense | | $ | 10,734 | | | |
Balance at close of period - 3/31/97 | | | | $ | 10,734 | |
Current year expense | | $ | 594,951 | | | |
Balance at close of period - 3/31/98 | | | | $ | 605,685 | |
Current year expense | | $ | 1,573,377 | | | |
Balance at close of period - 3/31/99 | | | | $ | 2,179,062 | |
Current year expense | | $ | 2,071,362 | | | |
Balance at close of period - 3/31/00 | | | | $ | 4,250,424 | |
Current year expense | | $ | 2,690,062 | | | |
Balance at close of period - 3/31/01 | | | | $ | 6,940,486 | |
Current year expense | | $ | 2,499,683 | | | |
Balance at close of period - 3/31/02 | | | | $ | 9,440,169 | |
Current year expense | | $ | 2,497,526 | | | |
Balance at close of period - 3/31/03 | | | | $ | 11,937,695 | |
Current year expense | | $ | 2,494,942 | | | |
Balance at close of period - 3/31/04 | | | | $ | 14,432,637 | |
Current year expense | | $ | 2,486,357 | | | |
Balance at close of period - 3/31/05 | | | | $ | 16,918,994 | |
F-352
Boston Capital Tax Credit Fund IV LP- Series 28
Schedule III - Real Estate and Accumulated Depreciation
March 31, 2005
(UNAUDITED)
| | | | Initial cost to company | | Cost capitalized subsequent to acquisition | | Gross amount at which carried at close of period | | | | | | | | Life on which | |
Description | | Encumbrances | | Land | | Buildings and improvements | | Improvements | | Land | | Buildings and Improvements | | Total | | Accumulated depreciation | | Date of construction | | Date acquired | | depreciation is computed | |
1374 BOSTON POST ROAD | | 416,737 | | 100,000 | | 1,086,670 | | 69,441 | | 100,000 | | 1,156,111 | | 1,256,111 | | 338,301 | | 06/97 | | 02/97 | | 5-27.5 | |
ASHBERRY MANOR | | 631,416 | | 100,500 | | 1,192,737 | | 0 | | 100,500 | | 1,192,737 | | 1,293,237 | | 246,738 | | 03/97 | | 02/97 | | 5-27.5 | |
ATHENS PARTNERS | | 1,167,412 | | 327,639 | | 2,978,391 | | 2,256,828 | | 342,639 | | 5,235,219 | | 5,577,858 | | 1,256,901 | | 6/99 | | 10/98 | | 5-27.5 | |
BIENVILLE, L.P. | | 949,722 | | 20,300 | | 1,194,688 | | 45,729 | | 20,300 | | 1,240,417 | | 1,260,717 | | 261,859 | | 02/97 | | 02/97 | | 7-40 | |
BLANCHARD APTS | | 899,325 | | 20,000 | | 807,233 | | 353,314 | | 46,728 | | 1,160,547 | | 1,207,275 | | 234,703 | | 07/97 | | 07/97 | | 7-40 | |
CHANDLER VILLAGE | | 895,369 | | 32,000 | | 1,249,842 | | 0 | | 32,000 | | 1,249,842 | | 1,281,842 | | 338,596 | | 07/97 | | 04/97 | | 5-30 | |
COTTONWOOD | | 725,742 | | 20,000 | | 0 | | 964,795 | | 20,000 | | 964,795 | | 984,795 | | 192,678 | | 07/97 | | 07/97 | | 5-27.5 | |
EVANGELINE APTS | | 959,920 | | 20,000 | | 1,364,939 | | 0 | | 20,000 | | 1,364,939 | | 1,384,939 | | 301,607 | | 01/98 | | 11/97 | | 7-40 | |
EVERGREEN III | | 918,997 | | 6,000 | | 1,250,781 | | 14,710 | | 6,000 | | 1,265,491 | | 1,271,491 | | 398,673 | | 04/97 | | 02/97 | | 5-27.5 | |
FAIRWAY II LP | | 1,002,765 | | 48,000 | | 1,277,751 | | 54,963 | | 48,000 | | 1,332,714 | | 1,380,714 | | 283,388 | | 03/97 | | 12/96 | | 7-40 | |
FORT BEND | | 3,018,495 | | 538,500 | | 0 | | 7,474,269 | | 538,500 | | 7,474,269 | | 8,012,769 | | 2,045,447 | | 10/99 | | 04/98 | | 12-40 | |
JACKSON PLACE | | 987,097 | | 74,943 | | 2,095,999 | | (57,061 | ) | 74,943 | | 2,038,938 | | 2,113,881 | | 436,853 | | 10/97 | | 07/97 | | 5-27.5 | |
MAPLEWOOD APTS | | 894,438 | | 47,125 | | 1,923,321 | | 0 | | 47,125 | | 1,923,321 | | 1,970,446 | | 373,078 | | 08/98 | | 03/98 | | 5-27.5 | |
MILTON SENIOR LP | | 1,167,648 | | 51,400 | | 2,385,863 | | 56,248 | | 51,400 | | 2,442,111 | | 2,493,511 | | 721,242 | | 06/97 | | 02/97 | | 5-27.5 | |
NEIGHBORHOOD RESTORATION VII | | 1,838,310 | | 42,825 | | 6,368,910 | | 0 | | 42,825 | | 6,368,910 | | 6,411,735 | | 1,565,610 | | 02/98 | | 02/98 | | 5-27.5 | |
PIN OAK ELDERLY ASSOC. | | 10,229,288 | | 832,000 | | 7,701,570 | | 7,633,573 | | 2,024,000 | | 15,335,143 | | 17,359,143 | | 3,374,716 | | 01/96 | | 11/97 | | 5-27.5 | |
RANDOLPH VILLAGE | | 5,225,048 | | 1,168,500 | | 9,187,147 | | 64,945 | | 1,168,500 | | 9,252,092 | | 10,420,592 | | 1,874,661 | | 08/97 | | 12/97 | | 5-27.5 | |
RVKY,LP | | 1,324,685 | | 65,582 | | 1,315,622 | | 373,066 | | 75,232 | | 1,688,688 | | 1,763,920 | | 354,307 | | 04/98 | | 11/97 | | 5-27.5 | |
SAND LANE MANOR | | 652,360 | | 104,000 | | 0 | | 1,217,985 | | 104,000 | | 1,217,985 | | 1,321,985 | | 216,275 | | 04/98 | | 08/97 | | 5-27.5 | |
SENIOR SUITES CHICAGO | | 4,040,569 | | 14,922 | | 0 | | 7,285,090 | | 14,922 | | 7,285,090 | | 7,300,012 | | 1,664,046 | | 12/98 | | 12/97 | | 5-27.5 | |
F-353
| | | | Initial cost to company | | Cost capitalized subsequent to acquisition | | Gross amount at which carried at close of period | | | | | | | | Life on which | |
Description | | Encumbrances | | Land | | Buildings and improvements | | Improvements | | Land | | Buildings and Improvements | | Total | | Accumulated depreciation | | Date of construction | | Date acquired | | depreciation is computed | |
SUMNER HOUSE | | 1,083,696 | | 62,370 | | 3,451,950 | | 30,170 | | 62,370 | | 3,482,120 | | 3,544,490 | | 734,604 | | 07/98 | | 01/98 | | 5-27.5 | |
TERRACEVIEW APTS | | 578,985 | | 16,900 | | 1,612,988 | | 24,900 | | 16,900 | | 1,637,888 | | 1,654,788 | | 343,189 | | 10/97 | | 07/97 | | 5-27.5 | |
TILGHMAN SQ LP | | 742,683 | | 60,314 | | 1,108,725 | | 7,461 | | 60,314 | | 1,116,186 | | 1,176,500 | | 313,788 | | 10/97 | | 11/97 | | 5-27.5 | |
WELLSTON VILLAGE | | 370,407 | | 12,500 | | 412,617 | | 106,366 | | 12,500 | | 518,983 | | 531,483 | | 138,600 | | 08/97 | | 04/97 | | 5-27.5 | |
WEST MEMHIS (CLUBVIEW) | | 2,870,487 | | 481,388 | | 7,259,784 | | 461,936 | | 481,388 | | 7,721,720 | | 8,203,108 | | 2,530,141 | | 11/96 | | 12/97 | | 5-27.5 | |
YALE VILLAGE | | 195,641 | | 12,500 | | 238,542 | | 119,139 | | 12,500 | | 357,681 | | 370,181 | | 109,375 | | 07/98 | | 02/98 | | 5-27.5 | |
| | | | | | | | | | | | | | | | | | | | | | | |
| | 43,787,242 | | 4,280,208 | | 57,466,070 | | 28,557,867 | | 5,523,586 | | 86,023,937 | | 91,547,523 | | 20,649,376 | | | | | | | |
Since the Operating Partnerships maintain a calendar year end the information reported on this schedule is as of December 31, 2004.
There were no carrying costs as of December 31, 2004. The column has been omitted for presentation purposes.
F-354
Notes to Schedule III
Boston Capital Tax Credit Fund IV LP - Series 28
Reconciliation of Land, Building & Improvements current year changes
Balance at beginning of period - 4/1/96 | | | | $ | 0 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 647,230 | | | |
Improvements, etc | | 0 | | | |
Other | | 0 | | | |
| | | | $ | 647,230 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/97 | | | | $ | 647,230 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 45,106,975 | | | |
Improvements, etc | | 0 | | | |
Other | | 0 | | | |
| | | | $ | 45,106,975 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/98 | | | | $ | 45,754,205 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 15,992,073 | | | |
Improvements, etc | | 19,183,519 | | | |
Other | | 0 | | | |
| | | | $ | 35,175,592 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/99 | | | | $ | 80,929,797 | |
F-355
Balance at close of period - 3/31/99 | | | | $ | 80,929,797 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 9,620,933 | | | |
Improvements, etc | | 0 | | | |
Other | | 0 | | | |
| | | | $ | 9,620,933 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/00 | | | | $ | 90,550,730 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 0 | | | |
Improvements, etc | | 312,027 | | | |
Other | | 0 | | | |
| | | | $ | 312,027 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/01 | | | | $ | 90,862,757 | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 0 | | | |
Improvements, etc | | 182,164 | | | |
Other | | 0 | | | |
| | | | $ | 182,164 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/02 | | | | $ | 91,044,921 | |
F-356
Balance at close of period - 3/31/02 | | | | $ | 91,044,921 | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 0 | | | |
Improvements, etc | | 64,515 | | | |
Other | | 0 | | | |
| | | | $ | 64,515 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/03 | | | | $ | 91,109,436 | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 0 | | | |
Improvements, etc | | 253,909 | | | |
Other | | 0 | | | |
| | | | $ | 253,909 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/04 | | | | $ | 91,363,345 | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 0 | | | |
Improvements, etc | | 184,178 | | | |
Other | | 0 | | | |
| | | | $ | 184,178 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/05 | | | | $ | 91,547,523 | |
F-357
Reconciliation of Accumulated Depreciation current year changes
Balance at beginning of period - 4/1/96 | | | | $ | 0 | |
Current year expense | | $ | 8,223 | | | |
Balance at close of period - 3/31/97 | | | | $ | 8,223 | |
Current year expense | | $ | 1,264,549 | | | |
Balance at close of period - 3/31/98 | | | | $ | 1,272,772 | |
Current year expense | | $ | 1,834,970 | | | |
Balance at close of period - 3/31/99 | | | | $ | 3,107,742 | |
Current year expense | | $ | 2,674,330 | | | |
Balance at close of period - 3/31/00 | | | | $ | 5,782,072 | |
Current year expense | | $ | 3,196,013 | | | |
Balance at close of period - 3/31/01 | | | | $ | 8,978,085 | |
Current year expense | | $ | 2,988,638 | | | |
Balance at close of period - 3/31/02 | | | | $ | 11,966,723 | |
Current year expense | | $ | 2,889,062 | | | |
Balance at close of period - 3/31/03 | | | | $ | 14,855,785 | |
Current year expense | | $ | 2,918,851 | | | |
Balance at close of period - 3/31/04 | | | | $ | 17,774,636 | |
Current year expense | | $ | 2,874,740 | | | |
Balance at close of period - 3/31/05 | | | | $ | 20,649,376 | |
F-358
Boston Capital Tax Credit Fund II Limited Partnership - Series 29
Schedule III - Real Estate and Accumulated Depreciation
March 31, 2005
(UNAUDITED)
| | | | Initial cost to company | | Cost capitalized subsequent to acquisition | | Gross amount at which carried at close of period | | | | | | | | Life on which | |
Description | | Encumbrances | | Land | | Buildings and improvements | | Improvements | | Land | | Buildings and Improvements | | Total | | Accumulated depreciation | | Date of construction | | Date acquired | | depreciation is computed | |
BARRINGTON COVE | | 2,003,357 | | 183,750 | | 6,403,281 | | 12,999 | | 183,700 | | 6,416,280 | | 6,599,980 | | 1,795,214 | | 05/97 | | 04/97 | | 5-39 | |
BRYSON APTS | | 370,310 | | 10,728 | | 269,886 | | 265,186 | | 10,728 | | 535,072 | | 545,800 | | 136,342 | | 01/98 | | 08/97 | | 5-27.5 | |
COLLINS HOUSING | | 666,110 | | 22,500 | | 370,580 | | 544,105 | | 22,500 | | 914,685 | | 937,185 | | 225,765 | | 06/98 | | 09/97 | | 5-27.5 | |
DOGWOOD RURAL ASSOC | | 1,351,740 | | 56,332 | | 1,616,052 | | 478,806 | | 56,332 | | 2,094,858 | | 2,151,190 | | 421,472 | | 05/99 | | 10/98 | | 5-27.5 | |
EDGEWOOD EST | | 1,937,010 | | 283,199 | | 3,951,368 | | 0 | | 283,199 | | 3,951,368 | | 4,234,567 | | 817,044 | | 09/98 | | 03/98 | | 5-27.5 | |
EMERALD TRACE | | 1,303,769 | | 43,548 | | 0 | | 2,659,509 | | 43,548 | | 2,659,509 | | 2,703,057 | | 468,502 | | 04/99 | | 08/98 | | 5-27.5 | |
FORREST HILL APTS | | 2,791,582 | | 191,250 | | 0 | | 0 | | 221,250 | | 0 | | 221,250 | | 0 | | 11/98 | | 07/97 | | 5-27.5 | |
GLENBROOK APTS | | 489,529 | | 4,606 | | 674,111 | | 19,425 | | 4,606 | | 693,536 | | 698,142 | | 174,369 | | 03/97 | | 12/97 | | 5-27.5 | |
HARBOR POINTE | | 1,503,965 | | 280,000 | | 5,672,581 | | 132,677 | | 280,000 | | 5,805,258 | | 6,085,258 | | 916,376 | | 10/99 | | 12/97 | | 5-40 | |
JACKSBORO APTS | | 581,114 | | 31,893 | | 268,583 | | 505,596 | | 31,893 | | 774,179 | | 806,072 | | 202,230 | | 01/98 | | 12/97 | | 5-27.5 | |
JACKSON PARTNERS | | 5,560,000 | | 300,067 | | 6,039,223 | | 3,767,697 | | 315,352 | | 9,806,920 | | 10,122,272 | | 2,661,133 | | 06/98 | | 12/96 | | 5-27.5 | |
KIEHL PARTNERS | | 9,200,000 | | 747,825 | | 9,410,576 | | 4,025,855 | | 747,825 | | 13,436,431 | | 14,184,256 | | 3,182,109 | | 06/99 | | 02/98 | | 5-27.5 | |
LOMBARD PARTNERS | | 945,294 | | 25,000 | | 1,470,259 | | 0 | | 25,000 | | 1,470,259 | | 1,495,259 | | 359,461 | | 07/98 | | 10/98 | | 5-27.5 | |
LUTKIN BAYOU ASSOC | | 811,931 | | 25,000 | | 878,839 | | 113,378 | | 25,000 | | 992,217 | | 1,017,217 | | 222,217 | | 06/97 | | 11/97 | | 5-27.5 | |
THE LINCOLN HOTEL | | 806,522 | | 0 | | 1,454,115 | | 113,161 | | 0 | | 1,567,276 | | 1,567,276 | | 373,625 | | 07/97 | | 02/97 | | 5-27.5 | |
NORTHFIELD APTS III | | 4,525,000 | | 200,613 | | 5,814,532 | | 1,212,362 | | 214,213 | | 7,026,894 | | 7,241,107 | | 2,024,966 | | 02/98 | | 12/96 | | 5-27.5 | |
NORTHWAY DRIVE | | 1,511,982 | | 280,849 | | 1,480 | | 4,794,044 | | 280,849 | | 4,795,524 | | 5,076,373 | | 882,320 | | 03/98 | | 04/97 | | 5-45 | |
OZARK ASSOC | | 451,102 | | 13,750 | | 511,269 | | 56,213 | | 13,750 | | 567,482 | | 581,232 | | 125,262 | | 07/97 | | 10/97 | | 5-27.5 | |
PALMETTO PLACE | | 1,081,414 | | 56,000 | | 0 | | 2,106,692 | | 12,000 | | 2,106,692 | | 2,118,692 | | 354,457 | | 04/99 | | 10/98 | | 5-27.5 | |
POPLARVILLE APTS | | 389,199 | | 12,000 | | 406,502 | | 48,854 | | 12,000 | | 455,356 | | 467,356 | | 104,555 | | 07/97 | | 10/97 | | 5-27.5 | |
RHOME APTS | | 493,476 | | 8,313 | | 675,804 | | 19,937 | | 8,313 | | 695,741 | | 704,054 | | 161,091 | | 07/97 | | 12/97 | | 5-27.5 | |
WESTFIELD APTS | | 782,306 | | 49,748 | | 1,773,153 | | 0 | | 49,748 | | 1,773,153 | | 1,822,901 | | 360,092 | | 08/98 | | 11/97 | | 5-27.5 | |
| | | | | | | | | | | | | | | | | | | | | | | |
| | 39,556,712 | | 2,826,971 | | 47,662,194 | | 20,876,496 | | 2,841,806 | | 68,538,690 | | 71,380,496 | | 15,968,602 | | | | | | | |
Since the Operating Partnerships maintain a calendar year end the information reported on this schedule is as of December 31, 2004.
There were no carrying costs as of December 31, 2004. The column has been omitted for presentation purposes.
F-359
Notes to Schedule III
Boston Capital Tax Credit Fund IV LP - Series 29
Reconciliation of Land, Building & Improvements current year changes
Balance at beginning of period - 4/1/97 | | | | $ | 0 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 25,053,524 | | | |
Improvements, etc | | 0 | | | |
Other | | 0 | | | |
| | | | $ | 25,053,524 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/98 | | | | $ | 25,053,524 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 19,483,060 | | | |
Improvements, etc | | 16,333,428 | | | |
Other | | 0 | | | |
| | | | $ | 35,816,488 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/99 | | | | $ | 60,870,012 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 5,952,581 | | | |
Improvements, etc | | 9,065,633 | | | |
Other | | 0 | | | |
| | | | $ | 15,018,214 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/00 | | | | $ | 75,888,226 | |
F-360
Balance at close of period - 3/31/00 | | | | $ | 75,888,226 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 0 | | | |
Improvements, etc | | 191,162 | | | |
Other | | 0 | | | |
| | | | $ | 191,162 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/01 | | | | $ | 76,079,388 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 0 | | | |
Improvements, etc | | 180,150 | | | |
Other | | 0 | | | |
| | | | $ | 180,150 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/02 | | | | $ | 76,259,538 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 0 | | | |
Improvements, etc | | 229,921 | | | |
Other | | 0 | | | |
| | | | $ | 229,921 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/03 | | | | $ | 76,489,459 | |
F-361
Balance at close of period - 3/31/03 | | | | $ | 76,489,459 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 0 | | | |
Improvements, etc | | 160,933 | | | |
Other | | 0 | | | |
| | | | $ | 160,933 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/04 | | | | $ | 76,650,392 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 0 | | | |
Improvements, etc | | 251,267 | | | |
Other | | 0 | | | |
| | | | $ | 251,267 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | (5,521,163 | ) | | |
| | | | $ | (5,521,163 | ) |
Balance at close of period - 3/31/05 | | | | $ | 71,380,496 | |
F-362
Reconciliation of Accumulated Depreciation current year changes
Balance at beginning of period - 4/1/97 | | | | $ | 0 | |
Current year expense | | $ | 271,480 | | | |
Balance at close of period - 3/31/98 | | | | $ | 271,480 | |
Current year expense | | $ | 1,330,842 | | | |
Balance at close of period - 3/31/99 | | | | $ | 1,602,322 | |
Current year expense | | $ | 2,247,040 | | | |
Balance at close of period - 3/31/00 | | | | $ | 3,849,362 | |
Current year expense | | $ | 2,630,360 | | | |
Balance at close of period - 3/31/01 | | | | $ | 6,479,722 | |
Current year expense | | $ | 2,600,798 | | | |
Balance at close of period - 3/31/02 | | | | $ | 9,080,520 | |
Current year expense | | $ | 2,610,904 | | | |
Balance at close of period - 3/31/03 | | | | $ | 11,691,424 | |
Current year expense | | $ | 2,585,150 | | | |
Balance at close of period - 3/31/04 | | | | $ | 14,276,574 | |
Current year expense | | $ | 1,692,028 | | | |
Balance at close of period - 3/31/05 | | | | $ | 15,968,602 | |
F-363
Boston Capital Tax Credit Fund IV LP - Series 30
Schedule III - Real Estate and Accumulated Depreciation
March 31, 2005
(UNAUDITED)
| | | | Initial cost to company | | Cost capitalized subsequent to acquisition | | Gross amount at which carried at close of period | | | | | | | | Life on which | |
Description | | Encumbrances | | Land | | Buildings and improvements | | Improvements | | Land | | Buildings and Improvements | | Total | | Accumulated depreciation | | Date of construction | | Date acquired | | depreciation is computed | |
BELLWOOD FOUR | | 709,991 | | 45,000 | | 676,598 | | 704,456 | | 45,000 | | 1,381,054 | | 1,426,054 | | 369,911 | | 05/98 | | 09/97 | | 5-27.5 | |
BOWIE APTS | | 1,066,758 | | 32,714 | | 267,955 | | 1,208,269 | | 32,714 | | 1,476,224 | | 1,508,938 | | 362,651 | | 10/98 | | 08/97 | | 5-27.5 | |
BYAM LP | | 783,976 | | 185,000 | | 2,261,674 | | (28,934 | ) | 185,000 | | 2,232,740 | | 2,417,740 | | 429,353 | | 02/98 | | 02/97 | | 5-27.5 | |
CVVA LP | | 1,533,209 | | 60,000 | | 1,250,961 | | 697,493 | | 60,000 | | 1,948,454 | | 2,008,454 | | 481,822 | | 10/99 | | 03/98 | | 5-27.5 | |
EMERALD TRACE II | | 362,103 | | 20,500 | | 1,322,164 | | 0 | | 20,500 | | 1,322,164 | | 1,342,664 | | 227,819 | | 12/98 | | 07/98 | | 5-27.5 | |
FVA LP | | 882,772 | | 36,000 | | 668,440 | | 426,716 | | 36,000 | | 1,095,156 | | 1,131,156 | | 187,570 | | 07/99 | | 03/98 | | 5-27.5 | |
GRAHAM APARTMENTS | | 1,473,589 | | 45,563 | | 366,387 | | 1,497,749 | | 45,563 | | 1,864,136 | | 1,909,699 | | 498,129 | | 09/98 | | 08/97 | | 5-27.5 | |
HILLSIDE TERRACE | | 1,806,058 | | 369,421 | | 4,812,286 | | 1,661,174 | | 330,000 | | 6,473,460 | | 6,803,460 | | 897,811 | | 07/00 | | 04/99 | | 12/40 | |
JEFFRIES ASSOC | | 1,449,626 | | 62,000 | | 1,662,694 | | 476,230 | | 62,000 | | 2,138,924 | | 2,200,924 | | 384,446 | | 05/99 | | 10/98 | | 5-27.5 | |
JMC LIMITED LIABILITY | | 768,371 | | 50,000 | | 0 | | 1,711,748 | | 11,000 | | 1,711,748 | | 1,722,748 | | 312,153 | | 03/98 | | 08/97 | | 5-27.5 | |
KGVA LP | | 1,852,544 | | 112,000 | | 1,697,834 | | 666,456 | | 112,000 | | 2,364,290 | | 2,476,290 | | 456,925 | | 02/99 | | 03/98 | | 5-27.5 | |
LINDEN PARTERS | | 935,861 | | 4,848 | | 1,819,922 | | 0 | | 4,848 | | 1,819,922 | | 1,824,770 | | 304,411 | | 06/99 | | 07/98 | | 7-40 | |
MADISON PTRS LP | | 1,586,010 | | 314,510 | | 788,736 | | 4,666,589 | | 322,023 | | 5,455,325 | | 5,777,348 | | 1,365,004 | | 03/99 | | 11/97 | | 5-27.5 | |
MESA GRANDE | | 1,941,403 | | 0 | | 4,153,914 | | 31,697 | | 117,000 | | 4,185,611 | | 4,302,611 | | 661,229 | | 12/98 | | 02/98 | | 5-27.5 | |
MILLWOOD | | 7,971,287 | | 892,181 | | 0 | | 11,506,043 | | 869,681 | | 11,506,043 | | 12,375,724 | | 1,762,616 | | 11/99 | | 12/98 | | 10-40 | |
NOCONA APTS | | 791,692 | | 15,651 | | 207,520 | | 905,893 | | 15,651 | | 1,113,413 | | 1,129,064 | | 256,909 | | 12/98 | | 08/97 | | 5-27.5 | |
PYRAMID ONE | | 639,889 | | 100,000 | | 1,445,832 | | 1,125 | | 100,000 | | 1,446,957 | | 1,546,957 | | 307,025 | | 11/99 | | 04/99 | | 5-27.5 | |
SUNRISE HOMES | | 988,471 | | 0 | | 2,679,914 | | 209,756 | | 134,259 | | 2,889,670 | | 3,023,929 | | 460,568 | | 12/98 | | 02/98 | | 5-27.5 | |
TRINITY LIFE GARDENS | | 1,198,848 | | 65,575 | | 2,309,061 | | 873,175 | | 60,000 | | 3,182,236 | | 3,242,236 | | 748,292 | | 12/99 | | 04/99 | | 5-27.5 | |
WEST SWANZEY | | 594,219 | | 94,900 | | 2,010,096 | | 66,141 | | 94,900 | | 2,076,237 | | 2,171,137 | | 427,583 | | 02/98 | | 07/97 | | 5-27.5 | |
| | | | | | | | | | | | | | | | | | | | | | | |
| | 29,336,677 | | 2,505,863 | | 30,401,988 | | 27,281,776 | | 2,658,139 | | 57,683,764 | | 60,341,903 | | 10,902,227 | | | | | | | |
Since the Operating Partnerships maintain a calendar year end the information reported on this schedule is as of December 31, 2004. There were no carrying costs as of December 31, 2004. The column has been omitted for presentation purposes.
F-364
Notes to Schedule III
Boston Capital Tax Credit Fund IV LP - Series 30
Reconciliation of Land, Building & Improvements current year changes
Balance at beginning of period - 4/1/97 | | | | $ | 0 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 7,362,304 | | | |
Improvements, etc | | 0 | | | |
Other | | 0 | | | |
| | | | $ | 7,362,304 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/98 | | | | $ | 7,362,304 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 14,618,602 | | | |
Improvements, etc | | 9,868,994 | | | |
Other | | 0 | | | |
| | | | $ | 24,487,596 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/99 | | | | $ | 31,849,900 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 9,102,175 | | | |
Improvements, etc | | 16,227,330 | | | |
Other | | 0 | | | |
| | | | $ | 25,329,505 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/00 | | | | $ | 57,179,405 | |
F-365
Balance at close of period - 3/31/00 | | | | $ | 57,179,405 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 0 | | | |
Improvements, etc | | 2,489,235 | | | |
Other | | 0 | | | |
| | | | $ | 2,489,235 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/01 | | | | $ | 59,668,640 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 0 | | | |
Improvements, etc | | 536,047 | | | |
Other | | 0 | | | |
| | | | $ | 536,047 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/02 | | | | $ | 60,204,687 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 0 | | | |
Improvements, etc | | 72,476 | | | |
Other | | 0 | | | |
| | | | $ | 72,476 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/03 | | | | $ | 60,277,163 | |
F-366
Balance at close of period - 3/31/03 | | | | $ | 60,277,163 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 0 | | | |
Improvements, etc | | 7,269 | | | |
Other | | 0 | | | |
| | | | $ | 7,269 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/04 | | | | $ | 60,284,432 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 0 | | | |
Improvements, etc | | 57,471 | | | |
Other | | 0 | | | |
| | | | $ | 57,471 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/05 | | | | $ | 60,341,903 | |
F-367
Reconciliation of Accumulated Depreciation current year changes
Balance at beginning of period - 4/1/97 | | | | $ | 0 | |
Current year expense | | $ | 49,478 | | | |
Balance at close of period - 3/31/98 | | | | $ | 49,478 | |
Current year expense | | $ | 463,672 | | | |
Balance at close of period - 3/31/99 | | | | $ | 513,150 | |
Current year expense | | $ | 945,532 | | | |
Balance at close of period - 3/31/00 | | | | $ | 1,458,682 | |
Current year expense | | $ | 1,631,321 | | | |
Balance at close of period - 3/31/01 | | | | $ | 3,090,003 | |
Current year expense | | $ | 2,263,225 | | | |
Balance at close of period - 3/31/02 | | | | $ | 5,353,228 | |
Current year expense | | $ | 1,885,175 | | | |
Balance at close of period - 3/31/03 | | | | $ | 7,238,403 | |
Current year expense | | $ | 1,853,298 | | | |
Balance at close of period - 3/31/04 | | | | $ | 9,091,701 | |
Current year expense | | $ | 1,810,526 | | | |
Balance at close of period - 3/31/05 | | | | $ | 10,902,227 | |
F-368
Boston Capital Tax Credit Fund IV LP-Series 31
Schedule III - Real Estate and Accumulated Depreciation
March 31, 2005
(UNAUDITED)
| | | | Initial cost to company | | Cost capitalized subsequent to acquisition | | Gross amount at which carried at close of period | | | | | | | | Life on which | |
Description | | Encumbrances | | Land | | Buildings and improvements | | Improvements | | Land | | Buildings and Improvements | | Total | | Accumulated depreciation | | Date of construction | | Date acquired | | Depreciation is computed | |
BRITTNEY SQUARE | | 593,344 | | 247,000 | | 1,280,705 | | 0 | | 247,000 | | 1,280,705 | | 1,527,705 | | 216,540 | | 07/98 | | 07/98 | | 5-27.5 | |
CANTON HOUSING I | | 2,211,076 | | 99,900 | | 2,245,160 | | 695,913 | | 99,900 | | 2,941,073 | | 3,040,973 | | 766,349 | | 07/98 | | 11/97 | | 5-27.5 | |
CANTON HOUSING II | | 1,119,487 | | 66,920 | | 1,023,746 | | 311,857 | | 66,920 | | 1,335,603 | | 1,402,523 | | 361,178 | | 07/98 | | 11/97 | | 5-27.5 | |
CANTON HOUSING III | | 831,794 | | 38,205 | | 799,913 | | 262,083 | | 38,205 | | 1,061,996 | | 1,100,201 | | 280,669 | | 07/98 | | 11/97 | | 5-27.5 | |
CANTON HOUSING IV | | 801,813 | | 40,500 | | 784,923 | | 269,762 | | 40,500 | | 1,054,685 | | 1,095,185 | | 281,647 | | 07/98 | | 11/97 | | 5-27.5 | |
CLEVELAND PTRS | | 1,537,092 | | 244,500 | | 1,941,969 | | 3,531,349 | | 265,000 | | 5,473,318 | | 5,738,318 | | 1,491,250 | | 06/98 | | 11/97 | | 5-27.5 | |
DOUBLE SPRINGS | | 365,221 | | 157,000 | | 960,378 | | 505,494 | | 157,000 | | 1,465,872 | | 1,622,872 | | 252,042 | | 03/99 | | 09/98 | | 5-27.5 | |
EAGLE’S RIDGE TERRACE | | 1,769,971 | | 63,200 | | 508,815 | | 1,918,666 | | 63,200 | | 2,427,481 | | 2,490,681 | | 465,843 | | 05/98 | | 12/97 | | 5-27.5 | |
ELLISVILLE LP | | 642,974 | | 31,000 | | 723,650 | | 217,992 | | 31,000 | | 941,642 | | 972,642 | | 180,689 | | 06/98 | | 12/97 | | 5-27.5 | |
G.A.V.A. LP | | 711,705 | | 35,500 | | 616,645 | | 274,109 | | 37,014 | | 890,754 | | 927,768 | | 160,754 | | 02/99 | | 03/98 | | 5-27.5 | |
HATTIESBURG LP | | 817,926 | | 15,000 | | 979,143 | | 256,771 | | 15,000 | | 1,235,914 | | 1,250,914 | | 231,213 | | 06/98 | | 12/97 | | 5-27.5 | |
HENDERSON TERRACE | | 507,558 | | 22,000 | | 221,549 | | 478,258 | | 22,000 | | 699,807 | | 721,807 | | 132,914 | | 09/98 | | 11/97 | | 5-27.5 | |
HERITAGE I | | 878,642 | | 46,000 | | 522,601 | | 830,596 | | 46,014 | | 1,353,197 | | 1,399,211 | | 327,902 | | 05/98 | | 10/97 | | 5-27.5 | |
HURRICANE HILLS | | 744,793 | | 121,171 | | 3,086,025 | | 12,332 | | 121,171 | | 3,098,357 | | 3,219,528 | | 586,103 | | 08/98 | | 09/97 | | 5-27.5 | |
LAKEVIEW LITTLE ELM | | 433,120 | | 28,750 | | 255,929 | | 338,481 | | 28,750 | | 594,410 | | 623,160 | | 136,584 | | 01/99 | | 11/97 | | 5-27.5 | |
LEVEL CREEK | | 12,790,000 | | 1,120,908 | | 0 | | 13,523,350 | | 1,120,908 | | 13,523,350 | | 14,644,258 | | 4,050,560 | | 05/99 | | 05/98 | | 5-27.5 | |
MESQUITE TRAILS | | 664,894 | | 10,860 | | 240,143 | | 710,517 | | 10,860 | | 950,660 | | 961,520 | | 218,916 | | 11/98 | | 11/97 | | 5-27.5 | |
MONFORT HOUSING | | 3,536,038 | | 436,143 | | 2,661,689 | | 1,653,660 | | 436,143 | | 4,315,349 | | 4,751,492 | | 839,629 | | 10/98 | | 09/97 | | 5-27.5 | |
N.M.V.A. LP | | 852,579 | | 44,114 | | 679,817 | | 417,233 | | 44,114 | | 1,097,050 | | 1,141,164 | | 191,340 | | 04/99 | | 03/98 | | 5-27.5 | |
PILOT POINT LP | | 746,701 | | 65,570 | | 339,377 | | 614,939 | | 65,570 | | 954,316 | | 1,019,886 | | 232,173 | | 02/99 | | 11/97 | | 5-27.5 | |
RIVERBEND APTS | | 767,085 | | 201,961 | | 0 | | 2,498,041 | | 201,961 | | 2,498,041 | | 2,700,002 | | 435,556 | | 07/98 | | 10/97 | | 5-27.5 | |
F-369
| | | | Initial cost to company | | Cost capitalized subsequent to acquisition | | Gross amount at which carried at close of period | | | | | | | | Life on which | |
Description | | Encumbrances | | Land | | Buildings and improvements | | Improvements | | Land | | Buildings and Improvements | | Total | | Accumulated depreciation | | Date of construction | | Date acquired | | depreciation is computed | |
SAN ANGELO BENT TREE | | 2,586,538 | | 294,023 | | 0 | | 6,601,796 | | 300,841 | | 6,601,796 | | 6,902,637 | | 1,146,417 | | 07/99 | | 12/97 | | 5-27.5 | |
SEAGRAVES APTS | | 441,315 | | 25,200 | | 537,944 | | 22,391 | | 25,200 | | 560,335 | | 585,535 | | 81,741 | | 05/00 | | 09/00 | | 5-27.5 | |
SENCIT HAMPDEN | | 2,044,857 | | 307,860 | | 0 | | 5,109,029 | | 307,860 | | 5,109,029 | | 5,416,889 | | 823,300 | | 09/98 | | 10/97 | | 7-40 | |
SILVER CREEK | | 3,254,501 | | 175,000 | | 0 | | 9,048,768 | | 175,000 | | 9,048,768 | | 9,223,768 | | 1,671,792 | | 08/99 | | 03/98 | | 5-27.5 | |
SUMMERDALE PTRS | | 3,690,224 | | 420,540 | | 1,386,000 | | 4,969,876 | | 271,620 | | 6,355,876 | | 6,627,496 | | 1,073,248 | | 04/99 | | 12/98 | | 5-27.5 | |
WINDSOR PARK PTRS | | 7,686,601 | | 248,000 | | 5,105,823 | | 7,748,397 | | 270,461 | | 12,854,220 | | 13,124,681 | | 3,173,663 | | 03/99 | | 11/97 | | 5-27.5 | |
| | | | | | | | | | | | | | | | | | | | | | | |
| | 53,027,849 | | 4,606,825 | | 26,901,945 | | 62,821,659 | | 4,509,212 | | 89,723,604 | | 94,232,816 | | 19,810,012 | | | | | | | |
Since the Operating Partnerships maintain a calendar year end the information reported on this schedule is as of December 31, 2004.
There were no carrying costs as of December 31, 2004. The column has been omitted for presentation purposes.
F-370
Notes to Schedule III
Boston Capital Tax Credit Fund IV LP - Series 31
Reconciliation of Land, Building & Improvements current year changes
Balance at beginning of period - 4/1/97 | | | | $ | 0 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 20,789,823 | | | |
Improvements, etc | | 0 | | | |
Other | | 0 | | | |
| | | | $ | 20,789,823 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/98 | | | | $ | 20,789,823 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 10,155,803 | | | |
Improvements, etc | | 23,622,080 | | | |
Other | | 0 | | | |
| | | | $ | 33,777,883 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/99 | | | | $ | 54,567,706 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 0 | | | |
Improvements, etc | | 37,773,041 | | | |
Other | | 0 | | | |
| | | | $ | 37,773,041 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/00 | | | | $ | 92,340,747 | |
F-371
Balance at close of period - 3/31/00 | | | | $ | 92,340,747 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 561,718 | | | |
Improvements, etc | | 171,433 | | | |
Other | | 0 | | | |
| | | | $ | 733,151 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/01 | | | | $ | 93,073,898 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 0 | | | |
Improvements, etc | | 277,575 | | | |
Other | | 0 | | | |
| | | | $ | 277,575 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/02 | | | | $ | 93,351,473 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 0 | | | |
Improvements, etc | | 173,492 | | | |
Other | | 0 | | | |
| | | | $ | 173,492 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/03 | | | | $ | 93,524,965 | |
F-372
Balance at close of period - 3/31/03 | | | | $ | 93,524,965 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 0 | | | |
Improvements, etc | | 299,763 | | | |
Other | | 0 | | | |
| | | | $ | 299,763 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/04 | | | | $ | 93,824,728 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 0 | | | |
Improvements, etc | | 408,088 | | | |
Other | | 0 | | | |
| | | | $ | 408,088 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/05 | | | | $ | 94,232,816 | |
F-373
Reconciliation of Accumulated Depreciation current year changes
Balance at beginning of period - 4/1/97 | | | | $ | 0 | |
Current year expense | | $ | 41,619 | | | |
Balance at close of period - 3/31/98 | | | | $ | 41,619 | |
Current year expense | | $ | 973,901 | | | |
Balance at close of period - 3/31/99 | | | | $ | 1,015,520 | |
Current year expense | | $ | 2,743,105 | | | |
Balance at close of period - 3/31/00 | | | | $ | 3,758,625 | |
Current year expense | | $ | 3,363,318 | | | |
Balance at close of period - 3/31/01 | | | | $ | 7,121,943 | |
Current year expense | | $ | 3,254,509 | | | |
Balance at close of period - 3/31/02 | | | | $ | 10,376,452 | |
Current year expense | | $ | 3,175,143 | | | |
Balance at close of period - 3/31/03 | | | | $ | 13,551,595 | |
Current year expense | | $ | 3,175,143 | | | |
Balance at close of period - 3/31/03 | | | | $ | 13,551,595 | |
Current year expense | | $ | 3,154,151 | | | |
Balance at close of period - 3/31/04 | | | | $ | 16,705,746 | |
Current year expense | | $ | 3,104,266 | | | |
Balance at close of period - 3/31/05 | | | | $ | 19,810,012 | |
F-374
Boston Capital Tax Credit Fund IV LP - Series 32
Schedule III - Real Estate and Accumulated Depreciation
March 31, 2005
(UNAUDITED)
| | | | Initial cost to company | | Cost capitalized subsequent to acquisition | | Gross amount at which carried at close of period | | | | | | | | Life on which | |
Description | | Encumbrances | | Land | | Buildings and improvements | | Improvements | | Land | | Buildings and Improvements | | Total | | Accumulated depreciation | | Date of construction | | Date acquired | | depreciation is computed | |
200 EAST AVENUE | | 8,916,766 | | 61,000 | | 7,896,816 | | 2,264,221 | | 61,000 | | 10,161,037 | | 10,222,037 | | 1,607,374 | | 07/00 | | 01/99 | | 12-40 | |
ATHENS PARTNERS | | 1,167,412 | | 327,639 | | 2,978,391 | | 2,256,828 | | 342,639 | | 5,235,219 | | 5,577,858 | | 1,256,901 | | 06/99 | | 10/98 | | 5/27.5 | |
CHARDONNAY LP | | 65,023 | | 5,200 | | 586,804 | | 35,691 | | 5,200 | | 622,495 | | 627,695 | | 183,810 | | 01/97 | | 01/98 | | 5-27.5 | |
COGIC VILLAGE | | 2,320,017 | | 115,000 | | 0 | | 8,719,176 | | 115,000 | | 8,719,176 | | 8,834,176 | | 2,428,566 | | 07/99 | | 04/98 | | 5-27.5 | |
COURTSIDE | | 872,081 | | 146,529 | | 2,820,490 | | 36,807 | | 146,529 | | 2,857,297 | | 3,003,826 | | 632,118 | | 07/98 | | 06/98 | | 7-40 | |
FFLM ASSOC | | 7,114,301 | | 1,359,240 | | 12,454,121 | | 112,255 | | 1,359,240 | | 12,566,376 | | 13,925,616 | | 4,872,708 | | 01/95 | | 01/98 | | 5-40 | |
GRANDA ROSE | | 208,532 | | 5,000 | | 271,347 | | 5,111 | | 5,000 | | 276,458 | | 281,458 | | 38,803 | | 11/01 | | 05/01 | | 5-27.5 | |
INDIANA DEV (CLEAR CREEK) | | 1,493,505 | | 55,000 | | 3,760,163 | | (109,376 | ) | 55,000 | | 3,650,787 | | 3,705,787 | | 688,007 | | 09/99 | | 07/98 | | 5-27.5 | |
JACKSON BOND | | 5,000,000 | | 536,323 | | 952,071 | | 6,935,980 | | 536,323 | | 7,888,051 | | 8,424,374 | | 1,761,835 | | 12/99 | | 07/98 | | 5-27.5 | |
KEIST TOWNHOMES | | 3,516,789 | | 622,558 | | 0 | | 12,156,078 | | 622,558 | | 12,156,078 | | 12,778,636 | | 1,693,371 | | 12/99 | | 11/98 | | 10-40 | |
MARTINSVILLE I | | 410,334 | | 24,000 | | 0 | | 1,102,604 | | 52,000 | | 1,102,604 | | 1,154,604 | | 186,112 | | 02/00 | | 08/99 | | 5-40 | |
PARKSIDE PLAZA | | 1,338,507 | | 0 | | 0 | | 4,158,733 | | 0 | | 4,158,733 | | 4,158,733 | | 593,101 | | 05/01 | | 07/99 | | 5-27.5 | |
PECAN MANOR | | 770,274 | | 60,400 | | 1,961,002 | | 160,953 | | 60,400 | | 2,121,955 | | 2,182,355 | | 367,409 | | 10/98 | | 07/98 | | 5-27.5 | |
PEARL PARTNERS | | 8,000,000 | | 599,461 | | 2,248,687 | | 9,413,110 | | 615,788 | | 11,661,797 | | 12,277,585 | | 2,660,973 | | 12/99 | | 06/98 | | 5-27.5 | |
PEARLWOOD LP | | 921,189 | | 162,032 | | 2,099,724 | | (300,770 | ) | 162,032 | | 1,798,954 | | 1,960,986 | | 477,000 | | 05/98 | | 02/98 | | 5-27.5 | |
PINE RIDGE | | 789,248 | | 88,220 | | 0 | | 2,134,022 | | 94,833 | | 2,134,022 | | 2,228,855 | | 366,296 | | 01/99 | | 07/98 | | 5-27.5 | |
PYRAMID IV LP | | 877,767 | | 99,500 | | 368,780 | | 3,420,238 | | 99,500 | | 3,789,018 | | 3,888,518 | | 709,229 | | 05/00 | | 05/98 | | 5-27.5 | |
| | | | | | | | | | | | | | | | | | | | | | | |
| | 43,781,745 | | 4,267,102 | | 38,398,396 | | 52,501,661 | | 4,333,042 | | 90,900,057 | | 95,233,099 | | 20,523,613 | | | | | | | |
Since the Operating Partnerships maintain a calendar year end the information reported on this schedule is as of December 31, 2004.
There were no carrying costs as of December 31, 2004. The column has been omitted for presentation purposes.
F-375
Notes to Schedule III
Boston Capital Tax Credit Fund IV LP - Series 32
Reconciliation of Land, Building & Improvements current year changes
Balance at beginning of period - 4/1/98 | | | | $ | 0 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 30,592,172 | | | |
Improvements, etc | | 0 | | | |
Other | | 0 | | | |
| | | | $ | 30,592,172 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/99 | | | | $ | 30,592,172 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 11,796,979 | | | |
Improvements, etc | | 42,439,868 | | | |
Other | | 0 | | | |
| | | | $ | 54,236,847 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/00 | | | | $ | 84,829,019 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 0 | | | |
Improvements, etc | | 4,887,087 | | | |
Other | | 0 | | | |
| | | | $ | 4,887,087 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/01 | | | | $ | 89,716,106 | |
F-376
Balance at close of period - 3/31/01 | | | | $ | 89,716,106 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 276,347 | | | |
Improvements, etc | | 4,688,499 | | | |
Other | | 0 | | | |
| | | | $ | 4,964,846 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/02 | | | | $ | 94,680,952 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 0 | | | |
Improvements, etc | | 57,677 | | | |
Other | | 0 | | | |
| | | | $ | 57,677 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/03 | | | | $ | 94,738,629 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 0 | | | |
Improvements, etc | | 231,615 | | | |
Other | | 0 | | | |
| | | | $ | 231,615 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/04 | | | | $ | 94,970,244 | |
F-377
Balance at close of period - 3/31/04 | | | | $ | 94,970,244 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 0 | | | |
Improvements, etc | | 262,855 | | | |
Other | | 0 | | | |
| | | | $ | 262,855 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/05 | | | | $ | 95,233,099 | |
F-378
Reconciliation of Accumulated Depreciation current year changes
Balance at beginning of period - 4/1/98 | | | | $ | 0 | |
Current year expense | | $ | 1,855,693 | | | |
Balance at close of period - 3/31/99 | | | | $ | 1,855,693 | |
Current year expense | | $ | 1,533,304 | | | |
Balance at close of period - 3/31/00 | | | | $ | 3,388,997 | |
Current year expense | | $ | 3,367,095 | | | |
Balance at close of period - 3/31/01 | | | | $ | 6,756,092 | |
Current year expense | | $ | 3,601,011 | | | |
Balance at close of period - 3/31/02 | | | | $ | 10,357,103 | |
Current year expense | | $ | 3,433,597 | | | |
Balance at close of period - 3/31/03 | | | | $ | 13,790,700 | |
Current year expense | | $ | 3,388,798 | | | |
Balance at close of period - 3/31/04 | | | | $ | 17,179,498 | |
Current year expense | | $ | 3,344,115 | | | |
Balance at close of period - 3/31/05 | | | | $ | 20,523,613 | |
F-379
Boston Capital Tax Credit Fund IV LP - Series 33
Schedule III - Real Estate and Accumulated Depreciation
March 31, 2005
(UNAUDITED)
| | | | Initial cost to company | | Cost capitalized subsequent to acquisition | | Gross amount at which carried at close of period | | | | | | | | Life on which | |
Description | | Encumbrances | | Land | | Buildings and improvements | | Improvements | | Land | | Buildings and Improvements | | Total | | Accumulated depreciation | | Date of construction | | Date acquired | | depreciation is computed | |
BRADFORD GROUP | | 1,035,123 | | 101,388 | | 0 | | 2,695,584 | | 101,388 | | 2,695,584 | | 2,796,972 | | 515,184 | | 09/99 | | 10/98 | | 5-27.5 | |
FFLM ASSOC. | | 7,114,301 | | 1,359,240 | | 12,454,121 | | 112,255 | | 1,359,240 | | 12,566,376 | | 13,925,616 | | 4,872,708 | | 01/95 | | 01/98 | | 5-40 | |
FOREST PARK | | 870,404 | | 175,500 | | 0 | | 2,156,764 | | 175,500 | | 2,156,764 | | 2,332,264 | | 382,563 | | 01/99 | | 07/98 | | 5-27.5 | |
HARBOUR POINTE | | 1,503,965 | | 280,000 | | 5,672,581 | | 132,677 | | 280,000 | | 5,805,258 | | 6,085,258 | | 916,376 | | 10/99 | | 01/99 | | 5-40 | |
KIEST TOWNHOMES | | 3,516,789 | | 622,558 | | 0 | | 12,156,078 | | 622,558 | | 12,156,078 | | 12,778,636 | | 1,693,371 | | 12/99 | | 08/98 | | 10-40 | |
MERCHANT’S COURT | | 5,851,397 | | 0 | | 0 | | 13,342,665 | | 1,069,682 | | 13,342,665 | | 14,412,347 | | 2,541,241 | | 12/99 | | 10/98 | | 10-40 | |
NHC #5 | | 2,999,934 | | 387,045 | | 0 | | 6,363,027 | | 387,045 | | 6,363,027 | | 6,750,072 | | 1,755,500 | | 07/99 | | 03/98 | | 5-27.5 | |
NORTHROCK HOUSING | | 2,432,594 | | 250,478 | | 1,356,518 | | 3,304,851 | | 250,478 | | 4,661,369 | | 4,911,847 | | 596,663 | | 05/00 | | 05/99 | | 10-40 | |
SOUTHAVEN | | 9,790,000 | | 974,288 | | 1,815,504 | | 10,866,672 | | 999,288 | | 12,682,176 | | 13,681,464 | | 2,942,924 | | 12/99 | | 10/98 | | 5-27.5 | |
STEARNS ASSITED LIVING | | 435,500 | | 1 | | 0 | | 2,934,502 | | 1 | | 2,934,502 | | 2,934,503 | | 316,458 | | 3/01 | | 12/99 | | 5-27.5 | |
| | | | | | | | | | | | | | | | | | | | | | | |
| | 35,550,007 | | 4,150,498 | | 21,298,724 | | 54,065,075 | | 5,245,180 | | 75,363,799 | | 80,608,979 | | 16,532,988 | | | | | | | |
Since the Operating Partnerships maintain a calendar year end the information reported on this schedule is as of December 31, 2004.
There were no carrying costs as of December 31, 2004. The column has been omitted for presentation purposes.
F-380
Notes to Schedule III
Boston Capital Tax Credit Fund IV LP - Series 33
Reconciliation of Land, Building & Improvements current year changes
Balance at beginning of period - 4/1/98 | | | | $ | 0 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 17,889,644 | | | |
Improvements, etc | | 0 | | | |
Other | | 0 | | | |
| | | | $ | 17,889,644 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/99 | | | | $ | 17,889,644 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 7,559,577 | | | |
Improvements, etc | | 37,620,253 | | | |
Other | | 0 | | | |
| | | | $ | 45,179,830 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/00 | | | | $ | 63,069,474 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 0 | | | |
Improvements, etc | | 13,783,067 | | | |
Other | | 0 | | | |
| | | | $ | 13,783,067 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/01 | | | | $ | 76,852,541 | |
F-381
Balance at close of period - 3/31/01 | | | | $ | 76,852,541 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 0 | | | |
Improvements, etc | | 3,396,126 | | | |
Other | | 0 | | | |
| | | | $ | 3,396,126 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/02 | | | | $ | 80,248,667 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 0 | | | |
Improvements, etc | | 88,428 | | | |
Other | | 0 | | | |
| | | | $ | 88,428 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/03 | | | | $ | 80,337,095 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 0 | | | |
Improvements, etc | | 45,294 | | | |
Other | | 0 | | | |
| | | | $ | 45,294 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/04 | | | | $ | 80,382,389 | |
F-382
Balance at close of period - 3/31/04 | | | | $ | 80,382,389 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 0 | | | |
Improvements, etc | | 226,590 | | | |
Other | | 0 | | | |
| | | | $ | 226,590 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/05 | | | | $ | 80,608,979 | |
F-383
Reconciliation of Accumulated Depreciation current year changes
Balance at beginning of period - 4/1/98 | | | | $ | 0 | |
Current year expense | | $ | 1,694,284 | | | |
Balance at close of period - 3/31/99 | | | | $ | 1,694,284 | |
Current year expense | | $ | 1,033,967 | | | |
Balance at close of period - 3/31/00 | | | | $ | 2,728,251 | |
Current year expense | | $ | 2,717,698 | | | |
Balance at close of period - 3/31/01 | | | | $ | 5,445,949 | |
Current year expense | | $ | 2,873,929 | | | |
Balance at close of period - 3/31/02 | | | | $ | 8,319,878 | |
Current year expense | | $ | 2,781,889 | | | |
Balance at close of period - 3/31/03 | | | | $ | 11,101,767 | |
Current year expense | | $ | 2,735,278 | | | |
Balance at close of period - 3/31/04 | | | | $ | 13,837,045 | |
Current year expense | | $ | 2,695,943 | | | |
Balance at close of period - 3/31/05 | | | | $ | 16,532,988 | |
F-384
Boston Capital Tax Credit Fund IV LP - Series 34
Schedule III - Real Estate and Accumulated Depreciation
March 31, 2005
(UNAUDITED)
| | | | Initial cost to company | | Cost capitalized subsequent to acquisition | | Gross amount at which carried at close of period | | | | | | | | Life on which | |
Description | | Encumbrances | | Land | | Buildings and improvements | | Improvements | | Land | | Buildings and Improvements | | Total | | Accumulated depreciation | | Date of construction | | Date acquired | | depreciation is computed | |
ABBEY RIDGE | | 447,706 | | 48,000 | | 2,129,097 | | 0 | | 48,000 | | 2,129,097 | | 2,177,097 | | 310,267 | | 01/00 | | 02/00 | | 5-27.5 | |
ALLISON APTS | | 810,057 | | 208,000 | | 0 | | 1,733,194 | | 208,000 | | 1,733,194 | | 1,941,194 | | 309,332 | | 01/99 | | 11/98 | | 5-27.5 | |
BELMONT AFFORDABLE HOUSING | | 474,586 | | 5,000 | | 2,374,186 | | 3,697 | | 5,000 | | 2,377,883 | | 2,382,883 | | 373,990 | | 12/98 | | 01/99 | | 5-27.5 | |
BOERNE CREEKSIDE | | 1,973,953 | | 204,622 | | 0 | | 4,770,432 | | 205,736 | | 4,770,432 | | 4,976,168 | | 718,439 | | 06/00 | | 11/98 | | 5-27.5 | |
HIGHWAY 18 PARTNERS | | 10,550,000 | | 766,286 | | 7,424,418 | | 5,740,205 | | 797,823 | | 13,164,623 | | 13,962,446 | | 2,664,820 | | 06/00 | | 10/99 | | 5-27.5 | |
HOWARD PARK | | 379,144 | | 75,000 | | 1,159,772 | | 12,000 | | 75,000 | | 1,171,772 | | 1,246,772 | | 321,822 | | 12/99 | | 04/99 | | 5-27.5 | |
KERRVILLE MEADOWS | | 1,537,960 | | 174,699 | | 0 | | 4,369,213 | | 226,306 | | 4,369,213 | | 4,595,519 | | 759,772 | | 04/00 | | 11/98 | | 5-27.5 | |
MERCHANT’S COURT | | 5,851,397 | | 1,069,682 | | 3,060,740 | | 10,281,925 | | 1,069,682 | | 13,342,665 | | 14,412,347 | | 2,541,241 | | 12/99 | | 02/99 | | 5-27.5 | |
MILLWOOD PARK | | 7,971,287 | | 892,181 | | 0 | | 11,506,043 | | 869,681 | | 11,506,043 | | 12,375,724 | | 1,762,616 | | 11/99 | | 12/98 | | 10-40 | |
MONTOUR FALLS VILLAGE | | 1,018,145 | | 65,556 | | 0 | | 1,834,222 | | 35,000 | | 1,834,222 | | 1,869,222 | | 463,313 | | 04/99 | | 10/98 | | 5-27.5 | |
NORTHWOOD HOMES | | 750,114 | | 96,000 | | 1,953,479 | | 0 | | 96,000 | | 1,953,479 | | 2,049,479 | | 334,056 | | 06/99 | | 04/99 | | 5-27.5 | |
RHP-96 | | 1,638,355 | | 142,576 | | 0 | | 3,647,061 | | 142,576 | | 3,647,061 | | 3,789,637 | | 605,560 | | 12/99 | | 10/98 | | 5-27.5 | |
SOUTHAVEN PTRS I | | 9,790,000 | | 974,288 | | 1,815,504 | | 10,866,672 | | 999,288 | | 12,682,176 | | 13,681,464 | | 2,942,924 | | 12/99 | | 03/99 | | 5-27.5 | |
WASHINGTON COURTYARD | | 2,773,701 | | 580,398 | | 0 | | 3,782,561 | | 580,398 | | 3,782,561 | | 4,362,959 | | 761,384 | | 08/00 | | 08/99 | | 5-27.5 | |
| | | | | | | | | | | | | | | | | | | | | | | |
| | 45,966,405 | | 5,302,288 | | 19,917,196 | | 58,547,225 | | 5,358,490 | | 78,464,421 | | 83,822,911 | | 14,869,536 | | | | | | | |
Since the Operating Partnerships maintain a calendar year end the information reported on this schedule is as of December 31, 2004. There were no carrying costs as of December 31, 2004. The column has been omitted for presentation purposes.
F-385
Notes to Schedule III
Boston Capital Tax Credit Fund IV LP - Series 34
Reconciliation of Land, Building & Improvements current year changes
Balance at beginning of period - 4/1/98 | | | | $ | 0 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 4,477,426 | | | |
Improvements, etc | | 0 | | | |
Other | | 0 | | | |
| | | | $ | 4,477,426 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/99 | | | | $ | 4,477,426 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 14,434,539 | | | |
Improvements, etc | | 36,399,836 | | | |
Other | | 0 | | | |
| | | | $ | 50,834,375 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/00 | | | | $ | 55,311,801 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 0 | | | |
Improvements, etc | | 28,731,541 | | | |
Other | | 0 | | | |
| | | | $ | 28,731,541 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/01 | | | | $ | 84,043,342 | |
F-386
Balance at close of period - 3/31/01 | | | | $ | 84,043,342 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 0 | | | |
Improvements, etc | | 77,421 | | | |
Other | | 0 | | | |
| | | | $ | 77,421 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/02 | | | | $ | 84,120,763 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 0 | | | |
Improvements, etc | | 122,041 | | | |
Other | | 0 | | | |
| | | | $ | 122,041 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/03 | | | | $ | 84,242,804 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 0 | | | |
Improvements, etc | | 194,022 | | | |
Other | | 0 | | | |
| | | | $ | 194,022 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/04 | | | | $ | 84,436,826 | |
F-387
Balance at close of period - 3/31/04 | | | | $ | 84,436,826 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 0 | | | |
Improvements, etc | | 145,196 | | | |
Other | | 0 | | | |
| | | | $ | 145,196 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | (759,111 | ) | | |
| | | | $ | (759,111 | ) |
Balance at close of period - 3/31/05 | | | | $ | 83,822,911 | |
F-388
Reconciliation of Accumulated Depreciation current year changes
Balance at beginning of period - 4/1/98 | | | | $ | 0 | |
Current year expense | | $ | 0 | | | |
Balance at close of period - 3/31/99 | | | | $ | 0 | |
Current year expense | | $ | 496,969 | | | |
Balance at close of period - 3/31/00 | | | | $ | 496,969 | |
Current year expense | | $ | 2,631,105 | | | |
Balance at close of period - 3/31/01 | | | | $ | 3,128,074 | |
Current year expense | | $ | 3,040,893 | | | |
Balance at close of period - 3/31/02 | | | | $ | 6,168,967 | |
Current year expense | | $ | 2,976,988 | | | |
Balance at close of period - 3/31/03 | | | | $ | 9,145,955 | |
Current year expense | | $ | 2,956,612 | | | |
Balance at close of period - 3/31/04 | | | | $ | 12,102,567 | |
Current year expense | | $ | 2,766,969 | | | |
Balance at close of period - 3/31/05 | | | | $ | 14,869,536 | |
F-389
Boston Capital Tax Credit Fund IV LP - Series 35
Schedule III - Real Estate and Accumulated Depreciation
March 31, 2005
(UNAUDITED)
| | | | Initial cost to company | | Cost capitalized subsequent to acquisition | | Gross amount at which carried at close of period | | | | | | | | Life on which | |
Description | | Encumbrances | | Land | | Buildings and improvements | | Improvements | | Land | | Buildings and Improvements | | Total | | Accumulated depreciation | | Date of construction | | Date acquired | | depreciation is computed | |
ASHTON COVE | | 1,900,805 | | 315,041 | | 0 | | 4,499,526 | | 315,041 | | 4,499,526 | | 4,814,567 | | 556,960 | | 04/00 | | 01/00 | | 7-40 | |
BRAZOSWOOD | | 1,965,833 | | 83,741 | | 0 | | 5,529,182 | | 162,413 | | 5,529,182 | | 5,691,595 | | 778,306 | | 07/00 | | 07/99 | | 5-27.5 | |
COLUMBIA WOODS | | 4,343,241 | | 605,453 | | 0 | | 10,493,637 | | 630,361 | | 10,493,637 | | 11,123,998 | | 1,197,721 | | 06/02 | | 10/00 | | 5-40 | |
CYPRESS POINTE | | 1,563,789 | | 247,810 | | 3,148,052 | | 2,436,848 | | 247,810 | | 5,584,900 | | 5,832,710 | | 1,036,927 | | 03/00 | | 04/99 | | 5-27.5 | |
GARDEN GATE II (NEW CANEY) | | 823,669 | | 34,078 | | 0 | | 1,890,930 | | 34,078 | | 1,890,930 | | 1,925,008 | | 223,916 | | 07/00 | | 03/99 | | 7-40 | |
HILLSIDE TERRACE | | 1,789,168 | | 369,421 | | 4,812,286 | | 1,661,174 | | 330,000 | | 6,473,460 | | 6,803,460 | | 897,811 | | 07/00 | | 04/99 | | 12-40 | |
MULVANE HOUSING | | 1,875,343 | | 188,000 | | 4,043,181 | | 6,038 | | 188,000 | | 4,049,219 | | 4,237,219 | | 575,881 | | 11/99 | | 12/98 | | 10-40 | |
RIVERWALK APTS HOMES | | 401,184 | | 44,380 | | 1,699,925 | | 2,976 | | 44,380 | | 1,702,901 | | 1,747,281 | | 382,541 | | 07/99 | | 12/98 | | 5-27.5 | |
TENNESSEE PARTNERS XII | | 5,000,000 | | 390,100 | | 6,182,403 | | 82,287 | | 390,100 | | 6,264,690 | | 6,654,790 | | 1,382,204 | | 12/99 | | 04/99 | | 5-27.5 | |
WASHINGTON COURTYARD | | 2,773,701 | | 580,398 | | 0 | | 3,782,561 | | 580,398 | | 3,782,561 | | 4,362,959 | | 761,384 | | 08/00 | | 08/99 | | 5-27.5 | |
WEDGEWOOD PARK | | 5,316,724 | | 750,000 | | 0 | | 11,894,350 | | 812,355 | | 11,894,350 | | 12,706,705 | | 1,571,116 | | 08/00 | | 12/99 | | 5-27.5 | |
| | | | | | | | | | | | | | | | | | | | | | | |
| | 27,753,457 | | 3,608,422 | | 19,885,847 | | 42,279,509 | | 3,734,936 | | 62,165,356 | | 65,900,292 | | 9,364,767 | | | | | | | |
Since the Operating Partnerships maintain a calendar year end the information reported on this schedule is as of December 31, 2004. There were no carrying costs as of December 31, 2004. The column has been omitted for presentation purposes.
F-390
Notes to Schedule III
Boston Capital Tax Credit Fund IV LP - Series 35
Reconciliation of Land, Building & Improvements current year changes
Balance at beginning of period - 4/1/99 | | | | $ | 0 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 22,888,816 | | | |
Improvements, etc | | 0 | | | |
Other | | 0 | | | |
| | | | $ | 22,888,816 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/00 | | | | $ | 22,888,816 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 605,453 | | | |
Improvements, etc | | 32,788,341 | | | |
Other | | 0 | | | |
| | | | $ | 33,393,794 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/01 | | | | $ | 56,282,610 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 0 | | | |
Improvements, etc | | 10,256,693 | | | |
Other | | 0 | | | |
| | | | $ | 10,256,693 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/02 | | | | $ | 66,539,303 | |
F-391
Balance at close of period - 3/31/01 | | | | $ | 66,539,303 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 0 | | | |
Improvements, etc | | 131,451 | | | |
Other | | 0 | | | |
| | | | $ | 131,451 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/03 | | | | $ | 66,670,754 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 0 | | | |
Improvements, etc | | 90,293 | | | |
Other | | 0 | | | |
| | | | $ | 90,293 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/04 | | | | $ | 66,761,047 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 0 | | | |
Improvements, etc | | 24,200 | | | |
Other | | 0 | | | |
| | | | $ | 24,200 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | (884,955 | ) | | |
| | | | $ | (884,955 | ) |
Balance at close of period - 3/31/05 | | | | $ | 65,900,292 | |
F-392
Reconciliation of Accumulated Depreciation current year changes
Balance at beginning of period - 4/1/99 | | | | $ | 0 | |
Current year expense | | $ | 109,873 | | | |
Balance at close of period - 3/31/00 | | | | $ | 109,873 | |
Current year expense | | $ | 1,272,940 | | | |
Balance at close of period - 3/31/01 | | | | $ | 1,382,813 | |
Current year expense | | $ | 1,810,098 | | | |
Balance at close of period - 3/31/02 | | | | $ | 3,192,911 | |
Current year expense | | $ | 2,112,653 | | | |
Balance at close of period - 3/31/03 | | | | $ | 5,305,564 | |
Current year expense | | $ | 2,113,489 | | | |
Balance at close of period - 3/31/04 | | | | $ | 7,419,053 | |
Current year expense | | $ | 1,945,714 | | | |
Balance at close of period - 3/31/05 | | | | $ | 9,364,767 | |
F-393
Boston Capital Tax Credit Fund IV LP - Series 36
Schedule III - Real Estate and Accumulated Depreciation
March 31, 2005
(UNAUDITED)
| | | | Initial cost to company | | Cost capitalized subsequent to acquisition | | Gross amount at which carried at close of period | | | | | | | | Life on which depreciation is computed | |
Description | | Encumbrances | | Land | | Buildings and improvements | | Improvements | | Land | | Buildings and Improvements | | Total | | Accumulated depreciation | | Date of construction | | Date acquired | |
ALOHA HOUSING | | 3,274,186 | | 552,000 | | 3,283,217 | | 46,573 | | 552,000 | | 3,329,790 | | 3,881,790 | | 661,992 | | 11/99 | | 08/99 | | 5-27.5 | |
ANNADALE HOUSING | | 11,821,311 | | 226,000 | | 12,231,650 | | 285,861 | | 226,000 | | 12,517,511 | | 12,743,511 | | 3,484,212 | | 06/90 | | 01/00 | | 5-50 | |
ASHTON RIDGE | | 2,602,326 | | 300,500 | | 9,547,932 | | 276,176 | | 300,500 | | 9,824,108 | | 10,124,608 | | 2,198,876 | | 12/00 | | 02/00 | | 5-27.5 | |
NOWATA | | 1,248,571 | | 35,000 | | 859,081 | | 735,636 | | 30,000 | | 1,594,717 | | 1,624,717 | | 291,161 | | 02/00 | | 08/99 | | 5-30 | |
PARIS PLACE | | 1,223,974 | | 272,000 | | 0 | | 2,010,100 | | 272,000 | | 2,010,100 | | 2,282,100 | | 233,841 | | 09/00 | | 11/99 | | 5-27.5 | |
RIVERVIEW BEND | | 3,225,000 | | 150,000 | | 3,277,543 | | 1,195,179 | | 241,987 | | 4,472,722 | | 4,714,709 | | 907,678 | | 03/00 | | 12/99 | | 5-27.5 | |
SR SUITES WASHINGTON HGTS | | 3,379,068 | | 29,876 | | 7,361,729 | | 44,870 | | 29,876 | | 7,406,599 | | 7,436,475 | | 1,190,442 | | 11/00 | | 12/99 | | 5-27.5 | |
VALLEYVIEW EST | | 434,216 | | 188,091 | | 2,125,968 | | 115,948 | | 63,649 | | 2,241,916 | | 2,305,565 | | 501,206 | | 05/00 | | 11/99 | | 5-27.5 | |
WEDGEWOOD PARK | | 5,316,724 | | 750,000 | | 0 | | 11,894,350 | | 812,355 | | 11,894,350 | | 12,706,705 | | 1,571,116 | | 08/00 | | 12/99 | | 5-27.5 | |
WILLOWBROOK APTS | | 1,006,448 | | 215,000 | | 2,220,401 | | 0 | | 215,000 | | 2,220,401 | | 2,435,401 | | 339,518 | | 09/99 | | 06/99 | | 5-27.5 | |
WINGFILED APTS | | 679,487 | | 139,800 | | 2,104,682 | | 0 | | 139,800 | | 2,104,682 | | 2,244,482 | | 361,442 | | 07/99 | | 06/99 | | 5-27.5 | |
| | | | | | | | | | | | | | | | | | | | | | | |
| | 34,211,311 | | 2,858,267 | | 43,012,203 | | 16,604,693 | | 2,883,167 | | 59,616,896 | | 62,500,063 | | 11,741,484 | | | | | | | |
Since the Operating Partnerships maintain a calendar year end the information reported on this schedule is as of December 31, 2004.
There were no carrying costs as of December 31, 2004. The column has been omitted for presentation purposes.
F-394
Notes to Schedule III
Boston Capital Tax Credit Fund IV LP - Series 36
Reconciliation of Land, Building & Improvements current year changes
Balance at beginning of period - 4/1/99 | | | | $ | 0 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 13,858,724 | | | |
Improvements, etc | | 0 | | | |
Other | | 0 | | | |
| | | | $ | 13,858,724 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
| | | | $ | 13,858,724 | |
Balance at close of period - 3/31/00 | | | | | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 22,306,082 | | | |
Improvements, etc | | 25,593,908 | | | |
Other | | 0 | | | |
| | | | $ | 47,899,990 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
| | | | $ | 61,758,714 | |
Balance at close of period - 3/31/01 | | | | | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | | | | |
Improvements, etc | | 423,780 | | | |
Other | | 0 | | | |
| | | | $ | 423,780 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/02 | | | | $ | 62,182,494 | |
F-395
Balance at close of period - 3/31/02 | | | | $ | 62,181,494 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | | | | |
Improvements, etc | | 104,729 | | | |
Other | | 0 | | | |
| | | | $ | 104,729 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
| | | | $ | 62,287,223 | |
Balance at close of period - 3/31/03 | | | | | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | | | | |
Improvements, etc | | 101,156 | | | |
Other | | 0 | | | |
| | | | $ | 101,156 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
| | | | $ | 62,388,379 | |
Balance at close of period - 3/31/04 | | | | | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | | | | |
Improvements, etc | | 111,684 | | | |
Other | | 0 | | | |
| | | | $ | 111,684 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/05 | | | | $ | 62,500,063 | |
F-396
Reconciliation of Accumulated Depreciation current year changes
Balance at beginning of period - 4/1/99 | | | | $ | 0 | |
Current year expense | | $ | 109,722 | | | |
Balance at close of period - 3/31/00 | | | | $ | 109,722 | |
Current year expense | | $ | 3,420,983 | | | |
Balance at close of period - 3/31/01 | | | | $ | 3,530,705 | |
Current year expense | | $ | 2,140,499 | | | |
Balance at close of period - 3/31/02 | | | | $ | 5,671,204 | |
Current year expense | | $ | 2,060,370 | | | |
Balance at close of period - 3/31/03 | | | | $ | 7,731,574 | |
Current year expense | | $ | 2,007,263 | | | |
Balance at close of period - 3/31/04 | | | | $ | 9,738,837 | |
Current year expense | | $ | 2,002,647 | | | |
Balance at close of period - 3/31/05 | | | | $ | 11,741,484 | |
F-397
Boston Capital Tax Credit Fund IV LP - Series 37
Schedule III - Real Estate and Accumulated Depreciation
March 31, 2005
(UNAUDITED)
| | | | Initial cost to company | | Cost capitalized subsequent to acquisition | | Gross amount at which carried at close of period | | | | | | | | Life on which depreciation is computed | |
Description | | Encumbrances | | Land | | Buildings and improvements | | Improvements | | Land | | Buildings and Improvements | | Total | | Accumulated depreciation | | Date of construction | | Date acquired | | |
ASHTON RIDGE | | 2,602,326 | | 300,500 | | 9,547,932 | | 276,176 | | 300,500 | | 9,824,108 | | 10,124,608 | | 2,198,876 | | 12/00 | | 02/00 | | 5-27.5 | |
BALDWIN VILLAS | | 4,833,000 | | 200,000 | | 0 | | 7,889,883 | | 325,000 | | 7,889,883 | | 8,214,883 | | 1,142,542 | | 7/01 | | 10/99 | | 5-27.5 | |
COLUMBIA WOODS | | 4,343,241 | | 605,453 | | 0 | | 10,493,637 | | 630,361 | | 10,493,637 | | 11,123,998 | | 1,197,721 | | 06/02 | | 10/00 | | 5-40 | |
HIGHWAY 18 | | 10,550,000 | | 766,286 | | 7,424,418 | | 5,740,205 | | 797,823 | | 13,164,623 | | 13,962,446 | | 2,664,820 | | 06/00 | | 10/99 | | 5-27.5 | |
SR SUITES WASHINTGON HGTS | | 3,379,068 | | 29,876 | | 7,361,729 | | 44,870 | | 29,876 | | 7,406,599 | | 7,436,475 | | 1,190,442 | | 11/00 | | 12/99 | | 5-27.5 | |
SILVER POND | | 4,442,427 | | 340,000 | | 3,518,005 | | 2,522,908 | | 340,000 | | 6,040,913 | | 6,380,913 | | 623,749 | | 12/01 | | 06/00 | | 40 | |
STEARNS ASSISTED LIVING | | 435,500 | | 1 | | 0 | | 2,934,502 | | 1 | | 2,934,502 | | 2,934,503 | | 316,458 | | 3/01 | | 12/99 | | 5-27.5 | |
| | | | | | | | | | | | | | | | | | | | | | | |
| | 30,585,562 | | 2,242,116 | | 27,852,084 | | 29,902,181 | | 2,423,561 | | 57,754,265 | | 60,177,826 | | 9,334,608 | | | | | | | |
Since the Operating Partnerships maintain a calendar year end the information reported on this schedule is as of December 31, 2004.
There were no carrying costs as of December 31, 2004. The column has been omitted for presentation purposes.
F-398
Notes to Schedule III
Boston Capital Tax Credit Fund IV LP - Series 37
Reconciliation of Land, Building & Improvements current year changes
Balance at beginning of period - 4/1/99 | | | | $ | 0 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 8,390,705 | | | |
Improvements, etc | | 0 | | | |
Other | | 0 | | | |
| | | | $ | 8,390,705 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/00 | | | | $ | 8,390,705 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 10,519,032 | | | |
Improvements, etc | | 19,144,384 | | | |
Other | | 0 | | | |
| | | | $ | 29,663,416 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/01 | | | | $ | 38,054,121 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 0 | | | |
Improvements, etc | | 21,802,305 | | | |
Other | | 0 | | | |
| | | | $ | 21,802,305 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/02 | | | | $ | 59,856,426 | |
F-399
Balance at close of period - 3/31/02 | | | | $ | 59,856,426 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 0 | | | |
Improvements, etc | | 243,191 | | | |
Other | | 0 | | | |
| | | | $ | 243,191 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/03 | | | | $ | 60,099,617 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 0 | | | |
Improvements, etc | | 104,983 | | | |
Other | | 0 | | | |
| | | | $ | 104,983 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/04 | | | | $ | 60,204,600 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 0 | | | |
Improvements, etc | | 51,226 | | | |
Other | | 0 | | | |
| | | | $ | 51,226 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | (78,000 | ) | | |
| | | | $ | (78,000 | ) |
Balance at close of period - 3/31/05 | | | | $ | 60,177,826 | |
F-400
Reconciliation of Accumulated Depreciation current year changes
Balance at beginning of period - 4/1/99 | | | | $ | 0 | |
Current year expense | | $ | 0 | | | |
Balance at close of period - 3/31/00 | | | | $ | 0 | |
Current year expense | | $ | 719,027 | | | |
Balance at close of period - 3/31/01 | | | | $ | 719,027 | |
Current year expense | | $ | 1,847,312 | | | |
Balance at close of period - 3/31/02 | | | | $ | 2,566,339 | |
Current year expense | | $ | 2,311,392 | | | |
Balance at close of period - 3/31/03 | | | | $ | 4,877,731 | |
Current year expense | | $ | 2,242,481 | | | |
Balance at close of period - 3/31/04 | | | | $ | 7,120,212 | |
Current year expense | | $ | 2,214,396 | | | |
Balance at close of period - 3/31/05 | | | | $ | 9,334,608 | |
F-401
Boston Capital Tax Credit Fund IV LP - Series 38
Schedule III - Real Estate and Accumulated Depreciation
March 31, 2005
(UNAUDITED)
| | | | Initial cost to company | | Cost capitalized subsequent to acquisition | | Gross amount at which carried at close of period | | | | | | Life on which depreciation is computed | |
Description | | Encumbrances | | Land | | Buildings and improvements | | Improvements | | Land | | Buildings and Improvements | | Total | | Accumulated depreciation | | Date of construction | | Date acquired | | |
ALDINE WESTFIELD | | 3,534,219 | | 334,472 | | 0 | | 8,894,479 | | 347,330 | | 8,894,479 | | 9,241,809 | | 991,133 | | 07/01 | | 04/00 | | 5-27.5 | |
ANDOVER HOUSING | | 2,533,077 | | 150,000 | | 4,645,760 | | 356,952 | | 150,000 | | 5,002,712 | | 5,152,712 | | 615,930 | | 12/00 | | 05/00 | | 10-40 | |
ARBORS AT EAGLE CREST | | 1,753,986 | | 305,872 | | 0 | | 8,377,643 | | 290,000 | | 8,377,643 | | 8,667,643 | | 1,579,059 | | 10/01 | | 12/00 | | 5-27.5 | |
BRISTOW PLACE | | 1,231,366 | | 32,500 | | 896,311 | | 906,749 | | 32,500 | | 1,803,060 | | 1,835,560 | | 249,297 | | 12/00 | | 06/00 | | 5-30 | |
COLUMBIA CREEK | | 5,518,912 | | 1,068,040 | | 0 | | 11,864,910 | | 1,070,161 | | 11,864,910 | | 12,935,071 | | 1,466,308 | | 11/01 | | 08/00 | | 5-27.5 | |
CUSHING PLACE | | 1,098,190 | | 0 | | 1,358,355 | | 207,052 | | 30,000 | | 1,565,407 | | 1,595,407 | | 294,699 | | 10/00 | | 03/00 | | 5-27.5 | |
EDNA VANDERBILT | | 318,056 | | 10,000 | | 502,555 | | 2,558 | | 10,000 | | 505,113 | | 515,113 | | 61,239 | | 10/01 | | 05/01 | | 5-27.5 | |
HAMMOND PLACE | | 492,035 | | 94,026 | | 2,164,107 | | 0 | | 94,026 | | 2,164,107 | | 2,258,133 | | 287,984 | | 04/00 | | 03/00 | | 5-27.5 | |
HERITAGE II | | 903,658 | | 60,130 | | 1,171,322 | | (11,257 | ) | 60,130 | | 1,160,065 | | 1,220,195 | | 220,858 | | 06/00 | | 06/00 | | 5-27.5 | |
WILLOWBROOK II | | 928,778 | | 168,860 | | 2,093,435 | | 0 | | 168,860 | | 2,093,435 | | 2,262,295 | | 296,210 | | 10/01 | | 03/00 | | 5-27.5 | |
| | | | | | | | | | | | | | | | | | | | | | | |
| | 18,312,277 | | 2,223,900 | | 12,831,845 | | 30,599,086 | | 2,253,007 | | 43,430,931 | | 45,683,938 | | 6,062,717 | | | | | | | |
��
Since the Operating Partnerships maintain a calendar year end the information reported on this schedule is as of December 31, 2004.
There were no carrying costs as of December 31, 2004. The column has been omitted for presentation purposes.
F-402
Notes to Schedule III
Boston Capital Tax Credit Fund IV LP - Series 38
Reconciliation of Land, Building & Improvements current year changes
Balance at beginning of period - 4/1/00 | | | | $ | 0 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 14,543,190 | | | |
Improvements, etc | | 0 | | | |
Other | | 0 | | | |
| | | | $ | 14,543,190 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/01 | | | | $ | 14,543,190 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 512,555 | | | |
Improvements, etc | | 30,124,847 | | | |
Other | | 0 | | | |
| | | | $ | 30,637,402 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/02 | | | | $ | 45,180,592 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 0 | | | |
Improvements, etc | | 499,234 | | | |
Other | | 0 | | | |
| | | | $ | 499,234 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/03 | | | | $ | 45,679,826 | |
F-403
Balance at close of period - 3/31/03 | | | | $ | 45,679,826 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 0 | | | |
Improvements, etc | | 2,686 | | | |
Other | | 0 | | | |
| | | | $ | 2,686 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/04 | | | | $ | 45,682,512 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 0 | | | |
Improvements, etc | | 1,426 | | | |
Other | | 0 | | | |
| | | | $ | 1,426 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/05 | | | | $ | 45,683,938 | |
F-404
Reconciliation of Accumulated Depreciation current year changes
Balance at beginning of period - 4/1/00 | | | | $ | 0 | |
Current year expense | | $ | 143,616 | | | |
Balance at close of period - 3/31/01 | | | | $ | 143,616 | |
Current year expense | | $ | 1,011,977 | | | |
Balance at close of period - 3/31/02 | | | | $ | 1,155,593 | |
Current year expense | | $ | 1,692,973 | | | |
Balance at close of period - 3/31/03 | | | | $ | 2,848,566 | |
Current year expense | | $ | 1,630,794 | | | |
Balance at close of period - 3/31/04 | | | | $ | 4,479,360 | |
Current year expense | | $ | 1,583,357 | | | |
Balance at close of period - 3/31/05 | | | | $ | 6,062,717 | |
F-405
Boston Capital Tax Credit Fund IV LP - Series 39
Schedule III - Real Estate and Accumulated Depreciation
March 31, 2005
(UNAUDITED)
| | | | Initial cost to company | | Cost capitalized subsequent to acquisition | | Gross amount at which carried at close of period | | | | | | Life on which depreciation is computed | |
Description | | Encumbrances | | Land | | Buildings and improvements | | Improvements | | Land | | Buildings and Improvements | | Total | | Accumulated depreciation | | Date of construction | | Date acquired | | |
ARBORS AT EAGLE CREST | | 1,753,986 | | 305,872 | | 0 | | 8,377,643 | | 290,000 | | 8,377,643 | | 8,667,643 | | 1,579,059 | | 10/01 | | 12/00 | | 5-27.5 | |
ARBORS AT IRONWOOD | | 1,786,235 | | 121,057 | | 0 | | 5,650,010 | | 110,000 | | 5,650,010 | | 5,760,010 | | 1,083,575 | | 09/01 | | 07/00 | | 5-27.5 | |
AUSTIN ACRES | | 859,293 | | 128,000 | | 0 | | 2,045,772 | | 128,000 | | 2,045,772 | | 2,173,772 | | 184,057 | | 09/01 | | 11/00 | | 5-27.5 | |
COLUMBIA CREEK | | 5,518,912 | | 1,068,040 | | 0 | | 11,864,910 | | 1,070,161 | | 11,864,910 | | 12,935,071 | | 1,466,308 | | 11/01 | | 08/00 | | 5-27.5 | |
DAYSTAR | | 785,516 | | 155,028 | | 0 | | 1,800,059 | | 155,028 | | 1,800,059 | | 1,955,087 | | 185,329 | | 01/01 | | 02/01 | | 5-27.5 | |
GOUVERNEUR SR | | 1,185,584 | | 0 | | 0 | | 4,170,493 | | 66,600 | | 4,170,493 | | 4,237,093 | | 393,095 | | 10/01 | | 12/00 | | 12-40 | |
HILLVIEW | | 904,324 | | 10,000 | | 1,201,246 | | 0 | | 10,000 | | 1,201,246 | | 1,211,246 | | 141,632 | | 12/01 | | 05/01 | | 5-27.5 | |
TALLY HO II | | 573,742 | | 30,000 | | 1,131,775 | | (67,711 | ) | 30,000 | | 1,064,064 | | 1,094,064 | | 142,266 | | 12/01 | | 06/01 | | 5-27.5 | |
TIMEVER TRAILS I | | 813,312 | | 50,000 | | 1,280,757 | | (21,668 | ) | 50,000 | | 1,259,089 | | 1,309,089 | | 152,589 | | 07/01 | | 06/01 | | 5-27.5 | |
| | | | | | | | | | | | | | | | | | | | | | | |
| | 14,180,904 | | 1,867,997 | | 3,613,778 | | 33,819,508 | | 1,909,789 | | 37,433,286 | | 39,343,075 | | 5,327,910 | | | | | | | |
Since the Operating Partnerships maintain a calendar year end the information reported on this schedule is as of December 31, 2004.
There were no carrying costs as of December 31, 2004. The column has been omitted for presentation purposes.
F-406
Notes to Schedule III
Boston Capital Tax Credit Fund IV LP - Series 39
Reconciliation of Land, Building & Improvements current year changes
Balance at beginning of period - 4/1/00 | | | | $ | 0 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 4,376,035 | | | |
Improvements, etc | | 0 | | | |
Other | | 0 | | | |
| | | | $ | 4,376,035 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
Other | | | | $ | 0 | |
Balance at close of period - 3/31/01 | | | | $ | 4,376,035 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 3,703,778 | | | |
Improvements, etc | | 29,690,055 | | | |
Other | | 0 | | | |
| | | | $ | 33,393,833 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | (2,598,038 | ) | | |
| | | | $ | (2,598,038 | ) |
Balance at close of period - 3/31/02 | | | | $ | 35,171,830 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 0 | | | |
Improvements, etc | | 4,159,308 | | | |
Other | | 0 | | | |
| | | | $ | 4,159,308 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/03 | | | | $ | 39,331,138 | |
F-407
Balance at close of period - 3/31/03 | | | | $ | 39,331,138 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 0 | | | |
Improvements, etc | | 10,836 | | | |
Other | | 0 | | | |
| | | | $ | 10,836 | |
Deductions during period: | | �� | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/04 | | | | $ | 39,341,974 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 0 | | | |
Improvements, etc | | 1,101 | | | |
Other | | 0 | | | |
| | | | $ | 1,101 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/05 | | | | $ | 39,343,075 | |
F-408
Reconciliation of Accumulated Depreciation current year changes
Balance at beginning of period - 4/1/00 | | | | $ | 0 | |
Current year expense | | $ | 11,017 | | | |
Balance at close of period - 3/31/01 | | | | $ | 11,017 | |
Current year expense | | $ | 735,243 | | | |
Balance at close of period - 3/31/02 | | | | $ | 746,260 | |
Current year expense | | $ | 1,603,550 | | | |
Balance at close of period - 3/31/03 | | | | $ | 2,349,810 | |
Current year expense | | $ | 1,524,523 | | | |
Balance at close of period - 3/31/04 | | | | $ | 3,874,333 | |
Current year expense | | $ | 1,453,577 | | | |
Balance at close of period - 3/31/05 | | | | $ | 5,327,910 | |
F-409
Boston Capital Tax Credit Fund IV LP - Series 40
Schedule III - Real Estate and Accumulated Depreciation
March 31, 2005
(UNAUDITED)
| | | | Initial cost to company | | Cost capitalized subsequent to acquisition | | Gross amount at which carried at close of period | | | | | | Life on which depreciation is computed | |
Description | | Encumbrances | | Land | | Buildings and improvements | | Improvements | | Land | | Buildings and Improvements | | Total | | Accumulated depreciation | | Date of construction | | Date acquired | | |
ARBORS IRONWOOD II | | 889,912 | | 115,000 | | 2,665,008 | | 12,820 | | 115,000 | | 2,677,828 | | 2,792,828 | | 467,145 | | 11/01 | | 02/01 | | 5-27.5 | |
AZLE FOUNTAINHEAD | | 1,206,738 | | 52,400 | | 782,639 | | 1,108,321 | | 52,400 | | 1,890,960 | | 1,943,360 | | 192,323 | | 05/02 | | 10/01 | | 5-27.5 | |
BALDWIN VILLAS | | 4,833,000 | | 325,000 | | 7,838,615 | | 51,268 | | 325,000 | | 7,889,883 | | 8,214,883 | | 1,142,542 | | 07/01 | | 07/01 | | 5-27.5 | |
CAPITAL FIVE | | 1,211,345 | | 107,162 | | 1,117,138 | | 1,771,813 | | 107,162 | | 2,888,951 | | 2,996,113 | | 340,538 | | 07/02 | | 06/01 | | 5-27.5 | |
CARLISLE APTS | | 837,652 | | 84,027 | | 2,158,184 | | 1,093 | | 84,027 | | 2,159,277 | | 2,243,304 | | 299,105 | | 06/01 | | 02/01 | | 5-27.5 | |
CENTER PLACE II | | 781,178 | | 28,590 | | 1,267,462 | | 0 | | 28,590 | | 1,267,462 | | 1,296,052 | | 143,717 | | 10/01 | | 10/01 | | 5-27.5 | |
KC HOMES | | 3,780,725 | | 275,100 | | 4,764,685 | | 51,569 | | 275,100 | | 4,816,254 | | 5,091,354 | | 580,825 | | 11/01 | | 08/01 | | 5-27.5 | |
LONDONTOWN HOMES | | 572,024 | | 257,366 | | 2,281,695 | | 0 | | 257,366 | | 2,281,695 | | 2,539,061 | | 223,001 | | 06/01 | | 02/01 | | 5-27.5 | |
MA NO. 2 | | 1,344,632 | | 66,500 | | 2,450,256 | | 117,348 | | 66,500 | | 2,567,604 | | 2,634,104 | | 278,474 | | 02/02 | | 02/01 | | 5-27.5 | |
MEADOWSIDE ASSOC | | 1,577,002 | | 0 | | 0 | | 3,306,862 | | 51,725 | | 3,306,862 | | 3,358,587 | | 324,100 | | 12/01 | | 05/01 | | 5-27.5 | |
NORTHROCK II | | 2,327,850 | | 110,000 | | 892,246 | | 3,569,009 | | 110,000 | | 4,461,255 | | 4,571,255 | | 370,967 | | 05/02 | | 07/01 | | 10-40 | |
OAKLAND PSHP | | 1,241,388 | | 40,000 | | 2,017,047 | | (39,561 | ) | 40,000 | | 1,977,486 | | 2,017,486 | | 262,335 | | 07/01 | | 02/01 | | 5-27.5 | |
SEDGWICK SUNDANCE | | 366,178 | | 5,000 | | 2,176,106 | | 0 | | 5,000 | | 2,176,106 | | 2,181,106 | | 190,531 | | 10/01 | | 09/01 | | 5-27.5 | |
SOUTHBROOK HOMES | | 517,515 | | 240,000 | | 2,272,500 | | 0 | | 240,000 | | 2,272,500 | | 2,512,500 | | 189,191 | | 11/01 | | 04/01 | | 5-27.5 | |
SPRINGFIELD METRO | | 26,897,265 | | 3,282,371 | | 38,725,894 | | 105,778 | | 3,282,371 | | 38,831,672 | | 42,114,043 | | 3,597,736 | | 10/01 | | 06/02 | | 5-40 | |
WESTERN GARDENS | | 1,289,643 | | 40,800 | | 2,086,305 | | (100,861 | ) | 40,800 | | 1,985,444 | | 2,026,244 | | 291,357 | | 07/01 | | 02/01 | | 5-27.5 | |
| | | | | | | | | | | | | | | | | | | | | | | |
| | 49,674,047 | | 5,029,316 | | 73,495,780 | | 9,955,459 | | 5,081,041 | | 83,451,239 | | 88,532,280 | | 8,893,887 | | | | | | | |
Since the Operating Partnerships maintain a calendar year end the information reported on this schedule is as of December 31, 2004
There were no carrying costs as of December 31, 2004. The column has been omitted for presentation purposes.
F-410
Notes to Schedule III
Boston Capital Tax Credit Fund IV LP - Series 40
Reconciliation of Land, Building & Improvements current year changes
Balance at beginning of period - 4/1/01 | | | | $ | 0 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 36,516,831 | | | |
Improvements, etc | | 0 | | | |
Other | | 0 | | | |
| | | | $ | 36,516,831 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/02 | | | | $ | 36,516,831 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 42,008,265 | | | |
Improvements, etc | | 10,001,536 | | | |
Other | | 0 | | | |
| | | | $ | 52,009,801 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | (140,422 | ) | | |
| | | | $ | (140,422 | ) |
Balance at close of period - 3/31/03 | | | | $ | 88,386,210 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 0 | | | |
Improvements, etc | | 61,494 | | | |
Other | | 0 | | | |
| | | | $ | 61,494 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/04 | | | | $ | 88,447,704 | |
F-411
Balance at close of period - 3/31/04 | | | | $ | 88,447,704 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 0 | | | |
Improvements, etc | | 84,576 | | | |
Other | | 0 | | | |
| | | | $ | 84,576 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/05 | | | | $ | 88,532,280 | |
Reconciliation of Accumulated Depreciation current year changes
Balance at beginning of period - 4/1/01 | | | | $ | 0 | |
Current year expense | | $ | 584,300 | | | |
Balance at close of period - 3/31/02 | | | | $ | 584,300 | |
Current year expense | | $ | 2,524,855 | | | |
Balance at close of period - 3/31/03 | | | | $ | 3,109,155 | |
Current year expense | | $ | 2,908,580 | | | |
Balance at close of period - 3/31/04 | | | | $ | 6,017,735 | |
Current year expense | | $ | 2,876,152 | | | |
Balance at close of period - 3/31/05 | | | | $ | 8,893,887 | |
F-412
Boston Capital Tax Credit Fund IV LP - Series 41
Schedule III - Real Estate and Accumulated Depreciation
March 31, 2005
(UNAUDITED)
| | | | Initial cost to company | | Cost capitalized subsequent to acquisition | | Gross amount at which carried at close of period | | | | | | | | Life on which depreciation is computed | |
Description | | Encumbrances | | Land | | Buildings and improvements | | Improvements | | Land | | Buildings and Improvements | | Total | | Accumulated depreciation | | Date of construction | | Date acquired | | |
BIENVILLE | | 804,266 | | 16,500 | | 1,309,576 | | 0 | | 16,500 | | 1,309,576 | | 1,326,076 | | 173,655 | | 11/01 | | 12/01 | | 5-27.5 | |
BREEZE COVE | | 995,081 | | 42,500 | | 1,667,004 | | 0 | | 42,500 | | 1,667,004 | | 1,709,504 | | 124,532 | | 10/94 | | 04/03 | | 5-27.5 | |
BREEZEWOOD | | 1,800,215 | | 42,500 | | 0 | | 5,373,100 | | 128,751 | | 5,373,100 | | 5,501,851 | | 2,242,822 | | 06/02 | | 10/01 | | 5-27.5 | |
BROOKSTONE APTS II | | 2,441,248 | | 223,150 | | 0 | | 2,891,055 | | 222,750 | | 2,891,055 | | 3,113,805 | | 644,273 | | 08/02 | | 08/01 | | 5-27.5 | |
CASCADES COMMONS | | 22,945,147 | | 3,375,809 | | 26,629,066 | | 0 | | 3,375,809 | | 26,629,066 | | 30,004,875 | | 8,347,971 | | 10/95 | | 04/03 | | 5-27.5 | |
CEDAR GROVE | | 1,058,612 | | 112,500 | | 1,447,390 | | 0 | | 112,500 | | 1,447,390 | | 1,559,890 | | 246,896 | | 07/01 | | 05/02 | | 5-27.5 | |
CRANBERRY COVE | | 994,309 | | 134,400 | | 1,475,984 | | 9,836 | | 134,400 | | 1,485,820 | | 1,620,220 | | 206,998 | | 01/02 | | 05/02 | | 5-27.5 | |
DS HOUSING | | 1,833,217 | | 330,720 | | 1,652,898 | | 592,803 | | 332,624 | | 2,245,701 | | 2,578,325 | | 150,990 | | 12/03 | | 07/02 | | 30 | |
FOREST GELN | | 1,308,117 | | 84,800 | | 1,694,199 | | 0 | | 84,800 | | 1,694,199 | | 1,778,999 | | 659,253 | | 12/95 | | 04/03 | | 5-27.5 | |
HALFMOON BDC, LP | | 1,387,733 | | 292,000 | | 0 | | 2,621,699 | | 292,000 | | 2,621,699 | | 2,913,699 | | 362,846 | | 04/02 | | 07/01 | | 5-27.5 | |
HARBOR POINT | | 1,665,307 | | 440,000 | | 0 | | 5,370,046 | | 440,126 | | 5,370,046 | | 5,810,172 | | 367,179 | | 10/02 | | 08/01 | | 5-27.5 | |
HAWTHORNE | | 993,119 | | 77,698 | | 1,162,871 | | 40,144 | | 77,698 | | 1,203,015 | | 1,280,713 | | 223,172 | | 07/01 | | 05/02 | | 5-27.5 | |
HOLLYWOOD PALMS | | 8,136,814 | | 850,000 | | 14,921,469 | | 167,200 | | 850,000 | | 15,088,669 | | 15,938,669 | | 997,024 | | 11/02 | | 03/02 | | 5-27.5 | |
MADISON HOUSING II | | 1,547,627 | | 35,000 | | 3,953,209 | | 0 | | 35,000 | | 3,953,209 | | 3,988,209 | | 360,335 | | 05/02 | | 09/01 | | 10-40 | |
MARWOOD SENIOR | | 13,043,509 | | 2,011,263 | | 12,393,753 | | (68,407 | ) | 1,916,330 | | 12,325,346 | | 14,241,676 | | 970,557 | | 08/02 | | 07/01 | | 10-40 | |
MEADOWSIDE ASSOC | | 1,577,002 | | 51,725 | | 3,287,878 | | 18,984 | | 51,725 | | 3,306,862 | | 3,358,587 | | 324,100 | | 12/01 | | 05/01 | | 5-27.5 | |
RED HILL APTS | | 831,986 | | 24,600 | | 1,344,222 | | (35,817 | ) | 24,600 | | 1,308,405 | | 1,333,005 | | 183,694 | | 06/01 | | 11/01 | | 5-27.5 | |
RH-FRANKIN | | 381,546 | | 36,000 | | 620,928 | | 0 | | 36,000 | | 620,928 | | 656,928 | | 93,722 | | 09/01 | | 05/02 | | 5-27.5 | |
RH-FULTON | | 542,832 | | 42,500 | | 839,311 | | 18,496 | | 27,000 | | 857,807 | | 884,807 | | 130,744 | | 09/01 | | 05/02 | | 5-27.5 | |
RH-MENDOTA | | 720,071 | | 42,500 | | 1,142,673 | | 929 | | 42,500 | | 1,143,602 | | 1,186,102 | | 183,158 | | 06/01 | | 05/02 | | 5-27.5 | |
RH-MT CARROLL | | 408,221 | | 24,500 | | 611,397 | | 0 | | 24,500 | | 611,397 | | 635,897 | | 93,933 | | 09/01 | | 05/02 | | 5-27.5 | |
SPRINGFIELD METRO | | 26,897,265 | | 3,282,371 | | 38,725,894 | | 105,778 | | 3,282,371 | | 38,831,672 | | 42,114,043 | | 3,597,736 | | 10/01 | | 06/02 | | 5-40 | |
SUNSHINE APTS | | 870,479 | | 160,000 | | 2,067,906 | | 0 | | 160,000 | | 2,067,906 | | 2,227,906 | | 146,183 | | 08/02 | | 03/02 | | 5-27.5 | |
| | | | | | | | | | | | | | | | | | | | | | | |
| | 93,183,723 | | 11,733,036 | | 116,947,628 | | 17,105,846 | | 11,710,484 | | 134,053,474 | | 145,763,958 | | 20,831,773 | | | | | | | |
Since the Operating Partnerships maintain a calendar year end the information reported on this schedule is as of December 31, 2004
There were no carrying costs as of December 31, 2004 The column has been omitted for presentation purposes.
F-413
Notes to Schedule III
Boston Capital Tax Credit Fund IV LP - Series 41
Reconciliation of Land, Building & Improvements current year changes
Balance at beginning of period - 4/1/01 | | | | $ | 0 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 7,680,757 | | | |
Improvements, etc | | 0 | | | |
Other | | 0 | | | |
| | | | $ | 7,680,757 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/02 | | | | $ | 7,680,757 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 69,761,910 | | | |
Improvements, etc | | 32,622,657 | | | |
Other | | 0 | | | |
| | | | $ | 102,384,567 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | (35,817 | ) | | |
| | | | $ | (35,817 | ) |
Balance at close of period - 3/31/03 | | | | $ | 110,029,507 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 33,133,187 | | | |
Improvements, etc | | 4,442,923 | | | |
Other | | 0 | | | |
| | | | $ | 37,576,110 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/04 | | | | $ | 147,605,617 | |
F-414
Balance at close of period - 3/31/04 | | | | $ | 147,605,617 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 0 | | | |
Improvements, etc | | 495,341 | | | |
Other | | 0 | | | |
| | | | $ | 495,341 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | (2,337,000 | ) | | |
| | | | $ | (2,337,000 | ) |
Balance at close of period - 3/31/05 | | | | $ | 145,763,958 | |
Reconciliation of Accumulated Depreciation current year changes
Balance at beginning of period - 4/1/01 | | | | $ | 0 | |
Current year expense | | $ | 104,810 | | | |
Balance at close of period - 3/31/02 | | | | $ | 104,810 | |
Current year expense | | $ | 2,276,743 | | | |
Balance at close of period - 3/31/03 | | | | $ | 2,381,553 | |
Current year expense | | $ | 13,827,816 | | | |
Balance at close of period - 3/31/04 | | | | $ | 16,209,369 | |
Current year expense | | $ | 4,622,404 | | | |
Balance at close of period - 3/31/05 | | | | $ | 20,831,773 | |
F-415
Boston Capital Tax Credit Fund IV LP - Series 42
Schedule III - Real Estate and Accumulated Depreciation
March 31, 2005
(UNAUDITED)
| | | | Initial cost to company | | Cost capitalized subsequent to acquisition | | Gross amount at which carried at close of period | | | | | | | | Life on which depreciation is computed | |
Description | | Encumbrances | | Land | | Buildings and improvements | | Improvements | | Land | | Buildings and Improvements | | Total | | Accumulated depreciation | | Date of construction | | Date acquired | | |
BREEZEWOOD II | | 994,431 | | 42,500 | | 0 | | 1,649,788 | | 42,500 | | 1,649,788 | | 1,692,288 | | 84,259 | | 03/03 | | 04/02 | | 5-27.5 | |
CC HOUSING | | 1,225,878 | | 64,162 | | 1,360,312 | | 548,156 | | 67,217 | | 1,908,468 | | 1,975,685 | | 156,134 | | 12/03 | | 07/02 | | 30 | |
CENTENARY HSNG | | 2,330,000 | | 57,760 | | 3,768,874 | | 23,802 | | 57,760 | | 3,792,676 | | 3,850,436 | | 1,069,138 | | 12/97 | | 04/03 | | 5-27.5 | |
COMMERCE PKWY | | 1,707,489 | | 242,000 | | 4,352,489 | | 0 | | 242,000 | | 4,352,489 | | 4,594,489 | | 1,573,433 | | 04/97 | | 04/03 | | 5-27.5 | |
CT HOUSING | | 2,593,360 | | 195,275 | | 3,211,525 | | 232,222 | | 172,675 | | 3,443,747 | | 3,616,422 | | 255,618 | | 12/03 | | 07/02 | | 30 | |
CRITTENDEN COUNTY | | 757,904 | | 96,688 | | 2,016,683 | | 4,392 | | 96,688 | | 2,021,075 | | 2,117,763 | | 223,098 | | 10/02 | | 06/02 | | 5-27.5 | |
DORCHESTER CT | | 4,425,404 | | 528,000 | | 0 | | 9,562,879 | | 533,536 | | 9,562,879 | | 10,096,415 | | 358,044 | | 08/03 | | 04/02 | | 5-27.5 | |
GREAT BRIDGE-DOVER | | 1,515,856 | | 180,000 | | 0 | | 3,904,398 | | 256,657 | | 3,904,398 | | 4,161,055 | | 221,810 | | 12/02 | | 04/02 | | 5-27.5 | |
HARBOR PT II | | 1,662,470 | | 440,126 | | 5,361,554 | | 8,492 | | 440,126 | | 5,370,046 | | 5,810,172 | | 367,179 | | 10/02 | | 04/02 | | 5-27.5 | |
HOLLYWOOD PALMS | | 8,136,814 | | 850,000 | | 14,921,469 | | 167,200 | | 850,000 | | 15,088,669 | | 15,938,669 | | 997,024 | | 11/02 | | 08/02 | | 5-27.5 | |
HS HOUSING | | 2,614,832 | | 456,889 | | 1,593,468 | | 585,994 | | 461,353 | | 2,179,462 | | 2,640,815 | | 146,336 | | 12/03 | | 07/02 | | 30 | |
JEREMY ASSOC | | 3,392,623 | | 522,890 | | 7,539,499 | | 97,053 | | 522,890 | | 7,636,552 | | 8,159,442 | | 2,035,447 | | 12/95 | | 04/03 | | 5-40 | |
LOS LUNAS | | 215,000 | | 150,000 | | 2,241,246 | | 0 | | 150,000 | | 2,241,246 | | 2,391,246 | | 740,090 | | 06/96 | | 04/03 | | 5-27.5 | |
LYNELLE LANDING | | 1,423,738 | | 340,000 | | 3,438,633 | | 0 | | 340,000 | | 3,438,633 | | 3,778,633 | | 375,293 | | 09/02 | | 03/02 | | 5-27.5 | |
MARWOOD | | 13,043,509 | | 1,916,330 | | 12,325,346 | | 0 | | 1,916,330 | | 12,325,346 | | 14,241,676 | | 970,557 | | 08/02 | | 09/04 | | 10-40 | |
NATCHEZ PLACE | | 834,500 | | 35,864 | | 1,507,640 | | 0 | | 35,864 | | 1,507,640 | | 1,543,504 | | 207,670 | | 11/01 | | 08/02 | | 5-27.5 | |
NORTHFIELD HSNG | | 173,380 | | 70,000 | | 450,662 | | 1,215 | | 70,000 | | 451,877 | | 521,877 | | 149,332 | | 12/96 | | 04/03 | | 5-27.5 | |
PARKHURST PLACE | | 3,534,151 | | 767,254 | | 3,320,955 | | 9,231 | | 767,254 | | 3,330,186 | | 4,097,440 | | 306,739 | | 09/02 | | 01/02 | | 5-27.5 | |
SM HOUSING | | 1,648,406 | | 73,780 | | 2,263,816 | | 490,152 | | 70,238 | | 2,753,968 | | 2,824,206 | | 196,399 | | 12/03 | | 07/02 | | 30 | |
STARWBERRY LANE | | 2,087,567 | | 63,212 | | 2,992,381 | | 141,773 | | 63,212 | | 3,134,154 | | 3,197,366 | | 413,486 | | 08/02 | | 03/02 | | 5-27.5 | |
TS HOUSING | | 2,008,448 | | 366,794 | | 1,629,068 | | 739,691 | | 168,871 | | 2,368,759 | | 2,537,630 | | 170,268 | | 12/03 | | 07/02 | | 30 | |
WINGFEILD APTS II | | 363,477 | | 148,936 | | 2,242,481 | | 0 | | 148,936 | | 2,242,481 | | 2,391,417 | | 201,586 | | 11/01 | | 08/02 | | 5-27.5 | |
| | | | | | | | | | | | | | | | | | | | | | | |
| | 56,689,237 | | 7,608,460 | | 76,538,101 | | 18,166,438 | | 7,474,107 | | 94,704,539 | | 102,178,646 | | 11,218,940 | | | | | | | |
Since the Operating Partnerships maintain a calendar year end the information reported on this schedule is as of December 31, 2004.
There were no carrying costs as of December 31, 2004. The column has been omitted for presentation purposes.
F-416
Notes to Schedule III
Boston Capital Tax Credit Fund IV LP - Series 42
Reconciliation of Land, Building & Improvements current year changes
Balance at beginning of period - 4/1/02 | | | | $ | 0 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 52,317,521 | | | |
Improvements, etc | | 0 | | | |
Other | | 0 | | | |
| | | | $ | 52,317,521 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/03 | | | | $ | 52,317,521 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 19,395,420 | | | |
Improvements, etc | | 17,750,281 | | | |
Other | | 0 | | | |
| | | | $ | 37,145,701 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | (1,808,056 | ) | | |
| | | | $ | (1,808,056 | ) |
Balance at close of period - 3/31/04 | | | | $ | 87,655,166 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 14,241,676 | | | |
Improvements, etc | | 281,804 | | | |
Other | | 0 | | | |
| | | | $ | 14,523,480 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/05 | | | | $ | 102,178,646 | |
F-417
Reconciliation of Accumulated Depreciation current year changes
Balance at beginning of period - 4/1/02 | | | | $ | 0 | |
Current year expense | | $ | 683,423 | | | |
Balance at close of period - 3/31/03 | | | | $ | 683,423 | |
Current year expense | | $ | 6,757,919 | | | |
Balance at close of period - 3/31/04 | | | | $ | 7,441,342 | |
Current year expense | | $ | 3,777,598 | | | |
Balance at close of period - 3/31/05 | | | | $ | 11,218,940 | |
F-418
Boston Capital Tax Credit Fund IV LP - Series 43
Schedule III - Real Estate and Accumulated Depreciation
March 31, 2005
(UNAUDITED)
| | | | Initial cost to company | | Cost capitalized subsequent to acquisition | | Gross amount at which carried at close of period | | | | | | | | Life on which depreciation is computed | |
Description | | Encumbrances | | Land | | Buildings and improvements | | Improvements | | Land | | Buildings and Improvements | | Total | | Accumulated depreciation | | Date of construction | | Date acquired | | |
AM HOUSING | | 3,657,081 | | 1,010,088 | | 4,887,737 | | 662,345 | | 833,522 | | 5,550,082 | | 6,383,604 | | 396,720 | | 12/03 | | 09/02 | | 5-27.5 | |
AP HOUSING | | 2,468,167 | | 723,530 | | 2,147,588 | | 566,725 | | 734,057 | | 2,714,313 | | 3,448,370 | | 192,804 | | 12/03 | | 09/02 | | 5-27.5 | |
BOHANNON PLACE | | 294,529 | | 100,000 | | 1,194,661 | | 0 | | 100,000 | | 1,194,661 | | 1,294,661 | | 38,821 | | 10/03 | | 05/03 | | 5-27.5 | |
CARPENTER SCHOOL | | 1,494,437 | | 47,500 | | 2,412,532 | | 0 | | 47,500 | | 2,412,532 | | 2,460,032 | | 140,655 | | 12/03 | | 01/03 | | 40 | |
CHARLEVOIX APTS | | 1,265,088 | | 64,259 | | 1,458,895 | | 0 | | 64,259 | | 1,458,895 | | 1,523,154 | | 120,220 | | 11/02 | | 09/02 | | 10-40 | |
CLOVER LANE | | 463,607 | | 36,194 | | 834,077 | | 0 | | 36,194 | | 834,077 | | 870,271 | | 74,238 | | 10/02 | | 09/02 | | 10-40 | |
DORCHESTER CT | | 4,425,404 | | 528,000 | | 0 | | 9,562,879 | | 533,536 | | 9,562,879 | | 10,096,415 | | 358,044 | | 08/03 | | 09/02 | | 5-27.5 | |
GILBERT APTS | | 884,167 | | 160,000 | | 0 | | 3,477,900 | | 175,000 | | 3,477,900 | | 3,652,900 | | 64,298 | | 05/04 | | 07/03 | | 5-27.5 | |
HENDERSON FOUNTAINHEAD | | 1,029,425 | | 25,000 | | 999,547 | | 840,149 | | 25,000 | | 1,839,696 | | 1,864,696 | | 127,809 | | 03/03 | | 09/02 | | 5-27.5 | |
HOLLYWOOD PALMS | | 8,136,814 | | 850,000 | | 14,921,469 | | 167,200 | | 850,000 | | 15,088,669 | | 15,938,669 | | 997,024 | | 11/02 | | 12/02 | | 5-27.5 | |
KP HOUSING | | 1,607,845 | | 177,147 | | 1,608,794 | | 354,483 | | 214,387 | | 1,963,277 | | 2,177,664 | | 139,774 | | 12/03 | | 09/02 | | 5-27.5 | |
LAKEWOOD APTS | | 839,430 | | 36,332 | | 1,248,636 | | 0 | | 36,332 | | 1,248,636 | | 1,284,968 | | 97,017 | | 10/02 | | 09/02 | | 10-40 | |
LAWRENCEVILLE | | 13,800,000 | | 1,632,824 | | 0 | | 15,894,383 | | 1,632,824 | | 15,894,383 | | 17,527,207 | | 1,480,146 | | 01/03 | | 12/02 | | 5-27.5 | |
LYCEUM HOUSING | | 1,398,594 | | 24,000 | | 0 | | 3,502,879 | | 24,000 | | 3,502,879 | | 3,526,879 | | 46,751 | | 12/03 | | 04/03 | | 5-27.5 | |
MDI LIMITED | | 2,236,792 | | 302,827 | | 4,462,245 | | 0 | | 302,827 | | 4,462,245 | | 4,765,072 | | 247,717 | | 08/03 | | 09/03 | | 5-27.5 | |
PARKSIDE APTS-COLEMAN | | 976,669 | | 65,119 | | 650,632 | | 1,119,125 | | 65,119 | | 1,769,757 | | 1,834,876 | | 161,940 | | 12/02 | | 09/02 | | 10-40 | |
PARKSIDE PLAZA | | 1,338,507 | | 0 | | 4,158,733 | | 0 | | 0 | | 4,158,733 | | 4,158,733 | | 593,101 | | 05/01 | | 01/04 | | 5-27.5 | |
PYRAMID SEVEN | | 1,227,016 | | 91,177 | | 780,110 | | 726,496 | | 91,177 | | 1,506,606 | | 1,597,783 | | 49,018 | | 06/04 | | 04/03 | | 5-27.5 | |
RIVERVIEW APTS-BLISSFIELD | | 746,858 | | 51,214 | | 664,606 | | 579,131 | | 51,214 | | 1,243,737 | | 1,294,951 | | 102,192 | | 02/02 | | 09/02 | | 10-40 | |
SG HOUSING | | 2,072,512 | | 618,589 | | 1,899,538 | | 696,382 | | 616,571 | | 2,595,920 | | 3,212,491 | | 181,861 | | 12/03 | | 09/02 | | 5-27.5 | |
STOTTVILLE LP | | 1,115,695 | | 36,375 | | 0 | | 2,130,561 | | 36,375 | | 2,130,561 | | 2,166,936 | | 196,332 | | 05/03 | | 09/02 | | 5-27.5 | |
STRAWBERRY LAKE | | 1,074,000 | | 426,685 | | 2,150,765 | | (437,004 | ) | 97,738 | | 1,713,761 | | 1,811,499 | | 66,615 | | 12/03 | | 07/03 | | 5-40 | |
| | | | | | | | | | | | | | | | | | | | | | | |
| | 52,552,637 | | 7,006,860 | | 46,480,565 | | 39,843,634 | | 6,567,632 | | 86,324,199 | | 92,891,831 | | 5,873,097 | | | | | | | |
Since the Operating Partnerships maintain a calendar year end the information reported on this schedule is as of December 31, 2004.
There were no carrying costs as of December 31, 2004. The column has been omitted for presentation purposes.
F-419
Notes to Schedule III
Boston Capital Tax Credit Fund IV LP - Series 43
Reconciliation of Land, Building & Improvements current year changes
Balance at beginning of period - 4/1/02 | | | | $ | 0 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 39,753,640 | | | |
Improvements, etc | | 0 | | | |
Other | | 0 | | | |
| | | | $ | 39,753,640 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/03 | | | | $ | 39,753,640 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 11,372,896 | | | |
Improvements, etc | | 32,394,237 | | | |
Other | | 0 | | | |
| | | | $ | 43,767,133 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | (2,577,450 | ) | | |
| | | | $ | (2,577,450 | ) |
Balance at close of period - 3/31/04 | | | | $ | 80,943,323 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 4,158,733 | | | |
Improvements, etc | | 7,789,775 | | | |
Other | | 0 | | | |
| | | | $ | 11,948,508 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/05 | | | | $ | 92,891,831 | |
F-420
Reconciliation of Accumulated Depreciation current year changes
Balance at beginning of period - 4/1/02 | | | | $ | 0 | |
Current year expense | | $ | 359,244 | | | |
Balance at close of period - 3/31/03 | | | | $ | 359,244 | |
Current year expense | | $ | 1,989,650 | | | |
Balance at close of period - 3/31/04 | | | | $ | 2,348,894 | |
Current year expense | | $ | 3,524,203 | | | |
Balance at close of period - 3/31/05 | | | | $ | 5,873,097 | |
F-421
Boston Capital Tax Credit Fund IV LP - Series 44
Schedule III - Real Estate and Accumulated Depreciation
March 31, 2005
(UNAUDITED)
| | | | Initial cost to company | | Cost capitalized subsequent to acquisition | | Gross amount at which carried at close of period | | | | | | | | Life on which depreciation is computed | |
Description | | Encumbrances | | Land | | Buildings and improvements | | Improvements | | Land | | Buildings and Improvements | | Total | | Accumulated depreciation | | Date of construction | | Date acquired | | |
AURORA VILLAGE | | 4,637,203 | | 450,000 | | 5,828,270 | | 0 | | 450,000 | | 5,828,270 | | 6,278,270 | | 439,884 | | 03/03 | | 02/03 | | 5-27.5 | |
ALEXANDER MILLS | | 13,800,000 | | 1,632,824 | | 15,887,983 | | 6,400 | | 1,632,824 | | 15,894,383 | | 17,527,207 | | 1,480,146 | | 01/03 | | 02/03 | | 5-27.5 | |
NEW OXFORD MANOR | | 1,355,688 | | 146,196 | | 1,727,366 | | 0 | | 146,196 | | 1,727,366 | | 1,873,562 | | 173,316 | | 05/03 | | 03/03 | | 5-27.5 | |
NORTH FORTY ASPEN PLUS | | 1,975,573 | | 184,735 | | 3,354,056 | | 4,238 | | 184,735 | | 3,358,294 | | 3,543,029 | | 219,009 | | 10/03 | | 04/03 | | 5-40 | |
NORTHROCK HSNG III | | 1,024,574 | | 140,228 | | 2,540,256 | | 0 | | 140,228 | | 2,540,256 | | 2,680,484 | | 101,240 | | 11/03 | | 06/03 | | 5-27.5 | |
ORCHARD RIVER | | 7,286,364 | | 454,334 | | 8,704,252 | | 22,150 | | 454,334 | | 8,726,402 | | 9,180,736 | | 371,132 | | 11/03 | | 10/03 | | 5-40 | |
UNITED DEVELOPMENT 2001- FAMILIES FIRS | | 1,900,000 | | 113,239 | | 0 | | 4,952,728 | | 122,599 | | 4,952,728 | | 5,075,327 | | 74,734 | | 06/04 | | 05/03 | | 5-27.5 | |
UNITED DEVELOPMENT 2001-MEMPHIS | | 1,890,994 | | 0 | | 3,248,652 | | 2,493,287 | | 256,888 | | 5,741,939 | | 5,998,827 | | 168,447 | | 08/04 | | 05/03 | | 5-27.5 | |
| | | | | | | | | | | | | | | | | | | | | | | |
| | 33,870,396 | | 3,121,556 | | 41,290,835 | | 7,478,803 | | 3,387,804 | | 48,769,638 | | 52,157,442 | | 3,027,908 | | | | | | | |
Since the Operating Partnerships maintain a calendar year end the information reported on this schedule is as of December 31, 2004.
There were no carrying costs as of December 31, 2004. The column has been omitted for presentation purposes.
F-422
Notes to Schedule III
Boston Capital Tax Credit Fund IV LP - Series 44
Reconciliation of Land, Building & Improvements current year changes
Balance at beginning of period - 4/1/03 | | | | $ | 0 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 44,412,391 | | | |
Improvements, etc | | 0 | | | |
Other | | 0 | | | |
| | | | $ | 44,412,391 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/04 | | | | $ | 44,412,391 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 7,745,051 | | | |
Improvements, etc | | 0 | | | |
Other | | 0 | | | |
| | | | $ | 7,745,051 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/05 | | | | $ | 52,157,442 | |
Reconciliation of Accumulated Depreciation current year changes
Balance at beginning of period - 4/1/03 | | | | $ | 0 | |
Current year expense | | $ | 1,247,274 | | | |
Balance at close of period - 3/31/04 | | | | $ | 1,247,274 | |
Current year expense | | $ | 1,780,634 | | | |
Balance at close of period - 3/31/05 | | | | $ | 3,027,908 | |
F-423
Boston Capital Tax Credit Fund IV LP - Series 45
Schedule III - Real Estate and Accumulated Depreciation
March 31, 2005
(UNAUDITED)
| | | | Initial cost to company | | Cost capitalized subsequent to acquisition | | Gross amount at which carried at close of period | | | | | | | | Life on which depreciation is computed | |
Description | | Encumbrances | | Land | | Buildings and improvements | | Improvements | | Land | | Buildings and Improvements | | Total | | Accumulated depreciation | | Date of construction | | Date acquired | | |
200 EAST AVE | | 8,916,766 | | 61,000 | | 10,161,037 | | 0 | | 61,000 | | 10,161,037 | | 10,222,037 | | 1,607,374 | | 07/00 | | 12/03 | | 12-40 | |
BALDWIN VILLAS | | 4,833,000 | | 325,000 | | 7,889,883 | | 0 | | 325,000 | | 7,889,883 | | 8,214,883 | | 1,142,542 | | 06/01 | | 12/03 | | 5-27.5 | |
BARTLETT BAYOU | | 977,829 | | 153,094 | | 0 | | 0 | | 153,094 | | 0 | | 153,094 | | 0 | | U/C | | 07/03 | | N/A | |
BORGER FOUNTAINHEAD | | 980,266 | | 31,000 | | 1,728,417 | | 2,300 | | 31,000 | | 1,730,717 | | 1,761,717 | | 82,788 | | 10/03 | | 08/03 | | 5-27.25 | |
BREEZEWOOD II | | 994,431 | | 42,500 | | 1,649,188 | | 600 | | 42,500 | | 1,649,788 | | 1,692,288 | | 84,259 | | 03/03 | | 12/03 | | 5-27.25 | |
BROOKSIDE PARK | | 11,843,422 | | 2,563,808 | | 0 | | 3,243,129 | | 2,563,808 | | 3,243,129 | | 5,806,937 | | 10,130 | | 03/05 | | 12/03 | | N/A | |
BROOKSIDE SQUARE | | 1,762,196 | | 70,000 | | 1,042,108 | | 970,380 | | 70,000 | | 2,012,488 | | 2,082,488 | | 93,786 | | 08/04 | | 07/03 | | 5-27.25 | |
BROOKSTONE PL II | | 2,441,248 | | 222,750 | | 5,228,055 | | (2,337,000 | ) | 222,750 | | 2,891,055 | | 3,113,805 | | 644,273 | | 08/02 | | 12/03 | | 5-27.25 | |
CHILDRESS APTS | | 861,503 | | 27,000 | | 1,863,615 | | 35,856 | | 27,000 | | 1,899,471 | | 1,926,471 | | 100,141 | | 03/04 | | 05/03 | | 5-27.5 | |
EASTVIEW FAMILY | | 765,873 | | 26,000 | | 776,358 | | 0 | | 26,000 | | 776,358 | | 802,358 | | 28,409 | | 06/04 | | 09/04 | | 5-27.5 | |
FARMINGTON ASSOC | | 992,845 | | 299,237 | | 1,196,293 | | 2,695,198 | | 164,500 | | 3,891,491 | | 4,055,991 | | 134,391 | | 06/04 | | 07/03 | | 5-40 | |
KINGS PT INV GROUP | | 2,493,904 | | 250,000 | | 3,083,509 | | 0 | | 250,000 | | 3,083,509 | | 3,333,509 | | 137,045 | | 12/03 | | 08/03 | | 5-27.5 | |
HALFMOON BDC | | 1,387,733 | | 292,000 | | 2,621,699 | | 0 | | 292,000 | | 2,621,699 | | 2,913,699 | | 362,846 | | 04/02 | | 12/03 | | 5-27.5 | |
HARBET AVENUE | | 940,538 | | 74,000 | | 1,974,215 | | 0 | | 74,000 | | 1,974,215 | | 2,048,215 | | 69,921 | | 07/03 | | 01/04 | | 5-40 | |
HARBOR PT II | | 1,662,470 | | 440,126 | | 5,368,020 | | 2,026 | | 440,126 | | 5,370,046 | | 5,810,172 | | 367,179 | | 10/02 | | 12/03 | | 5-27.5 | |
HERTIAGE CHRISTIAN | | 570,560 | | 0 | | 0 | | 1,434,232 | | 78,000 | | 1,434,232 | | 1,512,232 | | 143,422 | | 01/04 | | 01/04 | | 5-27.5 | |
HPD WILLOWS-OROVILLE | | 5,667,301 | | 0 | | 0 | | 5,498,470 | | 410,000 | | 5,498,470 | | 5,908,470 | | 329,532 | | 10/03 | | 07/04 | | 5-27.5 | |
LAKEVIEW STATION | | 822,436 | | 210,300 | | 2,260,747 | | 0 | | 210,300 | | 2,260,747 | | 2,471,047 | | 84,953 | | 09/03 | | 07/03 | | 5-27.5 | |
LAWERENCEVILLE I | | 737,243 | | 0 | | 0 | | 1,657,832 | | 70,000 | | 1,657,832 | | 1,727,832 | | 74,443 | | 08/04 | | 07/03 | | 5-27.5 | |
LONE TERRACE | | 1,279,014 | | 23,500 | | 1,394,608 | | 401,977 | | 23,500 | | 1,796,585 | | 1,820,085 | | 53,183 | | 01/04 | | 07/03 | | 40 | |
LORIE VILLAGE | | 968,199 | | 194,500 | | 2,117,390 | | 0 | | 194,500 | | 2,117,390 | | 2,311,890 | | 67,591 | | 11/03 | | 07/03 | | 5-27.5 | |
F-424
| | | | Initial cost to company | | Cost capitalized subsequent to acquisition | | Gross amount at which carried at close of period | | | | | | | | Life on which depreciation is computed | |
Description | | Encumbrances | | Land | | Buildings and improvements | | Improvements | | Land | | Buildings and Improvements | | Total | | Accumulated depreciation | | Date of construction | | Date acquired | | |
MILL RACE | | 1,060,123 | | 56,471 | | 1,337,935 | | 0 | | 56,471 | | 1,337,935 | | 1,394,406 | | 56,149 | | 12/03 | | 07/03 | | 40 | |
NEW SHINNSTON | | 1,076,562 | | 66,000 | | 1,844,077 | | 0 | | 66,000 | | 1,844,077 | | 1,910,077 | | 141,197 | | 12/03 | | 10/03 | | 5-27.5 | |
RIDGECREST APTS | | 4,064,788 | | 78,000 | | 1,831,000 | | 4,731,983 | | 78,000 | | 6,562,983 | | 6,640,983 | | 124,164 | | 09/04 | | 08/03 | | 5-27.5 | |
SULPHER TERRACE | | 1,251,314 | | 26,000 | | 1,380,305 | | 330,486 | | 26,000 | | 1,710,791 | | 1,736,791 | | 51,337 | | 01/04 | | 07/03 | | 40 | |
UNIVERSITY PLAZA | | 1,168,879 | | 110,000 | | 1,321,466 | | 0 | | 110,000 | | 1,321,466 | | 1,431,466 | | 61,384 | | 09/03 | | 07/03 | | 5-27.5 | |
| | | | | | | | | | | | | | | | | | | | | | | |
| | 60,520,443 | | 5,642,286 | | 58,069,925 | | 18,667,469 | | 6,065,549 | | 76,737,394 | | 82,802,943 | | 6,052,439 | | | | | | | |
Since the Operating Partnerships maintain a calendar year end the information reported on this schedule is as of December 31, 2004.
U/C-Property was under construction as of March 31, 2005
There were no carrying costs as of December 31, 2004. The column has been omitted for presentation purposes.
F-425
Notes to Schedule III
Boston Capital Tax Credit Fund IV LP - Series 45
Reconciliation of Land, Building & Improvements current year changes
Balance at beginning of period - 4/1/03 | | | | $ | 0 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 60,708,544 | | | |
Improvements, etc | | 0 | | | |
Other | | 0 | | | |
| | | | $ | 60,708,544 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/04 | | | | $ | 60,708,544 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 12,152,201 | | | |
Improvements, etc | | 9,942,198 | | | |
Other | | 0 | | | |
| | | | $ | 22,094,399 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/05 | | | | $ | 82,802,943 | |
Reconciliation of Accumulated Depreciation current year changes
Balance at beginning of period - 4/1/03 | | | | $ | 0 | |
Current year expense | | $ | 3,257,334 | | | |
Balance at close of period - 3/31/04 | | | | $ | 3,257,334 | |
Current year expense | | $ | 2,795,105 | | | |
Balance at close of period - 3/31/05 | | | | $ | 6,052,439 | |
F-426
Boston Capital Tax Credit Fund IV LP - Series 46
Schedule III - Real Estate and Accumulated Depreciation
March 31, 2005
(UNAUDITED)
| | | | Initial cost to company | | Cost capitalized subsequent to acquisition | | Gross amount at which carried at close of period | | | | | | | | Life on which | |
Description | | Encumbrances | | Land | | Buildings and improvements | | Improvements | | Land | | Buildings and Improvements | | Total | | Accumulated depreciation | | Date of construction | | Date acquired | | depreciation is computed | |
AGENT KENNSINGTON | | 4,900,000 | | 415,000 | | 4,089,304 | | 3,649,631 | | 415,000 | | 7,738,935 | | 8,153,935 | | 151,268 | | 10/04 | | 10/03 | | 5-27.5 | |
CLAYTON STATION | | 821,200 | | 90,000 | | 2,103,500 | | 0 | | 90,000 | | 2,103,500 | | 2,193,500 | | 14,719 | | 09/04 | | 04/04 | | 5-27.5 | |
DEER MEADOW | | 1,242,295 | | 53,000 | | 1,611,345 | | 0 | | 53,000 | | 1,611,345 | | 1,664,345 | | 53,248 | | 03/04 | | 02/04 | | 5-27.5 | |
ELMA GARDENS | | 1,305,710 | | 96,920 | | 1,944,396 | | 0 | | 96,920 | | 1,944,396 | | 2,041,316 | | 42,007 | | 01/04 | | 6/04 | | 5-27.5 | |
JACKSONVILLE SQ | | 1,126,590 | | 80,000 | | 1,222,114 | | 590,582 | | 80,000 | | 1,812,696 | | 1,892,696 | | 76,205 | | 07/04 | | 11/03 | | 5-27.5 | |
KIMBERLY DANBURY | | 7,608,111 | | 666,688 | | 6,861,750 | | 0 | | 666,688 | | 6,861,750 | | 7,528,438 | | 56,454 | | U/C | | 6/04 | | 5-40 | |
OCEAN EAST OF PORTLAND | | 1,538,887 | | 308,297 | | 1,878,299 | | 0 | | 308,297 | | 1,878,299 | | 2,186,596 | | 4,707 | | U/C | | 02/04 | | 5-27.5 | |
PANOLA HOUSING | | 804,556 | | 15,000 | | 798,281 | | 509,732 | | 15,000 | | 1,308,013 | | 1,323,013 | | 57,691 | | 04/04 | | 12/03 | | 5-27.5 | |
ROSEHILL OF TOPEKA | | 2,721,404 | | 220,324 | | 0 | | 5,778,178 | | 180,000 | | 5,778,178 | | 5,958,178 | | 39,980 | | 09/04 | | 12/03 | | 5-27.5 | |
SANDY HILL | | 619,559 | | 115,159 | | 2,340,164 | | 0 | | 115,159 | | 2,340,164 | | 2,455,323 | | 11,741 | | 10/04 | | 10/04 | | 5-27.5 | |
TANGLEWOOD | | 1,198,926 | | 42,000 | | 1,629,038 | | 0 | | 42,000 | | 1,629,038 | | 1,671,038 | | 52,070 | | 05/04 | | 05/04 | | 5-27.5 | |
WAGONER VILLAGE | | 992,436 | | 24,000 | | 1,448,397 | | 0 | | 24,000 | | 1,448,397 | | 1,472,397 | | 34,449 | | 01/04 | | 01/04 | | 5-27.5 | |
| | | | | | | | | | | | | | | | | | | | | | | |
| | 24,879,674 | | 2,126,388 | | 25,926,588 | | 10,528,123 | | 2,086,064 | | 36,454,711 | | 38,540,775 | | 594,539 | | | | | | | |
Since the Operating Partnerships maintain a calendar year end the information reported on this schedule is as of December 31, 2004.
U/C-Property was under construction as of March 31, 2005
There were no carrying costs as of December 31, 2004. The column has been omitted for presentation purposes.
F-427
Notes to Schedule III
Boston Capital Tax Credit Fund IV LP - Series 46
Reconciliation of Land, Building & Improvements current year changes
Balance at beginning of period - 4/1/03 | | | | $ | 0 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 6,840,023 | | | |
Improvements, etc | | 0 | | | |
Other | | 0 | | | |
| | | | $ | 6,840,023 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/04 | | | | $ | 6,840,023 | |
Additions during period: | | | | | |
Acquisitions through foreclosure | | $ | 0 | | | |
Other acquisitions | | 21,212,953 | | | |
Improvements, etc | | 10,487,799 | | | |
Other | | 0 | | | |
| | | | $ | 31,700,752 | |
Deductions during period: | | | | | |
Cost of real estate sold | | $ | 0 | | | |
Other | | 0 | | | |
| | | | $ | 0 | |
Balance at close of period - 3/31/05 | | | | $ | 38,540,775 | |
Reconciliation of Accumulated Depreciation current year changes
Balance at beginning of period - 4/1/03 | | | | $ | 0 | |
Current year expense | | $ | 67,664 | | | |
Balance at close of period - 3/31/04 | | | | $ | 67,664 | |
Current year expense | | $ | 526,875 | | | |
Balance at close of period - 3/31/05 | | | | $ | 594,539 | |
F-428