Back to GetFilings.com



UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

FORM 10-Q

(Mark One)

X QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
- ------- EXCHANGE ACT OF 1934

For the quarterly period ended June 30, 2004

OR

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

Commission File Number 0-24660

LIBERTY TAX CREDIT PLUS II L.P.
-------------------------------
(Exact name of registrant as specified in its charter)

Delaware 13-3458180
- ------------------------------- -----------------
(State or other jurisdiction of (I.R.S. Employer
incorporation or organization) Identification No.)

625 Madison Avenue, New York, New York 10022
- ---------------------------------------- --------------
(Address of principal executive offices) (Zip Code)

Registrant's telephone number, including area code (212) 421-5333

Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of
1934 during the preceding 12 months (or for such shorter period that the
registrant was required to file such reports), and (2) has been subject to such
filing requirements for the past 90 days.
Yes X No
----- -----

Indicate by check mark whether the registrant is an accelerated filer (as
defined in Rule 12b-2 of the Act).
Yes No X
----- -----



PART I - Financial Information

Item 1. Financial Statements

LIBERTY TAX CREDIT PLUS II L.P.
AND SUBSIDIARIES
Consolidated Balance Sheets
(Unaudited)


============= =============
June 30, March 31,
2004 2004
------------- -------------

ASSETS
Property and equipment, net of
accumulated depreciation
of $103,766,518 and $102,005,231,
respectively $ 119,608,373 $ 121,262,827
Cash and cash equivalents 1,638,433 1,838,615
Cash held in escrow 8,352,704 8,314,043
Deferred costs, net of accumulated
amortization of $2,254,911 and
$2,214,346, respectively 2,292,464 2,333,029
Other assets 4,272,532 4,306,926
------------- -------------

Total assets $ 136,164,506 $ 138,055,440
============= =============


2

LIBERTY TAX CREDIT PLUS II L.P.
AND SUBSIDIARIES
Consolidated Balance Sheets
(Unaudited)
(continued)


============= =============
June 30, March 31,
2004 2004
------------- -------------


LIABILITIES AND PARTNERS' CAPITAL (DEFICIT)
Liabilities
Mortgage notes payable $ 96,119,319 $ 96,557,630
Accounts payable and other
liabilities 7,968,027 7,948,887
Due to local general partners and
affiliates 14,666,560 14,797,705
Due to general partners and affiliates 16,295,513 15,634,778
Due to selling partners 2,576,244 2,574,369
------------- -------------
Total liabilities 137,625,663 137,513,369
------------- -------------

Minority interest 2,031,476 2,123,287
------------- -------------

Commitments and contingencies (Note 4)

Partners' deficit
Limited partners (115,917.5 BACs
issued and outstanding) (2,427,023) (534,720)
General partners (1,065,610) (1,046,496)
------------- -------------
Total partners' deficit (3,492,633) (1,581,216)
------------- -------------
Total liabilities and partners'
deficit $ 136,164,506 $ 138,055,440
============= =============



See accompanying notes to consolidated financial statements.

3


LIBERTY TAX CREDIT PLUS II L.P.
AND SUBSIDIARIES
Consolidated Statements of Operations
(Unaudited)


============================
Three Months Ended
June 30,
----------------------------
2004 2003
----------------------------

Revenues
Rentals, net $ 6,526,268 $ 6,610,268
Other 125,422 172,915
----------- -----------

Total revenue 6,651,690 6,783,183
----------- -----------

Expenses
General and administrative 1,719,397 1,878,791
General and administrative - related
parties (Note 2) 636,370 651,576
Repairs and maintenance 1,499,486 1,117,117
Operating 889,541 931,487
Taxes 261,313 279,997
Insurance 502,835 466,811
Interest 1,344,124 1,638,419
Depreciation and amortization 1,801,852 1,896,546
----------- -----------
Total expenses 8,654,918 8,860,744
----------- -----------

Loss before minority interest (2,033,228) (2,077,561)
Minority interest in loss of subsidiaries 91,811 105,529
----------- -----------
Net loss $(1,911,417) $(1,972,032)
=========== ===========

Net loss - limited partners $(1,892,303) $(1,952,312)
=========== ===========

Number of units outstanding 115,917.5 115,917.5
=========== ===========

Net loss per limited partner unit $ (16.32) $ (16.84)
=========== ===========



See accompanying notes to consolidated financial statements.

4


LIBERTY TAX CREDIT PLUS II L.P.
AND SUBSIDIARIES
Consolidated Statement of Changes in Partners' Deficit
(Unaudited)


===============================================
Limited General
Total Partners Partners
-----------------------------------------------

Partners' deficit -
April 1, 2004 $(1,581,216) $ (534,720) $(1,046,496)

Net loss (1,911,417) (1,892,303) (19,114)
----------- ----------- -----------

Partners' deficit -
June 30, 2004 $(3,492,633) $(2,427,023) $(1,065,610)
=========== =========== ===========



See accompanying notes to consolidated financial statements.

5


LIBERTY TAX CREDIT PLUS II L.P.
AND SUBSIDIARIES
Statements of Cash Flows
Increase (Decrease) in Cash and Cash Equivalents
(Unaudited)


============================
Three Months Ended
June 30,
----------------------------
2004 2003
----------------------------

Cash flows from operating activities:

Net loss $(1,911,417) $(1,972,032)
----------- -----------
Adjustments to reconcile net loss
to net cash provided by operating
activities:
Depreciation and amortization 1,801,852 1,896,546
Minority interest in loss of
subsidiaries (91,811) (105,529)
Decrease in other assets 34,394 168,557
Increase in cash held in escrow (38,510) (73,395)
Increase in accounts payable and
other liabilities 19,140 254,925
Increase in due to general partners
and affiliates 660,735 624,060
Increase in due to local general
partners and affiliates 110,126 341,113
Decrease in due to local general
partners and affiliates (241,271) (249,857)
----------- -----------
Total adjustments 2,254,655 2,856,420
----------- -----------

Net cash provided by operating
activities 343,238 884,388
----------- -----------

Cash flows from investing activities:

Acquisitions of property and
equipment (106,833) (134,973)
Increase in cash held in escrow (151) (329,502)
----------- -----------

Net cash used in investing activities (106,984) (464,475)
----------- -----------


6


LIBERTY TAX CREDIT PLUS II L.P.
AND SUBSIDIARIES
Statements of Cash Flows
Increase (Decrease) in Cash and Cash Equivalents
(Unaudited)
(continued)


============================
Three Months Ended
June 30,
----------------------------
2004 2003
----------------------------



Cash flows from financing activities:

Increase in deferred costs 0 (24,500)
Repayments of mortgage notes (438,311) (419,131)
Increase in due to selling
partners 1,875 1,875
Decrease in capitalization
of consolidated subsidiaries
attributable to minority
interest 0 (20,631)
----------- -----------

Net cash used in financing activities (436,436) (462,387)
----------- -----------

Net decrease in cash and cash
equivalents (200,182) (42,474)

Cash and cash equivalents at
beginning of period 1,838,615 1,577,939
----------- -----------

Cash and cash equivalents at
end of period $ 1,638,433 $ 1,535,465
=========== ===========



See accompanying notes to consolidated financial statements.

7


LIBERTY TAX CREDIT PLUS II L.P.
AND SUBSIDIARIES
Notes to Consolidated Financial Statements
June 30, 2004
(Unaudited)


Note 1 - General

The consolidated financial statements for the three months ended June 30, 2004
and 2003 include the accounts of Liberty Tax Credit Plus II L.P. (the
"Partnership") and 24 and 26 subsidiary partnerships ("subsidiaries",
"subsidiary partnerships" or "Local Partnerships"), respectively, in which the
Partnership is the limited partner. Through the rights of the Partnership and/or
Related Credit Properties II L.P., a Delaware limited partnership, Liberty
Associates II L.P., a Delaware limited partnership, or Liberty GP II Inc., a
Delaware corporation (each a "General Partner" and collectively, the "General
Partners"), which General Partners have a contractual obligation to act on
behalf of the Partnership, to remove the general partner of the subsidiary
partnerships (each, a "Local General Partner"), and to approve certain major
operating and financial decisions, the Partnership has a controlling financial
interest in each of the subsidiary partnerships. As of June 30, 2004, the
Partnership has disposed of three of its twenty seven original investments (see
Note 3).

For financial reporting purposes, the Partnership's fiscal quarter ends June 30
in order to allow adequate time for the subsidiaries' financial statements to be
prepared and consolidated. All subsidiary partnerships have fiscal quarters
ending March 31. Accounts of the subsidiary partnerships have been adjusted for
intercompany transactions from April 1 through June 30.

All intercompany accounts and transactions have been eliminated in
consolidation.

Increase (decrease) in capitalization of consolidated subsidiary partnerships
attributable to minority interest arise from cash contributions from and cash
distributions to the minority interest partners.

Losses attributable to minority interests which exceed the minority interests'
investment in a subsidiary partnership have been charged to the Partnership.
Such losses aggregated $257,000 and $213,000 for the three months ended June 30,
2004 and 2003, respectively. The Partnership's investment in each subsidiary is
equal to the respective subsidiary partners' equity less minority interest
capital, if any.

The books and records of the Partnership are maintained on the accrual basis in
accordance with generally accepted accounting principles ("GAAP"). In the

8


LIBERTY TAX CREDIT PLUS II L.P.
AND SUBSIDIARIES
Notes to Consolidated Financial Statements
June 30, 2004
(Unaudited)


opinion of each of the General Partners, the accompanying unaudited financial
statements contain all adjustments (consisting only of normal recurring
adjustments) necessary to present fairly the financial position of the
Partnership as of June 30, 2004 and the results of operations and its cash flows
for the three months ended June 30, 2004 and 2003, respectively. However, the
operating results for the three months ended June 30, 2004 may not be indicative
of the results for the year.

Certain information and note disclosures normally included in financial
statements prepared in accordance with GAAP have been omitted or condensed.
These consolidated financial statements should be read in conjunction with the
financial statements and notes thereto included in the Partnership's Annual
Report on Form 10-K for the year ended March 31, 2004.


Note 2 - Related Party Transactions

One of the General Partners has a 1% interest as a special limited partner in
each of the subsidiary partnerships. An affiliate of the General Partners also
has a minority interest in certain subsidiary partnerships.

9


LIBERTY TAX CREDIT PLUS II L.P.
AND SUBSIDIARIES
Notes to Consolidated Financial Statements
June 30, 2004
(Unaudited)



The General Partners and their affiliates perform services for the Partnership.
The costs incurred to related parties for the three months ended June 30, 2004
and 2003 were as follows:


Three Months Ended
June 30,
---------------------
2004 2003
---------------------

Partnership management fees (a) $350,000 $365,000
Expense reimbursement (b) 32,913 39,317
Property management fees incurred to
affiliates of the General Partners (c) 104,485 100,157
Local administrative fee (d) 12,000 13,000
-------- --------
Total general and administrative-General
Partners 499,398 517,474
-------- --------
Property management fees incurred to
affiliates of the subsidiary partnerships'
general partners (c) 136,972 134,102
-------- --------
Total general and administrative-related
parties $636,370 $651,576
======== ========


(a) The General Partners are entitled to receive a partnership management fee,
after payment of all Partnership expenses, which together with the annual local
administrative fees will not exceed a maximum of 0.5% per annum of invested
assets (as defined in the Partnership Agreement), for administering the affairs
of the Partnership. The partnership management fee, subject to the foregoing
limitation, will be determined by the General Partners in their sole discretion
based upon their review of the Partnership's investments. Partnership management
fees owed to the General Partners amounting to approximately $13,063,000 and
$12,713,000 were accrued and unpaid as of June 30, 2004 and March 31, 2004,
respectively. Without the General Partners' continued accrual without payment,
the Partnership will not be in a position to meet its obligations. The General
Partners have allowed for the accrual without payment of these amounts but are
under no obligation to continue to do so.

(b) The Partnership reimburses the General Partners and their affiliates for
actual Partnership operating expenses incurred by the General Partners and their
affiliates on the Partnership's behalf. The amount of reimbursement from the
Partnership is limited by the provisions of the Partnership Agreement.

10


LIBERTY TAX CREDIT PLUS II L.P.
AND SUBSIDIARIES
Notes to Consolidated Financial Statements
June 30, 2004
(Unaudited)


Another affiliate of the General Partners performs asset monitoring for the
Partnership. These services include site visits and evaluations of the
subsidiary partnerships' performance.

(c) Property management fees incurred by subsidiary partnerships amounted to
$422,042 and $411,357 for the three months ended June 30, 2004 and 2003,
respectively. Of these fees, $241,457 and $234,259, respectively, were incurred
to affiliates of the Local General Partners. Included in amounts incurred to
affiliates of the Local General Partners are $104,485 and $100,157 for the three
months ended June 30, 2004 and 2003, respectively, which were also incurred to
affiliates of the Partnership.

(d) Liberty Associates II L.P., a General Partner and a special limited partner
of the subsidiary partnerships, is entitled to receive a local administrative
fee of up to $2,500 per year from each subsidiary partnership.


Note 3 - Sale of Properties

On March 2, 2004, a letter of intent was received that constitutes a proposal
from the purchaser to purchase the property and the related assets and
liabilities of Goodfellow Place Limited Partnership for a purchase price of
$100,000 plus the existing debt. No assurance can be given that the closing will
actually occur.


Note 4 - Commitments and Contingencies

Whittier Plaza Associates
- -------------------------
Whittier Plaza Associates Limited Partnership ("Whittier") has sustained
continuous losses since commencement of operations in 1988. Whittier has
experienced higher vacancies and lower rents than those originally projected,
resulting in increased difficulty in meeting both operating and debt service
obligations. The Local General Partner, pursuant to a development deficit
guarantee agreement, has advanced funds since 1988 to fund operating cash
shortfalls. In addition, Whittier's management company, an affiliate of the
Local General Partner, has deferred receipt of various fees since 1991 totaling
approximately $99,000.

11


LIBERTY TAX CREDIT PLUS II L.P.
AND SUBSIDIARIES
Notes to Consolidated Financial Statements
June 30, 2004
(Unaudited)


Alexis Park Apartments
- ----------------------
A hazardous waste issue has affected Alexis Park Apartments ("Alexis") for
nearly 13 years. Although this environmental issue is in many respects beyond
its control, management believes that the selected remedy of the United States
Environmental Protection Agency is practical and is not likely to cause
significant disruption to the apartment project's operations beyond what it has
experienced over the last several years. The Local Partnership's congressman,
U.S. Senators and the Mayor of Bossier City have assisted Alexis in preventing
this issue from escalating unnecessarily and management believes that no
escalation will occur in the near term. Further, all indications are that an oil
company will bear all costs of remediation and that the Local Partnership will
not be called upon to share in those costs.

Westminster Place II - Olive Site, L.P.
- ---------------------------------------
The rental subsidy of Westminster Place II - Olive Site, L.P. ("Westminster")
will be depleted during 2004. This subsidy represents approximately 16% of
Westminster's rental revenue. Westminster submitted a rent increase to the
Missouri Housing Development Commission and a 7% rent increase was approved. The
rental increase should facilitate Westminster's ability to meet its financial
obligations.

Gramco Development Limited Dividend Partnership, L.P.
- -----------------------------------------------------
Gramco Development Limited Dividend Partnership, L.P. ("Gramco") was granted net
funds of $4,867,000. In the event of a substantial violation of the provisions
of certain agreements between Gramco and the Municipality of Bayamon (the
"Municipality") and between the Municipality and the Department of Housing and
Urban Development ("HUD"), the funds shall become immediately due and payable at
the election of HUD and the Municipality. Otherwise, the principal amount of the
obligation together with any interest will be forgiven. Proceeds from the loan
have been deducted from fixed assets.

Williamsburg Residential, L.P.
- ------------------------------
In November 1996, the Local General Partner of Williamsburg Residential, L.P.
("Williamsburg") stopped making the mortgage note payments which constituted an
event of default. A Reinstatement and Modification Agreement was entered into
effective March 1, 1997. The Partnership has advanced Williamsburg the necessary
funds to keep the mortgage and escrows current and is expected to continue to do
so during 2004. As of June 30, 2004, the Partnership has advanced approximately
$1,155,000 to Williamsburg.

12


LIBERTY TAX CREDIT PLUS II L.P.
AND SUBSIDIARIES
Notes to Consolidated Financial Statements
June 30, 2004
(Unaudited)


Property Development Associates, L.P.
- -------------------------------------
Property Development Associates, L.P. ("Property Development") is involved as a
defendant in a pending litigation case. This case was filed by the plaintiffs on
December 18, 2002 and served on the defendants on January 6, 2003. Discovery is
ongoing, and trial has been scheduled for February 2005. The plaintiff's
petition consists of claims against Property Development for assault, battery,
constructive eviction, negligent hiring, negligent retention, misuse of Housing
and Urban Development funds, slander, retaliatory eviction, and breach of
implied warranty of habitability. The potential verdict in this case ranges from
complete defense verdict up through the $2 million sought by the plaintiffs. The
potential damages, other than those for the alleged intentional acts of assault
and battery, are covered by insurance. Property Development denies each of these
allegations and intends to continue to contest the case vigorously.

13


Item 2. Management's Discussion and Analysis of Financial Condition and Results
of Operations

Liquidity and Capital Resources
- -------------------------------

The Partnership has invested all of the net proceeds of its original offering in
twenty-seven Local Partnerships. Through June 30, 2004, the Partnership has sold
the property and the related assets and liabilities of three Local Partnerships.

The Partnership's primary sources of funds are (i) working capital reserves;
(ii) interest earned on working capital reserves; and (iii) cash distributions
from operations of the Local Partnerships. All of these sources of funds, none
of which are significant, are available to meet obligations of the Partnership.
During the three months ended June 30, 2004, no distributions were received by
the Partnership from operations of the Local Partnerships.

During the three months ended June 30, 2004, cash and cash equivalents of the
Partnership and its consolidated Local Partnerships decreased approximately
$200,000. This decrease was primarily due to the acquisition of property and
equipment ($107,000) and repayments of mortgage notes ($438,000) which exceeded
cash provided by operating activities ($343,000) and an increase in due to
selling partners ($2,000). In the adjustments to reconcile the net loss to cash
provided by operating activities is depreciation and amortization ($1,802,000).

Partnership management fees owed to the General Partners amounting to
approximately $13,063,000 and $12,713,000 were accrued and unpaid as of June 30,
2004 and March 31, 2004, respectively. Without the General Partners continued
accrual without payment, the Partnership will not be in a position to meet its
obligations. The General Partners have allowed for the accrual without payment
of these amounts but are under no obligation to continue to do so.

For a discussion of the sale of properties, see Note 3 to the financial
statements.

Management is not aware of any trends, events, commitments or uncertainties
which have not otherwise been disclosed that will or are likely to impact
liquidity in a material way. Management believes the only impact would be from
laws that have not yet been adopted. The portfolio is diversified by the
location of the properties around the United States so that if one area of the
country is experiencing downturns in the economy, the remaining properties in
the portfolio may be experiencing upswings. However, the geographic
diversification of the portfolio may not protect against a general downturn in
the national economy.

14


Critical Accounting Policies
- ----------------------------

In preparing the consolidated financial statements, management has made
estimates and assumptions that affect the reported amounts of assets and
liabilities at the date of the financial statements and the reported amounts of
revenues and expenses during the reporting periods. Actual results could differ
from those estimates. Set forth below is a summary of the accounting policies
that management believes are critical to the preparation of the consolidated
financial statements. The summary should be read in conjunction with the more
complete discussion of the Partnership's accounting policies included in Note 2
to the consolidated financial statements in the annual report on Form 10-K.

Property and Equipment
- ----------------------

Property and equipment to be held and used are carried at cost which includes
the purchase price, acquisition fees and expenses, construction period interest
and any other costs incurred in acquiring such property and equipment. The cost
of property and equipment is depreciated over their estimated useful lives using
accelerated and straight-line methods. Expenditures for repairs and maintenance
are charged to expense as incurred; major renewals and betterments are
capitalized. At the time property and equipment are retired or otherwise
disposed of, the cost and accumulated depreciation are eliminated from the
assets and accumulated depreciation accounts and the profit or loss on such
disposition is reflected in earnings. The Partnership complies with Statement of
Financial Accounting Standards (SFAS) No. 144 "Accounting for the Impairment or
Disposal of Long-Lived Assets". A loss on impairment of assets is recorded when
management estimates amounts recoverable through future operations and sale of
the property on an undiscounted basis are below depreciated cost. Property
investments themselves are reduced to estimated fair value (generally using
discounted cash flows) when the property is considered to be impaired and the
depreciated cost exceeds estimated fair value.

Income Taxes
- ------------

The Partnership is not required to provide for, or pay, any federal income
taxes. Net income or loss generated by the Partnership is passed through to the
partners and is required to be reported by them. The Partnership may be subject
to state and local taxes in jurisdictions in which it operates. For income tax
purposes, the Partnership has a fiscal year ending December 31.

Results of Operations
- ---------------------

During the fiscal year ended March 31, 2004, Polynesian and Seagrape (the "2003
Sold Assets") sold their properties and the related assets and liabilities. The

15


results of operations of the Partnership, as well as the Local Partnerships,
remained fairly consistent during the three months ended June 30, 2004 and 2003,
excluding the 2003 Sold Assets, repairs and maintenance and insurance. The
results of operations for the three months ended June 30, 2004 and 2003
consisted primarily of the results of the Partnership's investment in the Local
Partnerships.

Rental income decreased approximately 1% for the three months ended June 30,
2004 as compared to the corresponding period in 2003. Excluding the 2003 Sold
Assets, rental income increased approximately 4% due to rental rate increases.

Other income decreased approximately $47,000 for the three months ended June 30,
2004 as compared to the corresponding period in 2003 primarily due to decreases
related to the 2003 Sold Assets.

Total expenses, excluding the 2003 Sold Assets, repairs and maintenance and
insurance decreased approximately 4% for the three months ended June 30, 2004 as
compared to the corresponding period in 2003.

Repairs and maintenance increased approximately $382,000 for the three months
ended June 30, 2004 as compared to the corresponding period in 2003. Excluding
the 2003 Sold Assets, repairs and maintenance increased approximately $430,000
primarily due to increased security costs at two Local Partnerships, building
exterior and common area repairs at a third Local Partnership and plumbing and
heating repairs at a fourth Local Partnership.

Insurance increased approximately $36,000 for the three months ended June 30,
2004 as compared to the corresponding period in 2003. Excluding the 2003 Sold
Assets, insurance increased approximately $91,000 due to an increase in premiums
at the Local Partnerships.

Financial decreased approximately $294,000 for the three months ended June 30,
2004 as compared to the corresponding period in 2003 primarily due to decreases
related to the 2003 Sold Assets.

Item 3. Quantitative and Qualitative Disclosures about Market Risk

The Partnership does not have any market risk sensitive instruments.

Item 4. Controls and Procedures

(a) EVALUATION OF DISCLOSURE CONTROLS AND PROCEDURES. The Chief Executive
Officer and Chief Financial Officer of Related Credit Properties II, Inc., the
general partner of Related Credit Properties II L.P., has evaluated the
effectiveness of the Partnership's disclosure controls and procedures (as such
term is defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange

16


Act of 1934, as amended ("Exchange Act") as of the end of the period covered by
this report. Based on such evaluation, such officer has concluded that, as of
the end of such period, the Partnership's disclosure controls and procedures are
effective.

(b) INTERNAL CONTROL OVER FINANCIAL REPORTING. There have not been any changes
in the Partnership's internal control over financial reporting during the fiscal
quarter to which this report relates that have materially affected, or are
reasonably likely to materially affect, the Partnership's internal control over
financial reporting.


17


PART II. OTHER INFORMATION


Item 1. Legal Proceedings - None

Item 2. Changes in Securities and Use of Proceeds - None

Item 3. Defaults upon Senior Securities - None

Item 4. Submission of Matters to a Vote of Security Holders - None

Item 5. Other information - None

Item 6. Exhibits and Reports on Form 8-K

(a) Exhibits:

(31.1) Certification Pursuant to Rule 13a-14(a) or Rule 15d-(14a).

(32.1) Certification Pursuant to Rule 13a-14(b) or Rule 15d-14(b) and
Section 1350 of Title 18 of the United States Code (18 U.S.C. 1350).

(b) Reports on Form 8-K - No reports on Form 8-K were filed during
the quarter.


18


SIGNATURES

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


LIBERTY TAX CREDIT PLUS II L.P.
-------------------------------
(Registrant)


By: RELATED CREDIT PROPERTIES II L.P.,
a General Partner

By: Related Credit Properties II Inc.,
its General Partner

Date: August 3, 2004

By: /s/ Alan P. Hirmes
------------------
Alan P. Hirmes,
President
(Chief Executive Officer and
Chief Financial Officer)


By: LIBERTY GP II INC.,
a General Partner

Date: August 3, 2004

By: /s/ Alan P. Hirmes
------------------
Alan P. Hirmes,
President




and

By: LIBERTY ASSOCIATES II, L.P.
a General Partner

By: Related Credit Properties II Inc.,
its General Partner

Date: August 3, 2004

By: /s/ Alan P. Hirmes
------------------
Alan P. Hirmes,
President


and

By: Liberty GP II Inc.,
its General Partner

Date: August 3, 2004

By: /s/ Alan P. Hirmes
------------------
Alan P. Hirmes,
President




Exhibit 31.1


CERTIFICATION PURSUANT TO RULE
13a-14(a) OR RULE 15d-14(a)


I, Alan P. Hirmes, Chief Executive Officer and Chief Financial Officer of
Related Credit Properties II Inc. the general partner of Related Credit
Properties II L.P. and of Liberty GP II Inc., each of which is a General Partner
of Liberty Tax Credit Plus II L.P. (the "Partnership"), hereby certify that:

1) I have reviewed this quarterly report on Form 10-Q for the period
ending June 30, 2004 of the Partnership;

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

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

4) I am responsible for establishing and maintaining disclosure controls
and procedures (as defined in Exchange Act Rules 13a-15(e) and
15d-15(e)) and internal control over financial reporting (as defined in
Exchange Act Rules 13a-15(f) and 15d-15(f)) for the Partnership and I
have:

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





b) designed such internal control over financial reporting, or caused
such internal control over financial reporting to be designed under my
supervision, to provide reasonable assurance regarding the reliability
of financial reporting and the preparation of financial statements for
external purposes in accordance with generally accepted accounting
principles; and

c) evaluated the effectiveness of the Partnership's disclosure controls
and procedures and presented in this report our conclusions about the
effectiveness of the disclosure controls and procedures as of the end
of the period covered by this quarterly report based on such
evaluation; and

d) disclosed in this quarterly report any change in the Partnership's
internal control over financial reporting that occurred during the
period ending June 30, 2004 that has materially affected, or is
reasonably likely to materially affect, the Partnership's internal
control over financial reporting; and

5) I have disclosed, based on my most recent evaluation of internal
control over financial reporting, to the Partnership's auditors and to
the boards of directors of the General Partners:

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

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


Date: August 3, 2004
--------------

By: /s/ Alan P. Hirmes
------------------
Alan P. Hirmes
Chief Executive Officer and
Chief Financial Officer




Exhibit 32.1



CERTIFICATION PURSUANT
TO RULE 13a-14(b) OR RULE 15d-14(b)
AND SECTION 1350 OF TITLE 18
OF THE UNITED STATES CODE (18 U.S.C. 1350)


In connection with the Quarterly Report of Liberty Tax Credit Plus II L.P. (the
"Partnership") on Form 10-Q for the period ending June 30, 2003 as filed with
the Securities and Exchange Commission ("SEC") on the date hereof (the
"Report"), I, Alan P. Hirmes, Chief Executive Officer and Chief Financial
Officer of Related Credit Properties II Inc. (general partner of each of Related
Credit Properties II L.P. and Liberty Associates II, L.P., General Partners of
Registrant) and Liberty GP II, Inc. (general partner of Liberty Associates II,
L.P.), certify, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to
Section 906 of the Sarbanes-Oxley Act of 2002, that:


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


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


A signed original of this written statement required by Section 906 has been
provided to the Partnership and will be retained by the Partnership and
furnished to the SEC or its staff upon request.



By: /s/ Alan P. Hirmes
------------------
Alan P. Hirmes
Chief Executive Officer and
Chief Financial Officer
August 3, 2004