Attached files
FINANCIAL STATEMENTS AND
INDEPENDENT AUDITOR'S REPORT
MEMPHIS 2004.0 L.P.
DECEMBER 31, 2008
MEMPHIS 2004.0 L.P.
TABLE OF CONTENTS
|
PAGE
|
|
|
INDEPENDENT AUDITOR'S REPORT
|
3
|
|
FINANCIAL STATEMENTS:
|
|
|
BALANCE SHEET
|
4
|
|
STATEMENT OF OPERATIONS
|
5
|
|
STATEMENT OF CHANGES IN PARTNERS' CAPITAL
|
6
|
|
STATEMENT OF CASH FLOWS
|
7
|
|
NOTES TO FINANCIAL STATEMENTS
|
8
|
2
PAILET, MEUNIER and LeBLANC, L.L.P.
Certified Public Accountants
Management Consultants
INDEPENDENT AUDITOR'S REPORT
To the Partners
MEMPHIS 2004.0 L.P.
We have audited the accompanying balance sheet of MEMPHIS 2004.0 L.P., as of December 31, 2008 and the related statements of operations, changes in partners' capital and cash flows for the year 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 audit.
We conducted our audit in accordance with the Standards of the Public Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. The partnership has determined that it is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. Our audit included consideration of internal control over financial reporting as a basis for designing audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the partnership's internal control over financial reporting. Accordingly, we express no such opinion. 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 audit provides 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 MEMPHIS 2004.0 L.P. as of December 31, 2008 and the results of its operations, changes in partners' capital and cash flows for the year then ended in conformity with accounting principles generally accepted in the United States of America.Pailet
/s/ Pailet, Meunier and LeBlanc, L.L.P.
Metairie, Louisiana
May 18, 2009
3421 N. Causeway Blvd., Suite 701 • Metairie, LA 70002 • Telephone (504) 837-0770 • Fax (504) 837-7102
201 St. Charles Ave., Ste. 2500 • New Orleans, LA 70170 • Telephone (504) 599-5905 • Fax (504) 837-7102
www.pmlcpa.com
Member of
IGAF Worldwide Member Firms in Principal Cities • PCAOB - Public Company Accounting Oversight Board
AICPA: Center for Public Company Audit Firms (SEC) • Governmantal Audit Quality Center • Private Companies Practice Section (PCPS)
3
MEMPHIS 2004.0 L.P.
BALANCE SHEET
DECEMBER 31, 2008
|
ASSETS
|
||||
|
Assets
|
||||
|
Cash and cash equivalents
|
$
|
26,609
|
||
|
Restricted cash
|
119,125
|
|||
|
Accounts receivable
|
73,452
|
|||
|
Land
|
313,000
|
|||
|
Fixed Assets, net of accumulated depreciation
|
12,406,350
|
|||
|
Intangible assets, net of accumulated amortization
|
225,395
|
|||
|
Total Assets
|
$
|
13,163,931
|
||
|
LIABILITIES AND PARTNERS' CAPITAL
|
||||
|
Liabilities
|
||||
|
Security deposits payable
|
$
|
44,376
|
||
|
Due to related parties
|
1,923,702
|
|||
|
Developer fee payable
|
908,487
|
|||
|
Mortgage payable
|
6,449,125
|
|||
|
Total Liabilities
|
9,325,690
|
|||
|
Partners' Capital
|
3,838,241
|
|||
|
Total Liabilities and Partners' Capital
|
$
|
13,163,931
|
||
See accompanying notes
4
MEMPHIS 2004.0 L.P.
STATEMENT OF OPERATIONS
DECEMBER 31, 2008
|
Revenue
|
$ | |||
|
Rental revenue
|
1,076,826 | |||
|
Other revenue
|
4,246 | |||
|
Total Revenue
|
1,081,072 | |||
|
Operating Expenses
|
||||
|
General and administrative
|
36,664 | |||
|
Payroll
|
8,190 | |||
|
Utilities
|
10,189 | |||
|
Tax and insurance
|
156,067 | |||
|
Management fees
|
83,263 | |||
|
Repairs and maintenance
|
210,957 | |||
|
Legal and other professional fees
|
60,524 | |||
|
Total Operating Expenses
|
565,854 | |||
|
Operating Income
|
515,218 | |||
|
Other Income and (Expenses)
|
||||
|
Interest expense
|
(370,433 | ) | ||
|
Depreciation and amortization
|
(498,556 | ) | ||
|
Write-off of loan fees
|
(70,000 | ) | ||
|
Net Other Income and (Expenses)
|
938,989 | |||
|
Net Income (Loss)
|
$ | (423,771 | ) |
See accompanying notes
5
MEMPHIS 2004.0 L.P.
STATEMENT OF CHANGES IN PARTNERS' CAPITAL
DECEMBER 31, 2008
|
General
Partner
|
Limited
Partners
|
Total
Partners'
Capital
|
||||||||||
|
Balance - January 1, 2008
|
$ | 2 | $ | 4,262,010 | $ | 4,262,012 | ||||||
|
Net Income (Loss)
|
(42 | ) | (423,729 | ) | (423,771 | ) | ||||||
|
Balance - December 31, 2008
|
$ | (40 | ) | $ | 3,838,281 | $ | 3,838,241 | |||||
See accompanying notes
6
MEMPHIS 2004.0 L.P.
STATEMENT OF CASH FLOWS
DECEMBER 31, 2008
|
Cash flows from operating activities:
|
||||
|
Net Income
|
$ | (423,771 | ) | |
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
||||
|
Depreciation and amortization
|
498,556 | |||
|
Write-off of loan fees
|
70,000 | |||
|
(Increase) decrease in accounts receivable
|
(31,173 | ) | ||
|
(Increase) decrease in restricted cash
|
(119,125 | ) | ||
|
Increase (decrease) in accrued liabilities
|
(144,821 | ) | ||
|
Increase (decrease) in security deposits
|
(6,716 | ) | ||
|
Total adjustments
|
266,721 | |||
|
Net cash provided (used) by operating activities
|
(157,050 | ) | ||
|
Cash flows from investing activities:
|
||||
|
(Increase) decrease in intangible assets
|
(142,913 | ) | ||
|
Net cash provided (used) by investing activities
|
(142,913 | ) | ||
|
Cash flows from financing activities:
|
||||
|
Repayment of construction loan payable
|
(5,983,925 | ) | ||
|
Decrease in due to related parties
|
(29,785 | ) | ||
|
Repayment of developer fee payable
|
(160,000 | ) | ||
|
Proceeds from mortgage payable
|
6,460,000 | |||
|
Principal payments of mortgage payable
|
(10,875 | ) | ||
|
Net cash provided (used) by financing activities
|
275,415 | |||
|
Net increase (decrease) in cash and equivalents
|
(24,548 | ) | ||
|
Cash and equivalents, beginning of year
|
51,157 | |||
|
Cash and equivalents, end of year
|
$ | 26,609 | ||
|
Supplemental disclosures of cash flow information:
|
||||
|
Cash paid during the year for:
|
||||
|
Interest Expense
|
$ | 370,433 | ||
See accompanying notes
7
MEMPHIS 2004.0 L.P.
NOTES TO FINANCIAL STATEMENTS
DECEMBER 31, 2008
NOTE A - NATURE OF OPERATIONS
MEMPHIS 2004.0 L.P. (the "Partnership") was formed under the laws of the State of Tennessee to conduct the business of owning and operating real property located in Memphis, Tennessee. The Partnership owns Memphis 144, a 144-home scattered site property (the "Property"), developed and operated under the low-income housing tax credit program.
The Partnership is owned 99.98% by the limited partner, WNC Housing Tax Credit Fund VI, L.P., Series 12, and 0.01% by the special limited partner, WNC Housing, L.P., collectively, the "Limited Partners." Harold E. Buehler, Sr. and Jo Ellen Buehler, collectively the "General Partner," own the remaining 0.01%.
Profits and losses are generally allocated 0.01% and 99.99% to the General Partner and Limited Partners, respectively, pursuant to the Second Amended and Restated Agreement of Limited Partnership dated April 11, 2005 ("Partnership Agreement"). Under the terms of the Partnership Agreement, the Limited Partners are required to provide capital contributions totaling $5,249,475. The total capital contributions required pursuant to the Partnership Agreement are subject to adjustment based on the amount of low-income housing tax credits allocated to the Partnership. As of December 31, 2008, the General Partner had provided $100 of capital contributions. As of December 31, 2008, the Limited Partners had provided their required cumulative capital contributions.
NOTE B - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Basis of accounting
The Partnership prepares its financial statements on the accrual basis of accounting consistent with accounting principles generally accepted in the United States of America.
Cash and cash equivalents
Cash and cash equivalents include all cash balances and highly liquid investments with a maturity of three months or less from the acquisition date. Restricted cash is not considered cash equivalents.
Concentration of credit risk
The Partnership places its temporary cash investments with high credit quality financial institutions. At times, the account balances may exceed the institutions' federally insured limits. The Partnership has not experienced any losses in such accounts.
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 amounts reported in the financial statements and accompanying notes. Actual results may differ from those estimates.
8
MEMPHIS 2004.0 L.P.
NOTES TO FINANCIAL STATEMENTS
DECEMBER 31, 2008
NOTE B - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
Fixed Assets
Buildings of $13,465,293 are recorded at cost and depreciated over their estimated useful lives of 27.5 years under the straight-line method. Depreciation expense for the year ended December 31, 2008 was $489,646. Accumulated depreciation as of December 31, 2008 was $1,058,943.
Intangible assets
Intangible assets include permanent loan fees of $142,913, which are amortized over 30 years, and tax credit fees of $40,320 and monitoring fees of $57,600 which are amortized over 15 years using the straight-line method. Amortization expense for the year ended December 31, 2008 was $8,910. As of December 31, 2008, accumulated amortization was $15,438.
Impairment of long-lived assets
The Partnership reviews its long-lived assets for impairment whenever events or changes in circumstances indicate that the carrying value may not be recoverable. Recoverability is measured by a comparison of the carrying amount to the future net undiscounted cash flow expected to be generated and any estimated proceeds from the eventual disposition. If the long-lived asset is considered to be impaired, the impairment to be recognized is measured at the amount by which the carrying amount exceeds the fair value as determined from an appraisal, discounted cash flows analysis, or other valuation technique. There were no impairment losses recognized during 2008.
Income taxes
Income or loss of the Partnership is allocated .01% to the General Partner and 99.99% to the Limited Partners. No income tax provision has been included in the financial statements since profit or loss of the Partnership is required to be reported by the respective partners on their income tax returns.
In July 2006, the Financial Accounting Standards Board ("FASB") issued FASB Interpretation No. 48, Accounting for Uncertainty in Income Taxes - An Interpretation of FASB Statement No. 109 ("FIN 48"). FIN 48 prescribes detailed guidance for the financial statement recognition, measurement and disclosure of uncertain tax positions recognized in an enterprise's financial statements in accordance with SFAS No. 109, Accounting for Income Taxes. Pursuant to FSP-FIN 48-3, the effective date has been deferred for nonpublic organizations and will become effective for fiscal years beginning after December 15, 2008. The Partnership has elected to defer the application of FIN 48. Management believes that the implementation of FIN 48 will not have a material effect on the financial statements.
Revenue recognition
Rental revenue attributable to residential leases is recorded when due from residents, generally upon the first day of each month. Leases are for periods of up to one year, with rental payments due monthly. Other revenue results from fees for late payments, cleaning, and damages and is recorded when earned.
9
MEMPHIS 2004.0 L.P.
NOTES TO FINANCIAL STATEMENTS
DECEMBER 31, 2008
NOTE B - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
Economic concentrations
The Partnership operates a scattered site property in Memphis, Tennessee. Future operations could be affected by changes in economic or other conditions in that geographical area or by changes in the demand for such housing.
NOTE C - RELATED PARTY TRANSACTIONS
Due to related parties
The General Partner has advanced funds on behalf of the Partnership to pay costs related to the construction of the Property. As of December 31, 2008, construction costs payable of $1,848,789 are included in due to related parties and are payable from available cash flow.
Buehler Enterprises, Inc., an affiliate of the General Partner, has advanced funds on behalf of the Partnership to pay costs related to operating expenses incurred by the Partnership. As of December 31, 2008, $42,813 of such costs are included in due to related parties on the accompanying balance sheet. This amount is payable from available cash flow.
Developer fee payable
Pursuant to the Development Agreement, Buehler Enterprises, Inc. earned a developer fee of $1,149,487 related to the development of the Property. The entire developer fee has been capitalized into fixed assets. As of December 31, 2008, the balance sheet reflects a developer fee payable in the amount of $908,487 which is payable from available cash flow.
Property management fee
Buehler Enterprises, Inc. manages the Property pursuant to a management agreement dated January 2, 2004. The management agreement provides for a management fee of 8% of monthly rental collections. For the year ended December 31, 2008, management fees of $73,993 were expensed to operations. As of December 31, 2008, management fees of $22,830 remained payable and are included in due to related parties on the accompanying balance sheet.
Asset management fee
Pursuant to the Partnership Agreement, beginning in 2007, the Partnership shall pay to the Limited Partner, an annual asset management fee equal to $9,000, increasing by 3% annually, for the Limited Partner's services in assisting with the preparation of tax returns and other reports. For the year ended December 31, 2008, a fee of $9,270 was expensed to operations. As of December 31, 2008, an accrued asset management fee of $9,270 is included in due to related parties on the accompanying balance sheet. This amount is payable from available cash flow.
10
MEMPHIS 2004.0 L.P.
NOTES TO FINANCIAL STATEMENTS
DECEMBER 31, 2008
NOTE D - CONSTRUCTION LOAN AND MORTGAGE PAYABLE
On March 31, 2006, the Partnership obtained a construction loan from Sterns Bank. The terms are set forth below:
|
Maximum loan amount:
|
$6,000,000
|
|
Interest rate:
|
Variable
|
|
Maturity date:
|
December 20, 2006
|
The construction loan was secured by a deed of trust on the Property. Interest only on the loan was payable in monthly installments. The construction loan was repaid with proceeds from the permanent mortgage on September 24, 2008.
On September 24, 2008, the Partnership obtained a permanent mortgage from Greystone Servicing Corporation, Inc. secured by the Project. The terms are set forth below:
|
Loan amount:
|
$6,460,000
|
|
Interest rate:
|
6.88%
|
|
Maturity date:
|
October 1, 2023
|
As of December 31, 2008, the mortgage payable balance was $6,449,125 and accrued interest was $0. Principal and interest payments of $42,459 are due on the first day of each month until October 1, 2023 when all unpaid interest and principal will be due and payable.
Future minimum annual maturities of the mortgage payable over each of the next five years and thereafter are as follows:
|
Year ending December 31,
|
||||
|
2009
|
$ | 67,926 | ||
|
2010
|
72,749 | |||
|
2011
|
77,915 | |||
|
2012
|
83,448 | |||
|
2013
|
89,374 | |||
|
Thereafter
|
6,057,713 | |||
|
Total
|
$ | 6,449,125 | ||
11
MEMPHIS 2004.0 L.P.
NOTES TO FINANCIAL STATEMENTS
DECEMBER 31, 2008
NOTE E - LOW-INCOME HOUSING TAX CREDITS
The Partnership expects to generate an aggregate of $7,700,000 of federal low-income housing tax credits ("Tax Credits"). Such Tax Credits become available for use by its partners pro-rata over a ten-year period that began in 2006. To qualify for the Tax Credits, the Partnership must meet certain requirements, including attaining a qualified eligible basis sufficient to support the allocation and renting the Property pursuant to Internal Revenue Code Section 42 ("Section 42") which regulates the use of the Property as to occupant eligibility and unit gross rent, among other requirements. In addition, the Partnership executed a land use restriction agreement, which requires the Property to be in compliance with Section 42 for a minimum of 30 years. Because the Tax Credits are subject to complying with certain requirements, there can be no assurance that the aggregate amount of Tax Credits will be realized and failure to meet all such requirements may result in generating a lesser amount of Tax Credits than expected.
As of December 31, 2008, the Partnership had generated $1,515,075 of Tax Credits.
The Partnership anticipates generating Tax Credits as follows:
|
Year ending December 31,
|
||||
|
2009
|
$ | 770,000 | ||
|
2010
|
770,000 | |||
|
2011
|
770,000 | |||
|
2012
|
770,000 | |||
|
2013
|
770,000 | |||
|
Thereafter
|
2,334,925 | |||
|
Total
|
$ | 6,184,925 | ||
12