SECOND QUARTER 2009


Supplemental Operating and Financial Data










This Supplemental Operating and Financial Data is not an offer to sell or solicitation to buy any securities of the Company.  Any offers to sell or solicitations of the Company shall be made by means of a prospectus. The information in this Supplemental Package must be read in conjunction with, and is modified in its entirety by, the Quarterly Report on Form 10-Q (the “10-Q”) filed by the Company for the same period with the Securities and Exchange Commission (the “SEC”) and all of the Company’s other public filings with the SEC (the “Public Filings”).  In particular, the financial information contained herein is subject to and qualified by reference to the financial statements contained in the 10-Q, the footnotes thereto and the limitations set forth therein.  Investors may not rely on the Supplemental Package without reference to the 10-Q and the Public Filings.  Any investors’ receipt of, or access to, the information contained herein is subject to this qualification.


 
 

 


INDEX


 
PAGE(S)
I.  COMPANY BACKGROUND
 
· About the Company / Other Corporate Data
5
· Board of Directors / Executive Officers
6
· Equity Research Coverage /Company Contact Information
7
   
II.  FINANCIAL HIGHLIGHTS
 
· Quarterly Summary / Real Estate Transactions / Equity and Financing Transactions
9
· Dividends / Leasing
10 – 11
· Information About FFO
11
· Key Financial Data
12
· Same-Store Results and Analysis
13
· Unconsolidated Joint Ventures Summary
14 – 17
· Select Financial Ratios
18
· Debt Analysis:
 
· Debt Breakdown / Future Repayments
19
· Debt Maturities
20
· Debt Detail
21
   
III.  FINANCIAL INFORMATION
 
· Consolidated Statements of Operations
23
· Consolidated Balance Sheets
24
· Consolidated Statement of Changes in Equity
25
· Statements of Funds from Operations
26
· Statements of Funds from Operations Per Diluted Share
27
· Reconciliation of Basic-to-Diluted Shares/Units
28
   
IV.  VALUE CREATION PIPELINE
 
· Operating Property Acquisitions
30
· Properties Commencing Initial Operations / Rental Property Sales
31
· Summary of Construction Projects
32
· Summary of Land Parcels
33
   
V.  PORTFOLIO/ LEASING STATISTICS
 
· Leasing Statistics
35 – 40
· Market Diversification (MSA’s)
41
· Industry Diversification (Top 30 Tenant Industries)
42
· Consolidated Portfolio Analyses:
 
Breakdown by:
 
(a) Number of Properties
43
(b) Square Footage
44
(c) Base Rental Revenue
45
(d) Percentage Leased
46
· Consolidated Property Listing (by Property Type)
47 – 56
· Significant Tenants (Top 50 Tenants)
57 – 58
· Schedules of Lease Expirations (by Property Type)
59 – 63



Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended June 30, 2009

 

 
2

 


DISCLOSURE REGARDING FORWARD-LOOKING STATEMENTS

The Company considers portions of this information to be forward-looking statements within the meaning of Section 21E of the Securities Exchange Act of 1934, as amended.  The Company intends such forward-looking statements to be covered by the safe harbor provisions for forward-looking statements contained in Section 21E of such act.  Such forward-looking statements relate to, without limitation, our future economic performance, plans and objectives for future operations and projections of revenue and other financial items.  Forward-looking statements can be identified by the use of words such as “may,” “will,” “plan,” “should,” “expect,” “anticipate,” “estimate,” “continue” or comparable terminology.  Forward-looking statements are inherently subject to risks and uncertainties, many of which the Company cannot predict with accuracy and some of which the Company might not even anticipate.  Although the Company believes that the expectations reflected in such forward-looking statements are based upon reasonable assumptions at the time made, the Company can give no assurance that such expectations will be achieved.  Future events and actual results, financial and otherwise, may differ materially from the results discussed in the forward-looking statements. Readers are cautioned not to place undue reliance on these forward-looking statements.

Among the factors about which the Company has made assumptions are:

· 
Risks and uncertainties affecting the general economic climate and conditions, including the impact of the general economic recession as it impacts the national and local economies, which in turn may have a negative effect on the fundamentals of the Company’s business and the financial condition of the Company’s tenants;
   
· 
the value of the Company’s real estate assets, which may limit the Company’s ability to dispose of assets at attractive prices or obtain or maintain debt financing secured by the Company’s properties or on an unsecured basis;
   
· 
the extent of any tenant bankruptcies or of any early lease terminations;
   
· 
the Company’s ability to lease or re-lease space at current or anticipated rents;
   
· 
changes in the supply of and demand for office, office/flex and industrial/warehouse properties;
   
· 
changes in interest rate levels and volatility in the securities markets;
   
· 
changes in operating costs;
   
· 
the Company’s ability to obtain adequate insurance, including coverage for terrorist acts;
   
· 
the availability of financing on attractive terms or at all, which may adversely impact the Company’s ability to pursue acquisition and development opportunities and refinancing existing debt and the Company’s future interest expense;
   
· 
changes in governmental regulation, tax rates and similar matters; and
   
· 
other risks associated with the development and acquisition of properties, including risks that the development may not be completed on schedule, that the tenants will not take occupancy or pay rent, or that development or operating costs may be greater than anticipated.
 

For further information on factors which could impact us and the statements contained herein, you are advised to consider the “Risk Factors” contained in the Company’s Annual Report on Form 10-K, as may be supplemented or amended in the Company’s Quarterly Reports on Form 10-Q, which are incorporated herein by reference.  The Company assumes no obligation to update and supplement forward-looking statements that become untrue because of subsequent events, new information or otherwise.



Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended June 30, 2009

 

 
3

 












I.  COMPANY BACKGROUND



Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended June 30, 2009

 
 
4

 


I.  COMPANY BACKGROUND


About the Company

Mack-Cali Realty Corporation (NYSE: CLI) is one of the largest real estate investment trusts (REITs) in the United States with a total market capitalization of $4.2 billion at June 30, 2009.  Mack-Cali has been involved in all aspects of commercial real estate development, management and ownership for over 50 years and has been a publicly-traded REIT since 1994.  Mack-Cali owns or has interests in 295 properties, primarily class A office and office/flex buildings, totaling approximately 33.8 million square feet, serving as home to approximately 2,100 tenants.  The properties are located primarily in suburban markets of the Northeast, many with adjacent, Company-controlled developable land sites able to accommodate up to 12.5 million square feet of additional commercial space.

History

Established over 50 years ago, in 1994 the New Jersey-based firm, Cali Realty, became a publicly-traded company listed on the New York Stock Exchange under the ticker symbol CLI.  Through combinations with some of the top companies in the real estate industry—most notably New Jersey-based Mack Company and Westchester, New York-based Robert Martin Company—Mack-Cali has become one of the leading real estate companies in the country.

Strategy

Mack-Cali’s strategy is to be a significant real estate owner and operator in its core, high-barriers-to-entry markets, primarily in the Northeast.

Summary
(as of June 30, 2009)

Corporate Headquarters
Edison, New Jersey
Fiscal Year-End
12/31
Total Properties
295
Total Square Feet
33.8 million square feet
Geographic Diversity
Six states and the District of Columbia
New Jersey Presence
23.7 million square feet
Northeast Presence
33.8 million square feet
Common Shares and
 
Units Outstanding
92.4 million
Dividend-- Quarter/Annualized
$0.45/$1.80
Dividend Yield
7.9%
Total Market Capitalization
$4.2 billion
Senior Debt Rating
BBB (S&P and Fitch);
 
Baa2 (Moody’s)



Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended June 30, 2009

 
 
5

 



Board of Directors

William L. Mack, Chairman of the Board
 
Martin S. Berger
David S. Mack
 
Alan S. Bernikow
Alan G. Philibosian
 
John R. Cali
Irvin D. Reid
 
Kenneth M. Duberstein
Vincent Tese
 
Nathan Gantcher
Roy J. Zuckerberg
 
Mitchell E. Hersh
 




 
Executive Officers
 
 

 
Mitchell E. Hersh, President and Chief Executive Officer
 
Barry Lefkowitz, Executive Vice President and Chief Financial Officer
 
Roger W. Thomas, Executive Vice President, General Counsel and Secretary
 
Michael A. Grossman, Executive Vice President
 
Mark Yeager, Executive Vice President
 

 
 
 





Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended June 30, 2009

 
 
6

 

Equity Research Coverage


Bank of America – Merrill Lynch
James C. Feldman
(212) 449-6339
ISI Group
Steve Sakwa
(212) 446-9462
Barclays Capital
Ross Smotrich
(212) 526-2306
Keefe, Bruyette & Woods, Inc.
Sheila K. McGrath
(212) 887-7793
BGB Securities, Inc.
David Shapiro
(703) 528-5782
KeyBanc Capital Markets
Jordan Sadler
(917) 368-2280
Citigroup
Michael Bilerman
(212) 816-1383
Macquarie Research Equities
Nick Pirsos
(212) 231-2457
Deutsche Bank North America
John N. Perry
(212) 250-4912
Morgan Stanley
Paul Morgan
(212) 761-8576
Goldman Sachs & Co.
Jonathan Habermann
(917) 343-4260
Stifel Nicolaus & Company, Inc.
John W. Guinee, III
(443) 224-1307
Green Street Advisors
Michael Knott
(949) 640-8780
UBS Investment Research
Ross T. Nussbaum
(212) 713-2484




Company Contact Information

Mack-Cali Realty Corporation
Investor Relations Department
343 Thornall Street
Edison, New Jersey 08837-2206
Phone:   (732) 590-1000
Web:    www.mack-cali.com
Fax:        (732) 205-8237
E-mail: investorrelations@mack-cali.com





Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended June 30, 2009

 

 
7

 












II.  FINANCIAL HIGHLIGHTS
























Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended June 30, 2009

 

 
8

 


II.  FINANCIAL HIGHLIGHTS

Quarterly Summary


The following is a summary of the Company’s recent activity:

Funds from operations (FFO) available to common shareholders for the quarter ended June 30, 2009 amounted to $76.5 million, or $0.87 per share, versus $75.2 million, or $0.93 per share, for the quarter ended June 30, 2008.  For the six months ended June 30, 2009, FFO available to common shareholders equaled $144.6 million, or $1.71 per share, versus $146.1 million, or $1.81 per share, for the same period last year.

Net income available to common shareholders for the second quarter 2009 equaled $20.4 million, or $0.28 per share, versus $18.3 million, or $0.28 per share, for the same quarter last year.  For the six months ended June 30, 2009, net income available to common shareholders amounted to $32.5 million, or $0.46 per share, versus $33.3 million, or $0.51 per share, for the same period last year.

Total revenues for the second quarter 2009 were $189.3 million as compared to $192.8 million for the same quarter last year.  For the six months ended June 30, 2009, total revenues amounted to $376.0 million, compared to $387.5 million for the same period last year.

All per share amounts presented above are on a diluted basis.

The Company had 78,334,220 shares of common stock, 10,000 shares of 8 percent Series C cumulative redeemable perpetual preferred stock ($25,000 liquidation value per share), and 14,024,755 common operating partnership units outstanding as of June 30, 2009.  The Company had a total of 92,358,975 common shares/common units outstanding at June 30, 2009.

As of June 30, 2009, the Company had total indebtedness of approximately $2.1 billion, with a weighted average annual interest rate of 6.43 percent.  The Company had a debt-to-undepreciated assets ratio of 37.3 percent at June 30, 2009.  The Company had an interest coverage ratio of 3.3 times for the quarter ended June 30, 2009.


Real Estate Transactions

On April 29, 2009, the Company acquired the remaining interests in the Mack-Green-Gale LLC and 55 Corporate Partners, LLC joint ventures for $5 million.  As a result, the Company owns 100 percent of Mack-Green-Gale and 55 Corporate. The Company now consolidates 11 office properties, aggregating approximately 1.5 million square feet, owned by Mack-Green-Gale, and a pre-leased 205,000 square foot build-to-suit office development project owned by 55 Corporate.


Equity And Financing Transactions

On May 6, 2009, the Company completed a public offering of 11,500,000 shares of common stock at a price per share of $25.00.  Merrill Lynch & Co., Deutsche Bank Securities and J.P. Morgan acted as the joint book-running managers.  BNY Mellon Capital Markets, LLC, Citi, Comerica Securities, PNC Capital Markets LLC, Scotia Capital, SunTrust Robinson Humphrey and Wachovia Securities acted as co-managers. The net proceeds to the Company from the offering after deducting underwriting commissions and discounts and offering expenses were approximately $275 million, which were used to repay borrowings under its unsecured revolving credit facility.

On June 30, 2009, the Company obtained $17.0 million in mortgage financing from Valley National Bank.  The mortgage loan, which is collateralized by the Company’s office property in Woodbridge, New Jersey, is for a 25-year term and bears interest at an effective rate of 6.94 percent per annum through the end of the 10th year.  The interest rate will be reset at the end of year 10 and year 20 at 225 basis points over the 10-year treasury yield 45 days prior to the reset dates, with a minimum rate of 6.875 percent.





Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended June 30, 2009

 
 
9

 


Dividends

In June, the Company’s Board of Directors declared a cash dividend of $0.45 per common share (indicating an annual rate of $1.80 per common share) for the second quarter 2009, which was paid on July 10, 2009 to shareholders of record as of July 6, 2009.

The Board also declared a cash dividend on the Company’s 8 percent Series C cumulative redeemable perpetual preferred stock ($25 liquidation value per depositary share, each representing 1/100th of a share of preferred stock) equal to $0.50 per depositary share for the period April 15, 2009 through July 14, 2009.  The dividend was paid on July 15, 2009 to shareholders of record as of July 6, 2009.


Leasing

Highlights of the quarter’s leasing transactions include:

Mack-Cali’s consolidated in-service portfolio was 90.6 percent leased at June 30, 2009, as compared to 90.7 percent at March 31, 2009.

For the quarter ended June 30, 2009, the Company executed 140 leases at its consolidated in-service portfolio totaling 825,605 square feet, consisting of 596,640 square feet of office space, 217,165 square feet of office/flex space, and 11,800 square feet of industrial/warehouse space.  Of these totals, 365,898 square feet were for new leases and 459,707 square feet were for lease renewals and other tenant retention transactions.

Highlights of the quarter’s leasing transactions include:

NORTHERN NEW JERSEY:

-
Global Aerospace, Inc., the world’s leading aerospace insurer, signed a new, 12-year lease for 47,891 square feet at One Sylvan Way in the Mack-Cali Business Campus in Parsippany.  The 150,557 square-foot office building is 31.8 percent leased.

-
Stantec Consulting Services, Inc., a provider of architectural and engineering services, renewed 13,122 square feet at 365 West Passaic Street in Rochelle Park for five years.  The 212,578 square-foot office building is 96.6 percent leased.

-
Sela2, Inc., a global technology and services company for the healthcare industry, renewed 12,991 square feet at 201 Littleton Road in Morris Plains for three years.  The 88,369 square-foot office building is 83.3 percent leased.

CENTRAL NEW JERSEY:

-
Fazio Mannuzza Roche Tankel LaPilusa LLC, an accounting, tax and business advisory services firm, signed a new, 11-year lease for 19,503 square feet at 20 Commerce Drive in Cranford.  The 176,600 square-foot office building, located in Cranford Business Park, is 99.8 percent leased.

-
HQ Global Workplaces, LLC, a provider of full-service office rentals, signed a new, 11-year, six-month lease for 14,724 square feet at 103 Carnegie Center in Princeton.  The 96,000 square-foot office building is 88.1 percent leased.

-
Thomson Reuters (Tax and Accounting), Inc., a provider of software applications for financial professionals, signed a new, five-year, three-month lease for 14,379 square feet at 343 Thornall Street in Edison.  The 195,709 square-foot office building is 100 percent leased.

-
Community Behavioral Healthcare Network of Pennsylvania, Inc., a subsidiary of managed care provider AmeriHealth Mercy, signed a new, five-year, one-month lease for 18,302 square feet at 300 Horizon Center in Hamilton Township.  The 69,780 square-foot office/flex building, located in Horizon Center Business Park, is 100 percent leased.



Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended June 30, 2009

 
 
10

 


WESTCHESTER COUNTY, NEW YORK:

-
Fabrication Enterprises, Inc., manufacturers and distributors of products for physical therapy, rehabilitation, home health and sports medicine, signed lease agreements totaling 57,517 square feet at two properties in Cross Westchester Executive Park in Elmsford.  At 3 Westchester Plaza, transactions included a 10-year expansion of 16,300 square feet and a six-year, five month renewal of 20,500 square feet.  Additionally, the tenant renewed 20,717 square feet at 250 Clearbrook Road for a term of six years, five months.  250 Clearbrook Road is a 155,000 square-foot office/flex building that is 97.3 percent leased and 3 Westchester Plaza is a 93,500 square-foot office/flex building that is 84.9 percent leased.

-
Quintiles, Inc., a pharmaceutical services organization, renewed 18,620 square feet for two years at 8 Skyline Drive in Hawthorne. The 50,000 square-foot office/flex building, located in Mid-Westchester Executive Park, is 98.7 percent leased.

-
Progressive Casualty Insurance Co., an insurance provider, renewed 17,900 square feet at 1 Executive Boulevard in Yonkers for a three-year, seven-month term. The 112,000 square-foot office building, located in South Westchester Executive Park, is 100 percent leased.

CONNECTICUT:

-
Visiting Nurse & Hospice Care of Southwestern CT, Inc., a home healthcare provider, signed a new 11-year lease for 12,898 square feet at 1266 E. Main Street in Stamford. The 179,260 square-foot office building is 82.8 percent leased.

MANHATTAN:

-
Herzfeld & Rubin P.C., a full-service global law firm specializing in all phases of litigation, signed a new 20-year, 10-month lease for 56,322 square feet at 125 Broad Street in Manhattan. Mack-Cali owns the condominium interests at 125 Broad Street totaling 524,476 square feet, or 39.6 percent, of the class A office tower, which is 99.7 percent leased.

SUBURBAN PHILADELPHIA:

-  
Bank of America N.A., a financial institution, renewed 22,028 square feet for five years at 4 Sentry Park in Blue Bell.

-  
Also at 4 Sentry Park, Anexinet Corp. and Virtus Partners LLC, information technology providers, signed a five-year, three-month lease for 12,971 square feet.  The 63,930 square-foot office building is 78.8 percent leased.

-  
JK Medequip Inc., specializing in management consulting services, signed a seven-year, three-month lease for 10,999 square feet at 5 Sentry Park East in Blue Bell.  The 91,600 square-foot office building is 51.3 percent leased.


Information About FFO

Funds from operations (“FFO”) is defined as net income (loss) before minority interest of unitholders, computed in accordance with generally accepted accounting principles (“GAAP”), excluding gains (or losses) from extraordinary items and sales of depreciable rental property (which the Company believes includes unrealized losses on properties held for sale), plus real estate-related depreciation and amortization.  The Company believes that FFO per share is helpful to investors as one of several measures of the performance of an equity REIT.  The Company further believes that by excluding the effect of depreciation and gains (or losses) from sales of properties (all of which are based on historical costs which may be of limited relevance in evaluating current performance), FFO per share can facilitate comparison of operating performance between equity REITs.  FFO per share should not be considered as an alternative to net income per share as an indication of the Company’s performance or to cash flows as a measure of liquidity.  FFO per share presented herein is not necessarily comparable to FFO per share presented by other real estate companies due to the fact that not all real estate companies use the same definition.  However, the Company’s FFO per share is comparable to the FFO per share of real estate companies that use the current definition of the National Association of Real Estate Investment Trusts (“NAREIT”). A reconciliation of net income per share to FFO per share is included in the financial tables on page 27.



Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended June 30, 2009

 
 
11

 


Key Financial Data

As of or for the three months ended
 
6/30/09
3/31/09
12/31/08
9/30/08
6/30/08
Shares and Units:
         
Common Shares Outstanding
78,334,220
66,424,213
66,419,055
65,875,466
65,756,271
Common Units Outstanding (a)
14,024,755
14,435,743
14,437,731
14,856,139
14,931,138
Combined Shares and Units
92,358,975
80,859,956
80,856,786
80,731,605
80,687,409
Preferred Shares Outstanding
10,000
10,000
10,000
10,000
10,000
Weighted Average- Basic (b)
88,000,033
80,920,580
80,465,797
80,414,716
80,377,518
Weighted Average- Diluted (c)
 
88,000,033
80,920,580
80,500,825
80,617,243
80,585,378
Common Share Price ($’s):
         
At the end of the period
22.80
19.81
24.50
33.87
34.17
High during period
28.01
23.97
33.31
43.00
40.56
Low during period
18.32
13.73
13.16
31.00
33.67
           
Market Capitalization:
         
($’s in thousands, except ratios)
         
Market Value of Equity (d)
2,134,041
1,627,632
2,006,777
2,760,543
2,783,384
Total Debt
2,090,433
2,254,121
2,225,475
2,230,861
2,234,347
Total Market Capitalization
4,224,474
3,881,753
4,232,252
4,991,404
5,017,731
Total Debt/ Total Market
  Capitalization
49.48%
58.07%
52.58%
44.69%
44.53%
           
Financials:
         
($’s in thousands, except ratios and
   per share amounts)
         
Total Assets
4,535,045
4,409,128
4,443,922
4,492,890
4,541,287
Gross Book Value of Real Estate Assets
5,158,812
4,937,170
4,963,780
4,940,111
4,923,527
Total Liabilities
2,336,004
2,471,318
2,484,559
2,479,225
2,505,624
Total Equity
2,199,041
1,937,810
1,959,363
2,013,665
2,035,663
Total Revenues
189,338
186,666
186,100
204,363
192,793
Capitalized Interest
186
660
1,090
1,733
1,601
Scheduled Principal Payments
3,794
3,130
4,047
3,486
3,896
Interest Coverage Ratio
3.28
3.08
2.53
3.63
3.40
Fixed Charge Coverage Ratio
2.89
2.71
1.75
3.06
2.85
Net Income
24,625
14,597
(4,948)
28,053
23,021
Net Income Available to Common Shareholders
20,374
12,101
(4,136)
22,569
18,344
Earnings per Share—diluted
0.28
0.18
(0.06)
0.34
0.28
FFO per Share—diluted (e)
0.87
0.84
0.63
1.02
0.93
Dividends Declared per Share
0.45
0.45
0.64
0.64
0.64
FFO Payout Ratio—diluted (e)
51.78%
53.48%
101.25%
62.84%
68.55%
           
Portfolio Size:
         
Properties
295
294
293
294
294
Total Square Footage
33,750,420
33,751,011
33,501,011
33,733,011
33,733,011
Sq. Ft. Leased at End of Period (f) (g)
90.6%
90.7%
91.3%
91.8%
92.3%
           

(a)  
Includes any outstanding preferred units presented on a converted basis into common units.
(b)  
Calculated based on weighted average common shares outstanding, assuming redemption of operating partnership common units into common shares.
(c)  
Calculated based on shares and units included in basic per share/unit computation, plus dilutive Common Stock Equivalents (i.e. convertible preferred units, options and warrants).
(d)  
Includes any outstanding preferred units presented on a converted basis into common units and noncontrolling interests in consolidated joint ventures.
(e)  
Funds from Operations (“FFO”) is calculated in accordance with the definition of the National Association of Real Estate Investment Trusts (NAREIT).  See “Information About FFO” on page 11.
(f)  
Percentage leased includes leases in effect as of the period end date, some of which have commencement dates in the future and leases that expire at the period end date.
(g)  
Reflects square feet leased at the Company’s consolidated in-service portfolio, excluding in-service development properties in lease up (if any).



Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended June 30, 2009

 
 
12

 



Same Store Results and Analysis
(dollars in thousands)


 
  For the three months ended
June 30,
 
 
%
 
2009
2008
Change
Change
         
Total Property Revenues
$172,557
$177,205
$(4,648)
(2.6)
         
Real Estate Taxes
23,533
24,062
(529)
(2.2)
Utilities
15,614
19,660
(4,046)
(20.6)
Operating Services
24,825
24,504
321
1.3
Total Property Expenses:
63,972
68,226
(4,254)
(6.2)
         
GAAP Net Operating Income
108,585
108,979
(394)
(0.4)
         
Less: straight-lining of rents adj.
30
1,215
(1,185)
(97.5)
         
Net Operating Income
$108,555
$107,764
$    791
0.7
         
Percentage Leased at
  Period End
90.3%
92.3%
   
         
Total Properties:
255
     
         
Total Square Footage:
29,245,361
     
         



 
  For the six months ended
June 30,
 
 
%
 
2009
2008
Change
Change
         
Total Property Revenues
$350,361
$353,757
$(3,396)
(1.0)
         
Real Estate Taxes
47,329
48,075
(746)
(1.6)
Utilities
36,491
41,088
(4,597)
(11.2)
Operating Services
51,581
48,383
3,198
6.6
Total Property Expenses:
135,401
137,546
(2,145)
(1.6)
         
GAAP Net Operating Income
214,960
216,211
(1,251)
(0.6)
         
Less: straight-lining of rents adj.
726
2,599
(1,873)
(72.1)
         
Net Operating Income
$214,234
$213,612
$    622
0.3
         
Percentage Leased at
  Period End
90.3%
92.3%
   
         
Total Properties:
255
     
         
Total Square Footage:
29,245,361
     
         











Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended June 30, 2009

 
 
13

 


Unconsolidated Joint Ventures Summary


Breakdown of Unconsolidated Joint Ventures

Joint Venture Name
Property
Number of
Buildings
Location
Percent Leased
Square
Feet
Company’s
Effective
Ownership %
Office Properties:
           
Red Bank Corporate Plaza
Red Bank Corporate Plaza
1
Red Bank, NJ
100.0%
92,878
50.0%
Gramercy Portfolio
Bellemead Portfolio
6
New Jersey
66.2%
786,198
50.0%
Route 93 Ventures
Route 495 North Sub Market
7
Boston Suburbs, MA
24.6%
666,697
25.0%
Gale Kimball L.L.C.
100 Kimball Drive
1
Parsippany, NJ
100.0%
175,000
8.33%
12 Vreeland Realty L.L.C.
12 Vreeland Road
1
Florham Park, NJ
100.0%
139,750
50.0%
Gale Jefferson L.L.C.
One Jefferson Road (a)
1
Parsippany, NJ
0.0%
100,000
8.33%
             
Mixed-Use:
           
GE/Gale Funding L.L.C.
Princeton Forrestal Village
n/a
Princeton, NJ
94.1%
527,015
10.0%
             
Hotel:
           
Harborside South Pier
Hyatt Regency Jersey City on the Hudson
1
Jersey City, NJ
n/a
350 rooms
50.0%
             
Land:
           
Plaza VIII and IX Associates, L.L.C.
Vacant land/parking
n/a
Jersey City, NJ
n/a
n/a
50.0%
Red Bank Corporate Plaza II
Vacant Land
n/a
Red Bank, NJ
n/a
n/a
50.0%
Boston-Downtown Crossing
Downtown Crossing
1
Boston, MA
n/a
1,481,000
15.0%

(a)  
The Company is developing a 100,000 square foot office building for the venture.





Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended June 30, 2009

 
 
14

 



Unconsolidated Joint Venture Financial Information

The following is a summary of the financial position of the unconsolidated joint ventures in which the Company had investment interests as of June 30, 2009 and December 31, 2008 (dollars in thousands):

   
June 30, 2009
 
   
Plaza
VIII & IX
Associates
   
Ramland
Realty
   
Harborside
South Pier
   
Red Bank
Corporate
Plaza I & II
   
M-G-G/
Gramercy
Agreement
   
Princeton
Forrestal
Village
   
Route 93
Portfolio
   
Gale
Kimball
   
55 Corporate
   
12
Vreeland
   
Boston-
Downtown Crossing
   
Gale
Jefferson
   
Combined
Total
 
Assets:
                                                                             
Rental property, net
  $ 9,867       --     $ 61,074     $ 25,038     $ 71,178     $ 39,573     $ 57,323       --       --     $ 14,738       --       --     $ 278,791  
Other assets
    1,300       --       14,784       4,271       9,204       21,916       119     $ 35       --       767     $ 47,042     $ 1,838       101,276  
Total assets
  $ 11,167       --     $ 75,858     $ 29,309     $ 80,382     $ 61,489     $ 57,442     $ 35       --     $ 15,505     $ 47,042     $ 1,838     $ 380,067  
Liabilities and Partners’/ members’ capital (deficit):
                                                                                                       
Mortgages, loans payable
    and other obligations
    --       --     $ 74,385     $ 20,934     $ 87,218     $ 52,067     $ 44,592       --       --     $ 6,110       --       --     $ 285,306  
Other liabilities
  $ 530       --       3,865       54       2,493       3,564       814       --       --       --       --       --       11,320  
Partners’/members’ capital 
     (deficit)
    10,637       --       (2,392 )     8,321       (9,329 )     5,858       12,036     $ 35       --       9,395     $ 47,042     $ 1,838       83,441  
Total liabilities and partners’/ members’ capital (deficit)
  $ 11,167       --     $ 75,858     $ 29,309     $ 80,382     $ 61,489     $ 57,442     $ 35       --     $ 15,505     $ 47,042     $ 1,838     $ 380,067  
Company’s investment in unconsolidated joint ventures, net
  $ 5,241       --       --     $ 3,948       --     $ 1,270       --       --       --     $ 8,634     $ 13,137     $ 777     $ 33,007  




   
December 31, 2008
 
   
Plaza
VIII & IX
Associates
   
Ramland
Realty
   
Harborside
South Pier
   
Red Bank
Corporate
Plaza I & II
   
M-G-G/
Gramercy
Agreement
   
Princeton
Forrestal
Village
   
Route 93
Portfolio
   
Gale
Kimball
   
55 Corporate
   
12
Vreeland
   
Boston-
Downtown Crossing
   
Gale
Jefferson
   
Combined
Total
 
Assets:
                                                                             
Rental property, net
  $ 10,173       --     $ 62,469     $ 24,583     $ 326,912     $ 41,058     $ 56,771       --       --     $ 14,598       --       --     $ 536,564  
Other assets
    1,008     $ 20       34,654       4,301       45,391       21,680       495       --     $ 17,896       789     $ 46,743     $ 1,838       174,815  
Total assets
  $ 11,181     $ 20     $ 97,123     $ 28,884     $ 372,303     $ 62,738     $ 57,266       --     $ 17,896     $ 15,387     $ 46,743     $ 1,838     $ 711,379  
Liabilities and Partners’/ members’ capital (deficit):
                                                                                                       
Mortgages, loans payable
    and other obligations
    --       --     $ 74,852     $ 20,416     $ 276,752     $ 52,800     $ 43,541       --       --     $ 7,170       --       --     $ 475,531  
Other liabilities
  $ 531       --       21,652       87       23,805       4,156       985       --       --       --       --       --       51,216  
Partners’/members’ capital
    (deficit)
    10,650     $ 20       619       8,381       71,746       5,782       12,740       --     $ 17,896       8,217     $ 46,743     $ 1,838       184,632  
Total liabilities and partners’/ members’ capital (deficit)
  $ 11,181     $ 20     $ 97,123     $ 28,884     $ 372,303     $ 62,738     $ 57,266       --     $ 17,896     $ 15,387     $ 46,743     $ 1,838     $ 711,379  
Company’s investment in unconsolidated joint ventures, net
  $ 5,248       --     $ 254     $ 3,929     $ 92,110     $ 1,342     $ 4,024       --     $ 9,068     $ 8,300     $ 13,464     $ 756     $ 138,495  





Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended June 30, 2009

 

 
15

 




The following is a summary of the results of operations of the unconsolidated joint ventures for the period in which the Company had investment interests during the three months ended June 30, 2009 and 2008 (dollars in thousands):

Three Months Ended June 30, 2009
 
   
Plaza
               
Red Bank
      M-G-G/    
Princeton
                           
Boston-
             
 
VIII & IX
   
Ramland
   
Harborside
   
Corporate
   
Gramercy
   
Forrestal
   
Route 93
   
Gale
      55       12    
Downtown
   
Gale
   
Combined
 
 
Associates
   
Realty
   
South Pier
   
Plaza I & II
   
Agreement
   
Village
   
Portfolio
   
Kimball
   
Corporate
   
Vreeland
   
Crossing
   
Jefferson
   
Total
 
Total revenues
  $ 199       --     $ 8,841     $ 803     $ 6,459     $ 3,227     $ 967       --       --     $ 597       --       --     $ 21,093  
Operating and other
  expenses
    (52 )     --       (5,830 )     (209 )     (2,792 )     (1,444 )     (863 )   $ (29 )     --       (16 )   $ (7,738 )     --       (18,973 )
Depreciation and
  amortization
    (153 )     --       (1,087 )     (149 )     (2,421 )     (1,326 )     (456 )     --       --       (127 )     --       --       (5,719 )
Interest expense
    --       --       (1,161 )     (89 )     (1,632 )     (450 )     (305 )     --       --       (113 )     --       --       (3,750 )
                                                                                                         
Net income
  $ (6 )     --     $ 763     $ 356     $ (386 )   $ 7     $ (657 )   $ (29 )     --     $ 341     $ (7,738 )     --     $ (7,349 )
Company’s equity in
                                                                                                       
  earnings (loss) of
                                                                                                       
  unconsolidated joint
  ventures
  $ (3 )     --     $ 750     $ 178     $ (202 )   $ (88 )     --     $ 23       --     $ 170     $ (2,750 )     --     $ (1,922 )



   
Three Months Ended June 30, 2008
 
   
Plaza
               
Red Bank
      M-G-G/    
Princeton
                           
Boston-
             
   
VIII & IX
   
Ramland
   
Harborside
   
Corporate
   
Gramercy
   
Forrestal
   
Route 93
   
Gale
      55       12    
Downtown
   
Gale
   
Combined
 
 
Associates
   
Realty
   
South Pier
   
Plaza I & II
   
Agreement
   
Village
   
Portfolio
   
Kimball
   
Corporate
   
Vreeland
   
Crossing
   
Jefferson
   
Total
 
Total revenues
  $ 233     $ 456     $ 12,474     $ 821     $ 12,504     $ 3,355     $ 657     $ 410       --     $ 595     $ 4       --     $ 31,509  
Operating and other
  expenses
    (49 )     (283 )     (6,825 )     (214 )     (5,120 )     (1,509 )     (799 )     (132 )     --       (19 )     --       --       (14,950 )
Depreciation and
  amortization
    (154 )     (63 )     (1,459 )     (148 )     (4,703 )     (988 )     (398 )     (81 )     --       (127 )     --       --       (8,121 )
Interest expense
    --       (210 )     (1,178 )     (191 )     (4,274 )     (831 )     (607 )     (182 )     --       (144 )     --       --       (7,617 )
                                                                                                         
Net income
  $ 30     $ (100 )   $ 3,012     $ 268     $ (1,593 )   $ 27     $ (1,147 )   $ 15       --     $ 305     $ 4       --     $ 821  
Company’s equity in
                                                                                                       
  earnings (loss) of
                                                                                                       
  unconsolidated joint
  ventures
  $ 15       --     $ 1,556     $ 134     $ (1,040 )   $ 28     $ (325 )   $ 363       --     $ 152     $ 1       --     $ 884  




Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended June 30, 2009

 
 
16

 



The following is a summary of the results of operations of the unconsolidated joint ventures for the period in which the Company had investment interests during the six months ended June 30, 2009 and 2008 (dollars in thousands):


Six Months Ended June 30, 2009
 
   
Plaza
               
Red Bank
      M-G-G/    
Princeton
                           
Boston-
             
 
VIII & IX
   
Ramland
   
Harborside
   
Corporate
   
Gramercy
   
Forrestal
   
Route 93
   
Gale
      55       12    
Downtown
   
Gale
   
Combined
 
 
Associates
   
Realty
   
South Pier
   
Plaza I & II
   
Agreement
   
Village
   
Portfolio
   
Kimball
   
Corporate
   
Vreeland
   
Crossing
   
Jefferson
   
Total
 
Total revenues
  $ 387       --     $ 15,668     $ 1,613     $ 19,638     $ 6,406     $ 1,687     $ 35       --     $ 1,192       --       --     $ 46,626  
Operating and other
  expenses
    (94 )     --       (10,809 )     (458 )     (8,128 )     (3,173 )     (1,971 )     --       --       (35 )   $ (8,858 )     --       (33,526 )
Depreciation and
  amortization
    (306 )     --       (2,085 )     (297 )     (7,255 )     (2,232 )     (909 )     --       --       (255 )     --       --       (13,339 )
Interest expense
    --       --       (2,305 )     (172 )     (5,276 )     (925 )     (611 )     --       --       (234 )     --       --       (9,523 )
                                                                                                         
Net income
  $ (13 )     --     $ 469     $ 686     $ (1,021 )   $ 76     $ (1,804 )   $ 35       --     $ 668     $ (8,858 )     --     $ (9,762 )
Company’s equity in
                                                                                                       
  earnings (loss) of
                                                                                                       
  unconsolidated joint
  ventures
  $ (7 )     --     $ 1,496     $ 343     $ (915 )   $ (72 )   $ (4,354 )   $ 42       --     $ 334     $ (3,903 )     --     $ (7,036 )



   
Six Months Ended June 30, 2008
 
   
Plaza
               
Red Bank
      M-G-G/    
Princeton
                           
Boston-
             
   
VIII & IX
   
Ramland
   
Harborside
   
Corporate
   
Gramercy
   
Forrestal
   
Route 93
   
Gale
      55       12    
Downtown
   
Gale
   
Combined
 
 
Associates
   
Realty
   
South Pier
   
Plaza I & II
   
Agreement
   
Village
   
Portfolio
   
Kimball
   
Corporate
   
Vreeland
   
Crossing
   
Jefferson
   
Total
 
Total revenues
  $ 536     $ 944     $ 21,347     $ 1,603     $ 24,829     $ 6,143     $ 1,327     $ 805       --     $ 992     $ 50       --     $ 58,576  
Operating and other
  expenses
    (97 )     (597 )     (12,444 )     (386 )     (10,273 )     (2,992 )     (1,699 )     (242 )     --       (42 )     --       --       (28,772 )
Depreciation and
  amortization
    (308 )     (244 )     (2,928 )     (296 )     (9,454 )     (1,754 )     (791 )     (167 )     --       (255 )     --       --       (16,197 )
Interest expense
    --       (411 )     (2,361 )     (415 )     (8,935 )     (1,804 )     (1,351 )     (334 )     --       (244 )     --       --       (15,855 )
                                                                                                         
Net income
  $ 131     $ (308 )   $ 3,614     $ 506     $ (3,833 )   $ (407 )   $ (2,514 )   $ 62       --     $ 451     $ 50       --     $ (2,248 )
Company’s equity in
                                                                                                       
  earnings (loss) of
                                                                                                       
  unconsolidated joint 
  ventures
  $ 65       --     $ 1,841     $ 252     $ (2,612 )   $ (79 )   $ (363 )   $ 389       --     $ 225     $ 18       --     $ (264 )
 

 


Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended June 30, 2009

 
 
17

 



Select Financial Ratios

 
Ratios Computed For Industry
June 30,
     
Comparisons:
2009
2008
     
 
Financial Position Ratios:
         
Total Debt/ Total Book
   Capitalization
   (Book value) (%)
46.10%
49.20%
     
           
Total Debt/ Total Market
   Capitalization
   (Market value) (%)
49.56%
44.53%
     
           
Total Debt/ Total Undepreciated
   Assets (%)
37.27%
40.57%
     
           
Secured Debt/ Total Undepreciated
   Assets (%)
13.49%
5.22%
     
           
           
           
           
 
Three Months Ended
June 30,
 
Six Months Ended
June 30,
 
2009
2008
 
2009
2008
 
Operational Ratios:
         
Interest Coverage
   (Funds from Operations+Interest
    Expense)/Interest Expense (x)
3.28
3.40
 
3.18
3.29
           
Debt Service Coverage
   (Funds from Operations +
   Interest Expense)/(Interest Expense
   + Principal Amort.) (x)
2.95
3.02
 
2.88
2.94
           
Fixed Charge Coverage
   (Funds from Operations +
   Interest Expense)/(Interest Expense
   + Capitalized Interest+Pref. Div.
   +Prin. Amort.+Ground Lease
   Payments)(x)
2.89
2.85
 
2.80
2.77
           
FFO Payout
   (Dividends Declared/Funds from
   Operations) (%)
51.78%
68.55%
 
52.59%
70.57%

 
 
 
 




Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended June 30, 2009

 

 
18

 




Debt Analysis
(as of June 30, 2009)


Debt Breakdown
(dollars in thousands)

 
Balance
% of Total
Weighted Average
Interest Rate
Weighted Average Maturity in Years
Fixed Rate Unsecured Notes and Other Obligations
$1,334,075
63.82%
6.07%
3.57
Fixed Rate Secured Debt
756,358
36.18%
7.08%
6.48
 
Totals/Weighted Average:
$2,090,433
100.00%
6.43%
4.62



Future Repayments
(dollars in thousands)

Period
Scheduled
Amortization
Principal
Maturities
Total
Weighted Average Interest Rate of Future Repayments (a)
July 1 – December 31, 2009
$ 3,599
--
$ 3,599
7.61%
2010
8,155
$334,500
342,655
5.31%
2011
9,217
300,000
309,217
7.92%
2012
9,968
210,148
220,116
6.21%
2013
9,515
145,223
154,738
5.37%
Thereafter
48,913
1,046,639
1,095,552
6.71%
Sub-total
89,367
2,036,510
2,125,877
 
Adjustment for unamortized debt
discount/premium and mark to market, net, as of  June 30, 2009
(35,444)
--
(35,444)
 
 
Totals/Weighted Average:
$ 53,923
$2,036,510
$2,090,433
6.43%

(a)  
No variable rate borrowings were outstanding as of June 30, 2009.





Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended June 30, 2009

 
 
19

 


Debt Maturities
(dollars in thousands)

 
July 1 –
December 31,
2009
2010
2011
2012
2013
2014
2015
2016
2018
2019
2020 and
Beyond
TOTALS
Secured Debt:
                       
Prudential Portfolio
 
$150,000
                 
$150,000
105 Challenger
 
19,500
                 
19,500
2200 Renaissance Boulevard
     
$15,234
             
15,234
Soundview Plaza
       
$14,889
           
14,889
9200 Edmonston Road
       
4,229
           
4,229
6305 Ivy Lane
         
$5,726
         
5,726
6301 Ivy Lane
         
5,320
         
5,320
35 Waterview
         
18,185
         
18,185
6 Becker, 85 Livingston,
75 Livingston, & 20 Waterview
         
65,035
         
65,035
4 Sylvan Way
         
14,575
         
14,575
10 Independence
         
16,924
         
16,924
395 West Passaic
         
9,492
         
9,492
4 Becker
             
$40,322
     
40,322
5 Becker
             
14,535
     
14,535
210 Clay
             
14,267
     
14,267
51 Imclone
             
3,847
     
3,847
23 Main Street
               
$26,566
   
26,566
Harborside Plaza 5
               
204,970
   
204,970
100 Walnut Avenue
                 
$17,281
 
17,281
One River Center
                 
39,586
 
39,586
581 Main Street
                   
$ 8
8
Total Secured Debt:
--
$169,500
--
$15,234
$19,118
$135,257
--
$72,971
$231,536
$56,867
$ 8
$700,491
                         
Unsecured Debt:
                       
Unsecured credit facility
   
--
               
--
5.050% unsecured notes
 due 4/10
 
$150,000
                 
$150,000
7.835% unsecured notes
 due 12/10
 
15,000
                 
15,000
7.750% unsecured notes
 due 2/11
   
$300,000
               
300,000
5.250% unsecured notes
 due 1/12
     
$100,000
             
100,000
6.150% unsecured notes
 due 12/12
     
94,914
             
94,914
5.820% unsecured notes
 due 3/13
       
$26,105
           
26,105
4.600% unsecured notes
 due 6/13
       
100,000
           
100,000
5.125% unsecured notes
 due 2/14
         
$200,000
         
200,000
5.125% unsecured notes
 due 1/15
           
$150,000
       
150,000
5.80% unsecured notes
 due 1/16
             
$200,000
     
200,000
Total Unsecured Debt:
--
$165,000
$300,000
$194,914
$126,105
$200,000
$150,000
$200,000
--
--
--
$1,336,019
                         
Total Debt:
--
$334,500
$300,000
$210,148
$145,223
$335,257
$150,000
$272,971
$231,536
$56,867
$ 8
$2,036,510
                         




Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended June 30, 2009

 

 
20

 

Debt Detail
(dollars in thousands)


   
Effective
Principal Balance at
 
 
Property Name
Lender
Interest
Rate
June 30,
2009
December 31,
2008
Date of
Maturity
 
Senior Unsecured Notes: (a)
         
7.250%, Senior Unsecured Notes
public debt
7.486%
--
$199,689
03/15/09
 
5.050%, Senior Unsecured Notes
public debt
5.265%
$149,957
149,929
04/15/10
 
7.835%, Senior Unsecured Notes
public debt
7.950%
15,000
15,000
12/15/10
 
7.750%, Senior Unsecured Notes
public debt
7.930%
299,727
299,641
02/15/11
 
5.250%, Senior Unsecured Notes
public debt
5.457%
99,501
99,404
01/15/12
 
6.150%, Senior Unsecured Notes
public debt
6.894%
93,209
92,963
12/15/12
 
5.820%, Senior Unsecured Notes
public debt
6.448%
25,696
25,641
03/15/13
 
4.600%, Senior Unsecured Notes
public debt
4.742%
99,887
99,872
06/15/13
 
5.125%, Senior Unsecured Notes
public debt
5.110%
201,109
201,229
02/15/14
 
5.125%, Senior Unsecured Notes
public debt
5.297%
149,487
149,441
01/15/15
 
5.800%, Senior Unsecured Notes
public debt
5.806%
200,502
200,540
01/15/16
 
Total Senior Unsecured Notes:
   
$1,334,075
$1,533,349
 

Revolving Credit Facilities:
Unsecured Facility (b)
23 Lenders
LIBOR +0.550%
--
$161,000
6/22/11
 
Total Revolving Credit Facilities:
   
--
$161,000
   


Property Mortgages: (c)
Assumed Obligations
n/a
4.960%
--
$ 5,090
n/a
 
Various (d)
Prudential Insurance Co.
4.841%
$150,000
150,000
01/15/10
 
105 Challenger Road
Archon Financial CMBS
6.235%
19,298
19,188
06/06/10
 
2200 Renaissance Boulevard
Wachovia CMBS
5.888%
16,834
17,043
12/01/12
 
Soundview Plaza
Morgan Stanley CMBS
6.015%
16,865
17,109
01/01/13
 
9200 Edmonston Road
Principal Commercial Funding, L.L.C.
5.534%
4,880
4,955
05/01/13
 
6305 Ivy Lane
John Hancock Life Ins. Co.
5.525%
6,799
6,901
01/01/14
 
395 West Passaic
State Farm Life Ins. Co.
6.004%
11,958
12,176
05/01/14
 
6301 Ivy Lane
John Hancock Life Ins. Co.
5.520%
6,390
6,480
07/01/14
 
35 Waterview
Wachovia CMBS
6.348%
19,741
19,868
08/11/14
 
6 Becker, 85 Livingston,
75 Livingston & 20 Waterview
Wachovia CMBS
10.220%
60,032
--
08/11/14
 
4 Sylvan
Wachovia CMBS
10.190%
14,339
--
08/11/14
 
10 Independence
Wachovia CMBS
12.440%
15,217
--
08/11/14
 
4 Becker
Wachovia CMBS
9.550%
35,901
--
05/11/16
 
5 Becker
Wachovia CMBS
12.830%
10,889
--
05/11/16
 
210 Clay
Wachovia CMBS
13.420%
10,988
--
05/11/16
 
51 Imclone
Wachovia CMBS
8.390%
3,902
--
05/11/16
 
23 Main Street
JPMorgan CMBS
5.587%
32,282
32,521
09/01/18
 
Harborside Plaza 5
The Northwestern Mutual Life Insurance Co. & New York Life Insurance Co.
6.842%
238,543
239,795
11/01/18
 
100 Walnut Avenue
Guardian Life Ins. Co.
7.311%
19,600
--
02/01/19
 
One River Center
Guardian Life Ins. Co.
7.311%
44,900
--
02/01/19
 
581 Main Street
Valley National Bank
6.935% (e)
17,000
--
07/01/34
 
Total Mortgages, Loans Payable and Other Obligations:
 
$756,358
$531,126
 
 
Total Debt:
   
$2,090,433
$2,225,475
 

(a)  
Interest rate for unsecured notes reflects effective rate of debt, including cost of terminated treasury lock agreements (if any), offering and other transaction costs and the discount on the notes, as applicable.
(b)  
Total borrowing capacity under this facility is $775 million.
(c)  
Effective interest rate for mortgages, loans payable and other obligations reflects effective rate of debt, including deferred financing costs, comprised of the cost of terminated treasury lock agreements (if any), debt initiation costs and other transaction costs, as applicable.
(d)  
Mortgage is collateralized by seven properties.
(e)  
The coupon interest rate will be reset at the end of year 10 and year 20 at 225 basis points over the 10-year treasury yield 45 days prior to the reset dates with a minimum rate of 6.875 percent.



Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended June 30, 2009

 

 
21

 












III. FINANCIAL INFORMATION















Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended June 30, 2009

 
 
22

 



III.  FINANCIAL INFORMATION

Mack-Cali Realty Corporation and Subsidiaries
Consolidated Statements of Operations
(in thousands, except per share amounts) (unaudited)



   
Three Months Ended
   
Six Months Ended
 
   
June 30,
   
June 30,
 
Revenues
 
2009
   
2008
   
2009
   
2008
 
Base rents
  $ 154,085     $ 148,087     $ 303,411     $ 296,690  
Escalations and recoveries from tenants
    24,944       26,586       52,893       52,310  
Construction services
    4,794       11,305       8,705       24,066  
Real estate services
    2,116       3,227       4,642       6,669  
Other income
    3,399       3,588       6,353       7,771  
Total revenues
    189,338       192,793       376,004       387,506  
                                 
Expenses
                               
Real estate taxes
    23,494       24,125       46,965       48,161  
Utilities
    16,091       19,660       36,968       41,088  
Operating services
    26,915       27,152       54,857       53,125  
Direct construction costs
    4,296       10,329       8,010       22,983  
General and administrative
    10,651       11,237       20,733       22,332  
Depreciation and amortization
    49,716       47,586       97,988       95,308  
Total expenses
    131,163       140,089       265,521       282,997  
Operating income
    58,175       52,704       110,483       104,509  
                                 
Other (Expense) Income
                               
Interest expense
    (33,508 )     (31,340 )     (66,302 )     (63,800 )
Interest and other investment income
    187       302       384       858  
Equity in earnings (loss) of unconsolidated joint ventures
    (1,922 )     884       (7,036 )     (264 )
Gain on reduction of other obligations
    1,693       --       1,693       --  
Gain on sale of investment of securities
    --       471       --       471  
Total other (expense) income
    (33,550 )     (29,683 )     (71,261 )     (62,735 )
Income from continuing operations
    24,625       23,021       39,222       41,774  
Net income
    24,625       23,021       39,222       41,774  
Noncontrolling interest in consolidated joint ventures
    135       16       767       139  
Noncontrolling interest in Operating Partnership
    (3,886 )     (4,193 )     (6,514 )     (7,620 )
Preferred stock dividends
    (500 )     (500 )     (1,000 )     (1,000 )
Net income available to common shareholders
  $ 20,374     $ 18,344     $ 32,475     $ 33,293  
                                 
Basic earnings per common share:
                               
Income from continuing operations
  $ 0.28     $ 0.28     $ 0.46     $ 0.51  
Net income available to common shareholders
  $ 0.28     $ 0.28     $ 0.46     $ 0.51  
                                 
Diluted earnings per common share:
                               
Income from continuing operations
  $ 0.28     $ 0.28     $ 0.46     $ 0.51  
Net income available to common shareholders
  $ 0.28     $ 0.28     $ 0.46     $ 0.51  
                                 
Dividends declared per common share
  $ 0.45     $ 0.64     $ 0.90     $ 1.28  
                                 
Basic weighted average shares outstanding
    73,903       65,423       70,214       65,397  
                                 
Diluted weighted average shares outstanding
    88,000       80,585       84,480       80,547  
                                 




Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended June 30, 2009

 
 
23

 



Mack-Cali Realty Corporation and Subsidiaries
Consolidated Balance Sheets
(in thousands, except per share amounts) (unaudited)




   
June 30,
   
December 31,
 
Assets
 
2009
   
2008
 
Rental property
           
Land and leasehold interests
  $ 774,126     $ 731,086  
Buildings and improvements
    3,949,325       3,792,186  
Tenant improvements
    426,003       431,616  
Furniture, fixtures and equipment
    9,358       8,892  
      5,158,812       4,963,780  
Less – accumulated depreciation and amortization
    (1,073,490 )     (1,040,778 )
Net investment in rental property
    4,085,322       3,923,002  
Cash and cash equivalents
    33,203       21,621  
Investments in unconsolidated joint ventures
    33,007       138,495  
Unbilled rents receivable, net
    115,319       112,524  
Deferred charges and other assets, net
    238,035       212,422  
Restricted cash
    20,785       12,719  
Accounts receivable, net of allowance for doubtful accounts
               
of $4,084 and $2,319
    9,374       23,139  
                 
Total assets
  $ 4,535,045     $ 4,443,922  
                 
Liabilities and Equity
               
Senior unsecured notes
  $ 1,334,075     $ 1,533,349  
Revolving credit facility
    --       161,000  
Mortgages, loans payable and other obligations
    756,358       531,126  
Dividends and distributions payable
    42,062       52,249  
Accounts payable, accrued expenses and other liabilities
    116,436       119,451  
Rents received in advance and security deposits
    56,460       54,406  
Accrued interest payable
    30,613       32,978  
Total liabilities
    2,336,004       2,484,559  
Commitments and contingencies
               
                 
Equity:
               
Mack-Cali Realty Corporation stockholders’ equity:
               
Preferred stock, $0.01 par value, 5,000,000 shares authorized, 10,000
               
and 10,000 shares outstanding, at liquidation preference
    25,000       25,000  
Common stock, $0.01 par value, 190,000,000 shares authorized,
               
78,334,220 and 66,419,055 shares outstanding
    783       664  
Additional paid-in capital
    2,259,621       1,905,386  
Dividends in excess of net earnings
    (419,254 )     (386,587 )
Total Mack-Cali Realty Corporation stockholders’ equity
    1,866,150       1,544,463  
                 
Noncontrolling interests in subsidiaries:
               
Operating Partnership
    329,635       414,114  
Consolidated joint ventures
    3,256       786  
Total noncontrolling interests in subsidiaries
    332,891       414,900  
                 
Total equity
    2,199,041       1,959,363  
                 
Total liabilities and equity
  $ 4,535,045     $ 4,443,922  



Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended June 30, 2009

 
 
24

 



Mack-Cali Realty Corporation and Subsidiaries
Consolidated Statement of Changes in Equity
For the six months ended June 30, 2009
(in thousands) (unaudited)


             
     
Additional
Dividends in
Noncontrolling
 
 
Preferred Stock
Common Stock
Paid-In
Excess of
Interests
Total
 
Shares
Amount
Shares
Par Value
Capital
Net Earnings
in Subsidiaries
Equity
Balance at January 1, 2009
10
$25,000
66,419
$664
$1,905,386
$(386,587)
$414,900
$1,959,363
Net income
--
--
--
--
--
33,475
5,747
39,222
Preferred stock dividends
--
--
--
--
--
(1,000)
--
(1,000)
Common stock dividends
--
--
--
--
--
(65,142)
--
(65,142)
Common unit distributions
--
--
--
--
--
--
(12,807)
(12,807)
Common Stock offering
--
--
11,500
115
274,711
--
--
274,826
Issuance of noncontrolling
               
interests
--
--
--
--
--
--
3,237
3,237
Redemption of common units
               
  for common stock
--
--
413
4
11,729
--
(11,733)
--
Shares issued under Dividend
               
  Reinvestment and Stock
               
  Purchase Plan
--
--
5
--
108
--
--
108
Directors Deferred comp. plan
--
--
--
--
200
--
--
200
Stock Compensation
--
--
--
--
1,183
--
--
1,183
Cancellation of
               
  Restricted stock
--
--
(3)
--
(149)
--
--
(149)
FASB No. 160 adj. to
               
ownership percent between
               
parent and subsidiary
--
--
--
--
66,453
--
(66,453)
--
Balance at June 30, 2009
10
$25,000
78,334
$783
$2,259,621
$(419,254)
$332,891
$2,199,041
                 





Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended June 30, 2009

 

 
25

 

 
 


Statements of Funds from Operations
(in thousands, except per share/unit amounts) (unaudited)


 
Three Months Ended
June 30,
Six Months Ended
June 30,
 
2009
2008
2009
2008
Net income available to common shareholders
$ 20,374
$ 18,344
$ 32,475
$ 33,293
Add: Noncontrolling interest in Operating Partnership
3,886
4,193
6,514
7,620
 Real estate-related depreciation and amortization on continuing operations (a)
52,216
52,697
105,578
105,195
Funds from operations available to common shareholders (b)
$ 76,476
$ 75,234
$144,567
$146,108
         
Diluted weighted average shares/units outstanding (c)
88,000
80,585
84,480
80,547
         
Funds from operations per share/unit – diluted
$ 0.87
$ 0.93
$ 1.71
$ 1.81
         
Dividend declared per common share
$ 0.45
$ 0.64
$ 0.90
$ 1.28
         
Dividend payout ratios:
       
     Funds from operations-diluted
51.78%
68.55%
52.59%
70.57%
         
Supplemental Information:
       
  Non-incremental revenue generating capital expenditures:
       
     Building improvements
$ 2,005
$ 1,792
$ 3,614
$ 4,850
     Tenant improvements and leasing commissions
$ 8,098
$15,970
$ 16,123
$ 28,132
  Straight-line rent adjustments (d)
$ 1,888
$ 1,584
$ 3,275
$ 3,285
  Amortization of (above)/below market lease intangibles, net (e)
$ 1,545
$ 2,009
$ 3,654
$ 3,984
  Impairment charge included in equity in earnings (loss)
--
--
$         4,010 (f)
--
 

(a) Includes the Company’s share from unconsolidated joint ventures of $2,605 and $5,166 for the three months ended June 30, 2009 and 2008, respectively and $7,776 and $10,050 for the six months ended June 30, 2009 and 2008, respectively.
(b) Funds from operations is calculated in accordance with the definition of FFO of the National Association of Real Estate Investment Trusts (NAREIT).  See “Information About FFO” on page 11.
(c) Calculated based on weighted average common shares outstanding, assuming redemption of Operating Partnership common units into common shares (14,097 shares and 14,955 shares for the three months ended June 30, 2009 and 2008, respectively and 14,266 and 14,970 for the six months ended June 30, 2009 and 2008, respectively), plus dilutive Common Stock Equivalents (i.e. stock options).  See reconciliation of basic to diluted shares/units on page 28.
(d) Includes the Company’s share from unconsolidated joint ventures of $64 and $369 for the three months ended June 30, 2009 and 2008, respectively and $223 and $686 for the six months ended June 30, 2009 and 2008, respectively.
(e) Includes the Company’s share from unconsolidated joint ventures of $135 and $417 for three months ended June 30, 2009 and 2008, respectively and $574 and $831 for the six months ended June 30, 2009 and 2008, respectively.
(f) Noncontrolling interest in consolidated joint ventures share of loss was $587.




Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended June 30, 2009

 

 
26

 



Statements of Funds from Operations Per Diluted Share
 (amounts are per diluted share, except share count in thousands) (unaudited)


 
Three Months Ended
June 30,
Six Months Ended
June 30,
 
2009
2008
2009
2008
Net income (loss) available to common shareholders
$ 0.28
$0.28
$0.46
$0.51
Add: Real estate-related depreciation and amortization on continuing operations (a)
0.59
0.65
1.25
1.31
Deduct: Noncontrolling interest/rounding adjustment
--
--
--
(0.01)
 
Funds from operations available to common shareholders (b)
$ 0.87
$0.93
$1.71
$1.81
Dividend payout ratio for FFO
51.78%
68.55%
52.59%
70.57%
Diluted weighted average shares/units outstanding (c)
88,000
80,585
84,480
80,547

(a) Includes the Company’s share from unconsolidated joint ventures of $0.03 and $0.06 for the three months ended June 30, 2009 and 2008, respectively and $0.09 and $0.12 for the six months ended June 30, 2009 and 2008, respectively
(b) Funds from operations is calculated in accordance with the definition of FFO of the National Association of Real Estate Investment Trusts (NAREIT).  See “Information About FFO” on page 11.
(c) Calculated based on weighted average common shares outstanding, assuming redemption of Operating Partnership common units into common shares (14,097 shares and 14,955 shares for the three months ended June 30, 2009 and 2008, respectively and 14,266 and 14,970 for the six months ended June 30, 2009 and 2008, respectively), plus dilutive Common Stock Equivalents (i.e. stock options).  See reconciliation of basic to diluted shares/units on page 28.






Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended June 30, 2009

 
 
27

 



Reconciliation of Basic-to-Diluted Shares/Units
(in thousands)

The following schedule reconciles the Company’s basic weighted average shares outstanding to basic and diluted weighted average shares/units outstanding for the purpose of calculating FFO per share:


 
Three Months Ended
June 30,
Six Months Ended
June 30,
 
2009
2008
2009
2008
Basic weighted average shares outstanding:
73,903
65,423
70,214
65,397
Add: Weighted average common units
14,097
14,955
14,266
14,970
Basic weighted average shares/units:
88,000
80,378
84,480
80,367
Add: Stock options
--
110
--
95
Restricted Stock Awards
--
97
--
85
 
Diluted weighted average shares/units outstanding:
88,000
80,585
84,480
80,547




Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended June 30, 2009

 
 
28

 












IV.  VALUE CREATION PIPELINE

















Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended June 30, 2009

 
 
29

 



IV. VALUE CREATION PIPELINE

Operating Property Acquisitions
 (dollars in thousands)


For the six months ended June 30, 2009

Acquisition
Date
Property/Address
Location
# of
Bldgs.
Rentable
Square Feet
Office:
       
4/29/09
210 Clay Avenue
Lyndhurst, Bergen County, NJ
1
121,203
4/29/09
4 Becker Farm Road
Roseland, Essex County, NJ
1
281,762
4/29/09
5 Becker Farm Road
Roseland, Essex County, NJ
1
118,343
4/29/09
6 Becker Farm Road
Roseland, Essex County, NJ
1
129,732
4/29/09
75 Livingston Avenue
Roseland, Essex County, NJ
1
94,221
4/29/09
85 Livingston Avenue
Roseland, Essex County, NJ
1
124,595
4/29/09
2 Independence Way
Princeton, Mercer County, NJ
1
67,401
4/29/09
4 Sylvan Way
Parsippany, Morris County, NJ
1
105,135
4/29/09
20 Waterview Boulevard
Parsippany, Morris County, NJ
1
225,550
4/29/09
51 Imclone Drive
Branchburg, Somerset County, NJ
1
63,213
4/29/09
10 Independence Boulevard
Warren, Somerset County, NJ
1
120,528
Total Property Acquisitions:
11
1,451,683




For the year ended December 31, 2008

None.




Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended June 30, 2009

 
 
30

 




Properties Commencing Initial Operations
(dollars in thousands)


For the six months ended June 30, 2009

Date Placed
In Service
Property/Address
Location
# of
Bldgs.
Rentable
Square Feet
Current %
Leased
Cost
Incurred (a)
Office:
           
03/01/09
22 Sylvan Way
Parsippany, Morris County, NJ
1
249,409
100%
$61,497
 
Total Properties Commencing Initial Operations:
1
249,409
100%
$61,497



For the year ended December 31, 2008

None.



Rental Property Sales

The Company did not sell any properties during the six months ended June 30, 2009 and the year ended December 31, 2008.





Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended June 30, 2009

 
 
31

 




Summary of Construction Projects
(dollars in thousands)




Project
Location
Type of Space
Estimated
Placed in
Service
Date
Number
Of
Buildings
Square
Feet
Costs
Incurred
Through
6/30/09
Total
Estimated
Costs
Current
% Leased
Company Effective Ownership
Wholly Owned:
                 
55 Corporate Drive
Bridgewater, NJ
Office
2011-3Q
1
205,000
$14,528
$48,778
100.0%
100.0%
                   
Unconsolidated
Joint Ventures:
                 
One Jefferson
Parsippany, NJ
Office
2009-3Q
1
100,000
20,562
 28,351
0.0%
8.33%
 
Total
     
2
305,000
$35,090
$77,129
67.2%
 





















Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended June 30, 2009

 
 
32

 



Summary of Land Parcels


Site
Town/City
State
Acres
Development
Potential
(Sq. Ft.)
Type of Space
Horizon Center
Hamilton Township
NJ
5.3
68,000
Office/Flex/Retail
3 & 5 AAA Drive (a)
Hamilton Township
NJ
17.5
112,000
Office
6 AAA Drive
Hamilton Township
NJ
2.4
32,000
Office
2 South Gold Drive (b)
Hamilton Township
NJ
9.5
75,000
Office
Plaza VIII and IX Associates, L.L.C. (c)
Jersey City
NJ
3.6
1,225,000
Office
Harborside Financial Center (d)
Jersey City
NJ
6.5
3,113,500
Office
One Newark Center (c)
Newark
NJ
1.0
400,000
Office
Mack-Cali Business Campus
Parsippany & Hanover
NJ
86.8
1,100,000
Office
3 Campus Drive
Parsippany
NJ
10.0
124,000
Office
Red Bank Corporate Plaza II (c)
Red Bank
NJ
1.0
18,563
Office
Commercenter
Totowa
NJ
5.8
30,000
Office/Flex
Princeton Metro
West Windsor
NJ
10.0
97,000
Office
Princeton Overlook II
West Windsor
NJ
10.0
149,500
Office
Mack-Cali Princeton Executive Park
West Windsor
NJ
59.9
760,000
Office/Hotel
Meadowlands Xanadu (c)
East Rutherford
NJ
13.8
1,760,000
Office
Meadowlands Xanadu (c)
East Rutherford
NJ
3.2
500,000
Hotel    
(e)
Elmsford Distribution Center (f)
Elmsford
NY
14.5
100,000
Warehouse
Mid-Westchester Executive Park
Hawthorne
NY
7.2
82,250
Office/Flex
South Westchester Executive Park (f)
Yonkers
NY
52.4
350,000
Office/Flex
South Westchester Executive Park
Yonkers
NY
2.7
50,000
Office/Flex
Airport Business Center
Lester
PA
12.6
135,000
Office
Rose Tree Corporate Center
Media
PA
2.3
15,200
Office
Capital Office Park
Greenbelt
MD
43.0
600,000
Office
Eastpoint II
Lanham
MD
4.8
122,000
Office/Hotel
Downtown Crossing (c)
Boston
MA
1.5
1,481,000
Mixed-Used
 
Total:
   
387.3
12,500,013
 

(a)  
This land parcel also includes an existing office building totaling 35,270 square feet.
(b)  
This land parcel also includes an existing office building totaling 33,962 square feet.
(c)  
Land owned or controlled by joint venture in which Mack-Cali is an equity partner.
(d)  
In addition, there are 21 acres of riparian property.
(e)  
Hotel project can comprise up to 520 rooms.
(f)  
Mack-Cali holds an option to purchase this land.





 




Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended June 30, 2009

 
 
33

 
















V.  PORTFOLIO/ LEASING STATISTICS



















Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended June 30, 2009

 
 
34

 



V.  PORTFOLIO/ LEASING STATISTICS

Leasing Statistics
(For the three months ended June 30, 2009)

Consolidated In-Service Portfolio

SUMMARY OF SPACE LEASED

     
LEASING ACTIVITY
     
 
 
 
Market
Sq. Ft.
Leased
3/31/09
Leased
Sq. Ft.
Acquired/Sold (a)
Expiring/
Adjustment
Sq. Ft. (b)
Incoming
Sq. Ft.
Net
Leasing
Activity
Sq. Ft.
Leased 6/30/09 (c)
Pct.
Leased
6/30/09
Pct.
Leased
3/31/09
                 
  Northern NJ
12,267,577
1,116,366
(190,464)
213,720
23,256
13,407,199
91.4%
91.1%
  Central NJ
4,732,733
251,142
(225,027)
157,753
(67,274)
4,916,601
91.5%
92.4%
  Westchester Co., NY
4,495,431
-
(225,950)
198,275
(27,675)
4,467,756
93.3%
93.9%
  Manhattan
524,476
-
(57,705)
56,322
(1,383)
523,093
99.7%
100.0%
  Sub. Philadelphia
3,099,845
-
(94,951)
115,017
20,066
3,119,911
88.4%
87.8%
  Fairfield, CT
523,698
-
(18,120)
28,815
10,695
534,393
89.4%
87.6%
  Washington, DC/MD
934,511
-
(72,838)
40,824
(32,014)
902,497
69.8%
72.3%
  Rockland Co., NY
161,627
-
(9,946)
14,879
4,933
166,560
92.5%
89.8%
 
Total
26,739,898
1,367,508
(895,001)
825,605
(69,396)
28,038,010
90.6%
90.7%
                 


 
RECONCILIATION OF TOTAL PROPERTY SQUARE FOOTAGE

   
Total sq. ft. as of March 31, 2009
29,495,361
    Total sq. ft. of properties added this period
1,451,092
Total sq. ft. as of June 30, 2009
30,946,453
   


(a)  
Net gain/loss of leased square footage through properties sold, acquired or placed in service during the period.
(b)  
Represents the square footage of expiring leases and leases scheduled to expire in the future for which new leases or renewals were signed during the period, as well as internal administrative adjustments.
(c)  
Includes leases expiring June 30, 2009 aggregating 81,451 square feet for which no new leases were signed.





Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended June 30, 2009

 
 
35

 



Leasing Statistics
(For the three months ended June 30, 2009)

Consolidated In-Service Portfolio (continued)

DETAIL OF TRANSACTION ACTIVITY


Detail by Market
Market
Property Type
#  of
Trans-
actions
Total
Sq. Ft.
Sq. Ft. New
Leases
Sq. Ft.
Renewed And
Other
Retained (a)
Wtd. Avg.
Term (Yrs.)
Wtd. Avg.
Base
Rent (b)
Leasing Costs Per Sq. Ft. Per Year (c)
 
                   
Northern NJ
Office
36
202,666
107,948
94,718
6.7
25.23
4.48
 
 
Office/Flex
2
11,054
-
11,054
2.5
17.37
0.80
 
Central NJ
Office
20
128,677
80,490
48,187
6.3
24.11
3.94
 
 
Office/Flex
3
29,076
26,310
2,766
5.7
19.52
3.20
 
Westchester Co., NY
Office
18
55,558
14,080
41,478
4.0
23.87
3.88
 
 
Office/Flex
18
130,917
5,025
125,892
5.1
13.76
0.93
 
 
Industrial/Warehouse
1
11,800
11,800
-
1.6
7.59
0.67
 
Manhattan
Office
1
56,322
56,322
-
20.9
41.61
2.33
 
Sub. Philadelphia
Office
14
68,899
29,870
39,029
5.2
20.21
3.96
 
 
Office/Flex
8
46,118
3,505
42,613
2.6
9.78
0.95
 
Fairfield Co., CT
Office
6
28,815
18,840
9,975
7.3
22.21
3.52
 
Washington, DC/MD
Office
9
40,824
9,417
31,407
4.9
23.02
2.51
 
Rockland Co., NY
Office
4
14,879
2,291
12,588
6.8
25.95
1.13
 
                   
Total
 
140
825,605
365,898
459,707
6.6
22.22
3.11
 
                   
Detail by Property Type
                 
 
Office
108
596,640
319,258
277,382
7.4
25.55
3.53
 
 
Office/Flex
31
217,165
34,840
182,325
4.5
13.87
1.31
 
 
Industrial/Warehouse
1
11,800
11,800
-
1.6
7.59
0.67
 
                   
Total
 
140
825,605
365,898
459,707
6.6
22.22
3.11
 
                   
Tenant Retention:
Leases Retained
57.6%
             
 
Sq. Ft. Retained
51.3%
             
   


(a)  
“Other Retained” transactions include existing tenants’ expansions and relocations within the same building.
(b)  
Equals triple net rent plus common area costs and real estate taxes, as applicable.
(c)  
Represents estimated workletter costs of $11,747,723 and commissions of $5,058,909 committed, but not necessarily expended, during the period for second generation space aggregating 820,505 square feet.




Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended June 30, 2009

 
 
36

 



Leasing Statistics
(For the three months ended June 30, 2009)

Unconsolidated Joint Venture Properties

SUMMARY OF SPACE LEASED

     
LEASING ACTIVITY
     
Market
Sq. Ft.
Leased
3/31/09
Leased
Sq. Ft.
Acquired/ Sold (a)
Expiring/
Adjustment
Sq. Ft. (b)
Incoming
Sq. Ft.
Net
Leasing
Activity
Sq. Ft.
Leased 6/30/09
Pct.
Leased
6/30/09
Pct.
Leased
3/31/09
                 
   Northern NJ
2,038,580
(1,116,366)
(25,695)
15,928
(9,767)
912,447
83.5%
88.9%
   Central NJ
1,172,865
(251,142)
(18,915)
25,349
6,434
928,157
88.9%
90.5%
   Boston, MA
225,872
-
(62,014)
-
(62,014)
163,858
24.6%
33.9%
                 
Total
3,437,317
(1,367,508)
(106,624)
41,277
(65,347)
2,004,462
71.5%
80.8%
                 

RECONCILIATION OF TOTAL PROPERTY SQUARE FOOTAGE

   
Total sq. ft. as of March 31, 2009
4,255,650
    Total sq. ft. of properties sold/transferred this period
(1,451,683)
Total sq. ft. as of June 30, 2009
2,803,967
   


DETAIL OF TRANSACTION ACTIVITY

Detail by Market
Market
#  of
Trans-
actions
Total
Sq. Ft.
Sq. Ft. New
Leases
Sq. Ft.
Renewed
And
Other
Retained (c)
Wtd. Avg.
Term (Yrs.)
Wtd. Avg.
Base
Rent (d)
Leasing Costs  Per Sq. Ft. Per Year (e)
               
   Northern NJ
1
15,928
-
15,928
3.2
31.40
6.45
   Central NJ
4
25,349
15,105
10,244
8.8
25.44
2.23
               
Total
5
41,277
15,105
26,172
6.7
27.74
3.22
               

(a)  
Net gain/loss of leased square footage through properties sold, acquired or placed in service during the period.
(b)  
Represents the square footage of expiring leases and leases scheduled to expire in the future for which new leases or renewals were signed during the period, as well as internal administrative adjustments.
(c)  
“Other Retained” transactions include existing tenants’ expansions and relocations within the same building.
(d)  
Equals triple net rent plus common area costs and real estate taxes, as applicable.
(e)  
Represents estimated workletter costs of $444,564 and commissions of $266,164 committed, but not necessarily expended, during the period for second generation space aggregating 35,980 square feet.



Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended June 30, 2009

 
 
37

 


Leasing Statistics
(For the six months ended June 30, 2009)

Consolidated In-Service Portfolio

SUMMARY OF SPACE LEASED

     
LEASING ACTIVITY
     
 
 
 
Market
Sq. Ft.
Leased
12/31/08
Leased
Sq. Ft.
Acquired/Sold (a)
Expiring/
Adjustment
Sq. Ft. (b)
Incoming
Sq. Ft.
Net
Leasing
Activity
Sq. Ft.
Leased 6/30/09 (c)
Pct.
Leased
6/30/09
Pct.
Leased
12/31/08
                 
  Northern NJ
12,221,131
1,366,366
(601,800)
421,502
(180,298)
13,407,199
91.4%
92.5%
  Central NJ
4,729,314
251,142
(315,386)
251,531
(63,855)
4,916,601
91.5%
92.4%
  Westchester Co., NY
4,509,180
-
(501,903)
460,479
(41,424)
4,467,756
93.3%
94.2%
  Manhattan
524,476
-
(57,705)
56,322
(1,383)
523,093
99.7%
100.0%
  Sub. Philadelphia
3,097,778
-
(142,575)
164,708
22,133
3,119,911
88.4%
87.8%
  Fairfield, CT
526,132
-
(26,079)
34,340
8,261
534,393
89.4%
88.0%
  Washington, DC/MD
937,200
-
(97,935)
63,232
(34,703)
902,497
69.8%
72.5%
  Rockland Co., NY
160,559
-
(12,422)
18,423
6,001
166,560
92.5%
89.2%
 
26,705,770
1,617,508
(1,755,805)
1,470,537
(285,268)
28,038,010
90.6%
91.3%
                 


 
RECONCILIATION OF TOTAL PROPERTY SQUARE FOOTAGE

   
Total sq. ft. as of December 31, 2008
29,245,361
    Total sq. ft. of properties added this period
1,701,092
Total sq. ft. as of June 30, 2009
30,946,453
   


(a)  
Net gain/loss of leased square footage through properties sold, acquired or placed in service during the period.
(b)  
Represents the square footage of expiring leases and leases scheduled to expire in the future for which new leases or renewals were signed during the period, as well as internal administrative adjustments.
(c)  
Includes leases expiring June 30, 2009 aggregating 81,451 square feet for which no new leases were signed.






Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended June 30, 2009

 
 
38

 



Leasing Statistics
(For the six months ended June 30, 2009)

Consolidated In-Service Portfolio (continued)

DETAIL OF TRANSACTION ACTIVITY


Detail by Market
Market
Property Type
#  of
Trans-
actions
Total
Sq. Ft.
Sq. Ft. New
Leases
Sq. Ft.
Renewed And
Other
Retained (a)
Wtd. Avg.
Term (Yrs.)
Wtd. Avg.
Base
Rent (b)
Leasing Costs Per Sq. Ft. Per Year (c)
 
                   
Northern NJ
Office
57
387,561
194,451
193,110
7.4
26.15
4.09
 
 
Office/Flex
5
33,941
-
33,941
2.4
17.83
1.53
 
Central NJ
Office
32
202,119
99,211
102,908
6.0
24.24
3.67
 
 
Office/Flex
4
49,412
26,310
23,102
5.4
17.87
3.01
 
Westchester Co., NY
Office
42
127,153
52,155
74,998
3.9
26.07
3.81
 
 
Office/Flex
39
284,226
64,948
219,278
4.9
15.73
1.31
 
 
Industrial/Warehouse
2
39,800
11,800
28,000
4.0
12.60
0.43
 
 
Retail
1
9,300
-
9,300
5.0
39.16
0.20
 
Manhattan
Office
1
56,322
56,322
-
20.9
41.61
2.33
 
Sub. Philadelphia
Office
22
88,815
39,880
48,935
4.7
20.94
3.87
 
 
Office/Flex
13
75,893
13,105
62,788
2.6
9.15
0.80
 
Fairfield Co., CT
Office
7
31,565
21,590
9,975
6.8
21.65
3.51
 
 
Office/Flex
1
2,775
2,775
-
5.0
18.15
0.56
 
Washington, DC/MD
Office
12
63,232
24,542
38,690
4.5
23.79
3.69
 
Rockland Co., NY
Office
5
18,423
2,291
16,132
6.5
26.33
1.73
 
   
243
1,470,537
609,380
861,157
             6.1
22.30
3.06
 
Totals
                 
                   
Detail by Property Type
Office
178
975,190
490,442
484,748
7.0
25.87
3.60
 
 
Office/Flex
62
446,247
107,138
339,109
4.4
15.02
1.49
 
 
Industrial/Warehouse
2
39,800
11,800
28,000
4.0
12.60
0.43
 
 
Retail
1
9,300
9,300
5.0
39.16
0.20
 
                   
   
243
      1,470,537
      609,380
         861,157
6.1
22.30
3.06
 
                   
Tenant Retention:
Leases Retained
53.7%
             
 
Sq. Ft. Retained
49.0%
             
   


(a)  
“Other Retained” transactions include existing tenants’ expansions and relocations within the same building.
(b)  
Equals triple net rent plus common area costs and real estate taxes, as applicable.
(c)  
Represents estimated workletter costs of $18,899,257 and commissions of $8,519,601 committed, but not necessarily expended, during the period for second generation space aggregating 1,465,437 square feet.



Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended June 30, 2009

 
 
39

 



Leasing Statistics
(For the six months ended June 30, 2009)

Unconsolidated Joint Venture Properties

SUMMARY OF SPACE LEASED

     
LEASING ACTIVITY
     
Market
Sq. Ft.
Leased
12/31/08
Leased
Sq. Ft.
Acquired/ Sold (a)
Expiring/
Adjustment
Sq. Ft. (b)
Incoming
Sq. Ft.
Net
Leasing
Activity
Sq. Ft.
Leased 6/30/09
Pct.
Leased
6/30/09
Pct.
Leased
12/31/08
                 
   Northern NJ
2,096,267
(1,116,366)
(111,736)
44,282
(67,454)
912,447
83.5%
91.4%
   Central NJ
1,191,209
(251,142)
(41,397)
29,487
(11,910)
928,157
88.9%
91.9%
   Boston, MA
225,872
-
(110,225)
48,211
(62,014)
163,858
24.6%
33.9%
                 
Total
3,513,348
(1,367,508)
(263,358)
121,980
(141,378)
2,004,462
71.5%
82.6%
                 

RECONCILIATION OF TOTAL PROPERTY SQUARE FOOTAGE

   
Total sq. ft. as of December 31, 2008
4,255,650
    Total sq. ft. of properties sold/transferred this period
(1,451,683)
Total sq. ft. as of June 30, 2009
2,803,967
   

DETAIL OF TRANSACTION ACTIVITY

Detail by Market
Market
#  of
Trans-
actions
Total
Sq. Ft.
Sq. Ft. New
Leases
Sq. Ft.
Renewed
And
Other
Retained (c)
Wtd. Avg.
Term (Yrs.)
Wtd. Avg.
Base
Rent (d)
Leasing Costs  Per Sq. Ft. Per Year (e)
               
   Northern NJ
4
44,282
14,051
30,231
3.9
30.27
4.72
   Central NJ
6
29,487
19,243
10,244
8.1
25.46
2.22
   Boston, MA
3
48,211
-
48,211
6.1
16.63
1.70
               
Total
13
121,980
33,294
88,686
5.8
23.72
2.67
               


(a)  
Net gain/loss of leased square footage through properties sold, acquired or placed in service during the period.
(b)  
Represents the square footage of expiring leases and leases scheduled to expire in the future for which new leases or renewals were signed during the period, as well as internal administrative adjustments.
(c)  
“Other Retained” transactions include existing tenants’ expansions and relocations within the same building.
(d)  
Equals triple net rent plus common area costs and real estate taxes, as applicable.
(e)  
Represents estimated workletter costs of $944,196 and commissions of $752,837 committed, but not necessarily expended, during the period for second generation space aggregating 113,586 square feet.



Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended June 30, 2009

 
 
40

 




Market Diversification

The following table lists the Company’s markets (MSAs), based on annualized contractual base rent of the Consolidated Properties:



Market (MSA)
Annualized
Base Rental
Revenue
($) (a) (b) (c)
Percentage of
Company
Annualized Base
Rental Revenue (%)
Total
Property Size
Rentable
Area
Percentage of
Rentable Area (%)
Newark, NJ (Essex-Morris-Union Counties)
144,465,993
23.0
7,176,065
23.0
Jersey City, NJ
117,545,507
18.7
4,317,978
14.0
Bergen-Passaic, NJ
93,524,903
14.9
4,723,604
15.3
Westchester-Rockland, NY
92,301,479
14.7
4,968,420
16.1
Philadelphia, PA-NJ
55,424,678
8.8
3,529,994
11.4
Monmouth-Ocean, NJ
28,037,750
4.5
1,620,863
5.2
Middlesex-Somerset-Hunterdon, NJ
27,242,112
4.3
1,237,902
4.0
Washington, DC-MD-VA-WV
26,347,133
4.2
1,292,807
4.2
Trenton, NJ
17,221,957
2.7
956,597
3.1
New York (Manhattan)
16,120,934
2.6
524,476
1.7
Stamford-Norwalk, CT
7,813,648
1.2
452,260
1.5
Bridgeport, CT
2,555,492
0.4
145,487
0.5
         
Total
628,601,586
100.0
30,946,453
100.0
         

(a)  
Annualized base rental revenue is based on actual June 2009 billings times 12.  For leases whose rent commences after July 1, 2009, annualized base rental revenue is based on the first full month’s billing times 12.  As annualized base rental revenue is not derived from historical GAAP results, historical results may differ from those set forth above.
(b)  
Includes leases in effect as of the period end date, some of which have commencement dates in the future, and leases expiring June 30, 2009 aggregating 81,451 square feet and representing annualized rent of $1,840,387 for which no new leases were signed.
(c)  
Includes office, office/flex, industrial/warehouse and stand-alone retail tenants only.  Excludes leases for amenity, retail, parking and month-to-month tenants. Some tenants have multiple leases.





Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended June 30, 2009

 
 
41

 



Industry Diversification

The following table lists the Company’s 30 largest industry classifications based on annualized contractual base rent of the Consolidated Properties:

Industry Classification (a)
Annualized
Base Rental
Revenue
($) (b) (c) (d)
Percentage of
Company
Annualized Base
Rental Revenue (%)
Square
Feet Leased
(c) (d)
Percentage of
Total Company
Leased
Sq. Ft. (%)
Securities, Commodity Contracts & Other Financial
103,305,037
16.4
3,797,150
13.8
Insurance Carriers & Related Activities
58,872,876
9.4
2,408,624
8.7
Manufacturing
52,042,095
8.3
2,696,245
9.8
Telecommunications
41,450,980
6.6
2,141,996
7.8
Legal Services
35,643,343
5.7
1,372,286
5.0
Health Care & Social Assistance
29,147,640
4.6
1,388,672
5.0
Credit Intermediation & Related Activities
27,957,434
4.4
1,073,259
3.9
Computer System Design Services
27,089,964
4.3
1,301,718
4.7
Scientific Research/Development
23,150,167
3.7
851,881
3.1
Wholesale Trade
18,472,431
2.9
1,256,382
4.6
Admin & Support, Waste Mgt. & Remediation Services
17,532,843
2.8
813,936
3.0
Accounting/Tax Prep.
17,504,135
2.8
657,057
2.4
Public Administration
16,297,908
2.6
587,186
2.1
Architectural/Engineering
15,456,301
2.5
719,206
2.6
Retail Trade
14,916,907
2.4
738,991
2.7
Real Estate & Rental & Leasing
12,100,201
1.9
545,682
2.0
Management/Scientific
11,689,247
1.9
471,747
1.7
Other Services (except Public Administration)
11,263,124
1.8
457,200
1.7
Accommodation & Food Services
11,234,101
1.8
495,678
1.8
Arts, Entertainment & Recreation
10,337,641
1.6
674,321
2.4
Advertising/Related Services
10,096,500
1.6
393,178
1.4
Construction
7,317,700
1.2
343,009
1.2
Information Services
7,219,319
1.1
269,058
1.0
Other Professional
6,665,871
1.1
270,750
1.0
Publishing Industries
6,029,660
1.0
242,559
0.9
Transportation
5,748,679
0.9
302,056
1.1
Utilities
5,592,584
0.9
226,567
0.8
Broadcasting
5,534,899
0.9
204,248
0.7
Data Processing Services
4,639,503
0.7
196,207
0.7
Educational Services
4,132,541
0.7
213,906
0.8
Other
10,159,955
1.5
420,910
1.6
         
Total
628,601,586
100.0
27,531,665
100.0


(a)  
The Company’s tenants are classified according to the U.S. Government’s North American Industrial Classification System (NAICS).
(b)  
Annualized base rental revenue is based on actual June 2009 billings times 12.  For leases whose rent commences after July 1, 2009, annualized base rental revenue is based on the first full month’s billing times 12.  As annualized base rental revenue is not derived from historical GAAP results, historical results may differ from those set forth above.
(c)  
Includes office, office/flex, industrial/warehouse and stand-alone retail tenants only.  Excludes leases for amenity, retail, parking and month-to-month tenants. Some tenants have multiple leases.
(d)  
Includes leases in effect as of the period end date, some of which have commencement dates in the future and leases expiring June 30, 2009 aggregating 81,451 square feet and representing annualized rent of $1,840,387 for which no new leases were signed.



Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended June 30, 2009

 
 
42

 





Consolidated Portfolio Analysis (a)
(as of June 30, 2009)

Breakdown by Number of Properties

PROPERTY TYPE:
STATE
Office
% of
Total
Office/Flex
% of
Total
Industrial/
Warehouse
% of
Total
Stand-
Alone
Retail
% of
Total
Land
Leases
% of
Total
TOTALS
By State
 
% of
Total
New Jersey
111
41.5%
49
18.3%
--
--
--
--
--
--
160
59.8%
New York
21
7.8%
41
15.4%
6
2.2%
2
0.7 %
2
0.7%
72
26.8%
Pennsylvania
18
6.7%
--
--
--
--
--
--
--
--
18
6.7%
Connecticut
2
0.7%
5
1.9%
--
--
--
--
--
--
7
2.6%
Wash., D.C./
   Maryland
 
10
 
3.7%
 
--
 
--
 
--
 
--
 
--
 
--
1
 
0.4%
 
11
 
4.1%
TOTALS
    By Type:
 
162
 
60.4%
 
95
 
35.6%
 
6
 
2.2%
 
2
 
0.7%
 
3
 
1.1%
 
268
 
100.0%

(a)  
Excludes 27 properties, aggregating approximately 2.8 million square feet, which are not consolidated by the Company.






Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended June 30, 2009

 
 
43

 





Consolidated Portfolio Analysis (a)
(as of June 30, 2009)

         Breakdown by Square Footage

PROPERTY TYPE:
 
STATE
Office
% of
Total
Office/Flex
% of
Total
Industrial/
Warehouse
% of
Total
Stand-Alone Retail
% of
Total
TOTALS By State
% of
Total
New Jersey
19,347,734
62.5%
2,189,531
7.1%
--
--
--
--
21,537,265
69.6%
New York
2,739,384
8.9%
2,348,812
7.6%
387,400
1.3%
17,300
0.1%
5,492,896
17.9%
Pennsylvania
2,025,738
6.4%
--
--
--
--
--
--
2,025,738
6.4%
Connecticut
324,747
1.0%
273,000
0.9%
--
--
--
--
597,747
1.9%
Wash., D.C./
   Maryland
 
1,292,807
 
4.2%
 
--
 
--
 
--
 
--
 
--
 
--
 
1,292,807
 
4.2%
TOTALS
    By Type:
 
25,730,410
 
83.0%
 
4,811,343
 
15.6%
 
387,400
 
1.3%
 
17,300
 
0.1%
 
30,946,453
 
100.0%

(a)  
Excludes 27 properties, aggregating approximately 2.8 million square feet, which are not consolidated by the Company.



Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended June 30, 2009

 
 
44

 





Consolidated Portfolio Analysis (a)
(Year ended June 30, 2009)

Breakdown by Base Rental Revenue (b)
(Dollars in thousands)

PROPERTY TYPE:
STATE
Office
% of Total
Office/
Flex
% of Total
Indust./
Ware-house
% of
Total
Stand-
Alone
Retail
% of
Total
Land Leases
% of Total
TOTALS
    By State
% of Total
                         
New Jersey
$395,268
65.8%
$19,141
3.2%
--
--
--
--
--
--
$414,409
69.0%
New York
69,997
11.7%
34,216
5.7%
$3,575
0.5%
$362
0.1%
 $299
0.1%
108,449
18.1%
Pennsylvania
40,651
6.8%
--
--
--
--
--
--
--
--
40,651
6.8%
Connecticut
6,400
1.0%
4,134
0.7%
--
--
--
--
--
--
10,534
1.7%
Wash., D.C./
   Maryland
26,568
4.4%
--
--
--
--
--
--
8
--
26,576
 
4.4%
TOTALS
   By Type:
$538,884
89.7%
$57,491
9.6%
$3,575
0.5%
$362
0.1%
 $307
0.1%
$600,619
100.0%

 
 
(a)  
Excludes 27 properties, aggregating approximately 2.8 million square feet, which are not consolidated by the Company.
(b)  
Total base rent for the 12 months ended June 30, 2009, determined in accordance with GAAP.  Substantially all of the leases provide for annual base rents plus recoveriesand escalation charges based upon the tenants’ proportionate share of and/or increases in real estate taxes and certain costs, as defined, and the pass through of charges for electrical usage.





Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended June 30, 2009

 
 
45

 





Consolidated Portfolio Analysis (a) (b)
(as of June 30, 2009)

Breakdown by Percentage Leased

PROPERTY TYPE:
STATE
Office
Office/Flex
Industrial/Warehouse
Stand-Alone Retail
WEIGHTED AVG.
By State
New Jersey
91.5%
92.3%
--
--
91.6%
New York
92.0%
95.5%
97.8%
100.0%
93.9%
Pennsylvania
85.0%
--
--
--
85.0%
Connecticut
80.5%
100.0%
--
--
89.4%
Washington, D.C./ Maryland
69.8%
--
--
--
69.8%
 
WEIGHTED AVG. By Type:
 
89.8%
 
94.3%
 
97.8%
 
100.0%
 
90.6%

(a)  
Excludes 27 properties, aggregating approximately 2.8 million square feet, which are not consolidated by the Company, and parcels of land leased to others.
(b)  
Percentage leased includes all leases in effect as of the period end date, some of which have commencement dates in the future as well as leases expiring June 30, 2009 aggregating 81,451 square feet for which no new leases were signed.



Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended June 30, 2009

 
 
46

 


 
Property Listing
 
Office Properties
 
Property
Location
Year
Built
Net
Rentable
(Sq. Ft.)
Percentage
Leased
as of
6/30/09
(%) (a)
2009
Base
Rent
($000’s)
(b) (c)
Percentage
Of Total
2009
Base Rent
%
2009
Average
Base Rent
Per Sq. Ft.
($) (c) (d)
 
               
BERGEN COUNTY, NEW JERSEY
             
Fair Lawn
             
17-17 Route 208 North                                                 
1987
143,000
71.1
2,078
0.35
20.44
 
Fort Lee
             
One Bridge Plaza                                                 
1981
200,000
83.1
4,175
0.70
25.12
 
2115 Linwood Avenue                                                 
1981
68,000
53.7
1,002
0.17
27.44
 
Little Ferry
             
200 Riser Road                                                 
1974
286,628
100.0
2,076
0.35
7.24
 
Lyndhurst
             
210 Clay Avenue (e)                                                 
1981
121,203
89.1
417
0.07
23.11
 
Montvale
             
95 Chestnut Ridge Road                                                 
1975
47,700
100.0
805
0.13
16.88
 
135 Chestnut Ridge Road                                                 
1981
66,150
99.7
1,502
0.25
22.77
 
Paramus
             
15 East Midland Avenue                                                 
1988
259,823
80.5
4,859
0.81
23.23
 
140 East Ridgewood Avenue                                                 
1981
239,680
93.0
4,768
0.79
21.39
 
461 From Road                                                 
1988
253,554
98.6
6,074
1.01
24.30
 
650 From Road                                                 
1978
348,510
89.1
7,126
1.19
22.95
 
61 South Paramus Avenue                                                 
1985
269,191
91.4
7,290
1.21
29.63
 
Ridgefield Park
             
105 Challenger Road                                                 
1992
150,050
100.0
4,525
0.75
30.16
 
Rochelle Park
             
120 Passaic Street                                                 
1972
52,000
99.6
1,402
0.23
27.07
 
365 West Passaic Street                                                 
1976
212,578
96.6
4,441
0.74
21.63
 
395 West Passaic Street                                                 
1979
100,589
100.0
2,392
0.40
23.78
 
Upper Saddle River
             
1 Lake Street                                                 
1973/94
474,801
100.0
7,465
1.24
15.72
 
10 Mountainview Road                                                 
1986
192,000
71.8
3,383
0.56
24.54
 
Woodcliff Lake
             
400 Chestnut Ridge Road                                                 
1982
89,200
100.0
1,950
0.32
21.86
 
470 Chestnut Ridge Road                                                 
1987
52,500
100.0
1,328
0.22
25.30
 
530 Chestnut Ridge Road                                                 
1986
57,204
100.0
1,245
0.21
21.76
 
50 Tice Boulevard                                                 
1984
235,000
99.2
6,364
1.06
27.30
 
300 Tice Boulevard                                                 
1991
230,000
98.9
5,661
0.94
24.89
 
               
BURLINGTON COUNTY, NEW JERSEY
             
Moorestown
             
224 Strawbridge Drive                                                 
1984
74,000
100.0
1,626
0.27
21.97
 
228 Strawbridge Drive                                                 
1984
74,000
100.0
1,631
0.27
22.04
 
232 Strawbridge Drive                                                 
1986
74,258
98.8
1,464
0.24
19.95
 
               
ESSEX COUNTY, NEW JERSEY
             
Millburn
             
150 J.F. Kennedy Parkway                                                 
1980
247,476
100.0
7,513
1.25
30.36
 
Roseland
             
4 Becker Farm Road (e)                                                 
1983
281,762
97.1
1,209
0.20
26.44
 
5 Becker Farm Road (e)                                                 
1982
118,343
89.8
409
0.07
23.03
 
6 Becker Farm Road (e)                                                 
1982
129,732
100.0
540
0.09
24.91
 
101 Eisenhower Parkway                                                 
1980
237,000
87.4
5,160
0.86
24.91
 
103 Eisenhower Parkway                                                 
1985
151,545
68.1
2,630
0.44
25.48
 
105 Eisenhower Parkway                                                 
2001
220,000
91.9
4,970
0.83
24.58
 
75 Livingston Avenue (e)                                                 
1985
94,221
69.6
269
0.04
24.54
 
85 Livingston Avenue (e)                                                 
1985
124,595
84.8
442
0.07
25.03
 
               
               



Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended June 30, 2009

 
 
47

 

 
 
Property Listing
 
Office Properties
(continued)
 
Property
Location
Year
Built
Net
Rentable
(Sq. Ft.)
Percentage
Leased
as of
6/30/09
(%) (a)
2009
Base
Rent
($000’s)
(b) (c)
Percentage
Of Total
2009
Base Rent
%
2009
Average
Base Rent
Per Sq. Ft.
($) (c) (d)
 
               
HUDSON COUNTY, NEW JERSEY
             
Jersey City
             
Harborside Financial Center Plaza 1
1983
400,000
100.0
11,216
1.87
28.04
 
Harborside Financial Center Plaza 2
1990
761,200
100.0
18,904
3.15
24.83
 
Harborside Financial Center Plaza 3
1990
725,600
96.1
18,594
3.10
26.67
 
Harborside Financial Center Plaza 4-A
2000
207,670
99.4
6,184
1.03
29.96
 
Harborside Financial Center Plaza 5
2002
977,225
100.0
35,455
5.90
36.28
 
101 Hudson Street                                                 
1992
1,246,283
100.0
31,489
5.25
25.27
 
               
MERCER COUNTY, NEW JERSEY
             
Hamilton Township
             
3 AAA Drive                                                 
1981
35,270
62.6
520
0.09
23.55
 
2 South Gold Drive                                                 
1974
33,962
64.5
483
0.08
22.05
 
600 Horizon Drive                                                 
2002
95,000
100.0
1,373
0.23
14.45
 
700 Horizon Drive                                                 
2007
120,000
100.0
2,459
0.41
20.49
 
Princeton
             
103 Carnegie Center                                                 
1984
96,000
88.1
1,768
0.29
20.90
 
2 Independence Way                                                 
1981
67,401
100.0
253
0.04
22.46
 
3 Independence Way                                                 
1983
111,300
91.8
1,817
0.30
17.78
 
100 Overlook Center                                                 
1988
149,600
100.0
4,957
0.83
33.14
 
5 Vaughn Drive                                                 
1987
98,500
100.0
2,534
0.42
25.73
 
               
MIDDLESEX COUNTY, NEW JERSEY
             
East Brunswick
             
377 Summerhill Road                                                 
1977
40,000
100.0
353
0.06
8.83
 
Edison
             
343 Thornall Street (c)                                              
1991
195,709
100.0
4,246
0.71
21.70
 
Piscataway
             
30 Knightsbridge Road, Bldg. 3
1977
160,000
100.0
2,465
0.41
15.41
 
30 Knightsbridge Road, Bldg. 4
1977
115,000
100.0
1,771
0.29
15.40
 
30 Knightsbridge Road, Bldg. 5
1977
332,607
80.8
4,604
0.77
17.13
 
30 Knightsbridge Road, Bldg. 6
1977
72,743
63.8
206
0.03
4.44
 
Plainsboro
             
500 College Road East                                                 
1984
158,235
15.7
3,777
0.63
152.04
 
Woodbridge
             
581 Main Street                                                 
1991
200,000
100.0
5,370
0.89
26.85
 
               
MONMOUTH COUNTY, NEW JERSEY
             
Freehold
             
2 Paragon Way                                                 
1989
44,524
44.4
429
0.07
21.70
 
3 Paragon Way                                                 
1991
66,898
75.8
1,109
0.18
21.87
 
4 Paragon Way                                                 
2002
63,989
100.0
1,225
0.20
19.14
 
100 Willowbrook Road                                                 
1988
60,557
86.2
950
0.16
18.20
 
Holmdel
             
23 Main Street                                                 
1977
350,000
100.0
4,023
0.67
11.49
 
Middletown
             
One River Centre Bldg. 1                                                 
1983
122,594
100.0
3,139
0.52
25.60
 
One River Centre Bldg. 2                                                 
1983
120,360
100.0
2,899
0.48
24.09
 
One River Centre Bldg. 3 and 4
1984
214,518
93.6
4,635
0.77
23.08
 
Neptune
             
3600 Route 66                                                 
1989
180,000
100.0
2,400
0.40
13.33
 
Wall Township
             
1305 Campus Parkway                                                 
1988
23,350
83.7
417
0.07
21.34
 
1350 Campus Parkway                                                 
1990
79,747
99.9
1,524
0.25
19.13
 
               



Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended June 30, 2009

 
 
48

 

 
 
Property Listing
 
Office Properties
(continued)
 
Property
Location
Year
Built
Net
Rentable
(Sq. Ft.)
Percentage
Leased
as of
6/30/09
(%) (a)
2009
Base
Rent
($000’s)
(b) (c)
Percentage
Of Total
2009
Base Rent
%
2009
Average
Base Rent
Per Sq. Ft.
($) (c) (d)
 
               
MORRIS COUNTY, NEW JERSEY
             
Florham Park
             
325 Columbia Turnpike                                                 
1987
168,144
87.9
3,666
0.61
24.80
 
Morris Plains
             
250 Johnson Road                                                 
1977
75,000
100.0
1,579
0.26
21.05
 
201 Littleton Road                                                 
1979
88,369
83.3
1,736
0.29
23.58
 
Morris Township
             
412 Mt. Kemble Avenue                                                 
1986
475,100
47.1
4,415
0.74
19.73
 
Parsippany
             
4 Campus Drive                                                 
1983
147,475
95.7
3,258
0.54
23.08
 
6 Campus Drive                                                 
1983
148,291
93.5
2,909
0.48
20.98
 
7 Campus Drive                                                 
1982
154,395
55.4
2,014
0.34
23.55
 
8 Campus Drive                                                 
1987
215,265
100.0
6,222
1.04
28.90
 
9 Campus Drive                                                 
1983
156,495
86.5
2,696
0.45
19.92
 
4 Century Drive                                                 
1981
100,036
70.5
1,750
0.29
24.81
 
5 Century Drive                                                 
1981
79,739
77.1
1,417
0.24
23.05
 
6 Century Drive                                                 
1981
100,036
94.7
1,430
0.24
15.09
 
2 Dryden Way                                                 
1990
6,216
100.0
99
0.02
15.93
 
4 Gatehall Drive                                                 
1988
248,480
98.6
6,354
1.06
25.93
 
2 Hilton Court                                                 
1991
181,592
100.0
6,530
1.09
35.96
 
1633 Littleton Road                                                 
1978
57,722
100.0
1,131
0.19
19.59
 
600 Parsippany Road                                                 
1978
96,000
86.6
1,663
0.28
20.00
 
1 Sylvan Way                                                 
1989
150,557
31.8
2,438
0.41
50.92
 
4 Sylvan Way (e)                                                 
1984
105,135
100.0
322
0.05
18.33
 
5 Sylvan Way                                                 
1989
151,383
96.5
4,043
0.67
27.68
 
7 Sylvan Way                                                 
1987
145,983
100.0
3,219
0.54
22.05
 
22 Sylvan Way (e)                                                 
2009
249,409
100.0
2,092
0.35
25.09
 
20 Waterview Boulevard (e)                                                 
1988
225,550
99.9
928
0.15
24.64
 
35 Waterview Boulevard                                                 
1990
172,498
84.7
3,885
0.65
26.59
 
5 Wood Hollow Road                                                 
1979
317,040
73.1
4,767
0.79
20.57
 
               
PASSAIC COUNTY, NEW JERSEY
             
Clifton
             
777 Passaic Avenue                                                 
1983
75,000
84.6
1,450
0.24
22.85
 
Totowa
             
999 Riverview Drive                                                 
1988
56,066
85.1
948
0.16
19.87
 
               
SOMERSET COUNTY, NEW JERSEY
             
Basking Ridge
             
222 Mt. Airy Road                                                 
1986
49,000
100.0
954
0.16
19.47
 
233 Mt. Airy Road                                                 
1987
66,000
100.0
1,315
0.22
19.92
 
Bernards
             
106 Allen Road                                                 
2000
132,010
99.7
2,914
0.49
22.14
 
Branchburg
             
51 Imclone Drive (e)                                              
1986
63,213
100.0
57
0.01
5.40
 
Bridgewater
             
721 Route 202/206                                                 
1989
192,741
81.2
3,684
0.61
23.54
 
Warren
             
10 Independence Boulevard (e)
1988
120,528
100.0
548
0.09
27.21
 
               
UNION COUNTY, NEW JERSEY
             
Clark
             
100 Walnut Avenue                                                 
1985
182,555
94.6
4,631
0.77
26.82
 
               



Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended June 30, 2009

 
 
49

 

 
Property Listing
 
Office Properties
(continued)
 
Property
Location
Year
Built
Net
Rentable
(Sq. Ft.)
Percentage
Leased
as of
6/30/09
(%) (a)
2009
Base
Rent
($000’s)
(b) (c)
Percentage
Of Total
2009
Base Rent
%
2009
Average
Base Rent
Per Sq. Ft.
($) (c) (d)
 
               
Cranford
             
6 Commerce Drive                                                 
1973
56,000
98.5
916
0.15
16.61
 
11 Commerce Drive                                                 
1981
90,000
92.2
1,961
0.33
23.63
 
12 Commerce Drive                                                 
1967
72,260
87.6
866
0.14
13.68
 
14 Commerce Drive                                                 
1971
67,189
63.8
1,151
0.19
26.85
 
20 Commerce Drive                                                 
1990
176,600
99.8
4,509
0.75
25.58
 
25 Commerce Drive                                                 
1971
67,749
92.8
1,296
0.22
20.61
 
65 Jackson Drive                                                 
1984
82,778
97.5
1,887
0.31
23.38
 
New Providence
             
890 Mountain Avenue                                                 
1977
80,000
97.6
1,879
0.31
24.07
 
               
Total New Jersey Office
 
19,347,734
91.5
395,268
65.80
24.08
 
               
NEW YORK COUNTY, NEW YORK
             
New York
             
125 Broad Street                                                 
1970
524,476
99.7
20,071
3.35
38.38
 
               
ROCKLAND COUNTY, NEW YORK
             
Suffern
             
400 Rella Boulevard                                                 
1988
180,000
92.5
3,709
0.62
22.28
 
               
WESTCHESTER COUNTY, NEW YORK
             
Elmsford
             
100 Clearbrook Road (c)                                                 
1975
60,000
91.9
1,103
0.18
20.00
 
101 Executive Boulevard                                                 
1971
50,000
40.7
532
0.09
26.14
 
555 Taxter Road                                                 
1986
170,554
80.1
3,531
0.59
25.85
 
565 Taxter Road                                                 
1988
170,554
93.6
3,922
0.65
24.57
 
570 Taxter Road                                                 
1972
75,000
76.6
1,361
0.23
23.69
 
Hawthorne
             
1 Skyline Drive                                                 
1980
20,400
99.0
332
0.06
16.44
 
2 Skyline Drive                                                 
1987
30,000
58.6
211
0.04
12.00
 
7 Skyline Drive                                                 
1987
109,000
100.0
2,726
0.45
25.01
 
17 Skyline Drive                                                 
1989
85,000
100.0
1,630
0.27
19.18
 
19 Skyline Drive                                                 
1982
248,400
100.0
4,037
0.67
16.25
 
Tarrytown
             
200 White Plains Road                                                 
1982
89,000
65.1
1,827
0.30
31.53
 
220 White Plains Road                                                 
1984
89,000
79.5
1,937
0.32
27.38
 
White Plains
             
1 Barker Avenue                                                 
1975
68,000
99.0
1,778
0.30
26.41
 
3 Barker Avenue                                                 
1983
65,300
100.0
1,655
0.28
25.34
 
50 Main Street                                                 
1985
309,000
99.4
9,929
1.65
32.33
 
11 Martine Avenue                                                 
1987
180,000
79.3
4,241
0.71
29.71
 
1 Water Street                                                 
1979
45,700
94.7
1,150
0.19
26.57
 
Yonkers
             
1 Executive Boulevard                                                 
1982
112,000
100.0
2,897
0.48
25.87
 
3 Executive Boulevard                                                 
1987
58,000
92.7
1,418
0.24
26.37
 
               
Total New York Office
 
2,739,384
92.0
69,997
11.67
27.79
 
               
CHESTER COUNTY, PENNSYLVANIA
             
Berwyn
             
1000 Westlakes Drive                                                 
1989
60,696
90.1
1,579
0.26
28.87
 
1055 Westlakes Drive                                                 
1990
118,487
94.7
2,948
0.49
26.27
 
1205 Westlakes Drive                                                 
1988
130,265
86.9
3,105
0.52
27.43
 



Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended June 30, 2009

 
 
50

 


 
Property Listing
 
Office Properties
(continued)
 
Property
Location
Year
Built
Net
Rentable
(Sq. Ft.)
Percentage
Leased
as of
6/30/09
(%) (a)
2009
Base
Rent
($000’s)
(b) (c)
Percentage
Of Total
2009
Base Rent
%
2009
Average
Base Rent
Per Sq. Ft.
($) (c) (d)
 
               
1235 Westlakes Drive                                                 
1986
134,902
99.0
3,076
0.51
23.03
 
               
DELAWARE COUNTY, PENNSYLVANIA
             
Lester
             
100 Stevens Drive                                                 
1986
95,000
100.0
2,551
0.42
26.85
 
200 Stevens Drive                                                 
1987
208,000
100.0
5,604
0.93
26.94
 
300 Stevens Drive                                                 
1992
68,000
84.7
1,462
0.24
25.38
 
Media
             
1400 Providence Road – Center I
1986
100,000
94.2
2,137
0.36
22.69
 
1400 Providence Road – Center II
1990
160,000
93.9
2,916
0.49
19.41
 
 
MONTGOMERY COUNTY, PENNSYLVANIA
             
Bala Cynwyd
             
150 Monument Road                                                 
1981
125,783
95.7
3,011
0.50
25.01
 
Blue Bell
             
4 Sentry Park                                                 
1982
63,930
78.8
738
0.12
14.65
 
5 Sentry Park East                                                 
1984
91,600
51.3
802
0.13
17.07
 
5 Sentry Park West                                                 
1984
38,400
31.5
253
0.04
20.92
 
16 Sentry Park West                                                 
1988
93,093
96.4
2,257
0.38
25.15
 
18 Sentry Park West                                                 
1988
95,010
89.7
2,030
0.34
23.82
 
King of Prussia
             
2200 Renaissance Boulevard                                                 
1985
174,124
65.4
2,413
0.40
21.19
 
Lower Providence
             
1000 Madison Avenue                                                 
1990
100,700
52.6
1,105
0.18
20.86
 
Plymouth Meeting
             
1150 Plymouth Meeting Mall                                                 
1970
167,748
78.5
2,664
0.44
20.23
 
               
Total Pennsylvania Office
 
2,025,738
85.0
40,651
6.75
23.61
 
               
FAIRFIELD COUNTY, CONNECTICUT
             
Norwalk
             
40 Richards Avenue                                                 
1985
145,487
77.6
2,655
0.44
23.52
 
Stamford
             
1266 East Main Street                                                 
1984
179,260
82.8
3,745
0.62
25.23
 
               
Total Connecticut Office
 
324,747
80.5
6,400
1.06
24.49
 
               
WASHINGTON, D.C.
             
1201 Connecticut Avenue, NW
1940
169,549
100.0
6,807
1.13
40.15
 
1400 L Street, NW                                                 
1987
159,000
100.0
5,880
0.98
36.98
 
               
Total District of Columbia Office
 
328,549
100.0
12,687
2.11
38.62
 
               
PRINCE GEORGE’S COUNTY, MARYLAND
             
Greenbelt
             
9200 Edmonston Road                                                 
1973
38,690
100.0
910
0.15
23.52
 
6301 Ivy Lane                                                 
1979
112,003
76.3
1,934
0.32
22.63
 
6303 Ivy Lane                                                 
1980
112,047
55.9
1,704
0.28
27.21
 
6305 Ivy Lane                                                 
1982
112,022
75.3
1,730
0.29
20.51
 
6404 Ivy Lane                                                 
1987
165,234
47.9
2,095
0.35
26.47
 
6406 Ivy Lane                                                 
1991
163,857
0.0
66
0.01
0.00
 
6411 Ivy Lane                                                 
1984
138,405
82.9
2,726
0.45
23.76
 
               
 


Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended June 30, 2009

 
 
51

 

 

 
Property Listing
 
Office Properties
(continued)
 
Property
Location
Year
Built
Net
Rentable
(Sq. Ft.)
Percentage
Leased
as of
6/30/09
(%) (a)
2009
Base
Rent
($000’s)
(b) (c)
Percentage
Of Total
2009
Base Rent
%
2009
Average
Base Rent
Per Sq. Ft.
($) (c) (d)
 
               
Lanham
             
4200 Parliament Place                                                 
1989
122,000
89.3
2,716
0.45
24.93
 
               
Total Maryland Office
 
964,258
59.5
13,881
2.30
24.18
 
               
               
TOTAL OFFICE PROPERTIES
 
25,730,410
89.8
538,884
89.69
24.67
 



Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended June 30, 2009

 
 
52

 


 
 
Property Listing
 
Office/Flex Properties
 
Property
Location
Year
Built
Net
Rentable
(Sq. Ft.)
Percentage
Leased
as of
6/30/09
(%) (a)
2009
Base
Rent
($000’s)
(b) (c)
Percentage
Of Total
2009
Base Rent
%
2009
Average
Base Rent
Per Sq. Ft.
($) (c) (d)
 
 
BURLINGTON COUNTY, NEW JERSEY
             
Burlington
             
3 Terri Lane                                                 
1991
64,500
100.0
560
0.09
8.68
 
5 Terri Lane                                                 
1992
74,555
78.8
513
0.09
8.73
 
Moorestown
             
2 Commerce Drive                                                 
1986
49,000
74.1
211
0.04
5.81
 
101 Commerce Drive                                                 
1988
64,700
100.0
275
0.05
4.25
 
102 Commerce Drive                                                 
1987
38,400
100.0
230
0.04
5.99
 
201 Commerce Drive                                                 
1986
38,400
100.0
226
0.04
5.89
 
202 Commerce Drive                                                 
1988
51,200
100.0
234
0.04
4.57
 
1 Executive Drive                                                 
1989
20,570
81.1
157
0.03
9.41
 
2 Executive Drive                                                 
1988
60,800
100.0
474
0.08
7.80
 
101 Executive Drive                                                 
1990
29,355
99.7
295
0.05
10.08
 
102 Executive Drive                                                 
1990
64,000
100.0
474
0.08
7.41
 
225 Executive Drive                                                 
1990
50,600
67.6
144
0.02
4.21
 
97 Foster Road                                                 
1982
43,200
75.5
153
0.03
4.69
 
1507 Lancer Drive                                                 
1995
32,700
100.0
134
0.02
4.10
 
1245 North Church Street                                                 
1998
52,810
71.6
223
0.04
5.90
 
1247 North Church Street                                                 
1998
52,790
58.1
225
0.04
7.34
 
1256 North Church Street                                                 
1984
63,495
100.0
464
0.08
7.31
 
840 North Lenola Road                                                 
1995
38,300
100.0
368
0.06
9.61
 
844 North Lenola Road                                                 
1995
28,670
100.0
174
0.03
6.07
 
915 North Lenola Road                                                 
1998
52,488
100.0
290
0.05
5.53
 
2 Twosome Drive                                                 
2000
48,600
100.0
450
0.07
9.26
 
30 Twosome Drive                                                 
1997
39,675
89.9
272
0.05
7.63
 
31 Twosome Drive                                                 
1998
84,200
100.0
477
0.08
5.67
 
40 Twosome Drive                                                 
1996
40,265
100.0
336
0.06
8.34
 
41 Twosome Drive                                                 
1998
43,050
88.9
242
0.04
6.32
 
50 Twosome Drive                                                 
1997
34,075
100.0
257
0.04
7.54
 
               
GLOUCESTER COUNTY, NEW JERSEY
             
West Deptford
             
1451 Metropolitan Drive                                                 
1996
21,600
100.0
148
0.02
6.85
 
               
MERCER COUNTY, NEW JERSEY
             
Hamilton Township
             
100 Horizon Center Boulevard
1989
13,275
100.0
208
0.03
15.67
 
200 Horizon Drive                                                 
1991
45,770
85.3
576
0.10
14.75
 
300 Horizon Drive                                                 
1989
69,780
100.0
987
0.16
14.14
 
500 Horizon Drive                                                 
1990
41,205
94.3
605
0.10
15.57
 
               
MONMOUTH COUNTY, NEW JERSEY
             
Wall Township
             
1325 Campus Parkway                                                 
1988
35,000
100.0
655
0.11
18.71
 
1340 Campus Parkway                                                 
1992
72,502
100.0
956
0.16
13.19
 
1345 Campus Parkway                                                 
1995
76,300
100.0
907
0.15
11.89
 
1433 Highway 34                                                 
1985
69,020
82.4
509
0.08
8.95
 
1320 Wyckoff Avenue                                                 
1986
20,336
100.0
200
0.03
9.83
 
1324 Wyckoff Avenue                                                 
1987
21,168
100.0
231
0.04
10.91
 



Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended June 30, 2009

 
 
53

 


 
 
Property Listing
 
Office/Flex Properties
(continued)
 
Property
Location
Year
Built
Net
Rentable
(Sq. Ft.)
Percentage
Leased
as of
6/30/09
(%) (a)
2009
Base
Rent
($000’s)
(b) (c)
Percentage
Of Total
2009
Base Rent
%
2009
Average
Base Rent
Per Sq. Ft.
($) (c) (d)
 
 
PASSAIC COUNTY, NEW JERSEY
             
Totowa
             
1 Center Court                                                 
1999
38,961
62.2
476
0.08
19.64
 
2 Center Court                                                 
1998
30,600
99.3
396
0.07
13.03
 
11 Commerce Way                                                 
1989
47,025
100.0
577
0.10
12.27
 
20 Commerce Way                                                 
1992
42,540
100.0
466
0.08
10.95
 
29 Commerce Way                                                 
1990
48,930
100.0
711
0.12
14.53
 
40 Commerce Way                                                 
1987
50,576
72.1
477
0.08
13.08
 
45 Commerce Way                                                 
1992
51,207
96.4
585
0.10
11.85
 
60 Commerce Way                                                 
1988
50,333
100.0
554
0.09
11.01
 
80 Commerce Way                                                 
1996
22,500
87.9
266
0.04
13.45
 
100 Commerce Way                                                 
1996
24,600
66.9
291
0.05
17.68
 
120 Commerce Way                                                 
1994
9,024
100.0
126
0.02
13.96
 
140 Commerce Way                                                 
1994
26,881
99.5
376
0.06
14.06
 
               
Total New Jersey Office/Flex
 
2,189,531
92.3
19,141
3.21
9.47
 
               
WESTCHESTER COUNTY, NEW YORK
             
Elmsford
             
11 Clearbrook Road                                                 
1974
31,800
100.0
480
0.08
15.09
 
75 Clearbrook Road                                                 
1990
32,720
100.0
413
0.07
12.62
 
125 Clearbrook Road                                                 
2002
33,000
100.0
712
0.12
21.58
 
150 Clearbrook Road                                                 
1975
74,900
100.0
1,032
0.17
13.78
 
175 Clearbrook Road                                                 
1973
98,900
100.0
1,542
0.26
15.59
 
200 Clearbrook Road                                                 
1974
94,000
91.8
1,063
0.18
12.32
 
250 Clearbrook Road                                                 
1973
155,000
97.3
1,498
0.25
9.93
 
50 Executive Boulevard                                                 
1969
45,200
86.5
473
0.08
12.10
 
77 Executive Boulevard                                                 
1977
13,000
100.0
252
0.04
19.38
 
85 Executive Boulevard                                                 
1968
31,000
99.4
577
0.10
18.73
 
300 Executive Boulevard                                                 
1970
60,000
100.0
717
0.12
11.95
 
350 Executive Boulevard                                                 
1970
15,400
98.8
238
0.04
15.64
 
399 Executive Boulevard                                                 
1962
80,000
100.0
519
0.09
6.49
 
400 Executive Boulevard                                                 
1970
42,200
60.9
614
0.10
23.89
 
500 Executive Boulevard                                                 
1970
41,600
94.3
666
0.11
16.98
 
525 Executive Boulevard                                                 
1972
61,700
100.0
946
0.16
15.33
 
1 Westchester Plaza                                                 
1967
25,000
100.0
345
0.06
13.80
 
2 Westchester Plaza                                                 
1968
25,000
100.0
533
0.09
21.32
 
3 Westchester Plaza                                                 
1969
93,500
84.9
589
0.10
7.42
 
4 Westchester Plaza                                                 
1969
44,700
59.1
535
0.09
20.25
 
5 Westchester Plaza                                                 
1969
20,000
38.3
258
0.04
33.68
 
6 Westchester Plaza                                                 
1968
20,000
100.0
269
0.04
13.45
 
7 Westchester Plaza                                                 
1972
46,200
100.0
740
0.12
16.02
 
8 Westchester Plaza                                                 
1971
67,200
100.0
989
0.16
14.72
 
Hawthorne
             
200 Saw Mill River Road                                                 
1965
51,100
92.0
653
0.11
13.89
 
4 Skyline Drive                                                 
1987
80,600
94.5
1,369
0.23
17.97
 
5 Skyline Drive                                                 
1980
124,022
99.3
1,741
0.29
14.14
 
6 Skyline Drive                                                 
1980
44,155
100.0
328
0.05
7.43
 
8 Skyline Drive                                                 
1985
50,000
98.7
980
0.16
19.86
 
10 Skyline Drive                                                 
1985
20,000
84.4
325
0.05
19.25
 



Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended June 30, 2009

 
 
54

 

 
 
Property Listing
 
Office/Flex Properties
(continued)
 
Property
Location
Year
Built
Net
Rentable
(Sq. Ft.)
Percentage
Leased
as of
6/30/09
(%) (a)
2009
Base
Rent
($000’s)
(b) (c)
Percentage
Of Total
2009
Base Rent
%
2009
Average
Base Rent
Per Sq. Ft.
($) (c) (d)
 
 
11 Skyline Drive                                                 
1989
45,000
100.0
803
0.13
17.84
 
12 Skyline Drive                                                 
1999
46,850
100.0
819
0.14
17.48
 
15 Skyline Drive                                                 
1989
55,000
100.0
1,154
0.19
20.98
 
Yonkers
             
100 Corporate Boulevard                                                 
1987
78,000
98.3
1,495
0.25
19.50
 
200 Corporate Boulevard South                                                            
1990
84,000
99.8
1,473
0.25
17.57
 
4 Executive Plaza                                                 
1986
80,000
100.0
1,392
0.23
17.40
 
6 Executive Plaza                                                 
1987
80,000
99.2
1,438
0.24
18.12
 
1 Odell Plaza                                                 
1980
106,000
99.9
1,364
0.23
12.88
 
3 Odell Plaza                                                 
1984
71,065
100.0
1,595
0.27
22.44
 
5 Odell Plaza                                                 
1983
38,400
89.2
523
0.09
15.27
 
7 Odell Plaza                                                 
1984
42,600
87.8
764
0.13
20.43
 
               
Total New York Office/Flex
 
2,348,812
95.5
34,216
5.71
15.26
 
               
FAIRFIELD COUNTY, CONNECTICUT
             
Stamford
             
419 West Avenue                                                 
1986
88,000
100.0
1,372
0.23
15.59
 
500 West Avenue                                                 
1988
25,000
100.0
420
0.07
16.80
 
550 West Avenue                                                 
1990
54,000
100.0
852
0.14
15.78
 
600 West Avenue                                                 
1999
66,000
100.0
804
0.13
12.18
 
650 West Avenue                                                 
1998
40,000
100.0
686
0.11
17.15
 
               
Total Connecticut Office/Flex
 
273,000
100.0
4,134
0.68
15.14
 
               
               
TOTAL OFFICE/FLEX PROPERTIES
 
4,811,343
94.3
57,491
9.60
12.67
 



Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended June 30, 2009

 
 
55

 


 
Property Listing
 
Industrial/Warehouse, Retail and Land Properties
 
Property
Location
Year
Built
Net
Rentable
(Sq. Ft.)
Percentage
Leased
as of
6/30/09
(%) (a)
2009
Base
Rent
($000’s)
(b) (c)
Percentage
Of Total
2009
Base Rent
%
2009
Average
Base Rent
Per Sq. Ft.
($) (c) (d)
 
               
WESTCHESTER COUNTY, NEW YORK
             
Elmsford
             
1 Warehouse Lane                                                 
1957
6,600
100.0
87
0.01
13.18
 
2 Warehouse Lane                                                 
1957
10,900
100.0
165
0.03
15.14
 
3 Warehouse Lane                                                 
1957
77,200
100.0
357
0.06
4.62
 
4 Warehouse Lane                                                 
1957
195,500
96.7
1,569
0.26
8.30
 
5 Warehouse Lane                                                 
1957
75,100
97.1
885
0.15
12.14
 
6 Warehouse Lane                                                 
1982
22,100
100.0
512
0.09
23.17
 
               
Total Industrial/Warehouse Properties
 
387,400
97.8
3,575
0.60
9.44
 
               
WESTCHESTER COUNTY, NEW YORK
             
Tarrytown
             
230 White Plains Road                                                 
1984
9,300
100.0
174
0.03
18.71
 
Yonkers
             
2 Executive Boulevard                                                 
1986
8,000
100.0
188
0.03
23.50
 
               
Total Retail Properties
 
17,300
100.0
362
0.06
20.92
 
               
WESTCHESTER COUNTY, NEW YORK
             
Elmsford
             
700 Executive Boulevard                                                 
--
--
--
114
0.02
--
 
Yonkers
             
1 Enterprise Boulevard                                                 
--
--
--
185
0.03
--
 
               
Total New York Land Leases
 
--
--
299
0.05
--
 
               
PRINCE GEORGE’S COUNTY, MARYLAND
             
Greenbelt
             
Capital Office Park Parcel A (e)                                                            
--
--
--
8
0.00
--
 
               
Total Maryland Land Leases
 
--
--
8
0.00
--
 
               
Total Land Leases
 
--
--
307
0.05
--
 
               
 
TOTAL PROPERTIES
 
30,946,453
90.6
600,619
100.00
22.53
 

(a)  
Percentage leased includes all leases in effect as of the period end date, some of which have commencement dates in the future and leases expiring June 30, 2009 aggregating 81,451 square feet (representing 0.3 percent of the Company’s total net rentable square footage) for which no new leases were signed.
(b)  
Total base rent for the 12 months ended June 30, 2009, determined in accordance with generally accepted accounting principles (“GAAP”).  Substantially all of the leases provide for annual base rents plus recoveries and escalation charges based upon the tenant’s proportionate share of and/or increases in real estate taxes and certain operating costs, as defined, and the pass through of charges for electrical usage.
(c)  
Excludes space leased by the Company.
(d)  
Base rent for the 12 months ended June 30, 2009, divided by net rentable square feet leased at June 30, 2009.
(e)  
As this property was acquired or placed in service by the Company during the 12 months ended June 30, 2009, the amounts represented in 2009 base rent reflect only that portion of the year during which the Company owned the property.  Accordingly, these amounts may not be indicative of the property’s full year results.  For comparison purposes, the amounts represented in 2009 average base rent per sq. ft. for this property have been calculated by taking 2009 base rent for such property and annualizing these partial-year results, dividing such annualized amounts by the net rentable square feet leased at June 30, 2009.  These annualized per square foot amounts may not be indicative of the property’s results had the Company owned such property for the entirety of the 12 months ended June 30, 2009.




Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended June 30, 2009

 
 
56

 



Significant Tenants

The following table sets forth a schedule of the Company’s 50 largest tenants for the Consolidated Properties as of June 30, 2009, based upon annualized base rents:

 
Number of
Properties
Annualized
Base Rental
Revenue ($) (a)
Percentage of
Company
Annualized Base
Rental Revenue (%)
Square
Feet
Leased
Percentage
Total Company
Leased Sq. Ft. (%)
 
Year of
Lease
Expiration
 
National Union Fire Insurance Company of Pittsburgh, PA
4
14,331,708
2.3
532,278
1.9
2019
(b)
Citigroup Global Markets, Inc.
5
13,209,628
2.1
423,881
1.5
2018
(c)
DB Services New Jersey, Inc.
2
10,905,426
1.7
402,068
1.5
2017
 
United States of America-GSA
12
9,902,452
1.6
290,598
1.1
2017
(d)
Wyndham Worldwide Operations
2
9,024,126
1.4
395,983
1.4
2024
(e)
New Cingular Wireless PCS, LLC
3
8,995,940
1.4
405,530
1.5
2014
(f)
Keystone Mercy Health Plan
2
8,761,006
1.4
303,149
1.1
2020
 
Forest Research Institute, Inc.
1
8,271,398
1.3
215,659
0.8
2017
 
AT&T Corp.
2
7,934,132
1.3
395,528
1.4
2014
(g)
Prentice-Hall, Inc.
1
7,694,097
1.2
474,801
1.7
2014
 
ICAP Securities USA, LLC
1
6,236,408
1.0
159,834
0.6
2017
 
Toys 'R' Us – NJ, Inc.
1
6,152,682
1.0
242,518
0.9
2012
 
Daiichi Sankyo, Inc.
2
5,804,755
0.9
180,807
0.7
2022
(h)
TD Ameritrade Online Holdings
1
5,766,149
0.9
184,222
0.7
2015
 
Morgan Stanley & Co., Inc.
4
5,637,926
0.9
370,113
1.3
2016
(i)
Allstate Insurance Company
9
5,258,412
0.8
219,344
0.8
2017
(j)
KPMG, LLP
3
5,232,195
0.8
187,994
0.7
2014
(k)
Credit Suisse (USA), Inc.
1
5,212,307
0.8
153,464
0.6
2012
(l)
Merrill Lynch Pierce Fenner
2
5,108,037
0.8
298,640
1.1
2017
(m)
IBM Corporation
3
5,007,630
0.8
310,263
1.1
2012
(n)
National Financial Services
1
4,798,621
0.8
112,964
0.4
2012
 
Montefiore Medical Center
5
4,639,712
0.7
214,070
0.8
2019
(o)
Samsung Electronics America
1
4,184,278
0.7
150,050
0.5
2010
 
J.H. Cohn, LLP
1
4,151,405
0.7
154,035
0.6
2020
 
Vonage America, Inc.
1
3,934,000
0.6
350,000
1.3
2017
 
Bank Of Tokyo-Mitsubishi, Ltd.
1
3,872,785
0.6
137,076
0.5
2019
 
Arch Insurance Company
1
3,685,118
0.6
106,815
0.4
2024
 
Lehman Brothers Holdings, Inc.
1
3,611,421
0.6
135,190
0.5
2012
(p)
American Institute of Certified Public Accountants
1
3,455,040
0.5
142,953
0.5
2012
 
Oppenheimer & Co., Inc.
1
3,269,465
0.5
118,871
0.4
2017
(q)
E*Trade Financial Corporation
1
3,124,160
0.5
106,573
0.4
2022
 
Dow Jones & Company, Inc.
1
3,057,773
0.5
92,312
0.3
2012
 
SunAmerica Asset Management
1
2,958,893
0.5
69,621
0.3
2018
 
Shaw Facilities, Inc.
3
2,899,544
0.5
141,172
0.5
2015
(r)
United States Life Insurance Co.
1
2,880,000
0.5
180,000
0.7
2013
 
Tullett Prebon Holdings Corp.
1
2,787,758
0.4
113,041
0.4
2023
(s)
High Point Safety & Insurance
2
2,760,561
0.4
116,889
0.4
2020
 
HQ Global Workplaces, LLC
7
2,725,276
0.4
133,209
0.5
2021
(t)
AAA Mid-Atlantic, Inc.
2
2,529,519
0.4
129,784
0.5
2022
(u)
Regus Business Centre Corp.
2
2,528,176
0.4
79,805
0.3
2011
 
Tradeweb Markets, LLC
1
2,490,140
0.4
64,976
0.2
2017
 
New Jersey Turnpike Authority
1
2,455,463
0.4
100,223
0.4
2017
 
Movado Group, Inc
1
2,449,828
0.4
90,050
0.3
2013
 
Natixis North America, Inc.
1
2,408,679
0.4
83,629
0.3
2021
 
Connell Foley, LLP
2
2,406,170
0.4
97,822
0.4
2015
 
Lowenstein Sandler, P.C.
1
2,392,917
0.4
98,677
0.4
2017
 
Sony BMG Music Entertainment
1
2,290,083
0.4
97,653
0.4
2014
 
Nextel of New York, Inc.
2
2,225,875
0.4
97,435
0.4
2014
(v)
UBS Financial Services, Inc.
3
2,209,326
0.4
82,092
0.3
2016
(w)
Celgene Corporation
1
2,190,042
0.3
82,392
0.3
2011
 
             
Total
 
245,818,442
39.1
9,826,053
36.0
 
See footnotes on subsequent page.



Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended June 30, 2009

 
 
57

 



Significant Tenants

(Continued)


(a)  
Annualized base rental revenue is based on actual June, 2009 billings times 12.  For leases whose rent commences after July 1, 2009, annualized base rental revenue is based on the first full month’s billing times 12.  As annualized base rental revenue is not derived from historical GAAP results, historical results may differ from those set forth above.
(b)  
394,849 square feet expire in 2012; 20,311 square feet expire in 2013; 117,118 square feet expire 2019.
(c)  
330,900 square feet expire in 2010; 26,834 square feet expire in 2014; 26,262 square feet expire in 2016; 39,885 square feet expire in 2018.
(d)  
11,825 square feet expire in 2010; 9,901 square feet expire in 2011; 11,216 square feet expire in 2012; 65,438 square feet expire in 2013; 4,879 square feet expire in 2014; 180,729 square feet expire in 2015; 6,610 square feet expire in 2017.
(e)  
145,983 square feet expire in 2011; 250,000 square feet expire in 2024.
(f)  
333,145 square feet expire in 2013; 72,385 square feet expire in 2014.
(g)  
120,528 square feet expire in 2011; 275,000 square feet expire in 2014.
(h)  
8,907 square feet expire in 2013; 171,900 square feet expire in 2022.
(i)  
7,000 square feet expire in 2009; 306,170 square feet expire in 2013; 29,654 square feet expire in 2015; 27,289 square feet expire in 2016.
(j)  
6,108 square feet expire in 2009; 41,207 square feet expire in 2010; 83,693 square feet expire in 2011; 29,005 square feet expire in 2013; 5,348 square feet expire in 2015; 53,983 square feet expire in 2017.
(k)  
46,440 square feet expire in 2009; 57,204 square feet expire in 2010; 77,381 square feet expire in 2012; 6,969 square feet expire in 2014.
(l)  
71,511 square feet expire in 2011; 81,953 square feet expire in 2012.
(m)  
4,451 square feet expire in 2009; 294,189 square feet expire in 2017.
(n)  
61,864 square feet expire in 2010; 248,399 square feet expire in 2012.
(o)  
5,850 square feet expire in 2014; 7,200 square feet expire in 2016; 30,872 square feet expire in 2017; 36,385 square feet expire in 2018; 133,763 square feet expire in 2019.
(p)  
63,686 square feet expire in 2010; 71,504 square feet expire in 2012.
(q)  
104,008 square feet expire in 2013; 14,863 square feet expire in 2017.
(r)  
39,060 square feet expire in 2013; 102,112 square feet expire in 2015.
(s)  
12,282 square feet expire in 2011; 100,759 square feet expire in 2023.
(t)  
22,064 square feet expire in 2013; 22,279 square feet expire in 2015; 33,649 square feet expire in 2018; 19,485 square feet expire in 2019; 21,008 square feet expire in 2020; 14,724 square feet expire in 2021.
(u)  
9,784 square feet expire in 2017; 120,000 square feet expire in 2022.
(v)  
62,435 square feet expire in 2010; 35,000 square feet expire in 2014.
(w)  
21,554 square feet expire in 2010; 23,373 square feet expire in 2013; 37,165 square feet expire in 2016.




Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended June 30, 2009

 
 
58

 


Schedule of Lease Expirations

All Consolidated Properties

The following table sets forth a schedule of lease expirations for the total of the Company’s office, office/flex, industrial/warehouse and stand-alone retail properties included in the Consolidated Properties beginning July 1, 2009, assuming that none of the tenants exercise renewal or termination options (with a breakdown by market for 2009 through 2011 only):

Year Of
Expiration/
Market
Number Of
Leases
Expiring (a)
Net Rentable
Area Subject
To Expiring
Leases
(Sq. Ft.)
Percentage Of
Total Leased
Square Feet
Represented By
Expiring
Leases (%)
Annualized
Base Rental
Revenue Under
Expiring
Leases ($) (b)
Average Annual
Base Rent Per
Net Rentable
Square Foot
Represented
By Expiring
Leases ($)
Percentage Of
Annual Base
Rent Under
Expiring
Leases (%)
             
2009 (c)
           
   Northern  NJ
52
354,170
1.3
8,420,202
23.77
1.4
   Central NJ
13
107,853
0.4
1,898,115
17.60
0.3
   Westchester Co., NY
29
122,206
0.4
2,585,489
21.16
0.4
   Manhattan
-
-
-
-
-
-
   Sub. Philadelphia
5
43,290
0.2
443,909
10.25
(d)
   Fairfield, CT
5
21,990
0.1
506,546
23.04
0.1
   Washington, DC/MD
4
15,830
0.1
405,669
25.63
(d)
   Rockland Co., NY
1
3,467
(d)
73,674
21.25
(d)
TOTAL – 2009
109
668,806
2.5
14,333,604
21.43
2.2
             
             
2010
           
   Northern  NJ
115
1,280,103
4.7
29,280,514
22.87
4.7
   Central NJ
67
492,999
1.8
12,300,929
24.95
2.0
   Westchester Co., NY
101
430,598
1.6
9,508,057
22.08
1.5
   Manhattan
2
330,900
1.2
10,711,233
32.37
1.7
   Sub. Philadelphia
49
243,783
0.9
3,779,895
15.51
0.6
   Fairfield, CT
12
34,013
0.1
806,543
23.71
0.1
   Washington, DC/MD
30
122,387
0.4
3,693,805
30.18
0.6
   Rockland Co., NY
5
8,848
(d)
229,701
25.96
(d)
TOTAL – 2010
381
2,943,631
10.7
70,310,677
23.89
11.2
             
             
2011
           
   Northern  NJ
125
1,264,177
4.6
31,365,525
24.81
5.0
   Central NJ
65
712,930
2.6
16,774,862
23.53
2.7
   Westchester Co., NY
99
612,254
2.2
13,847,607
22.62
2.2
   Manhattan
-
-
-
-
-
-
   Sub. Philadelphia
75
671,534
2.4
11,722,364
17.46
1.9
   Fairfield, CT
16
106,527
0.4
2,994,490
28.11
0.5
   Washington, DC/MD
13
69,039
0.3
2,024,466
29.32
0.3
   Rockland Co., NY
3
5,264
(d)
132,461
25.16
(d)
TOTAL – 2011
396
3,441,725
12.5
78,861,775
22.91
12.6
             

Schedule continued, with footnotes, on subsequent page.




Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended June 30, 2009

 
 
59

 


Schedule of Lease Expirations

All Consolidated Properties (continued)


Year Of
Expiration
Number Of
Leases
Expiring (a)
 
 
Net Rentable
Area Subject
To Expiring
Leases
(Sq. Ft.)
Percentage Of
Total Leased
Square Feet
Represented By
Expiring
Leases (%)
Annualized
Base Rental
Revenue Under
Expiring
Leases ($) (b)
Average Annual
Base Rent Per
Net Rentable
Square Foot
Represented
By Expiring
Leases ($)
Percentage Of
Annual Base
Rent Under
Expiring
Leases (%)
             
2012
309
2,938,810
10.7
70,447,805
23.97
11.2
             
2013
313
3,670,289
13.3
79,550,824
21.67
12.6
             
2014
258
2,697,102
9.8
59,440,660
22.04
9.5
             
2015
168
2,871,130
10.4
62,793,307
21.87
10.0
             
2016
100
1,382,487
5.0
29,733,985
21.51
4.7
             
2017
88
2,505,372
9.1
60,143,917
24.01
9.6
             
2018
57
968,768
3.5
22,965,040
23.71
3.7
             
2019
53
1,077,171
3.9
22,103,328
20.52
3.5
             
2020 and thereafter
56
2,366,374
8.6
57,916,664
24.47
9.2
Total/
           
Weighted Average
2,288
27,531,665  (e)
100.0
628,601,586
22.83
100.0

(a)  
Includes office, office/flex, industrial/warehouse and stand-alone retail property tenants only.  Excludes leases for amenity, retail, parking and month-to-month tenants.  Some tenants have multiple leases.
(b)  
Annualized base rental revenue is based on actual June 2009 billings times 12.  For leases whose rent commences after July 1, 2009, annualized base rental revenue is based on the first full month’s billing times 12.  As annualized base rental revenue is not derived from historical GAAP results, historical results may differ from those set forth above.
(c)  
Includes leases expiring June 30, 2009 aggregating 81,451 square feet and representing annualized rent of $1,840,387 for which no new leases were signed.
(d)  
Represents less than .05%
(e)  
Reconciliation to Company’s total net rentable square footage is as follows:

 
Square Feet
Square footage leased to commercial tenants
27,531,665
Square footage used for corporate offices, management offices,
 
building use, retail tenants, food services, other ancillary
 
service tenants and occupancy adjustments
508,590
Square footage unleased
2,906,198
Total net rentable square footage (does not include land leases)
30,946,453



Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended June 30, 2009

 

 
60

 


Schedule of Lease Expirations

Office Properties

The following table sets forth a schedule of lease expirations for the office properties beginning July 1, 2009, assuming that none of the tenants exercise renewal or termination options (with a breakdown by market for 2009 through 2011 only):

Year Of
Expiration/
Market
Number Of
Leases
Expiring (a)
Net Rentable
Area Subject
To Expiring
Leases
(Sq. Ft.)
Percentage Of
Total Leased
Square Feet
Represented By
Expiring
Leases (%)
Annualized
Base Rental
Revenue Under
Expiring
Leases ($) (b)
Average Annual
Base Rent Per
Net Rentable
Square Foot
Represented
By Expiring
Leases ($)
Percentage Of
Annual Base
Rent Under
Expiring
Leases (%)
             
2009 (c)
           
   Northern  NJ
48
317,010
1.2
7,947,081
25.07
1.2
   Central NJ
9
78,546
0.3
1,479,228
18.83
0.3
   Westchester Co., NY
21
60,908
0.3
1,666,225
27.36
0.3
   Manhattan
-
-
-
-
-
-
   Sub. Philadelphia
3
8,920
(d)
199,751
22.39
(d)
   Fairfield Co., CT
4
14,990
0.1
443,546
29.59
0.1
   Washington, DC/MD
4
15,830
0.1
405,669
25.63
0.1
   Rockland Co., NY
1
3,467
(d)
73,674
21.25
(d)
TOTAL – 2009
90
499,671
2.0
12,215,174
24.45
2.0
             
2010
           
   Northern  NJ
99
1,138,905
5.1
27,451,542
24.10
4.9
   Central NJ
54
366,395
1.6
10,279,678
28.06
1.8
   Westchester Co., NY
60
221,668
1.0
6,149,469
27.74
1.1
   Manhattan
2
330,900
1.5
10,711,233
32.37
1.9
   Sub. Philadelphia
32
117,138
0.5
2,802,777
23.93
0.5
   Fairfield Co., CT
11
23,263
0.1
607,668
26.12
0.1
   Washington, DC/MD
30
122,387
0.5
3,693,805
30.18
0.7
   Rockland Co., NY
5
8,848
(d)
229,701
25.96
(d)
TOTAL – 2010
293
2,329,504
10.3
61,925,873
26.58
11.0
             
2011
           
   Northern  NJ
121
1,240,997
5.6
31,078,779
25.04
5.5
   Central NJ
58
687,690
3.0
16,414,419
23.87
2.9
   Westchester Co., NY
58
340,509
1.5
9,109,799
26.75
1.6
   Manhattan
-
-
-
-
-
-
   Sub. Philadelphia
51
395,263
1.8
9,851,625
24.92
1.8
   Fairfield Co., CT
15
99,477
0.4
2,867,590
28.83
0.5
   Washington, DC/MD
13
69,039
0.3
2,024,466
29.32
0.4
   Rockland Co., NY
3
5,264
(d)
132,461
25.16
(d)
TOTAL – 2011
319
2,838,239
12.6
71,479,139
25.18
12.7
             
2012
237
2,324,165
10.3
62,329,861
26.82
11.1
             
2013
239
2,847,701
12.6
67,998,164
23.88
12.1
             
2014
207
2,196,909
9.7
53,181,837
24.21
9.5
             
2015
143
2,571,201
11.4
59,480,608
23.13
10.6
             
2016
83
1,005,244
4.5
24,629,270
24.50
4.4
             
2017
73
2,333,966
10.3
57,282,424
24.54
10.2
             
2018
35
694,129
3.1
19,048,652
27.44
3.4
             
2019
35
675,907
3.0
16,497,514
24.41
2.9
             
2020 and thereafter
52
2,297,789
10.2
57,013,229
24.81
10.1
Totals/Weighted
  Average
1,806
22,614,425 (c)
100.0
563,081,745
24.90
100.0

(a)  
Includes office tenants only.  Excludes leases for amenity, retail, parking and month-to-month tenants.  Some tenants have multiple leases.
(b)  
Annualized base rental revenue is based on actual June 2009 billings times 12.  For leases whose rent commences after July 1, 2009, annualized base rental revenue is based on the first full month’s billing times 12.  As annualized base rental revenue is not derived from historical GAAP results, historical results may differ from those set forth above.
(c)  
Includes leases expiring June 30, 2009 aggregating 53,577 square feet and representing annualized rent of $1,474,523 for which no new leases were signed.
(d)  
Represents 0.05% or less.

 


Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended June 30, 2009

 
 
61

 

 
 
 

 
Schedule of Lease Expirations

Office/Flex Properties

The following table sets forth a schedule of lease expirations for the office/flex properties beginning July 1, 2009, assuming that none of the tenants exercise renewal or termination options (with a breakdown by market for 2009 through 2011 only):

Year Of
Expiration/
Market
Number Of
Leases
Expiring (a)
 
 
Net Rentable
Area Subject
To Expiring
Leases
(Sq. Ft.)
Percentage Of
Total Leased
Square Feet
Represented By
Expiring
Leases (%)
Annualized
Base Rental
Revenue Under
Expiring
Leases ($) (b)
Average Annual
Base Rent Per
Net Rentable
Square Foot
Represented
By Expiring
Leases ($)
Percentage Of
Annual Base
Rent Under
Expiring
Leases (%)
             
2009 (c)
           
   Northern  NJ
4
37,160
0.8
473,121
12.73
0.7
   Central NJ
4
29,307
0.6
418,887
14.29
0.7
   Westchester Co., NY
8
61,298
1.3
919,264
15.00
1.5
   Sub. Philadelphia
2
34,370
0.8
244,158
7.10
0.4
   Fairfield Co., CT
1
7,000
0.1
63,000
9.00
0.1
TOTAL – 2009
19
169,135
3.6
2,118,430
12.53
3.4
             
2010
           
   Northern  NJ
16
141,198
3.2
1,828,972
12.95
3.0
   Central NJ
13
126,604
2.8
2,021,251
15.97
3.3
   Westchester Co., NY
40
203,980
4.5
3,269,488
16.03
5.4
   Sub. Philadelphia
17
126,645
2.8
977,118
7.72
1.6
   Fairfield Co., CT
1
10,750
0.2
198,875
18.50
0.3
TOTAL – 2010
87
609,177
13.5
8,295,704
13.62
13.6
             
2011
           
   Northern  NJ
4
23,180
0.4
286,746
12.37
0.5
   Central NJ
7
25,240
0.6
360,443
14.28
0.6
   Westchester Co., NY
39
252,345
5.6
4,509,208
17.87
7.4
   Sub. Philadelphia
24
276,271
6.1
1,870,739
6.77
3.1
   Fairfield Co., CT
1
7,050
0.2
126,900
18.00
0.2
TOTAL – 2011
75
584,086
12.9
7,154,036
12.25
11.8
             
2012
71
608,007
13.5
8,044,926
13.23
13.2
             
2013
63
668,283
14.8
10,180,076
15.23
16.7
             
2014
47
460,348
10.2
5,451,273
11.84
9.0
             
2015
24
271,929
6.0
2,990,699
11.00
4.9
             
2016
15
242,161
5.4
3,585,043
14.80
5.9
             
2017
15
171,406
3.8
2,861,493
16.69
4.7
             
2018
21
266,639
5.9
3,691,388
13.84
6.1
             
2019
18
401,264
8.9
5,605,814
13.97
9.2
             
2020 and thereafter
4
68,585
1.5
903,435
13.17
1.5
Totals/Weighted
           
  Average
459
4,521,020
100.0
60,882,317
13.47
100.0


(a)  
Includes office/flex tenants only.  Excludes leases for amenity, retail, parking and month-to-month tenants.  Some tenants have multiple leases.
(b)  
Annualized base rental revenue is based on actual June 2009 billings times 12.  For leases whose rent commences after July 1, 2009, annualized base rental revenue is based on the first full month’s billing times 12.  As annualized base rental revenue is not derived from historical GAAP results, historical results may differ from those set forth above. Includes office/flex tenants only.  Excludes leases for amenity, retail, parking and month-to-month tenants.  Some tenants have multiple leases.
(c)  
Includes leases expiring June 30, 2009 aggregating 27,874 square feet and representing annualized rent of $365,864 for which no new leases were signed.




Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended June 30, 2009

 
 
62

 



Schedule of Lease Expirations

Industrial/Warehouse Properties

The following table sets forth a schedule of lease expirations for the industrial/warehouse properties beginning July 1, 2009, assuming that none of the tenants exercise renewal or termination options.  All industrial/warehouse properties are located in the Westchester County, NY market:

Year Of
Expiration
Number Of
Leases
Expiring (a)
Net Rentable
Area Subject
To Expiring
Leases
(Sq. Ft.)
Percentage Of
Total Leased
Square Feet
Represented By
Expiring
Leases (%)
Annualized
Base Rental
Revenue Under
Expiring
Leases ($) (b)
Average Annual
Base Rent Per
Net Rentable
Square Foot
Represented
By Expiring
Leases ($)
Percentage Of
Annual Base
Rent Under
Expiring
Leases (%)
             
2010
1
4,950
1.3
89,100
18.00
2.3
             
2011
2
19,400
5.1
228,600
11.78
5.4
             
2012
1
6,638
1.8
73,018
11.00
1.7
             
2013
11
154,305
40.7
1,372,584
8.90
32.5
             
2014
3
30,545
8.1
612,550
20.05
14.5
             
2015
1
28,000
7.4
322,000
11.50
7.6
             
2016
2
135,082
35.6
1,519,672
11.25
36.0
Totals/Weighted
           
  Average
21
378,920
100.0
4,217,524
11.13
100.0

(a)  
Includes industrial/warehouse tenants only.  Excludes leases for amenity, retail, parking and month-to-month industrial/warehouse tenants.  Some tenants have multiple leases.
(b)  
Annualized base rental revenue is based on actual June 2009 billings times 12.  For leases whose rent commences after July 1, 2009, annualized base rental revenue is based on the first full month’s billing times 12.  As annualized base rental revenue is not derived from historical GAAP results, the historical results may differ from those set forth above.



Stand-Alone Retail Properties

The following table sets forth a schedule of lease expirations for the stand-alone retail properties beginning July 1, 2009, assuming that none of the tenants exercise renewal or termination options.  All stand-alone retail properties are located in the Westchester County, NY market:

Year Of
Expiration
Number Of
Leases
Expiring (a)
Net Rentable
Area Subject
To Expiring
Leases
(Sq. Ft.)
Percentage Of
Total Leased
Square Feet
Represented By
Expiring
Leases (%)
Annualized
Base Rental
Revenue Under
Expiring
Leases ($) (b)
Average Annual
Base Rent Per
Net Rentable
Square Foot
Represented
By Expiring
Leases ($)
Percentage Of
Annual Base
Rent Under
Expiring
Leases (%)
             
2014
1
9,300
53.8
195,000
20.97
46.4
             
2018
1
8,000
46.2
225,000
28.13
53.6
Totals/Weighted
           
  Average
2
17,300
100.0
420,000
24.28
100.0


(a)  
Includes stand-alone retail property tenants only.
(b)  
Annualized base rental revenue is based on actual June 2009 billings times 12.  For leases whose rent commences after July 1, 2009 annualized base rental revenue is based on the first full month’s billing times 12.  As annualized base rental revenue is not derived from historical GAAP results, historical results may differ from those set forth above.




Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended June 30, 2009

 
 
63