10-Q 1 v352359_10q.htm FORM 10-Q

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

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

	For the quarterly period ended	June 30, 2013

	OR

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

	For the transition period from		to

Commission file number:

000-24816

National Property Analysts Master Limited Partnership

(Exact name of registrant as specified in its charter)

Delaware		23-2610414
(State or other jurisdiction of incorporation or organization)		(I.R.S. Employer Identification No.)

230 South Broad Street, Mezzanine
Philadelphia, Pennsylvania		19102
(Address of principal executive offices)		(Zip Code)

(215) 790-4700

(Registrant’s telephone number, including area code)

[None]

(Former name, former address and former fiscal year, if changed since last report)

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

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).

Yes

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer”, “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.

Large accelerated filer	¨		Accelerated filer	¨
Non-accelerated filer	¨	(Do not check if a smaller reporting company)	Smaller reporting company	þ

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).

Yes

Indicate the number of shares outstanding of each of the issuer's classes of common stock, as of the latest practicable date.

Class		Outstanding at August 14, 2013
Units of Limited Partnership Interest		97,752 units

NATIONAL PROPERTY ANALYSTS MASTER LIMITED PARTNERSHIP

INDEX

	Page No.
PART I. FINANCIAL INFORMATION

Item 1. Combined Condensed Financial Statements (Unaudited)

Combined Condensed Balance Sheets - June 30, 2013 and December 31, 2012	1

Combined Condensed Statements of Operations, Comprehensive Income (Loss) and Changes in Partners’ Deficit - Three and six months ended June 30, 2013 and 2012	2

Combined Condensed Statements of Cash Flows - Six months ended June 30, 2013 and 2012	3

Notes to Combined Condensed Financial Statements	4

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations.	11

Item 3. Quantitative and Qualitative Disclosures about Market Risk.	13

Item 4. Controls and Procedures.	13

PART II. OTHER INFORMATION

Item 1. Legal Proceedings.	14

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds.	14

Item 3. Defaults Upon Senior Securities.	14

Item 4. Mine Safety Disclosures.	14

Item 5. Other Information.	14

Item 6. Exhibits.	14

SIGNATURES

Signatures	15

NATIONAL PROPERTY ANALYSTS MASTER LIMITED PARTNERSHIP

(a limited partnership)

Combined Condensed Balance Sheets

(in thousands)

	June 30,			December 31,
	2013			2012
	(Unaudited)
Assets
Rental property, at cost:
Land	$	6,946		$	6,946
Buildings		100,139			99,715
Tenant-in-common property		22,662			22,662
		129,747			129,323
Less: accumulated depreciation		76,263			74,944
Rental property, net		53,484			54,379

Cash and cash equivalents		2,195			2,181
Restricted cash		804			140
Tenant accounts receivable, net of allowance of $30 as of June 30, 2013 and December 31, 2012, respectively		269			234
Unbilled rent receivable		1,284			1,245
Other assets, net ⁽¹⁾		718			493

Total assets	$	58,754		$	58,672

Liabilities and Partners' Deficit
Wraparound mortgages payable ⁽¹⁾	$	126,666		$	128,617
Less: unamortized discount based on imputed interest rate of 12% ⁽¹⁾		6,494			13,017

Wraparound mortgages payable less unamortized discount ⁽¹⁾		120,172			115,600

Due to NPAEP ⁽¹⁾		3,090			3,422
Other borrowings ⁽¹⁾		1,069			610
Accounts payable and other liabilities ⁽¹⁾		3,464			3,576
Deferred revenue		3,869			4,040
Finance lease obligation		700			700

Total liabilities		132,364			127,948

Partners' deficit		(73,610	)		(69,276	)

Total liabilities and partners' deficit	$	58,754		$	58,672

⁽¹⁾See Note 3: Related Party Transactions.

See accompanying notes to Combined Condensed Financial Statements (unaudited).

NATIONAL PROPERTY ANALYSTS MASTER LIMITED PARTNERSHIP

(a limited partnership)

Combined Condensed Statements of Operations, Comprehensive Income (Loss) and Changes in Partners' Deficit (unaudited)

(in thousands, except per-unit data)

	Three months ended June 30,						Six months ended June 30,
	2013			2012			2013			2012
Income:
Rental income	$	2,828		$	2,960		$	5,902		$	5,884
Other charges to tenants		744			649			1,494			1,355
Interest and dividend income		4			12			9			20
Total income		3,576			3,621			7,405			7,259

Expenses:
Interest expense ⁽¹⁾		3,533			3,319			7,096			6,652
Real estate taxes		674			697			1,350			1,385
Management fees ⁽¹⁾		127			133			255			267
Common area maintenance expenses		418			383			854			709
Ground rent ⁽¹⁾		187			188			380			375
Repairs and maintenance		48			13			123			49
General and administrative ⁽¹⁾		182			149			344			287
Depreciation		644			695			1,319			1,390
Amortization		9			12			18			22
Total expenses		5,822			5,589			11,739			11,136
Loss before other income and discontinued operations		(2,246	)		(1,968	)		(4,334	)		(3,877	)

Other income:
Realized gains on investment securities		-			1			-			21
Loss from continuing operations		(2,246	)		(1,967	)		(4,334	)		(3,856	)

Discontinued operations:
Loss from operations of discontinued components, including net gain from disposition of property of $356 in 2012		-			(172	)		-			(139	)
Net loss		(2,246	)		(2,139	)		(4,334	)		(3,995	)

Other comprehensive income (loss):
Net change in unrealized gains on investment securities		-			-			-			-
Comprehensive loss		(2,246	)		(2,139	)		(4,334	)		(3,995	)

Partners' deficit:
Beginning of period		(71,364	)		(64,123	)		(69,276	)		(62,267	)

End of period	$	(73,610	)	$	(66,262	)	$	(73,610	)	$	(66,262	)

Loss per unit from continuing operations	$	(22.98	)	$	(20.12	)	$	(44.34	)	$	(39.45	)
Loss per unit from discontinued operations		-			(1.76	)		-			(1.42	)
Net loss per unit	$	(22.98	)	$	(21.88	)	$	(44.34	)	$	(40.87	)
Weighted average units outstanding		97,752			97,752			97,752			97,752

⁽¹⁾ See Note 3: Related Party Transactions.

See accompanying notes to Combined Condensed Financial Statements (unaudited).

NATIONAL PROPERTY ANALYSTS MASTER LIMITED PARTNERSHIP

(a limited partnership)

Combined Condensed Statements of Cash Flows (unaudited)

(in thousands, except per-unit data)

	Six months ended June 30,
	2013			2012
Cash flows from operating activities:
Net loss	$	(4,334	)	$	(3,995	)
Adjustments to reconcile net loss to net cash provided by operating activities:
Depreciation and amortization		1,337			1,417
Amortization of discount ⁽¹⁾		6,523			6,389
Realized gains on investment securities		-			(21	)
Impairment of rental property		-			74
Net gain on disposition of properties		-			(356	)
Change in assets and liabilities
Increase in tenant accounts receivable		(35	)		(118	)
(Increase) decrease in unbilled rent receivable		(39	)		12
Decrease in other assets ⁽¹⁾		135			290
Increase (decrease) in accounts payable and other liabilities ⁽¹⁾		(112	)		261
Increase (decrease) in deferred revenue		(171	)		3,929
Net cash provided by operating activities		3,304			7,882

Cash flows from investing activities:
Proceeds from disposition of properties		-			100
Improvements to rental property		(424	)		(515	)
Increase in restricted cash		(664	)		(23	)
Purchases of investment securities		-			(607	)
Sales of investment securities		-			2,067
Net cash (used in) provided by investing activities		(1,088	)		1,022

Cash flows from financing activities:
Payments on wraparound mortgages ⁽¹⁾		(3,493	)		(7,822	)
Proceeds from wraparound mortgages ⁽¹⁾		810			-
Proceeds from other borrowings ⁽¹⁾		459			-
Increase in due to NPAEP ⁽¹⁾		22			22
Net cash used in financing activities		(2,202	)		(7,800	)

Increase in cash and cash equivalents		14			1,104

Cash and cash equivalents:
Beginning of period		2,181			897

End of period	$	2,195		$	2,001

Supplemental disclosure of cash flow information:
Cash paid during the period for interest	$	453		$	516
Supplemental disclosure of non-cash investing and financing activities:
Reduction of wraparound mortgages from assumption of debt	$	-		$	274
Increase in wraparound mortgages from tenant-in-common debt refinancing	$	732		$	-
Reduction in due to NPAEP obligation from tenant-in-common debt refinancing	$	354		$	-
Reduction in finance lease obligation related to disposition of property	$	-		$	1,050

⁽¹⁾See Note 3: Related Party Transactions.

See accompanying notes to Combined Condensed Financial Statements (unaudited).

NATIONAL PROPERTY ANALYSTS MASTER LIMITED PARTNERSHIP

(a limited partnership)

Notes to Combined Condensed Financial Statements (Unaudited)

June 30, 2013

(dollars in thousands)

Note 1: Basis of Presentation

The accompanying unaudited Combined Condensed Financial Statements have been prepared in conformity with accounting principles generally accepted in the United States of America and with the instructions to Form 10-Q. Certain information and accounting policies and footnote disclosures normally included in financial statements prepared in conformity with accounting principles generally accepted in the United States of America have been condensed or omitted pursuant to such instructions, although NPAMLP believes that the included disclosures are adequate for a fair presentation. The information furnished reflects all adjustments (consisting of normal recurring adjustments), which are, in the opinion of management, necessary for a fair summary of the financial position, results of operations and cash flows for the interim periods presented. These Combined Condensed Financial Statements should be read in conjunction with the Combined Condensed Financial Statements and notes thereto filed with our Form 10-K for the year ended December 31, 2012. Operating results for the three and six months ended June 30, 2013 are not necessarily indicative of the financial results that may be expected for the full year ended December 31, 2013.

Note 2: Formation and Description of Business

National Property Analysts Master Limited Partnership (“NPAMLP”), a limited partnership, was formed effective January 1, 1990. NPAMLP is owned 99% by the limited partners and 1% collectively by EBL&S, Inc., the managing general partner, and Feldman International, Inc. (“FII”), the equity general partner.

The properties included in NPAMLP consist primarily of regional shopping centers or malls with national retailers as anchor tenants. The ownership and operations of these properties have been combined in NPAMLP. NPAMLP intends to hold the properties until such time as it is deemed prudent to dispose of them. The precise timing of disposition of the properties is at the discretion of the managing general partner. In accordance with the partnership agreement, the partnership is scheduled to terminate on December 31, 2013, however, the managing general partner has not formally approved a plan for liquidation of NPAMLP at this time. As such, NPAMLP will continue to report its combined condensed financial statements on a going concern basis until a formal plan of liquidation is approved by the managing general partner.

The financial statements include the accounts of partnerships that contributed their interests to NPAMLP and certain partnerships whose partnership interests were not contributed as of the effective date of NPAMLP’s formation on January 1, 1990, but were allocated their interests in NPAMLP as if their partnership interests had been contributed on January 1, 1990.

Going Concern

The accompanying combined condensed financial statements have been prepared assuming that NPAMLP will continue as a going concern. Although NPAMLP expects to collect approximately $4,260 in future minimum rent in 2013 and has $2,195 of unrestricted cash and $1,431 available under its line of credit as of June 30, 2013 to satisfy future short-term obligations, it does not have the ability to satisfy its wraparound mortgage obligations, totaling $126,666 as of June 30, 2013, which mature and are due in full on December 31, 2013. As disclosed in Note 5, NPAMLP has agreed to deliver deeds of future interest or assignments of future leasehold interest in all of its property holdings in exchange for the satisfaction of the wraparound mortgage indebtedness. As a result, these conditions raise substantial doubt about the NPAMLP’s ability to continue as a going concern. The combined financial statements do not include any adjustments that might result from the outcome of this uncertainty.

Although the Managing General Partner has not approved a plan of liquidation, as noted above, under the terms of the Partnership Agreement, NPAMLP is scheduled to dissolve on December 31, 2013. The remaining NPAMLP assets not subject to the 2003 Agreement will be liquidated and used to satisfy NPAMLP obligations other than the Wrap Mortgages. To the extent that the remaining assets exceed the amount of the remaining obligations, that excess will be distributed to the Limited Partners in accordance with their ownership interests.

NATIONAL PROPERTY ANALYSTS MASTER LIMITED PARTNERSHIP

(a limited partnership)

Notes to Combined Condensed Financial Statements (Unaudited)

June 30, 2013

(dollars in thousands)

It is not anticipated that NPAMLP will be in a position to distribute any excess proceeds from the liquidation of its assets to the Limited Partners upon its dissolution. To the extent that the remaining obligations exceed the amount of the remaining assets, then the proceeds of the remaining assets will be used to satisfy NPAMLP obligations other than the Wrap Mortgages on a pro-rata basis or on such other basis as may be required by law.

Note 3: Related Party Transactions

Management fees, leasing commissions and certain administrative services, including legal fees are paid to EBL&S Property Management, Inc (“EBL&S”), which is owned entirely by E&H Properties, Inc (“E&H”), a corporation owned and controlled by Edward B. Lipkin (“Lipkin”), a related party. Management fees are paid exclusively to EBL&S and are included in management fees in the Combined Condensed Statements of Operations. Leasing commissions are deferred over the life of their respective leases and are included in other assets, net on the Combined Condensed Balance Sheet at June 30, 2013. Certain administrative services, including legal fees, are reimbursed to EBL&S and are included in general and administrative expense on the Combined Condensed Statements of Operations. National Property Analysts Employee Partnership (“NPAEP”) holds the Wraparound mortgages payable. Lipkin controls NPAEP, which owns 100% of the outstanding balance of the Wraparound mortgages payable. Due to NPAEP, unamortized discount and interest expense are all financial statement accounts that relate directly to the Wraparound mortgages payable. Other borrowings represent amounts due to E&H Properties of Delaware, Inc, (“EHD”), an affiliate of E&H, and controlled by Lipkin. Included within accounts payable and other liabilities are $2,888 and $2,836 due EBL&S at June 30, 2013 and December 31, 2012, respectively.

As of June 30, 2013, NPAMLP had an outstanding line of credit (the “NPAMLP Line”) with EHD, under which EHD has agreed to advance up to $2,500 to NPAMLP for the purposes of making capital and tenant improvements to the properties. The line bears interest at a variable rate, based on the prime rate (3.25% at June 30, 2013), and expires in December 2013. Any amounts advanced to NPAMLP are not directly secured by any collateral. Pursuant to the terms of the NPAMLP Line, the obligation of EHD to make advances to NPAMLP is at all times in the sole and absolute discretion of EHD. As of June 30, 2013, there were $1,069 of advances and $163 of related accrued interest due under the NPAMLP Line.

NPAEP owns two parcels in Marquette, Michigan that are ground leased by NPAMLP. NPAMLP’s obligations under these leases for the three and six month periods ended June 30, 2013 was $8 and $17, respectively, and $8 and $13, respectively, for the three and six month periods ended June 30, 2012.

Note 4: Major Tenants

NPAMLP’s primary anchor tenants during the six month periods ended June 30, 2013 and 2012 were Sun Microsystems (the tenant at the tenant-in-common property), Sears Holdings Corporation and its subsidiaries (“Sears”) and CVS Corporation (“CVS”). The lease with Sun Microsystems expired at the end of May 2013 and the space and the tenant-in-common property was re-tenanted with two new tenants. The number of locations, gross leasable area (“GLA”) and percentage of minimum rent for these tenants for the six-month periods ended June 30, 2013 and 2012 are detailed in the table below. As of June 30, 2013, Sears and CVS each had outstanding balances on one of their five locations, totaling $1 and $4, respectively. Sun Microsystems had no outstanding balance due under its leases with NPAMLP at June 30, 2013.

NATIONAL PROPERTY ANALYSTS MASTER LIMITED PARTNERSHIP

(a limited partnership)

Notes to Combined Condensed Financial Statements (Unaudited)

June 30, 2013

(dollars in thousands)

For the six months ended June 30, 2013 and 2012, the percentage of NPAMLP’s rental income derived from tenants in excess of 10% of total rental income was as follows:

	For the six months ended June 30, 2013							For the six months ended June 30, 2012
Tenant	No. of Locations		GLA		% of Minimum Rent			No. of Locations		GLA		% of Minimum Rent
Sun Microsystems		1		249,832		26	%		1		249,832		27	%
Sears		5		497,445		15	%		5		497,445		15	%
CVS		5		56,770		11	%		5		56,770		11	%

Note 5: Future Interest Agreement

In March 2003, NPAMLP, NPAEP and PVPG, entered into an Agreement, effective as of January 1, 2003 (the “2003 Agreement”), in which NPAEP and PVPG agreed with NPAMLP to modify the terms of Wrap Mortgages held by NPAEP and PVPG. The terms of the 2003 Agreement provided that NPAEP and PVPG: (a) reduce to 4.1% per year the annual interest rate payable on any NPAEP Wrap Note or PVPG Wrap Note that bears a stated annual interest rate in excess of that amount (the reduction in the interest rate was evaluated by NPAMLP in accordance with FASB authoritative guidance, and was determined not to be a substantial modification of terms as defined therein); (b) remove certain of the properties secured by the NPAEP and PVPG Wrap Mortgages from the burden of the cross-default and cross-collateralization provisions currently contemplated by the Restructuring Agreement effective as of January 1, 1990 by and among MLPG, NPAMLP, National Property Analysts, Inc. and others; and (c) agree to release the lien of the Wrap Mortgages from the Properties upon a sale of or the agreement of a leasehold estate in any Property prior to the maturity of the applicable Wrap Note. In consideration for the above, NPAMLP modified the NPAEP Wrap Mortgages and the PVPG Wrap Mortgages to provide that (i) there is an event of default under the applicable NPAEP Wrap Mortgages or PVPG Wrap Mortgages, as the case may be, if a judgment or other lien is entered against the title or lease-holding entity thereby entitling NPAEP or PVPG, as the case may be, to avail itself of the post-default rights or remedies under the relevant security document; and (ii) for cross-default and cross-collateralization among certain partnerships comprising NPAMLP. In addition NPAMLP shall execute and deliver to NPAEP or PVPG, as the case may be, a currently recordable deed of future interest (or assignment of future leasehold interest) sufficient to convey to NPAEP or PVPG, as the case may be, all of NPAMLP’s right, title, interest and estate in and to its fee or leasehold interest in the encumbered properties effective upon the maturity on December 31, 2013 of the NPAEP Wrap Mortgages and the PVPG Wrap Mortgages unless the Wrap Mortgages have previously been paid in full.

The Managing General Partner believes that the execution and delivery of the 2003 Agreement had the following effects for NPAMLP as a result of the reduction in the annual interest rate on the NPAEP Wrap Notes and the PVPG Wrap Notes (i) NPAMLP realized reductions in interest that it otherwise would have been obligated to pay during the period between January 1, 2003 and December 31, 2013 when these loans mature and (ii) NPAMLP has been able to allocate a greater portion of its available cash flow to principal repayments.

The Wrap Mortgages owned by NPAEP or PVPG are due and payable in substantial “balloon” amounts on December 31, 2013. Assuming no sales of Properties by NPAMLP in the interim period (through 2013) the projected balance due for all of the Wrap Mortgages at December 31, 2013 is expected to approximate $110,000. As described above, in return for the reduction in interest rate and other consideration set forth above, including the satisfaction of the Wrap Mortgages due on December 31, 2013, NPAMLP’s Managing General Partner has agreed to deliver deeds of future interest and assignments of leasehold interest, to be recorded currently, effective December 31, 2013, to NPAEP and PVPG. NPAMLP’s Managing General Partner has determined that it is in the best interests of NPAMLP and its partners to do so. The effect of these deeds and assignments will be to facilitate a transfer of fee and leasehold ownership to the holders of the Wrap Mortgages at maturity (unless the Wrap Mortgages have been previously paid in full). Notwithstanding the foregoing, NPAEP and PVPG have agreed in the 2003 Agreement to (a) release the liens of the Wrap Mortgages and (b) deliver such deeds of future interest, assignments of leasehold interests, or other documents or instruments as are necessary to facilitate or effect such sales of the Properties prior to December 31, 2013 as the Managing General Partner shall otherwise deem desirable. The costs incurred arising from the recordation of any of the documents described in the 2003 Agreement will be borne by NPAEP. The Managing General Partner believes that the result of the forgoing actions taken pursuant to the 2003 Agreement will preserve all rights of the Limited Partners under the Restructuring Agreement, including their right to share in certain sales proceeds or cash flows prior to maturity of the Wrap Mortgages.

NATIONAL PROPERTY ANALYSTS MASTER LIMITED PARTNERSHIP

(a limited partnership)

Notes to Combined Condensed Financial Statements (Unaudited)

June 30, 2013

(dollars in thousands)

In December 2012, NPAEP sold its rights to acquire the properties of NPAMLP under the 2003 Agreement for $100 in cash to EBL&S Realty, LLC. (“EBR”), a company in which Lipkin owns a minority interest. The majority interest in EBR is owned by employees of EBL&S Property Management, Inc. and its affiliates. It is contemplated that EBR or its affiliates, will acquire the properties of NPAMLP effective as of December 31, 2013 pursuant to the 2003 Agreement.

Note 6: Commitments and Contingencies

In June 2006, NPAMLP and a limited liability company controlled by Lipkin (ARJAX) entered into an agreement with an anchor tenant (the “Agreement”), whereby the lease with the anchor tenant would be assigned to NPAMLP or ARJAX effective February 2009 (the “Effective Date”). In June 2008, the Agreement was amended extending the Effective Date to January 31, 2011. In December 2010, the Agreement was further amended extending the Effective Date to February 28, 2014. In consideration for the assignment, the anchor tenant would receive payments totaling $2,550 during the period from June 2006 through the Effective Date. To date, ARJAX has remitted $1,400 to the anchor tenant in accordance with the terms of the Agreement. In addition, the anchor tenant was obligated to complete, by the Effective Date, $500 in repairs or improvements which would otherwise be the responsibility of NPAMLP to six other stores leased from NPAMLP. As of June 30, 2012, the anchor tenant has completed the $500 in repairs and improvements required under the Agreement. Under the Agreement, the commitment to the anchor tenant is borne by ARJAX and NPAMLP, however it is anticipated that ARJAX shall fund all of the consideration due. In September 2006, NPAMLP sold the property encumbered by the affected anchor tenant lease to ARJAX. NPAMLP would be liable for the payments required under the Agreement should ARJAX fail to do so. Lipkin has personally guaranteed the obligations to the anchor tenant under the Agreement.

As of June 30, 2013, NPAMLP was obligated for $97 in capital commitments primarily for tenant improvements at its Urbana, Illinois property.

Note 7: Disposition of Property

In January 2012, the ground lease on the Seven Hills, Ohio property terminated in accordance with its terms and the buildings were effectively conveyed to the ground owner. As part of this transaction, the ground owner assumed the balance of the underlying indebtedness in the amount of $274, and accordingly NPAMLP reduced the wraparound mortgages payable by the same amount. In addition, NPAMLP was effectively relieved of the related finance lease obligation in the amount of $550. The net book value of the property at the disposal date was $468. As a result of this transaction, NPAMLP recognized a gain from the disposition of this property of approximately $356.

In April 2012, NPAMLP and the owner of the land in Kalamazoo, Michigan leased by NPAMLP, entered into a Ground Lease Termination Agreement to terminate the ground lease covering this property. The lease for the Anchor Tenant at this property expired in February 2010, and NPAMLP had been actively marketing the space since that time. Under the terms of the ground lease, new tenants for this vacancy required NPAMLP to obtain the consent of the ground owner. NPAMLP was unable to obtain the required consent for a prospective tenant and accordingly, entered into the ground lease termination agreement to forestall any further carrying costs of this vacant property. The ground lease termination agreement also provided that the ground owner reimburse NPAMLP $100 for certain property improvement costs. In addition, NPAMLP was effectively relieved of the related finance lease obligation in the amount of $500. As a result of this transaction, NPAMLP recognized a loss from the disposition of this property of approximately $74. In accordance with the FASB authoritative guidance, NPAMLP recognized this loss as an impairment charge in the first quarter of 2012.

NATIONAL PROPERTY ANALYSTS MASTER LIMITED PARTNERSHIP

(a limited partnership)

Notes to Combined Condensed Financial Statements (Unaudited)

June 30, 2013

(dollars in thousands)

In accordance with FASB authoritative guidance, the results of operations of properties disposed of or held for sale are classified as Discontinued operations in the Combined Statement of Operations, Comprehensive Income (Loss) and Changes in Partners’ Deficit.

There were no combined assets or liabilities resulting from operations of discontinued components classified as discontinued operations as of June 30, 2013 and December 31, 2012. The combined results of operations of discontinued components classified as discontinued operations for the three and six month periods ended June 30, 2013 and 2012 are summarized as follows:

	Three Months Ended					Six Months Ended
	June 30, 2013		June 30, 2012			June 30, 2013		June 30, 2012
Total income	$	-	$	5		$	-	$	21

Net gain from disposition of properties		-		-			-		356

Total expenses		-		(177	)		-		(516	)
Loss from operations of discontinued components	$	-	$	(172	)	$	-	$	(139	)

Note 8: Deferred Revenue

Under the terms of the respective leases at the Grand Rapids, Michigan and Rockville, Maryland properties, the Anchor Tenant had the option of either refinancing the existing underlying indebtedness or paying it off. In January 2012, the Anchor Tenant elected to satisfy the underlying indebtedness in full on both properties in the approximate amount of $4,121. As a result, NPAMLP reduced the wraparound mortgages payable balance on these properties in the same amount. In accordance with the FASB authoritative guidance, NPAMLP recorded deferred lease revenue that will be amortized on a straight line basis to income over the balance of the respective lease terms. The deferred revenue recognized as revenue with respect to these leases for each of the three and six month periods ended June 30, 2013 and 2012 was $85 and $170, respectively. At June 30, 2013, included in deferred revenue on the combined condensed balance sheet is $3,610 related to these leases. The remaining balance of the deferred revenue represents prepayments of tenant rental income.

Note 9: Disclosure of Fair Value of Financial Instruments

GAAP requires disclosure of fair value information about financial instruments, whether or not recognized in the balance sheet, for which it is practicable to estimate that value. The following disclosure of estimated fair value was determined by NPAMLP using available market information and appropriate valuation methodologies. However, considerable judgment is necessary to interpret market data and develop estimated fair value. Accordingly, the estimates presented herein are not necessarily indicative of the amounts NPAMLP could realize on disposition of its financial instruments at June 30, 2013 and December 31, 2012. The use of different market assumptions and/or estimation methodologies may have a material effect on the estimated fair value amounts.

Cash equivalents, receivables, accounts payable, accrued expenses and other liabilities are carried at amounts which reasonably approximate their fair values due to their short term nature as of June 30, 2013 and December 31, 2012.

In accordance with FASB authoritative guidance, NPAMLP has determined the estimated fair value of its wraparound mortgages based on discounted future cash flows at a current market rate. Management estimates that the carrying value approximates the estimated fair value of the wraparound mortgages at June 30, 2013 and December 31, 2012. NPAMLP classifies the fair value of the wraparound mortgages within Level 3 of the valuation hierarchy based on the significance of certain of the unobservable inputs used to estimate their fair values.

NATIONAL PROPERTY ANALYSTS MASTER LIMITED PARTNERSHIP

(a limited partnership)

Notes to Combined Condensed Financial Statements (Unaudited)

June 30, 2013

(dollars in thousands)

Note 10: Comprehensive Income (Loss)

Comprehensive income (loss) represents the total of net loss plus the change in unrealized gains (losses) on investment securities classified as available for sale. Comprehensive income (loss) for the three and six month periods ended June 30, 2013 and 2012 is included in the statements of operations, comprehensive income (loss) and changes in Partners’ deficit. As of December 31, 2012, NPAMLP sold its entire portfolio of investment securities available for sale. As a result, comprehensive loss is equal to the net loss reported for the three and six months ended June 30, 2013. Comprehensive loss for the three months ended June 30, 2013 and 2012 was $2,246 and $2,139, respectively. Comprehensive loss for the six months ended June 30, 2013 and 2012 was $4,334 and $3,995, respectively. Accumulated other comprehensive income was $0 at June 30, 2013 and 2012.

An analysis of the changes in components of accumulated other comprehensive income (loss) for the three and six month periods ended June 30, 2012 is presented as follows:

	Three months ended,		Six months ended,
	June 30, 2012		June 30, 2012
Other comprehensive income (loss):
Unrealized gain (loss) on investment securities	$	1	$	21
Less: reclassification for realized (loss) gain included in net loss		1		21
Other comprehensive income (loss)	$	-	$	-

Note 11: Recent Accounting Pronouncements

In October 2012, the FASB issued ASU No. 2012-04 (“ASC Update 2012-04”), Technical Corrections and Improvements. The amendments in this Update represent changes to clarify the Codification, correct unintended application of guidance, or make minor improvements to the Codification that are not expected to have a significant effect on current accounting practice or create a significant administrative cost to most entities. Additionally, the amendments will make the Codification easier to understand and the fair value measurement guidance easier to apply by eliminating inconsistencies and providing needed clarifications. The amendments in this ASU that did not have transition guidance were effective upon issuance of the ASU in the fourth quarter of 2012. The amendments that are subject to transition guidance will be effective for fiscal periods beginning after December 15, 2012. The provisions of this standard which were effective in the fourth quarter of 2012 were adopted by NPAMLP and did not have a material effect on NPAMLP’s 2012 combined results of operations or financial condition. The provisions of this standard which are not yet effective are not anticipated to have any material impact on the NPAMLP’s combined financial statements.

In April 2013, the FASB issued ASU No. 2013-07 (“ASU Updated 2013-07”), Presentation of Financial Statements (Topic 205): Liquidation Basis of Accounting. This ASU provides guidance on the application of the liquidation basis of accounting as provided by U.S. GAAP. The guidance will improve the consistency of financial reporting for liquidating entities. The guidance is effective for entities that determine liquidation is imminent during annual reporting periods beginning after December 15, 2013, and interim reporting periods therein. NPAMLP is currently evaluating the effect that this ASU will have on its combined financial statements.

NATIONAL PROPERTY ANALYSTS MASTER LIMITED PARTNERSHIP

(a limited partnership)

Notes to Combined Condensed Financial Statements (Unaudited)

June 30, 2013

(dollars in thousands)

Note 12: Tenant-in-common Property Debt Refinancing

NPAMLP owns an undivided interest in the San Jose, California property through its 23.9% ownership of 2525 North First Street Holdings, a Delaware Statutory Trust, and does not control the decisions over the property or the other tenant-in-common (“TIC”) interests. As a result, the combined condensed financial statements reflect only NPAMLP’s percentage of the TIC’s real property, related mortgage, revenues and expenses. In March 2013, the independent manager of the TIC property successfully refinanced the third party underlying mortgage on the property. NPAMLP treated the debt refinancing as a debt modification for accounting purposes. As a result of the refinancing, NPAMLP received $810 in proceeds, of which $714 was recorded as restricted cash, and assumed an additional $1,542 in wraparound mortgages payable. Also, $257 in leasing commissions and $475 in loan fees were deferred on the combined condensed balance sheet as a result of this transaction. In addition, NPAEP paid $354 of the loan fees related to the tenant-in-common debt refinancing. This resulted in a reduction of $354 in deferred loan fees and due to NPAEP in NPAMLP’s combined condensed balance sheet.

NATIONAL PROPERTY ANALYSTS MASTER LIMITED PARTNERSHIP

(a limited partnership)

June 30, 2013

(dollars in thousands)

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

Forward Looking Statements

From time to time, management may provide information, whether orally or in writing, including certain statements in this Quarterly Report on Form 10-Q, which are deemed to be “forward-looking” within the meaning of the federal securities laws. These forward-looking statements reflect management’s current beliefs and expectations with respect to future events and are based on assumptions and are subject to risks and uncertainties and other factors outside management’s control that may cause actual results to differ materially from those projected.

The words “anticipate,” “believe,” “estimate,” “expect,” “intend,” “will,” “should” and similar expressions, as they relate to us, are intended to identify forward-looking statements. Such statements reflect management’s current views with respect to future events and are subject to certain risks, uncertainties and assumptions. Should one or more of these risks or uncertainties materialize, or should underlying assumptions prove incorrect, actual results may vary materially from those described herein as anticipated, believed, estimated, expected or intended or using other similar expressions. Management does not intend to update these forward-looking statements, except as required by law. In accordance with the provisions of the federal securities laws, we are making the limited partners aware that such forward-looking statements, because they relate to future events, are by their very nature subject to many important factors that could cause actual results to differ materially from those contemplated by the forward-looking statements contained in this Quarterly Report on Form 10-Q, our Annual Report on Form 10-K and any exhibits hereto or thereto. Such factors include, but are not limited to: the outcome of litigation and regulatory proceedings to which NPAMLP may be a party; actions of competitors; changes and developments affecting our industry; quarterly or cyclical variations in financial results; the ability to attract and retain tenants at market rates; interest rates and cost of borrowing; management’s ability to maintain and improve cost efficiency of operations; changes in economic conditions, political conditions, and other factors that are set forth in the “Legal Proceedings” section, the “Management’s Discussion and Analysis of Financial Condition and Results of Operations” section and other sections of this Quarterly Report on Form 10-Q, as well as in our Annual Report on Form 10-K and Current Reports on Form 8-K.

Liquidity and Capital Resources

Net cash provided by operating activities and used in investing activities for the six-month period ended June 30, 2013 was $3,304 and $1,088, respectively. Net cash used in financing activities was $2,202. As a result of the above, there was a $14 increase in cash and cash equivalents for the six month period ended June 30, 2013. The primary sources of cash were from operating activities of $3,304 and proceeds from wraparound mortgages and other borrowings of $1,269. The primary uses of cash were $424 in capital improvements, $664 increase in restricted cash and payments on wraparound mortgages of $3,493.

As of June 30, 2013, NPAMLP had an outstanding line of credit (the “NPAMLP Line”) with EHD, a related party, under which EHD has agreed to advance up to $2,500 to NPAMLP for the purposes of making capital and tenant improvements to the properties. The line bears interest at a variable rate, based on the prime rate (3.25% at June 30, 2013), and expires at the end of December 2013. Any amounts advanced to NPAMLP are not directly secured by any collateral. Pursuant to the terms of the NPAMLP Line, the obligation of EHD to make advances to NPAMLP is at all times in the sole and absolute discretion of EHD. As of June 30, 2013, there were $1,069 of advances and $163 of related accrued interest under the NPAMLP Line.

As of June 30, 2013, the third party underlying mortgages were current for all the properties.

As of June 30, 2013, NPAMLP was obligated for $97 in capital commitments primarily for tenant improvements at the Urbana, Illinois property.

NATIONAL PROPERTY ANALYSTS MASTER LIMITED PARTNERSHIP

(a limited partnership)

June 30, 2013

(dollars in thousands)

The accompanying combined condensed financial statements have been prepared assuming that NPAMLP will continue as a going concern. Although NPAMLP expects to collect approximately $4,260 in future minimum rent in 2013 and has $2,195 of unrestricted cash and $1,431 available under its line of credit as of June 30, 2013 to satisfy future short-term obligations, it does not have the ability to satisfy its wraparound mortgage obligations, totaling $126,666 as of June 30, 2013, which mature and are due in full on December 31, 2013. As disclosed in Note 5 to the combined condensed financial statements, NPAMLP has agreed to deliver deeds of future interest or assignments of future leasehold interest in all of its property holdings in exchange for the satisfaction of the wraparound mortgage indebtedness. As a result, these conditions raise substantial doubt about the NPAMLP’s ability to continue as a going concern. The combined financial statements do not include any adjustments that might result from the outcome of this uncertainty.

Critical Accounting Policies

There were no significant changes to NPAMLP’s critical accounting policies and estimates during the six-month period ended June 30, 2013.

Results of Operations

NPAMLP owned 22 properties at June 30, 2013 and 2012.

The loss from continuing operations for the three month period ended June 30, 2013 versus June 30, 2012, increased by $279, from $1,967 to $2,246. The increase in the loss from continuing operations for the three month period ending June 30, 2013 versus June 30, 2012 was primarily due to increases in interest expense, common area maintenance expenses, repairs and maintenance expense and general and administrative expenses. The increase in common area expenses of $35 was due to significantly higher snow removal expenses in 2013. The increase in repairs and maintenance expense of $35 was due to higher utility costs on vacant tenant spaces. The increase in general and administrative expense of $33 was due to increased legal fees associated with tenant matters and new tenant leases. The increase in interest expense for the three month period ended June 30, 2013 versus June 30, 2012 was $214, and is consistent with an increase in the balance of the wraparound mortgages, net of the unamortized discount, as the amortization of the discount was greater than the principal reduction on wraparound mortgages payable for the three month periods ended June 30, 2013 versus 2012. These increases were partially offset by a decrease in depreciation expense of $51. The decrease in depreciation expense was due to certain properties becoming fully depreciated as of the end of the prior year and the disposition of the property in Seven Hills, Ohio in 2012.

The loss from continuing operations for the six month period ended June 30, 2013 versus June 30, 2012, increased by $478, from $3,856 to $4,334. The increase in the loss from continuing operations for the six month period ending June 30, 2013 versus June 30, 2012 was primarily due to increases in interest expense of $444, common area maintenance expenses of $145 and repairs and maintenance of $74. These increases were partially offset by a decrease in depreciation expense of $71 and an increase in income from other charges to tenants of $139. The increase in common area expenses was due to significantly higher snow removal expenses in 2013. The increase in repairs and maintenance expense was due to higher utility costs on vacant tenant spaces. The increase in interest expense for the six month period ended June 30, 2013 versus June 30, 2012 is consistent with an increase in the balance of the wraparound mortgages, net of the unamortized discount, as the amortization of the discount was greater than the principal reduction on wraparound mortgages payable for the three and six month periods ended June 30, 2013. The decrease in depreciation expense was due to certain properties becoming fully depreciated as of the end of the prior year and the disposition of the property in Seven Hills, Ohio in 2012. The increase in income from other charges to tenants was due to an increase in utility and real estate tax reimbursements.

Loss from discontinued operations for the three and six month periods ended June 30, 2012 relates to the operating activity of two properties (Seven Hills, Ohio and Kalamazoo, Michigan) that were disposed of during 2012. Loss from discontinued operations for the three month period ended June 30, 2012 consists of a net loss from operations of $172. Loss from discontinued operations for the six month period ended June 30, 2012 consists of a gain on disposal of the Seven Hills property of $356, offset by a net loss from operations of $495. There was no discontinued operations activity for the three and six month periods ended June 30, 2013.

NATIONAL PROPERTY ANALYSTS MASTER LIMITED PARTNERSHIP

(a limited partnership)

June 30, 2013

(dollars in thousands)

Factors That May Influence Future Results of Operations

Economic Conditions. In the United States, recent market and economic conditions over the past few years have resulted in tighter credit conditions and limited growth through the second quarter of 2013. As a result of these market conditions, the cost and availability of credit has been and may continue to be adversely affected by illiquid credit markets. Concern about the stability of the markets has led many lenders and institutional investors to reduce, and in some cases, cease to provide funding to borrowers. Since there are no balloon payments due on the third party underlying mortgages until 2016, NPAMLP has less exposure to these credit conditions. Continued turbulence in the U.S. and international markets and economies may adversely affect the liquidity and financial condition of our tenants and consequently, NPAMLP’s liquidity. If these market conditions continue, they may limit the ability of our tenants, to timely refinance maturing liabilities and access the capital markets to meet liquidity needs.

Real Estate Asset Valuation. General economic conditions and the resulting impact on market conditions or a downturn in tenants’ businesses may adversely affect the value of NPAMLP’s assets. Periods of economic slowdown or recession in the U.S., a decrease in market rental rates and/or market values of real estate assets, could have a negative impact on the value of NPAMLP properties and related tenant improvements. If NPAMLP was required under U.S. Generally Accepted Accounting Principles to write down the carrying value of any properties to the lower of amortized cost or fair value due to impairment, or if as a result of an early lease termination we were required to remove and dispose of material amounts of tenant improvements that are not reusable to another tenant, NPAMLP’s results of operations would be negatively affected.

Leasing Activity and Rental Rates. The amount of net rental income generated by NPAMLP properties depends principally on the ability to maintain the occupancy rates of currently leased space and to lease currently available space, and space available from unscheduled lease terminations. The amount of rental income generated also depends on the ability to maintain or increase rental rates at the properties. Negative trends in one or more of these factors could adversely affect rental income in future periods.

Item 3. Quantitative and Qualitative Disclosures About Market Risk

Not applicable.

Item 4. Controls and Procedures

NPAMLP’s managing general partner, equity general partner and its agent’s chief financial officer, after evaluating the effectiveness of the design and operation of NPAMLP’s disclosure controls and procedures (as defined in the Securities Exchange Act of 1934 (the "Exchange Act") Rules 13a-15(e) or 15d-15(e)) as of the end of the period covered by this quarterly report, have concluded, based on the evaluation of these controls and procedures required by paragraph (b) of the Exchange Act Rules 13a-15 or 15d-15, that NPAMLP’s disclosure controls and procedures were effective for the six-month period ending June 30, 2013. Disclosure controls and procedures ensure that information to be disclosed in reports that the NPAMLP files and submits under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the rules and terms of the Securities and Exchange Commission, and ensure that information required to be disclosed in the reports that NPAMLP files or submits under the Exchange Act is accumulated and communicated to NPAMLP's management, including its managing general partner, equity general partner and its agent's chief financial officer, to allow timely decisions regarding required disclosure.

There were no changes in NPAMLP’s internal control over financial reporting identified in connection with the evaluation required by paragraph (d) of Exchange Act Rules 13a-15 or 15d-15 that occurred during NPAMLP’s last fiscal quarter that have materially affected, or are reasonably likely to materially affect, NPAMLP’s internal control over financial reporting.

PART II - OTHER INFORMATION

(dollars in thousands)

Item 1. Legal Proceedings

NPAMLP is involved in various claims and legal actions arising in the ordinary course of property operations. In the opinion of the General Partners, the ultimate disposition of these matters will not have a material adverse effect on NPAMLP's financial position, results of operations or liquidity.

In 2005 NPAMLP sold the property in Ardmore, Oklahoma to an unrelated third party. In connection with this sale, NPAMLP accepted a $480 promissory note in consideration of a portion of the sale price. The note was due in October 2010. In October 2010 NPAMLP filed suit to collect the balance due. The obligor of this note challenged the legality of the note and had not made any required payments of principal or interest during the period from September 2010 through February 2012. In March 2012, NPAMLP obtained a judgment against the obligor and subsequently entered into a Settlement Agreement, Forbearance and Release (“Forbearance Agreement”). Under the terms of the Forbearance Agreement, the obligor of this note is to pay the sum of $670, comprised of an initial payment of $150 in March 2012 and twenty-six consecutive monthly payments of $20. Interest accruing at 6% over the twenty-six month payment period is to be paid at the completion of the payment schedule. The initial payment due under the Forbearance Agreement and all scheduled monthly installments due through June 30, 2013 have been received by NPAMLP. NPAMLP expects to ultimately collect the full amount due under the Forbearance Agreement.

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

Not applicable.

Item 3. Defaults Upon Senior Securities

Not applicable.

Item 4. Mine Safety Disclosures

Not applicable.

Item 5. Other Information

None.

Item 6. Exhibits

Exhibit No.		Description

31.1		Certification Pursuant to Section 302 of Sarbanes-Oxley Act of 2002.

31.2		Certification Pursuant to Section 302 of Sarbanes-Oxley Act of 2002.

31.3		Certification Pursuant to Section 302 of Sarbanes-Oxley Act of 2002.

32.1		Certification Pursuant to Section 906 of Sarbanes-Oxley Act of 2002.

32.2		Certification Pursuant to Section 906 of Sarbanes-Oxley Act of 2002.

32.3		Certification Pursuant to Section 906 of Sarbanes-Oxley Act of 2002.

SIGNATURES

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

	National Property Analysts Master Limited Partnership
	(Registrant)

	Date:	August 14, 2013

	By:	EBL&S, Inc., its managing general partner

	By:	/s/ Edward B. Lipkin
	Name:	Edward B. Lipkin
	Title:	President

	By:	Feldman International, Inc., its equity general partner

	By:	/s/ Robert McKinney
	Name:	Robert McKinney
	Title:	President