<PAGE> 1
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 September 30, 1996.
Transition report pursuant to Section 13 or 15(d) of the Securities
- --- Exchange Act of 1934 for the transition period from to
. -------------------
-----------------
0-24816
(Commission File Number)
NATIONAL PROPERTY ANALYSTS MASTER LIMITED PARTNERSHIP
-----------------------------------------------------
(EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)
Delaware 23-2610414
--------------------------- -------------------------------
(State of other jurisdiction (IRS Employer Identification No.)
incorporated or organization)
230 S. Broad Street, Mezzanine
Philadelphia, Pennsylvania 19102
--------------------------------
(Address of principal executive offices)
Registrant's telephone number: 215-790-4700
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 the number of units of limited partnership interest outstanding as of
the latest practicable date.
Units of Limited Partnership Interest 100,000 units
- ------------------------------------- --------------------------------
(Class) (Outstanding at November 12, 1996)
1
<PAGE> 2
NATIONAL PROPERTY ANALYSTS MASTER LIMITED PARTNERSHIP
INDEX
<TABLE>
<CAPTION>
Page No.
--------
<S> <C>
PART I. FINANCIAL INFORMATION
Item 1. Financial Statements
Combined Balance Sheets
September 30, 1996 and December 31, 1995 3
Combined Statements of Operations and Changes in
Partners' Deficit
Three and Nine Months ended September 30, 1996 and 1995 4
Combined Statements of Cash Flows
Nine Months ended September 30, 1996 and 1995 5
Notes to Combined Financial Statements 6
Item 2. Management's Discussion and Analysis of Results
of Operations and Financial Condition 7
PART II. OTHER INFORMATION
Item 6. Reports on Form 8-K 9
SIGNATURES 10
</TABLE>
2
<PAGE> 3
NATIONAL PROPERTY ANALYSTS MASTER LIMITED PARTNERSHIP
(A LIMITED PARTNERSHIP)
<TABLE>
<CAPTION>
COMBINED BALANCE SHEETS
(IN THOUSANDS)
===============================================================================
SEPTEMBER 30, DECEMBER 31,
1996 1995
------------------------------
(UNAUDITED)
<S> <C> <C>
ASSETS
- -------------------------------------------------------------------------------
Rental property, at cost:
Land $ 18,663 $ 18,794
Buildings 259,900 259,904
- -------------------------------------------------------------------------------
278,563 278,698
Less accumulated depreciation 113,574 109,753
- -------------------------------------------------------------------------------
Rental property, net 164,989 168,945
- -------------------------------------------------------------------------------
Cash and cash equivalents 615 678
Restricted cash 1,124 1,222
Tenant accounts receivable, net of allowance
of $20 - 1996 and 1995 438 682
Unbilled rent receivable 1,474 1,714
Tenant leasing costs 375 345
Accounts receivable and other assets 830 454
Advances to the Pension Group 557 2,199
- -------------------------------------------------------------------------------
Total assets $ 170,402 $ 176,239
===============================================================================
LIABILITIES AND PARTNERS' DEFICIT
- -------------------------------------------------------------------------------
Wraparound mortgages payable $ 457,923 $ 467,621
Less unamortized discount based on imputed
interest rate of 12% 265,250 273,786
- -------------------------------------------------------------------------------
Wraparound mortgages payable less
unamortized discount 192,673 193,835
Accounts payable and other liabilities 6,980 2,206
Finance lease obligation 2,650 2,650
Deposit on sale of property 2,440 2,440
- -------------------------------------------------------------------------------
Total liabilities 204,743 201,131
Partners' deficit (34,341) (24,892)
- -------------------------------------------------------------------------------
Total liabilities and partners' deficit $ 170,402 $ 176,239
===============================================================================
</TABLE>
The accompanying notes are an integral part of these combined financial
statements.
3
<PAGE> 4
NATIONAL PROPERTY ANALYSTS MASTER LIMITED PARTNERSHIP
(A LIMITED PARTNERSHIP)
<TABLE>
<CAPTION>
COMBINED STATEMENTS OF OPERATIONS AND CHANGES IN PARTNERS' DEFICIT (UNAUDITED)
(IN THOUSANDS, EXCEPT PER UNIT DATA)
==============================================================================================================
THREE MONTHS NINE MONTHS
ENDED ENDED
SEPTEMBER 30, SEPTEMBER 30,
--------------------------------------------------------
1996 1995 1996 1995
- --------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
Income:
Rental income $ 5,640 $ 5,954 $ 17,736 $ 18,444
Other charges to tenants 1,676 2,692 4,920 6,162
Interest income 43 86 140 266
- --------------------------------------------------------------------------------------------------------------
Total income 7,359 8,732 22,796 24,872
- --------------------------------------------------------------------------------------------------------------
Operating expenses:
Interest expense 5,726 5,996 17,169 18,022
Real estate taxes 1,665 1,965 4,817 4,304
Management fees and leasing commissions 334 354 1,062 1,067
Common area maintenance expenses 561 518 1,965 1,733
Ground rent 142 129 466 402
Repairs and maintenance 177 91 451 331
General and administrative 118 85 641 417
Depreciation and amortization 2,217 2,273 6,620 6,726
- --------------------------------------------------------------------------------------------------------------
Total operating expenses 10,940 11,411 33,191 33,002
- --------------------------------------------------------------------------------------------------------------
Operating loss (3,581) (2,679) (10,395) (8,130)
Other expenses:
Net gain on disposition of properties 613 103 454 25
- --------------------------------------------------------------------------------------------------------------
Loss before extraordinary items (2,968) (2,576) (9,941) (8,105)
Extraordinary items:
Forgiveness of wraparound mortgages payable
on dispositions and foreclosures
of properties 492 0 492 0
- --------------------------------------------------------------------------------------------------------------
Net loss (2,476) (2,576) (9,449) (8,105)
Partners' deficit:
Beginning of period (31,865) (19,808) (24,892) (14,279)
- --------------------------------------------------------------------------------------------------------------
End of period $(34,341) $(22,384) $(34,341) $(22,384)
==============================================================================================================
Per Unit data:
Operating loss $ (35.81) $ (26.79) $(103.95) $ (81.30)
==============================================================================================================
Net loss $ (24.76) $ (25.76) $ (94.49) $ (81.05)
==============================================================================================================
</TABLE>
The accompanying notes are an integral part of these combined financial
statements.
4
<PAGE> 5
NATIONAL PROPERTY ANALYSTS MASTER LIMITED PARTNERSHIP
(A LIMITED PARTNERSHIP)
<TABLE>
<CAPTION>
COMBINED STATEMENTS OF CASH FLOWS (UNAUDITED)
(IN THOUSANDS)
===================================================================================
NINE MONTHS
ENDED
SEPTEMBER 30,
----------------------
1996 1995
- -----------------------------------------------------------------------------------
<S> <C> <C>
Cash flows from operating activities:
Net loss $(9,449) $(8,105)
Adjustments to reconcile net loss to net cash
provided by operating activities:
Depreciation and amortization 6,469 6,607
Amortization of discount 7,002 6,121
Net gain on disposition of properties
including forgiveness of wraparound
mortgages payable (946) 0
Decrease (increase) in tenant accounts
receivable 244 (520)
Decrease in unbilled rent receivable, net 240 148
Increase in tenant leasing costs (30) (126)
Decrease (increase) in accounts receivable and
other assets (376) 18
Increase in accounts payable and
other liabilities 4,774 29
Increase in deposit of sale of property 0 690
- -----------------------------------------------------------------------------------
Net cash provided by operating activities 7,928 4,862
- -----------------------------------------------------------------------------------
Cash flows provided by (used in) financing activities:
Payments on wraparound mortgages (7,659) (6,300)
Advances to the Pension Group 1,642 1,563
- -----------------------------------------------------------------------------------
Net cash used in financing activities (6,017) (4,737)
- -----------------------------------------------------------------------------------
Cash flows provided by (used in) investing activities:
Disposition of properties 2,941 0
Improvements to rental property (5,013) (277)
- -----------------------------------------------------------------------------------
Net cash used in investing activities (2,072) (277)
- -----------------------------------------------------------------------------------
Decrease in cash (161) (152)
Cash:
Beginning of period 1,900 2,385
===================================================================================
End of period $ 1,739 $ 2,233
===================================================================================
</TABLE>
The accompanying notes are an integral part of these combined financial
statements.
5
<PAGE> 6
NATIONAL PROPERTY ANALYSTS MASTER LIMITED PARTNERSHIP
(a limited partnership)
Notes to Combined Financial Statements (Unaudited)
September 30, 1996
(in thousands)
Note 1: Basis of Presentation
The accompanying unaudited combined financial statements have been prepared in
accordance with the instructions to Form 10-Q and therefore do not include all
information and footnotes necessary for presentation of financial position,
results of operations, and cash flows required by generally accepted accounting
principles for complete financial statements. 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. The
financial statements should be read in conjunction with the financial statements
and notes thereto filed with Form 10-K for the years ended December 31, 1995 and
1994.
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% by the general partner, EBL&S, Inc.
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.
The combined 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 they were
contributed on January 1, 1990 (the sharing partnerships).
6
<PAGE> 7
NATIONAL PROPERTY ANALYSTS MASTER LIMITED PARTNERSHIP
(A LIMITED PARTNERSHIP)
Management's Discussion and Analysis of Results of Operations and Financial
Condition
Results of Operations
NPAMLP owned 57 properties at September 30, 1996 versus 60 at September 30,
1995. The Boone, Iowa, Red Wing, Minnesota and El Paso, Texas properties were
sold in 1996 in January, July and September, respectively. Income decreased for
the three and nine month periods ended September 30, 1996 versus September 30,
1995 by $1,373,000 and $2,076,000, respectively. The decrease for the three and
nine month periods ended September 30, 1996 versus September 30, 1995 was
primarily due to decreased rental income arising from property dispositions and
tenant terminations.
Operating expenses decreased for the three month period ended September 30, 1996
versus September 30, 1995 by $471,000. The decrease in operating expenses was
primarily due to decreased real estate taxes and interest expense for the three
month period ended September 30, 1996 versus September 30, 1995.
Net gain on disposition of properties for the three and nine month periods ended
September 30, 1996 versus September 30, 1995 increased by $510,000 and $429,000,
respectively. The variance was primarily due to the disposition of the three
previously mentioned property sales during 1996, which produced a net gain on
disposition of properties of $613,000 and $454,000 for the three and nine month
periods ended September 30, 1996, respectively.
7
<PAGE> 8
NATIONAL PROPERTY ANALYSTS MASTER LIMITED PARTNERSHIP
(A LIMITED PARTNERSHIP)
Management's Discussion and Analysis of Results of Operations and Financial
Condition
Liquidity and Capital Resources
Net cash provided by operations for the nine month period ended September 30,
1996 was $7,928,000. Payments on mortgages and other financing activities used
$6,017,000. Disposition of properties and improvements to rental property used
$2,072,000. As a result of the above, there was a $161,000 decrease in cash for
the nine months ended September 30, 1996.
As of September 30, 1996, the underlying mortgages were current for all the
Properties except for the properties located in Ardmore, Oklahoma, Temple
Terrace, Florida and Fond du Lac, Wisconsin. The second mortgage loan on the
Ardmore property is significantly past due and there are no plans to bring this
loan current. NPAMLP has not received any notice from the holder of this loan in
five years. As of September 30, 1996, the mortgage loan on the Temple Terrace
property is delinquent ten months. The lender has declared a default with
respect to this mortgage and has commenced a foreclosure action. In February
1996, NPAMLP entered into a contract for sale of the Temple Terrace property.
NPAMLP intends to utilize proceeds from the sale to satisfy the delinquent
amount. The underlying second mortgage on the Fond du Lac property matured in
March 1996. NPAMLP is currently engaged in negotiations with this lender for an
extension.
In February 1996, NPAMLP negotiated a commitment from a bank for a $1,000,000
line of credit. Proceeds from the line of credit will be utilized for capital
and tenant improvements to the Properties. At September 30, 1996, $130,000 was
outstanding under the line.
As of September 30, 1996, NPAMLP was obligated for approximately $3,760,000 of
capital commitments which are primarily for the Cottage Grove, Minnesota
redevelopment.
8
<PAGE> 9
PART II
Item 6(B). Reports on Form 8-K
The registrant was not required to file any current reports on
Form 8-K during the three months ended September 30, 1996.
9
<PAGE> 10
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: November 12, 1996
-------------------------------------------------------
By: EBL&S, Inc., its sole general partner
--------------------------------------------------
By: /s/ Edward B. Lipkin
--------------------------------------------------
Name: Edward B. Lipkin
Title: President and Principal Financial Officer
10
<TABLE> <S> <C>
<ARTICLE> 5
<MULTIPLIER> 1,000
<S> <C>
<PERIOD-TYPE> 3-MOS
<FISCAL-YEAR-END> DEC-31-1996
<PERIOD-END> SEP-30-1996
<CASH> 1,739
<SECURITIES> 0
<RECEIVABLES> 458
<ALLOWANCES> 20
<INVENTORY> 0
<CURRENT-ASSETS> 2,177
<PP&E> 278,563
<DEPRECIATION> 113,574
<TOTAL-ASSETS> 170,402
<CURRENT-LIABILITIES> 6,980
<BONDS> 192,673
0
0
<COMMON> 0
<OTHER-SE> 0
<TOTAL-LIABILITY-AND-EQUITY> 170,402
<SALES> 0
<TOTAL-REVENUES> 8,464
<CGS> 0
<TOTAL-COSTS> 2,997
<OTHER-EXPENSES> 2,217
<LOSS-PROVISION> 0
<INTEREST-EXPENSE> 5,726
<INCOME-PRETAX> (2,476)
<INCOME-TAX> 0
<INCOME-CONTINUING> (2,476)
<DISCONTINUED> 0
<EXTRAORDINARY> 0
<CHANGES> 0
<NET-INCOME> (2,476)
<EPS-PRIMARY> 0.00
<EPS-DILUTED> 0.00
</TABLE>
