Attached files

file filename
10-K - NAT 6-10 SUPER 10K 03/31/2010 - WNC HOUSING TAX CREDIT FUND VI LP SERIES 10nat610super10k.htm
EX-32.2 - EXHIBIT 32.2 - WNC HOUSING TAX CREDIT FUND VI LP SERIES 10exihit322.htm
EX-31.2 - EXHIBIT 31.2 - WNC HOUSING TAX CREDIT FUND VI LP SERIES 10exihit312.htm
EX-32.1 - EXHIBIT 32.1 - WNC HOUSING TAX CREDIT FUND VI LP SERIES 10exihit321.htm
EX-31.1 - EXHIBIT 31.1 - WNC HOUSING TAX CREDIT FUND VI LP SERIES 10exihit311.htm
EX-99 - STARLIGHT 2008 - WNC HOUSING TAX CREDIT FUND VI LP SERIES 10starlight2008.htm
EX-99 - STARLIGHT 2007 - WNC HOUSING TAX CREDIT FUND VI LP SERIES 10starlight2007.htm













STARLIGHT PLACE, LP
FINANCIAL STATEMENTS
DECEMBER 31, 2006 AND 2005

 
 

 

STARLIGHT PLACE, LP



TABLE OF CONTENTS




 
PAGE
   
Independent auditors' report
1
   
   
Financial statements:
 
   
   
Balance sheets
2
   
   
Statements of operations
3
   
   
Statements of changes in partners' equity (deficit)
4
   
   
Statements of cash flows
5-6
   
   
Notes to financial statements
7-10




 
 

 







INDEPENDENT AUDITORS' REPORT




To the Partners of
Starlight Place, LP

We have audited the accompanying balance sheets of STARLIGHT PLACE, LP, a limited partnership, as of December 31, 2006 and 2005, and the related statements of operations, changes in partners' equity (deficit), and cash flows for the years then ended.  These financial statements are the responsibility of the Partnership's management.  Our responsibility is to express an opinion on these financial statements based on our audits.

We conducted our audits in accordance with auditing standards generally accepted in the United States of America. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.

In our opinion, the financial statements referred to above present fairly, in all material respects, the financial position of STARLIGHT PLACE, LP as of December 31, 2006 and 2005, and the results of its operations, its changes in partners' equity (deficit), and its cash flows for the years then ended, in conformity with accounting principles generally accepted in the United States of America.

/s/ Habit Arogeti, Wynne LLC
Atlanta, Georgia

February 28, 2007
 
 
 

STARLIGHT PLACE, LP
BALANCE SHEETS
DECEMBER 31,

ASSETS
   
2006
 
2005
Current assets
       
Cash
$
29,782
$
36,881
Tenant security deposits
 
7,950
 
7,800
Replacement reserve
 
13,103
 
0
Tax and insurance escrow
 
11,620
 
7,502
Accounts receivable
 
482
 
2,430
Prepaid expenses
 
3,962
 
3,862
Operating reserves
 
3,605
 
95,024
         
             Total current assets
 
70,504
 
153,499
         
Property, plant and equipment, at cost
       
   Land
 
248,710
 
248,710
   Land improvements
 
663,095
 
626,383
   Building
 
3,687,417
 
3,687,417
   Furniture and equipment
 
83,151
 
83,151
   
4,682,373
 
4,645,661
   Less accumulated depreciation
 
(225,862)
 
(75,228)
         
              Net property, plant and equipment
 
4,456,511
 
4,570,373
         
Monitoring fees, at cost
 
7,800
 
7,800
     Less accumulated amortization
 
(780)
 
(260)
         
              Net monitoring fees
 
7,020
 
7,540
         
 
$
4,534,035
$
4,731,412

LIABILITIES AND PARTNERS' EQUITY (DEFICIT)
Current liabilities
       
     Accounts payable
$
463
$
1,894
     Accrued property taxes
 
10,909
 
7,225
     Prepaid rent
 
70
 
9
     Accrued developer fees
 
53,000
 
482,600
     Current portion mortgage payable
 
1,588
 
0
     Tenant security deposits
 
7,950
 
7,800
     Construction loan payable
 
0
 
375,000
         
             Total current liabilities
 
73,980
 
874,528
         
Long-term debt
       
       Mortgage payable, net of current portion
 
372,290
 
0
         
Partners' equity (deficit)
 
4,087,765
 
3,856,884
         
 
$
4,534,035
$
4,731,412
See auditors' report and accompanying notes

-2-
 

 
STARLIGHT PLACE, LP
STATEMENTS OF OPERATIONS
FOR THE YEARS ENDED DECEMBER 31, 2006 AND 2005

 

   
2006
 
2005
Revenues
       
     Rental income
$
217,497
$
106,302
     Tenant charges
 
6,074
 
2,850
     Interest income
 
1
 
26
         
            Total income
 
223,572
 
109,178
         
         
         
         
Expenses
       
     Maintenance and operating
 
62,258
 
38,763
     Utilities
 
9,352
 
5,982
     Administrative
 
44,008
 
26,244
     Taxes and insurance
 
58,768
 
41,534
     Investor service fee
 
2,500
 
0
     Interest
 
28,969
 
14,847
     Depreciation
 
150,574
 
75,288
     Amortization
 
520
 
260
         
            Total expenses
 
356,949
 
202,918
         
                  Net loss
$
(133,377)
$
(93,740)


See auditors' report and accompanying notes

-3-
 
 

 
STARLIGHT PLACE, LP
STATEMENTS OF CHANGES IN PARTNERS' EQUITY (DEFICIT)
FOR THE YEARS ENDED DECEMBER 31, 2006 AND 2005


   
General
 
Limited
   
   
Partner
 
Partners
 
Total
             
Partners' equity (deficit),
           
  12/31/2004
$
0
$
2,484,463
$
2,484,463
             
             
             
             
Add:  Capital contributions
 
0
 
1,466,161
 
1,466,161
             
             
             
             
Net loss
 
(5)
 
(93,735)
 
(93,740)
             
             
             
             
Partners' equity (deficit),
 
(5)
 
3,856,889
 
3,856,884
  12/31/2005
           
             
             
             
Add:  Capital contributions
 
0
 
364,258
 
364,258
             
             
             
             
Net loss
 
(7)
 
(133,370)
 
(133,377)
             
             
             
             
Partners' equity (deficit)
$
(12)
$
4,087,777
$
4,087,765
  12/31/2006
           




See auditors' report and accompanying notes

-4-
 
 

 
STARLIGHT PLACE, LP
STATEMENTS OF CASH FLOWS
FOR THE YEARS ENDED DECEMBER 31, 2006 AND 2005

Increase (Decrease) In Cash
 

   
2006
 
2005
         
Cash flows from operating activities
       
    Net loss
$
(133,377)
$
(93,740)
    Adjustments to reconcile net loss to
       
    net cash provided (used) by operating activities
       
      Depreciation
 
150,574
 
75,288
      Amortization
 
520
 
260
      Changes in assets and liabilities
       
           (Increase)Decrease in accounts receivable
 
1,948
 
(2,430)
           (Increase)Decrease in prepaid expenses
 
(100)
 
(3,862)
           Increase(Decrease) in accounts payable
 
(1,431)
 
1,894
           Increase(Decrease) in accrued property taxes
3,684
 
7,225
           Increase(Decrease) in prepaid rent
 
61
 
9
         
               Total adjustments
 
155,256
 
78,384
         
                  Net cash provided (used) by operating activities
   
   
21,879
 
(15,356)
         
Cash flows from investing activities
       
    Monitoring fees
 
0
 
(7,800)
    Net deposits to tax and insurance escrow
 
(4,118)
 
(7,502)
    Net deposits to operating reserves
 
91,419
 
(95,024)
    Net deposits to reserve for replacement
 
(13,103)
 
0
    Investment in rental property
 
(36,712)
 
(1,420,226)
         
        Net cash provided (used) by investing activities
37,486
 
(,530,552)
         
Cash flows from financing activities
       
    Principal payments on mortgage
 
(1,122)
 
0
    Payment to developer
 
(429,600)
 
0
    Partner contributions
 
364,258
 
1,466,161
    Proceeds from issuance of construction loan
 
0
 
113,563
         
       Net cash provided (used) by financing activities
 
(66,464)
 
1,579,724
         
            Net increase (decrease) in cash
 
(7,099)
 
33,816
         
Cash, beginning of year
 
36,881
 
3,065
         
            Cash, end of year
$
29,782
$
36,881
         
         


See auditors' report and accompanying notes

-5-
 
 

 
STARLIGHT PLACE, LP
STATEMENTS OF CASH FLOWS
FOR THE YEARS ENDED DECEMBER 31, 2006 AND 2005

Increase (Decrease) In Cash
 

SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION
         
   
2006
 
2005
Cash paid during the years for
       
     Interest, which includes capitalized interest of $19,173 in 2005
$
28,969
$
34,020


See auditors' report and accompanying notes

-6-
 
 

 
STARLIGHT PLACE, LP
NOTES TO FINANCIAL STATEMENTS
DECEMBER 31, 2006 AND 2005




Note A
Organization and Summary of Significant Accounting Policies

The Partnership was organized as a limited partnership under the laws of the state of Georgia in 2005.  The Partnership was formed to develop, own and operate an 52-unit rental housing project known as Starlight Place.  The Project is regulated by the Rural Development Services office of the U.S. Department of Agriculture [R.D.], formerly known as the Farmers Home Administration, as to rent charges and operating methods.

The following significant accounting policies have been followed in the preparation of the financial statements:

a.           Rental Income:

Rental income is recognized as rentals become due.  Rental payments received in advance are deferred until earned.  All leases between the Partnership and tenants of the property are operating leases.

b.           Property and Equipment:

Property and equipment have been recorded at cost.  Depreciation is provided for in amounts sufficient to relate the cost of depreciable assets to operations over their estimated service lives of 40 years for real property, 15 for improvements, and 5 years for personal property by use of the straight-line method.

Maintenance and repairs are charged to expense as incurred; major renewals and betterments are capitalized.  When items of property or equipment are sold or retired, the related costs and accumulated depreciation are removed from the accounts, and any gain or loss is included in income.

c.           Intangible Assets:

Monitoring fees have been recorded at cost.  Amortization has been provided for using the straight-line method over 15 years.

d.           Income Taxes:

No income tax provision has been included in the financial statements since income or loss of the Partnership is required to be reported by the partners on their respective income tax returns.

e.           Use of Estimates:

The preparation of financial statements in conformity with generally accepted accounting principles 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 revenues and expenses during the reporting period.  Actual results could differ from those estimates.



-7-
 
 

 
STARLIGHT PLACE, LP
NOTES TO FINANCIAL STATEMENTS
DECEMBER 31, 2006 AND 2005



Note B
Tenant Security Deposits

Security deposits collected from tenants are held in a separate bank account.  The account's status at December 31, is:

   
2006
 
2005
         
Tenant security deposit cash account
$
7,950
$
7,800
Tenant security deposits payable balance
$
(7,950)
$
(7,800)
         
          Excess (Deficit)
$
0
$
0

Note C
Replacement Reserve

In accordance with the provisions of the mortgage agreement, restricted cash is held by Bonneville Multifamily, to be used for replacement of property as follows:

   
2006
 
2005
         
  Beginning balances
$
0
$
0
  Add:  Deposits
 
13,103
 
0
  Less: Reserve releases
 
0
 
0
         
  Ending balances, as confirmed by bank
$
13,103
$
0

Note D
Required Reserves

In accordance with the provisions of the mortgage agreement, certain reserves are required to be established to be used for budgeted expense items and loan payments as follows:

   
2006
 
2005
         
Operating deficit reserves
 
2,293
 
95,024
USDA annual guarantee reserve
 
1,312
 
0
         
Ending balances
$
3,605
$
95,024



-8-
 
 

 
STARLIGHT PLACE, LP
NOTES TO FINANCIAL STATEMENTS
DECEMBER 31, 2006 AND 2005



 
Note E
Mortgage Payable

The mortgage is payable to Lewiston State Bank c/o Bonneville Mortgage Company and is secured by a deed of trust on the rental property.  The note bears interest at the rate of 7.57% per annum.  Principal and interest are payable by the Partnership in monthly installments of $2,487 through April 1, 2046.

The obligation arising from the Loan Agreement has been secured through a Loan Note Guarantee (the USDA Guarantee) under the Section 538 Guaranteed Rural Rental Housing Program pursuant to which the USDA will guarantee 90% of the losses realized under the Promissory Note.

Under an interest credit and rental assistance agreement with Rural Development, an interest credit is provided, thus reducing the interest rate approximately 3% annually.  The interest credit is treated as additional income with interest expense being recorded at the note rate.  An annual application as required by Rural Development must be submitted in order to be eligible for the interest credit.  Eligibility began when the construction loan converted to a permanent loan, April 1, 2006.


Maturities of long-term debt as of December 31, 2006, are as follows:


December 31,
 
Amount
     
2007
$
1,588
2008
 
1,713
2009
 
1,847
2010
 
1,992
2011
 
2,148
2012 - thereafter
 
364,590
   
372,290
     
 
$
373,878




-9-
 
 

 
STARLIGHT PLACE, LP
NOTES TO FINANCIAL STATEMENTS
DECEMBER 31, 2006 AND 2005





Note F
Construction Loan Payable

Bonneville Mortgage Company

The Partnership secured a construction loan of $375,000 from the Lewiston State Bank c/o Bonneville Mortgage Company for the purpose of funding the construction costs of the Project.  The loan accrued interest at 7.57% per annum until the conversion date, April 1, 2006.  When the construction loan was converted to a permanent loan, the interest rate became 7.57% computed on the basis of a 360-day year.  The note is collateralized by a deed to secure debt on rental property.

The obligation arising from the Loan Agreement has been secured through a Loan Note Guarantee (the USDA Guarantee) under the Section 538 Guaranteed Rural Rental Housing Program pursuant to which the USDA will guarantee 90% of the losses realized under the Construction Note.

Note G
Management Fees

The Partnership is managed by Boyd Management, Inc., pursuant to an agreement effective June 29, 2005.  During the years ended December 31, 2006 and 2005, Boyd Management, Inc. earned fees of $20,526 and $10,774.

-10-
 
 

 
STARLIGHT PLACE, LP
NOTES TO FINANCIAL STATEMENTS
DECEMBER 31, 2006 AND 2005




Note H
Partnership Profits, Losses and Distributions

Profits and losses from operations are allocated 99.97% to the limited partner, 0.01% to the Georgia limited partner, 0.01% to the special limited partner, 0.005% to the non-profit limited partner, and 0.005% to the general partner.  Any and all Georgia tax credits shall be allocated to the Georgia limited partner.  Cash flow shall be paid out in the following order and priority: (1) First, to pay the deferred management fee, if any; (2) Second, to pay the current asset management fee that was not paid monthly and then to pay any accrued asset management fees which have not been paid in full from previous years; (3) Third, to pay the principal and then interest on the development fee; (4) Fourth, to pay operating loans, if any, limited to 100% of the net operating income remaining after reduction for the payments made first to third; (5) Fifth, to pay the incentive management fee; (6) Sixth, to pay the tax credit compliance fee; and (7) Seventh, the balance, 29.98% to the limited partner, 0.01% to the Georgia limited partner, 0.01% to the special limited partner, 0.005% to the non-profit partner, and 69.995% to the general partner.

Note I
Commitments and Contingencies

USDA, RD may terminate the subsidy agreement if it determines that no subsidy is necessary or if the Partnership is determined to be in violation of USDA, RD rules or regulations.

The Project's low-income housing credits are contingent on the Project's ability to maintain compliance with applicable sections of Section 42.  Failure to maintain compliance with occupant eligibility, and/or unit gross rent, or to correct noncompliance within a specified time period could result in recapture of previously taken tax credits plus interest.  In addition, such potential noncompliance may require an adjustment to the contributed capital by the limited partners.

Note J
Developer Fees

The developer, an affiliate of the general partner of the Partnership, will receive a developer's fee of $586,600 for its services during the development and construction of the Project.  The fee is to be paid in installments as defined in the development agreement.  As of December 31, 2006 and 2005, $53,000 and $482,600 of the fee remains payable, respectively.


-11-