XML 59 R37.htm IDEA: XBRL DOCUMENT v3.8.0.1
Mortgages, Loans Payable And Other Obligations (Tables)
12 Months Ended
Dec. 31, 2017
Debt Instrument [Line Items]  
Summary Of Mortgages, Loans Payable And Other Obligations



 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

Effective

 

 

 

December 31,

 

 

December 31,

 

 

 

Property/Project Name

Lender

 

Rate (a)

 

 

 

2017

 

 

2016

 

Maturity

 

Curtis Center (b)

CCRE & PREFG

LIBOR+5.91

%

 

 

 -

 

$

75,000 

 

-

 

Chase II (c)

Fifth Third Bank

LIBOR+2.25

%

 

 

 -

 

 

34,708 

 

-

 

23 Main Street

Berkadia CMBS

 

5.59 

%

 

$

27,090 

 

 

27,838 

 

09/01/18

 

Port Imperial 4/5 Hotel (d)

Fifth Third Bank & Santander

LIBOR+4.50

%

 

 

43,674 

 

 

14,919 

 

10/06/18

 

Harborside Plaza 5 (e)

The Northwestern Mutual Life Insurance Co.

6.84 

%

 

 

209,257 

 

 

213,640 

 

11/01/18

 



& New York Life Insurance Co.

 

 

 

 

 

 

 

 

 

 

 

 



Insurance Co.

 

 

 

 

 

 

 

 

 

 

 

 

One River Center (f)

Guardian Life Insurance Co.

 

7.31 

%

 

 

40,485 

 

 

41,197 

 

02/01/19

 

Park Square

Wells Fargo Bank N.A.

LIBOR+1.87

%

 

 

26,567 

 

 

27,500 

 

04/10/19

 

250 Johnson (g)

M&T Bank

LIBOR+2.35

%

 

 

32,491 

 

 

2,440 

 

05/20/19

 

Portside 5/6 (h)

Citizens Bank

LIBOR+2.50

%

 

 

45,778 

 

 

 -

 

09/29/19

 

Port Imperial South 11  (i)

JPMorgan Chase

LIBOR+2.35

%

 

 

46,113 

 

 

14,073 

 

11/24/19

 

Worcester (j)

Citizens Bank

LIBOR+2.50

%

 

 

37,821 

 

 

 -

 

12/10/19

 

Monaco (k)

The Northwestern Mutual Life Insurance Co.

 

3.15 

%

 

 

169,987 

 

 

 -

 

02/01/21

 

Port Imperial South 4/5 Retail

American General Life & A/G PC

 

4.56 

%

 

 

4,000 

 

 

4,000 

 

12/01/21

 

The Chase at Overlook Ridge

New York Community Bank

 

3.74 

%

 

 

 -

 

 

72,500 

 

02/01/23

 

Portside 7

CBRE Capital Markets/FreddieMac

 

3.57 

%

 

 

58,998 

 

 

58,998 

 

08/01/23

 

Alterra I & II

Capital One/FreddieMac

 

3.85 

%

 

 

100,000 

 

 

 -

 

02/01/24

 

The Chase at Overlook Ridge and Chase II (c)

New York Community Bank

 

3.74 

%

 

 

135,750 

 

 

 -

 

01/01/25

 

101 Hudson

Wells Fargo CMBS

 

3.20 

%

 

 

250,000 

 

 

250,000 

 

10/11/26

 

Short Hills Portfolio (l)

Wells Fargo CMBS

 

4.15 

%

 

 

124,500 

 

 

 -

 

04/01/27

 

150 Main St.

Natixis Real Estate Capital LLC

4.48 

%

 

 

41,000 

 

 

26,642 

 

08/05/27

 

Port Imperial South 4/5 Garage

American General Life & A/G PC

 

4.85 

%

 

 

32,600 

 

 

32,600 

 

12/01/29

 



 

 

 

 

 

 

 

 

 

 

 

 

 

Principal balance outstanding

 

 

 

 

 

1,426,111 

 

 

896,055 

 

 

 

Unamortized deferred financing costs

 

 

 

 

 

 

(7,976)

 

 

(7,470)

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

Total mortgages, loans payable and other obligations, net

 

 

 

 

$

1,418,135 

 

$

888,585 

 

 

 







 



 

(a)

Reflects effective rate of debt, including deferred financing costs, comprised of the cost of terminated treasury lock agreements (if any), debt initiation costs,



mark-to-market adjustment of acquired debt and other transaction costs, as applicable.

(b)

The Company owned a 50 percent tenants-in-common interest in the Curtis Center property.  On September 29, 2017, the Company sold its equity interest to



its joint venture partner, which included the retirement of this $75 million loan balance.

(c)

The Chase II construction loan was paid off on December 5, 2017 using the proceeds of a new combined mortgage loan secured by The Chase at Overlook Ridge



and Chase II.

(d)

This construction loan has a maximum borrowing capacity of $94 million and provides, subject to certain conditions, two one-year extension options with a fee



of 20 basis points for each year.  See Note 12: Commitments and Contingencies - Construction Projects.

(e)

On January 8, 2018, the Company prepaid this loan in full upon payment of a fee of approximately $8.4 million using borrowings from the Company's



unsecured revolving credit facility.

(f)

Mortgage is collateralized by the three properties comprising One River Center. 

(g)

This construction loan has a maximum borrowing capacity of $42 million and provides, subject to certain conditions, a one-year extension option with a fee



of 25 basis points.  See Note 12: Commitments and Contingencies - Construction Projects.

(h)

This construction loan has a maximum borrowing capacity of $73 million and provides, subject to certain conditions, two one-year extension options with a fee  



of 15 basis points each year.  See Note 12: Commitments and Contingencies - Construction Projects.

(i)

This construction loan has a maximum borrowing capacity of $78 million and provides, subject to certain conditions, two one-year extension options with a fee



of 15 basis points each year.  See Note 12: Commitments and Contingencies - Construction Projects.

(j)

This construction loan has a maximum borrowing capacity of $58 million and provides, subject to certain conditions, two one-year extension options with a fee



of 15 basis points each year.  See Note 12: Commitments and Contingencies - Construction Projects.

(k)

This mortgage loan, which includes unamortized fair value adjustment of $5.0 million as of December 31, 2017, was assumed by the



Company in April 2017 with the consolidation of all the interests in Monaco Towers.  See Note 3: Recent Transactions - Consolidations.

(l)

This mortgage loan was obtained by the Company in March 2017 to partially fund the acquisition of the Short Hills/Madison portfolio.



Schedule Of Principal Payments



 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 



 

Scheduled

 

 

Principal

 

 

 

Period

 

Amortization

 

 

Maturities

 

 

Total

2018 (a)

$

6,977 

 

$

275,210 

 

$

282,187 

2019

 

665 

 

 

576,489 

 

 

577,154 

2020

 

2,903 

 

 

325,000 

 

 

327,903 

2021

 

3,227 

 

 

318,800 

 

 

322,027 

2022

 

3,284 

 

 

300,000 

 

 

303,284 

Thereafter

 

10,642 

 

 

997,927 

 

 

1,008,569 

Sub-total

 

27,698 

 

 

2,793,426 

 

 

2,821,124 

Adjustment for unamortized debt

 

 

 

 

 

 

 

 

  discount/premium, net

 

 

 

 

 

 

 

 

  December 31, 2017

 

(3,505)

 

 

 -

 

 

(3,505)

Unamortized mark to market

 

4,987 

 

 

 -

 

 

4,987 

Unamortized deferred financing costs

 

(13,038)

 

 

 

 

 

(13,038)



 

 

 

 

 

 

 

 

Totals/Weighted Average

$

16,142 

 

$

2,793,426 

 

$

2,809,568 



(a)Includes a mortgage payable amount of approximately $209 million that the Company prepaid in January 2018.

Mack-Cali Realty LP [Member]  
Debt Instrument [Line Items]  
Summary Of Mortgages, Loans Payable And Other Obligations



 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

Effective

 

 

 

December 31,

 

 

December 31,

 

 

 

Property/Project Name

Lender

 

Rate (a)

 

 

 

2017

 

 

2016

 

Maturity

 

Curtis Center (b)

CCRE & PREFG

LIBOR+5.91

%

 

 

 -

 

$

75,000 

 

-

 

Chase II (c)

Fifth Third Bank

LIBOR+2.25

%

 

 

 -

 

 

34,708 

 

-

 

23 Main Street

Berkadia CMBS

 

5.59 

%

 

$

27,090 

 

 

27,838 

 

09/01/18

 

Port Imperial 4/5 Hotel (d)

Fifth Third Bank & Santander

LIBOR+4.50

%

 

 

43,674 

 

 

14,919 

 

10/06/18

 

Harborside Plaza 5 (e)

The Northwestern Mutual Life Insurance Co.

6.84 

%

 

 

209,257 

 

 

213,640 

 

11/01/18

 



& New York Life Insurance Co.

 

 

 

 

 

 

 

 

 

 

 

 



Insurance Co.

 

 

 

 

 

 

 

 

 

 

 

 

One River Center (f)

Guardian Life Insurance Co.

 

7.31 

%

 

 

40,485 

 

 

41,197 

 

02/01/19

 

Park Square

Wells Fargo Bank N.A.

LIBOR+1.87

%

 

 

26,567 

 

 

27,500 

 

04/10/19

 

250 Johnson (g)

M&T Bank

LIBOR+2.35

%

 

 

32,491 

 

 

2,440 

 

05/20/19

 

Portside 5/6 (h)

Citizens Bank

LIBOR+2.50

%

 

 

45,778 

 

 

 -

 

09/29/19

 

Port Imperial South 11  (i)

JPMorgan Chase

LIBOR+2.35

%

 

 

46,113 

 

 

14,073 

 

11/24/19

 

Worcester (j)

Citizens Bank

LIBOR+2.50

%

 

 

37,821 

 

 

 -

 

12/10/19

 

Monaco (k)

The Northwestern Mutual Life Insurance Co.

 

3.15 

%

 

 

169,987 

 

 

 -

 

02/01/21

 

Port Imperial South 4/5 Retail

American General Life & A/G PC

 

4.56 

%

 

 

4,000 

 

 

4,000 

 

12/01/21

 

The Chase at Overlook Ridge

New York Community Bank

 

3.74 

%

 

 

 -

 

 

72,500 

 

02/01/23

 

Portside 7

CBRE Capital Markets/FreddieMac

 

3.57 

%

 

 

58,998 

 

 

58,998 

 

08/01/23

 

Alterra I & II

Capital One/FreddieMac

 

3.85 

%

 

 

100,000 

 

 

 -

 

02/01/24

 

The Chase at Overlook Ridge and Chase II (c)

New York Community Bank

 

3.74 

%

 

 

135,750 

 

 

 -

 

01/01/25

 

101 Hudson

Wells Fargo CMBS

 

3.20 

%

 

 

250,000 

 

 

250,000 

 

10/11/26

 

Short Hills Portfolio (l)

Wells Fargo CMBS

 

4.15 

%

 

 

124,500 

 

 

 -

 

04/01/27

 

150 Main St.

Natixis Real Estate Capital LLC

4.48 

%

 

 

41,000 

 

 

26,642 

 

08/05/27

 

Port Imperial South 4/5 Garage

American General Life & A/G PC

 

4.85 

%

 

 

32,600 

 

 

32,600 

 

12/01/29

 



 

 

 

 

 

 

 

 

 

 

 

 

 

Principal balance outstanding

 

 

 

 

 

1,426,111 

 

 

896,055 

 

 

 

Unamortized deferred financing costs

 

 

 

 

 

 

(7,976)

 

 

(7,470)

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

Total mortgages, loans payable and other obligations, net

 

 

 

 

$

1,418,135 

 

$

888,585 

 

 

 







 



 

(a)

Reflects effective rate of debt, including deferred financing costs, comprised of the cost of terminated treasury lock agreements (if any), debt initiation costs,



mark-to-market adjustment of acquired debt and other transaction costs, as applicable.

(b)

The Company owned a 50 percent tenants-in-common interest in the Curtis Center property.  On September 29, 2017, the Company sold its equity interest to



its joint venture partner, which included the retirement of this $75 million loan balance.

(c)

The Chase II construction loan was paid off on December 5, 2017 using the proceeds of a new combined mortgage loan secured by The Chase at Overlook Ridge



and Chase II.

(d)

This construction loan has a maximum borrowing capacity of $94 million and provides, subject to certain conditions, two one-year extension options with a fee



of 20 basis points for each year.  See Note 12: Commitments and Contingencies - Construction Projects.

(e)

On January 8, 2018, the Company prepaid this loan in full upon payment of a fee of approximately $8.4 million using borrowings from the Company's



unsecured revolving credit facility.

(f)

Mortgage is collateralized by the three properties comprising One River Center. 

(g)

This construction loan has a maximum borrowing capacity of $42 million and provides, subject to certain conditions, a one-year extension option with a fee



of 25 basis points.  See Note 12: Commitments and Contingencies - Construction Projects.

(h)

This construction loan has a maximum borrowing capacity of $73 million and provides, subject to certain conditions, two one-year extension options with a fee  



of 15 basis points each year.  See Note 12: Commitments and Contingencies - Construction Projects.

(i)

This construction loan has a maximum borrowing capacity of $78 million and provides, subject to certain conditions, two one-year extension options with a fee



of 15 basis points each year.  See Note 12: Commitments and Contingencies - Construction Projects.

(j)

This construction loan has a maximum borrowing capacity of $58 million and provides, subject to certain conditions, two one-year extension options with a fee



of 15 basis points each year.  See Note 12: Commitments and Contingencies - Construction Projects.

(k)

This mortgage loan, which includes unamortized fair value adjustment of $5.0 million as of December 31, 2017, was assumed by the



Company in April 2017 with the consolidation of all the interests in Monaco Towers.  See Note 3: Recent Transactions - Consolidations.

(l)

This mortgage loan was obtained by the Company in March 2017 to partially fund the acquisition of the Short Hills/Madison portfolio.



Schedule Of Principal Payments



 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 



 

Scheduled

 

 

Principal

 

 

 

Period

 

Amortization

 

 

Maturities

 

 

Total

2018 (a)

$

6,977 

 

$

275,210 

 

$

282,187 

2019

 

665 

 

 

576,489 

 

 

577,154 

2020

 

2,903 

 

 

325,000 

 

 

327,903 

2021

 

3,227 

 

 

318,800 

 

 

322,027 

2022

 

3,284 

 

 

300,000 

 

 

303,284 

Thereafter

 

10,642 

 

 

997,927 

 

 

1,008,569 

Sub-total

 

27,698 

 

 

2,793,426 

 

 

2,821,124 

Adjustment for unamortized debt

 

 

 

 

 

 

 

 

  discount/premium, net

 

 

 

 

 

 

 

 

  December 31, 2017

 

(3,505)

 

 

 -

 

 

(3,505)

Unamortized mark to market

 

4,987 

 

 

 -

 

 

4,987 

Unamortized deferred financing costs

 

(13,038)

 

 

 

 

 

(13,038)



 

 

 

 

 

 

 

 

Totals/Weighted Average

$

16,142 

 

$

2,793,426 

 

$

2,809,568 



(a)Includes a mortgage payable amount of approximately $209 million that the Company prepaid in January 2018.