MACK CALI REALTY CORP
10-Q, 2000-11-07
REAL ESTATE INVESTMENT TRUSTS
Previous: FLUSHING FINANCIAL CORP, 10-Q, EX-27, 2000-11-07
Next: MACK CALI REALTY CORP, 10-Q, EX-27, 2000-11-07



<PAGE>


                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-Q

(Mark One)
/X/   QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF THE
            SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended September 30, 2000
                                       OR

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

For the transition period from                   to
Commission file number 1-13274    --------------    -----------------

                          Mack-Cali Realty Corporation
 ------------------------------------------------------------------------------
             (Exact name of registrant as specified in its charter)

        Maryland                                             22-3305147
---------------------------------                  ---------------------------
(State or other jurisdiction of                           (I.R.S. Employer
 incorporation or organization)                         Identification Number)

               11 Commerce Drive, Cranford, New Jersey 07016-3501
------------------------------------------------------------------------------
                     (Address or principal executive office)
                                   (Zip Code)

                                 (908) 272-8000
------------------------------------------------------------------------------
              (Registrant's telephone number, including area code)

                                 Not Applicable
------------------------------------------------------------------------------
   (Former name, former address and former fiscal year, if changed since last
                                     report)

   Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of
1934 during the preceding twelve (12) months (or such shorter period that the
Registrant was required to file such report) YES /X/  NO / / and (2) has been
subject to such filing requirements for the past ninety (90) days
YES /X/  NO / /.

                      APPLICABLE ONLY TO CORPORATE ISSUERS:

As of October 31, 2000, there were 58,146,348 shares of $0.01 par value common
stock outstanding.


<PAGE>


                          MACK-CALI REALTY CORPORATION

                                    FORM 10-Q

                                      INDEX

<TABLE>
<CAPTION>

PART I  FINANCIAL INFORMATION                                            PAGE
<S>     <C>                                                              <C>
        Item 1.  Financial Statements:

                 Consolidated Balance Sheets as of September 30, 2000
                  and December 31, 1999 .................................  4

                 Consolidated Statements of Operations for the
                  three and nine month periods ended September 30, 2000
                  and 1999 ..............................................  5

                 Consolidated Statement of Changes in Stockholders'
                  Equity for the nine months ended September 30, 2000 ...  6

                 Consolidated Statements of Cash Flows for the nine
                  months ended September 30, 2000 and 1999 ..............  7

                 Notes to Consolidated Financial Statements .............  8

        Item 2.  Management's Discussion and Analysis of Financial
                  Condition and Results of Operations ................... 33

        Item 3.  Quantitative and Qualitative Disclosures about
                  Market Risk ........................................... 61

PART II OTHER INFORMATION AND SIGNATURES

        Item 1.  Legal Proceedings ...................................... 62

        Item 2.  Changes in Securities and Use of Proceeds .............. 62

        Item 3.  Defaults Upon Senior Securities ........................ 62

        Item 4.  Submission of Matters to a Vote of Security Holders .... 62

        Item 5.  Other Information ...................................... 62

        Item 6.  Exhibits ............................................... 63

                 Signatures ............................................. 66
</TABLE>

                                       2
<PAGE>


                          MACK-CALI REALTY CORPORATION

                         PART I - FINANCIAL INFORMATION


ITEM I. FINANCIAL STATEMENTS

        The accompanying unaudited consolidated balance sheets, statements of
        operations, of changes in stockholders' equity, and of cash flows and
        related notes, have been prepared in accordance with generally accepted
        accounting principles ("GAAP") for interim financial information and in
        conjunction with the rules and regulations of the Securities and
        Exchange Commission ("SEC"). Accordingly, they do not include all of the
        disclosures required by GAAP for complete financial statements. The
        financial statements reflect all adjustments consisting only of normal,
        recurring adjustments, which are in the opinion of management, necessary
        for a fair presentation for the interim periods.

        The aforementioned financial statements should be read in conjunction
        with the notes to the aforementioned financial statements and
        Management's Discussion and Analysis of Financial Condition and Results
        of Operations and the financial statements and notes thereto included in
        Mack-Cali Realty Corporation's Annual Report on Form 10-K and Form
        10-K/A for the fiscal year ended December 31, 1999.

        The results of operations for the three and nine month periods ended
        September 30, 2000 are not necessarily indicative of the results to be
        expected for the entire fiscal year or any other period.


                                       3
<PAGE>

MACK-CALI REALTY CORPORATION AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
<TABLE>
<CAPTION>

===============================================================================================

                                                                  September 30,
                                                                      2000         December 31,
                                                                   (UNAUDITED)        1999
-----------------------------------------------------------------------------------------------
Rental property
<S>                                                               <C>              <C>
     Land and leasehold interests                                 $   562,104      $   549,096
     Buildings and improvements                                     3,008,135        3,014,532
     Tenant improvements                                               97,466           85,057
     Furniture, fixtures and equipment                                  6,208            6,160
-----------------------------------------------------------------------------------------------
                                                                    3,673,913        3,654,845
Less - accumulated depreciation and amortization                     (288,976)        (256,629)
-----------------------------------------------------------------------------------------------
     Total rental property                                          3,384,937        3,398,216
Cash and cash equivalents                                              10,590            8,671
Investments in unconsolidated joint ventures                           95,440           89,134
Unbilled rents receivable                                              47,120           53,253
Deferred charges and other assets, net                                 93,858           66,436
Restricted cash                                                         6,447            7,081
Accounts receivable, net of allowance for doubtful accounts
     of $532 and $672                                                   7,770            6,810
-----------------------------------------------------------------------------------------------

Total assets                                                      $ 3,646,162      $ 3,629,601
==============================================================================================

LIABILITIES AND STOCKHOLDERS' EQUITY
-----------------------------------------------------------------------------------------------
Senior unsecured notes                                            $   783,021      $   782,785
Revolving credit facilities                                           264,483          177,000
Mortgages and loans payable                                           486,823          530,390
Dividends and distributions payable                                    44,610           42,499
Accounts payable and accrued expenses                                  74,461           63,394
Rents received in advance and security deposits                        33,327           36,150
Accrued interest payable                                                6,505           16,626
-----------------------------------------------------------------------------------------------
     Total liabilities                                              1,693,230        1,648,844
-----------------------------------------------------------------------------------------------

MINORITY INTERESTS:
Operating Partnership                                                 451,239          455,275
Partially-owned properties                                              1,925           83,600
-----------------------------------------------------------------------------------------------
     Total minority interests                                         453,164          538,875
-----------------------------------------------------------------------------------------------

Commitments and contingencies

STOCKHOLDERS' EQUITY:
Preferred stock, 5,000,000 shares authorized, none issued                  --               --
Common stock, $0.01 par value, 190,000,000 shares authorized,
     58,698,648 and 58,446,552 shares outstanding                         587              584
Additional paid-in capital                                          1,559,302        1,549,888
Dividends in excess of net earnings                                   (56,792)        (103,902)
Unamortized stock compensation                                         (3,329)          (4,688)
-----------------------------------------------------------------------------------------------
     Total stockholders' equity                                     1,499,768        1,441,882
-----------------------------------------------------------------------------------------------

Total liabilities and stockholders' equity                        $ 3,646,162      $ 3,629,601
==============================================================================================
</TABLE>

THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THESE CONSOLIDATED FINANCIAL
STATEMENTS.



                                       4
<PAGE>

<TABLE>
<CAPTION>

MACK-CALI REALTY CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS) (UNAUDITED)
========================================================================================================

                                                          Three Months Ended         Nine Months Ended
                                                             September 30,             September 30,
REVENUES                                                  2000         1999         2000          1999
--------------------------------------------------------------------------------------------------------
<S>                                                     <C>          <C>          <C>          <C>
Base rents                                              $123,600     $118,086     $367,270     $350,665
Escalations and recoveries from tenants                   13,763       14,829       45,058       46,055
Parking and other                                          3,534        5,112       12,984       12,073
Equity in earnings of unconsolidated joint ventures        2,194          834        4,401        1,462
Interest income                                              291          159        2,537          629
--------------------------------------------------------------------------------------------------------
     Total revenues                                      143,382      139,020      432,250      410,884
--------------------------------------------------------------------------------------------------------

EXPENSES
--------------------------------------------------------------------------------------------------------
Real estate taxes                                         15,732       14,849       45,169       42,900
Utilities                                                 11,604       11,634       31,997       31,055
Operating services                                        16,855       16,464       51,419       50,980
General and administrative                                 5,461        5,691       16,733       19,222
Depreciation and amortization                             23,320       22,967       68,447       67,401
Interest expense                                          25,862       26,474       79,123       75,793
Non-recurring charges                                     27,911           --       37,139       16,458
--------------------------------------------------------------------------------------------------------
     Total expenses                                      126,745       98,079      330,027      303,809
--------------------------------------------------------------------------------------------------------
Income before gain on sales of
     rental property and minority interests               16,637       40,941      102,223      107,075
Gain on sales of rental property                          10,036           --       86,205           --
--------------------------------------------------------------------------------------------------------
Income before minority interests                          26,673       40,941      188,428      107,075
MINORITY INTERESTS:
Operating Partnership                                      6,661        8,421       32,421       23,805
Partially-owned properties                                    --           --        5,072           --
--------------------------------------------------------------------------------------------------------

Net income                                              $ 20,012     $ 32,520     $150,935     $ 83,270
========================================================================================================

Basic earnings per share                                $   0.34     $   0.55     $   2.58     $   1.42

Diluted earnings per share                              $   0.34     $   0.55     $   2.50     $   1.42
--------------------------------------------------------------------------------------------------------

Dividends declared per common share                     $   0.61     $   0.58     $   1.77     $   1.68
--------------------------------------------------------------------------------------------------------

Basic weighted average shares outstanding                 58,711       58,679       58,518       58,452

Diluted weighted average shares outstanding               66,914       67,113       73,276       67,294
--------------------------------------------------------------------------------------------------------
</TABLE>

THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THESE CONSOLIDATED FINANCIAL
STATEMENTS.



                                       5
<PAGE>

<TABLE>
<CAPTION>

MACK-CALI REALTY CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS' EQUITY (IN THOUSANDS) (UNAUDITED)
==================================================================================================================================

                                                                      Additional    Dividends in      Unamortized      Total
                                                  Common Stock         Paid-In       Excess of           Stock      Stockholders'
                                              Shares      Par Value    Capital      Net Earnings      Compensation     Equity
----------------------------------------------------------------------------------------------------------------------------------
<S>                                           <C>       <C>           <C>           <C>               <C>           <C>
Balance at January 1, 2000                    58,447        $584     $1,549,888     $(103,902)         $(4,688)      $1,441,882
     Net income                                   --          --             --       150,935               --          150,935
     Dividends                                    --          --             --      (103,825)              --         (103,825)
     Redemption of common units
       for shares of common stock                340           3         10,625            --               --           10,628
     Proceeds from stock options
       exercised                                 104           1          2,154            --               --            2,155
     Deferred compensation plan for
       directors                                  --          --             82            --               --               82
     Amortization of stock compensation           --          --             --            --            1,501            1,501
     Adjustment to fair value of restricted
       stock                                      --          --            370            --             (273)              97
     Cancellation of Restricted Stock Awards      (5)         --           (131)           --              131               --
     Repurchase of common stock                 (187)         (1)        (5,236)           --               --           (5,237)
     Stock options charge                         --          --          1,550            --               --            1,550
------------------------------------------------------------------------------------------------------------------------------------

Balance at September 30, 2000                 58,699        $587     $1,559,302      $ (56,792)        $(3,329)      $1,499,768
====================================================================================================================================
</TABLE>

THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THESE CONSOLIDATED FINANCIAL
STATEMENTS.



                                       6
<PAGE>

<TABLE>
<CAPTION>

MACK-CALI REALTY CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS (IN THOUSANDS) (UNAUDITED)
===============================================================================================================

                                                                                Nine Months Ended September 30,
CASH FLOWS FROM OPERATING ACTIVITIES                                                2000            1999
---------------------------------------------------------------------------------------------------------------
<S>                                                                             <C>            <C>
Net income                                                                      $ 150,935      $  83,270
Adjustments to reconcile net income to net cash
   provided by operating activities:
     Depreciation and amortization                                                 68,447         67,401
     Amortization of stock compensation                                             1,598            389
     Amortization of deferred financing costs and debt discount                     2,857          2,413
     Stock options charge                                                           1,550             --
     Equity in earnings of unconsolidated joint ventures                           (4,401)        (1,462)
     Gain on sales of rental property                                             (86,205)            --
     Minority interests                                                            37,493         23,805
Changes in operating assets and liabilities:
     Increase in unbilled rents receivable                                         (9,056)       (10,318)
     Increase in deferred charges and other assets, net                           (33,840)       (17,682)
     Increase in accounts receivable, net                                            (960)        (1,400)
     Increase in accounts payable and accrued expenses                             11,067         13,106
     (Decrease) increase in rents received in advance and security deposits        (1,131)         1,858
     (Decrease) increase in accrued interest payable                              (10,121)           992
---------------------------------------------------------------------------------------------------------------

   Net cash provided by operating activities                                    $ 128,233      $ 162,372
===============================================================================================================

CASH FLOWS FROM INVESTING ACTIVITIES
---------------------------------------------------------------------------------------------------------------
Additions to rental property                                                    $(224,797)     $(143,198)
Investments in unconsolidated joint ventures                                      (12,687)       (39,626)
Distributions from unconsolidated joint ventures                                   10,782         12,008
Proceeds from sales of rental property                                            281,225             --
Decrease (increase) in restricted cash                                                634           (158)
---------------------------------------------------------------------------------------------------------------
   Net cash provided by (used in) investing activities                          $  55,157      $(170,974)
===============================================================================================================

CASH FLOWS FROM FINANCING ACTIVITIES
---------------------------------------------------------------------------------------------------------------
Proceeds from senior unsecured notes                                            $      --      $ 782,535
Proceeds from revolving credit facilities                                         551,618        303,256
Proceeds from mortgages and loans payable                                              --         45,500
Repayments of revolving credit facilities                                        (464,135)      (724,900)
Repayments of mortgages and loans payable                                         (43,567)      (249,308)
Distributions to minority interest in partially-owned properties                  (88,672)            --
Repurchase of common stock                                                         (5,237)       (25,000)
Payment of financing costs                                                         (6,090)        (7,039)
Proceeds from stock options exercised                                               2,155          1,032
Proceeds from dividend reinvestment and stock purchase plan                            --             32
Payment of dividends and distributions                                           (127,543)      (122,247)
---------------------------------------------------------------------------------------------------------------
   Net cash (used in) provided by financing activities                          $(181,471)     $   3,861
===============================================================================================================

Net increase (decrease) in cash and cash equivalents                            $   1,919      $  (4,741)
Cash and cash equivalents, beginning of period                                  $   8,671      $   5,809
---------------------------------------------------------------------------------------------------------------

Cash and cash equivalents, end of period                                        $  10,590      $   1,068
===============================================================================================================
</TABLE>

THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THESE CONSOLIDATED FINANCIAL
STATEMENTS.



                                       7
<PAGE>

MACK-CALI REALTY CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (DOLLARS IN THOUSANDS, EXCEPT PER
SHARE/UNIT AMOUNTS)
================================================================================

1.    ORGANIZATION AND BASIS OF PRESENTATION

ORGANIZATION
Mack-Cali Realty Corporation, a Maryland corporation, and subsidiaries (the
"Company") is a fully-integrated, self-administered, self-managed real estate
investment trust ("REIT") providing leasing, management, acquisition,
development, construction and tenant-related services for its properties. As of
September 30, 2000, the Company owned or had interests in 268 properties plus
developable land (collectively, the "Properties"). The Properties aggregate
approximately 28.5 million square feet, and are comprised of 164 office
buildings and 91 office/flex buildings totaling approximately 28.1 million
square feet (which includes eight office buildings and four office/flex
buildings aggregating 1.5 million square feet, owned by unconsolidated joint
ventures in which the Company has investment interests), six
industrial/warehouse buildings totaling approximately 387,400 square feet, two
multi-family residential complexes consisting of 451 units, two stand-alone
retail properties and three land leases. The Properties are located in 12
states, primarily in the Northeast, plus the District of Columbia.

BASIS OF PRESENTATION
The accompanying consolidated financial statements include all accounts of the
Company, its majority-owned and/or controlled subsidiaries, which consist
principally of Mack-Cali Realty, L.P. ("Operating Partnership"). See Investments
in Unconsolidated Joint Ventures in Note 2 for the Company's treatment of
unconsolidated joint venture interests. All significant intercompany accounts
and transactions have been eliminated.

The preparation of financial statements in conformity with generally accepted
accounting principles ("GAAP") requires management to make estimates and
assumptions that affect the reported amounts of assets and liabilities and
disclosure of contingent assets and liabilities at the date of the financial
statements and the reported amounts of revenues and expenses during the
reporting period. Actual results could differ from those estimates.


2.    SIGNIFICANT ACCOUNTING POLICIES

RENTAL
PROPERTY        Rental properties are stated at cost less accumulated
                depreciation and amortization. Costs directly related to the
                acquisition and development of rental properties are
                capitalized. Capitalized development costs include interest,
                property taxes, insurance and other project costs incurred
                during the period of development. Included in total rental
                property is construction-in-progress of $127,729 and $98,438 as
                of September 30, 2000 and December 31, 1999, respectively.
                Ordinary repairs and maintenance are expensed as incurred; major
                replacements and betterments, which improve or extend the life
                of the asset, are capitalized and depreciated over their
                estimated useful lives. Fully-depreciated assets are removed
                from the accounts.

                Properties are depreciated using the straight-line method over
                the estimated useful lives of the assets. The estimated useful
                lives are as follows:

                Leasehold interests                         Remaining lease term
                ----------------------------------------------------------------
                Buildings and improvements                         5 to 40 years
                ----------------------------------------------------------------
                Tenant improvements                   The shorter of the term of
                                                the related lease or useful life
                ----------------------------------------------------------------
                Furniture, fixtures and equipment                  5 to 10 years
                ----------------------------------------------------------------

                On a periodic basis, management assesses whether there are any
                indicators that the value of the real estate properties may be
                impaired. A property's value is impaired only if management's
                estimate of the aggregate future cash flows (undiscounted and
                without interest charges) to be generated by the property are
                less than the carrying value of the property. To


                                       8
<PAGE>

                the extent impairment has occurred, the loss shall be measured
                as the excess of the carrying amount of the property over the
                fair value of the property. Management does not believe that the
                value of any of its rental properties is impaired.

                When assets are identified by management as held for sale, the
                Company discontinues depreciating the assets and estimates the
                sales price, net of selling costs, of such assets. If, in
                management's opinion, the net sales price of the assets which
                have been identified for sale is less than the net book value of
                the assets, a valuation allowance is established. See Note 7.

INVESTMENTS IN
UNCONSOLIDATED
JOINT VENTURES  The Company accounts for its investments in unconsolidated joint
                ventures under the equity method of accounting as the Company
                exercises significant influence, but does not control these
                entities. These investments are recorded initially at cost, as
                Investments in Unconsolidated Joint Ventures, and subsequently
                adjusted for equity in earnings and cash contributions and
                distributions. Any difference between the carrying amount of
                these investments on the balance sheet of the Company and the
                underlying equity in net assets is amortized as an adjustment to
                equity in earnings of unconsolidated joint ventures over 40
                years. See Note 4.

CASH AND CASH
EQUIVALENTS     All highly liquid investments with a maturity of three months or
                less when purchased are considered to be cash equivalents.

DEFERRED
FINANCING
COSTS           Costs incurred in obtaining financing are capitalized and
                amortized on a straight-line basis, which approximates the
                effective interest method, over the term of the related
                indebtedness. Amortization of such costs is included in interest
                expense and was $1,055 and $895 for the three months ended
                September 30, 2000 and 1999, respectively, and $2,857 and $2,413
                for the nine months ended September 30, 2000 and 1999,
                respectively.

DEFERRED
LEASING COSTS   Costs incurred in connection with leases are capitalized and
                amortized on a straight-line basis over the terms of the related
                leases and included in depreciation and amortization.
                Unamortized deferred leasing costs are charged to amortization
                expense upon early termination of the lease. Certain employees
                of the Company provide leasing services to the Properties and
                receive compensation based on space leased. The portion of such
                compensation which is capitalized and amortized, approximated
                $794 and $690 for the three months ended September 30, 2000 and
                1999, respectively, and $2,383 and $2,091 for the nine months
                ended September 30, 2000 and 1999, respectively.

REVENUE
RECOGNITION     Base rental revenue is recognized on a straight-line basis over
                the terms of the respective leases. Unbilled rents receivable
                represents the amount by which straight-line rental revenue
                exceeds rents currently billed in accordance with the lease
                agreements. Parking revenue includes income from parking spaces
                leased to tenants. Rental income on residential property under
                operating leases having terms generally of one year or less is
                recognized when earned.

                Reimbursements are received from tenants for certain costs as
                provided in the lease agreements. These costs generally include
                real estate taxes, utilities, insurance, common area maintenance
                and other recoverable costs. See Note 14.



                                       9
<PAGE>


INCOME AND
OTHER TAXES     The Company has elected to be taxed as a REIT under Sections 856
                through 860 of the Internal Revenue Code of 1986, as amended
                (the "Code"). As a REIT, the Company generally will not be
                subject to corporate federal income tax on net income that it
                currently distributes to its shareholders, provided that the
                Company satisfies certain organizational and operational
                requirements including the requirement to distribute at least 95
                percent of its REIT taxable income to its shareholders.
                Commencing with its taxable year beginning January 1, 2001, as a
                result of recent amendments to the Code, the Company will be
                required to distribute at least 90 percent of its REIT taxable
                income. In addition, the Company may elect to create one or more
                taxable REIT subsidiaries to perform additional services for
                tenants or to engage in related business and, if created, such
                subsidiaries, would be subject to corporate federal income tax.
                If the Company fails to qualify as a REIT in any taxable year,
                the Company will be subject to federal income tax (including any
                applicable alternative minimum tax) on its taxable income at
                regular corporate tax rates. The Company is subject to certain
                state and local taxes.

INTEREST RATE
CONTRACTS       Interest rate contracts are utilized by the Company to reduce
                interest rate risks. The Company does not hold or issue
                derivative financial instruments for trading purposes. The
                differentials to be received or paid under contracts designated
                as hedges are recognized over the life of the contracts as
                adjustments to interest expense.

                In certain situations, the Company uses forward treasury lock
                agreements to mitigate the potential effects of changes in
                interest rates for prospective transactions. Gains and losses
                are deferred and amortized as adjustments to interest expense
                over the remaining life of the associated debt to the extent
                that such debt remains outstanding.

EARNINGS
PER SHARE       In accordance with the Statement of Financial Accounting
                Standards No. 128 ("FASB No. 128"), the Company presents both
                basic and diluted earnings per share ("EPS"). Basic EPS excludes
                dilution and is computed by dividing net income available to
                common stockholders by the weighted average number of shares
                outstanding for the period. Diluted EPS reflects the potential
                dilution that could occur if securities or other contracts to
                issue common stock were exercised or converted into common
                stock, where such exercise or conversion would result in a lower
                EPS amount.

DIVIDENDS AND
DISTRIBUTIONS
PAYABLE         The dividends and distributions payable at September 30, 2000
                represents dividends payable to shareholders of record as of
                October 4, 2000 (58,700,348 shares), distributions payable to
                minority interest common unitholders (7,991,963 common units) on
                that same date and preferred distributions payable to preferred
                unitholders (223,124 preferred units) for the third quarter
                2000. The third quarter 2000 dividends and common unit
                distributions of $0.61 per share and per common unit, as well as
                the third quarter preferred unit distribution of $17.6046 per
                preferred unit, were approved by the Board of Directors on
                September 25, 2000 and paid on October 23, 2000.

                The dividends and distributions payable at December 31, 1999
                represents dividends payable to shareholders of record as of
                January 4, 2000 (58,450,552 shares), distributions payable to
                minority interest common unitholders (8,153,710 common units) on
                that same date and preferred distributions payable to preferred
                unitholders (229,304 preferred units) for the fourth quarter
                1999. The fourth quarter 1999 dividends and common unit
                distributions of $0.58 per share and per common unit (pro-rated
                for units issued during the quarter), as well as the fourth
                quarter preferred unit distribution of $16.875 per preferred
                unit, were approved by the Board of Directors on December 17,
                1999 and paid on January 21, 2000.



                                       10
<PAGE>


UNDERWRITING
COMMISSIONS
AND COSTS       Underwriting commissions and costs incurred in connection with
                the Company's stock offerings are reflected as a reduction of
                additional paid-in capital.

STOCK OPTIONS   The Company accounts for stock-based compensation using the
                intrinsic value method prescribed in Accounting Principles Board
                Opinion No. 25, "Accounting for Stock Issued to Employees," and
                related Interpretations ("APB No. 25"). Under APB No. 25,
                compensation cost is measured as the excess, if any, of the
                quoted market price of the Company's stock at the date of grant
                over the exercise price of the option granted. Compensation cost
                for stock options, if any, is recognized ratably over the
                vesting period. The Company's policy is to grant options with an
                exercise price equal to the quoted closing market price of the
                Company's stock on the business day preceding the grant date.
                Accordingly, no compensation cost has been recognized under the
                Company's stock option plans for the granting of stock options.
                See Note 15.

NON-RECURRING
CHARGES         The Company considers non-recurring charges as costs incurred
                specific to significant non-recurring events that impact the
                comparative measurement of the Company's performance.

RECLASSIFI-
CATIONS         Certain reclassifications have been made to prior period
                amounts in order to conform with current period presentation.


3.    ACQUISITIONS, DISPOSITIONS AND OTHER TRANSACTIONS

2000 TRANSACTIONS
OPERATING PROPERTY ACQUISITIONS
The Company acquired the following operating properties during the nine months
ended September 30, 2000:

<TABLE>
<CAPTION>

----------------------------------------------------------------------------------------------------------------------
Acquisition                                                                            # of    Rentable   Investment by
  Date       Property/Portfolio Name           Location                               Bldgs.  Square Feet  Company (a)
----------------------------------------------------------------------------------------------------------------------
<S>          <C>                               <C>                                    <C>     <C>         <C>
OFFICE
5/23/00      555 & 565 Taxter Road             Elmsford, Westchester County, NY          2       341,108    $ 42,980
6/14/00      Four Gatehall Drive               Parsippany, Morris County, NJ             1       248,480      42,381
----------------------------------------------------------------------------------------------------------------------
TOTAL OFFICE PROPERTY ACQUISITIONS:                                                      3       589,588    $ 85,361
----------------------------------------------------------------------------------------------------------------------

OFFICE/FLEX
3/24/00      Two Executive Drive (b)           Moorestown, Burlington County, NJ         1        60,800    $  4,007
7/14/00      915 North Lenola Road (b)         Moorestown, Burlington County, NJ         1        52,488       2,542
----------------------------------------------------------------------------------------------------------------------
TOTAL OFFICE/FLEX PROPERTY ACQUISITION:                                                  2       113,288    $  6,549
----------------------------------------------------------------------------------------------------------------------

TOTAL OPERATING PROPERTY ACQUISITIONS:                                                   5       702,876    $ 91,910
======================================================================================================================
</TABLE>

PROPERTIES PLACED IN SERVICE
The Company placed in service the following properties through the completion of
development during the nine months ended September 30, 2000:

<TABLE>
<CAPTION>

----------------------------------------------------------------------------------------------------------------------
Date Placed                                                                            # of    Rentable   Investment by
 in Service  Property Name                     Location                               Bldgs.  Square Feet  Company (c)
----------------------------------------------------------------------------------------------------------------------
<S>          <C>                               <C>                                    <C>     <C>         <C>
OFFICE
9/01/00      Harborside Plaza 4-A              Jersey City, Hudson County, NJ            1       207,670    $ 53,782
9/15/00      Liberty Corner Corp. Center       Bernards Township, Somerset County, NJ    1       132,010      16,387
----------------------------------------------------------------------------------------------------------------------
TOTAL OFFICE PROPERTIES PLACED IN SERVICE:                                               2       339,680    $ 70,169
----------------------------------------------------------------------------------------------------------------------

TOTAL PROPERTIES PLACED IN SERVICE:                                                      2       339,680    $ 70,169
======================================================================================================================
</TABLE>

SEE FOOTNOTES ON PAGE 13.



                                       11
<PAGE>

LAND TRANSACTIONS
On January 13, 2000, the Company acquired approximately 12.7 acres of
developable land located at the Company's Airport Business Center, Lester,
Delaware County, Pennsylvania. The land was acquired for approximately $2,069.

On August 24, 2000, the Company entered into a joint venture with SJP Properties
Company ("SJP Properties") to form Morris V Realty L.L.C. and Morris VI Realty
L.L.C., which acquired approximately 47.5 acres of developable land located
adjacent to the Company's Morris County Financial Center, Parsippany, Morris
County, New Jersey. The land was acquired for approximately $16,193. The Company
accounts for the joint venture on a consolidated basis.

OTHER TRANSACTIONS
On September 21, 2000, the Company and Prentiss Properties Trust, a Maryland
REIT ("Prentiss"), mutually agreed to terminate the agreement and plan of merger
("Merger Agreement") dated as of June 27, 2000 among the Company, the Operating
Partnership, Prentiss and Prentiss Properties Acquisition Partners, L.P., a
Delaware limited partnership of which Prentiss (through a wholly-owned direct
subsidiary) is the sole general partner ("Prentiss Partnership"). In connection
with such termination, the Company deposited $25,000 into escrow for the benefit
of Prentiss and Prentiss Partnership. All costs associated with the termination
of the Merger Agreement are included in non-recurring charges for the three and
nine month periods ended September 30, 2000.

The Company and Prentiss also announced that they had simultaneously consummated
a purchase and sale transaction whereby the Company sold to Prentiss its 270,000
square-foot Cielo Center property located in Austin, Travis County, Texas (see
"2000 Transactions - Dispositions").

On June 27, 2000, the Company announced that William L. Mack was appointed
Chairman of the Board of Directors and John J. Cali was named Chairman Emeritus
of the Board of Directors. Brant Cali resigned as Executive Vice President,
Chief Operating Officer and Assistant Secretary of the Company and as a member
of the Board of Directors, and John R. Cali resigned as Executive Vice
President, Development of the Company. John R. Cali was appointed to the Board
of Directors of the Company to take the seat previously held by Brant Cali.
(See Note 13).

DISPOSITIONS
On February 25, 2000, the Company sold 39.1 acres of vacant land located at the
Company's Horizon Center Business Park in Hamilton Township, Mercer County, New
Jersey for net proceeds, after selling costs, of approximately $4,179.

On April 17, 2000, the Company sold 95 Christopher Columbus Drive located in
Jersey City, Hudson County, New Jersey for net proceeds, after selling costs, of
approximately $148,222.

On April 20, 2000, the Company sold Atrium at Coulter Ridge located in Amarillo,
Potter County, Texas for net proceeds, after selling costs, of approximately
$1,467.

On June 9, 2000, the Company sold 412 Mt. Kemble Avenue located in Morris
Township, Morris County, New Jersey for net proceeds, after selling costs, of
approximately $81,981.

On September 21, 2000, the Company sold Cielo Center located in Austin, Travis
County, Texas for net proceeds, after selling costs, of approximately $45,785.



                                       12
<PAGE>

1999 TRANSACTIONS
OPERATING PROPERTY ACQUISITIONS
The Company acquired the following operating properties during the year ended
December 31, 1999:

<TABLE>
<CAPTION>

----------------------------------------------------------------------------------------------------------------------
Acquisition                                                                            # of    Rentable   Investment by
  Date       Property/Portfolio Name           Location                               Bldgs.  Square Feet  Company (c)
----------------------------------------------------------------------------------------------------------------------
<S>          <C>                               <C>                                    <C>     <C>         <C>
OFFICE
3/05/99      Pacifica Portfolio - Phase III(d) Colorado Springs, El Paso County, CO      2        94,737    $  5,709
7/21/99      1201 Connecticut Avenue, NW       Washington, D.C.                          1       169,549      32,799
----------------------------------------------------------------------------------------------------------------------
TOTAL OFFICE PROPERTY ACQUISITIONS:                                                      3       264,286    $ 38,508
----------------------------------------------------------------------------------------------------------------------

OFFICE/FLEX
12/21/99     McGarvey Portfolio - Phase III(b) Moorestown, Burlington County, NJ         3       138,600    $  8,012
----------------------------------------------------------------------------------------------------------------------
TOTAL OFFICE/FLEX PROPERTY ACQUISITION:                                                  3       138,600    $  8,012
----------------------------------------------------------------------------------------------------------------------

TOTAL OPERATING PROPERTY ACQUISITIONS:                                                   6       402,886    $ 46,520
======================================================================================================================
</TABLE>


PROPERTIES PLACED IN SERVICE
The Company placed in service the following properties through the completion of
development or redevelopment during the year ended December 31, 1999:

<TABLE>
<CAPTION>

----------------------------------------------------------------------------------------------------------------------
Date Placed                                                                            # of    Rentable   Investment by
in Service   Property Name                     Location                               Bldgs.  Square Feet  Company (c)
----------------------------------------------------------------------------------------------------------------------
<S>          <C>                               <C>                                    <C>     <C>         <C>
OFFICE
8/09/99      2115 Linwood Avenue               Fort Lee, Bergen County, NJ               1        68,000    $  8,147
11/01/99     795 Folsom Street (e)             San Francisco, San Francisco County, CA   1       183,445      37,337
----------------------------------------------------------------------------------------------------------------------
TOTAL OFFICE PROPERTIES PLACED IN SERVICE:                                               2       251,445    $ 45,484
----------------------------------------------------------------------------------------------------------------------

OFFICE/FLEX
3/01/99      One Center Court                  Totowa, Passaic County, NJ                1        38,961    $  2,140
9/17/99      12 Skyline Drive                  Hawthorne, Westchester County, NY         1        46,850       5,023
12/10/99     600 West Avenue(f)                Stamford, Fairfield County, CT            1        66,000       5,429
----------------------------------------------------------------------------------------------------------------------
TOTAL OFFICE/FLEX PROPERTIES PLACED IN SERVICE:                                          3       151,811    $ 12,592
----------------------------------------------------------------------------------------------------------------------

LAND LEASE
2/01/99      Horizon Center Business Park(g)   Hamilton Township, Mercer County, NJ    N/A    27.7 acres    $  1,007
----------------------------------------------------------------------------------------------------------------------
TOTAL LAND LEASE TRANSACTIONS:                                                                27.7 acres    $  1,007
----------------------------------------------------------------------------------------------------------------------

TOTAL PROPERTIES PLACED IN SERVICE:                                                      5       403,256    $ 59,083
======================================================================================================================
</TABLE>


(a)  Transactions were funded primarily from net proceeds received in the sale
     or sales of rental property.
(b)  The properties were acquired through the exercise of a purchase option
     obtained in the initial acquisition of the McGarvey portfolio in January
     1998.
(c)  Unless otherwise noted, transactions were funded by the Company with funds
     primarily made available through draws on the Company's credit facilities.
(d)  William L. Mack, Chairman of the Board of Directors of the Company and an
     equity holder of the Operating Partnership, was an indirect owner of an
     interest in certain of the buildings contained in the Pacifica portfolio.
(e)  On June 1, 1999, the building was acquired for redevelopment for
     approximately $34,282.
(f)  On May 4, 1999, the Company acquired, from an entity whose principals
     include Timothy M. Jones, Martin S. Berger and Robert F. Weinberg, each of
     whom are affiliated with the Company as the President of the Company, a
     current member of the Board of Directors and a former member of the Board
     of Directors of the Company, respectively, approximately 2.5 acres of
     vacant land in the Stamford Executive Park, located in Stamford, Fairfield
     County, Connecticut. The Company acquired the land for approximately
     $2,181.
(g)  On February 1, 1999, the Company entered into a ground lease agreement to
     lease 27.7 acres of developable land located at the Company's Horizon
     Center Business Park, located in Hamilton Township, Mercer County, New
     Jersey on which Home Depot constructed a 134,000 square-foot retail
     store.



                                       13
<PAGE>

LAND TRANSACTIONS
On February 26, 1999, the Company acquired approximately 2.3 acres of vacant
land adjacent to one of the Company's operating properties located in San
Antonio, Bexar County, Texas for approximately $1,524, which was made available
from the Company's cash reserves.

On March 2, 1999, the Company entered into a joint venture agreement with SJP
Vaughn Drive, L.L.C. Under the agreement, the Company has agreed to contribute
its vacant land at Three Vaughn Drive, Princeton, Mercer County, New Jersey,
subject to satisfaction of certain conditions, for an equity interest in the
venture.

On March 15, 1999, the Company entered into a joint venture with SJP 106 Allen
Road, L.L.C. to form MC-SJP Pinson Development, LLC, which acquired vacant land
located in Bernards Township, Somerset County, New Jersey. The joint venture
subsequently completed construction and placed in service a 132,010 square-foot
office building on this site (see "2000 Transactions Properties Placed in
Service"). The Company accounts for the joint venture on a consolidated basis.

On August 31, 1999, the Company acquired, from an entity whose principals
include Brant Cali, a former Executive Vice President and Chief Operating
Officer of the Company and a former member of the Board of Directors of the
Company, and certain immediate family members of John J. Cali, Chairman Emeritus
of the Board of Directors of the Company, approximately 28.1 acres of
developable land adjacent to two of the Company's operating properties located
in Roseland, Essex County, New Jersey for approximately $6,097. The acquisition
was funded with cash and the issuance of 121,624 common units to the seller (see
Note 11). The Company has commenced construction of a 220,000 square-foot office
building on the acquired land.

In August 1999, the Company entered into an agreement with SJP Properties which
provides a cooperative effort in seeking approvals to develop up to
approximately 1.8 million square feet of office development on certain vacant
land owned or controlled, respectively, by the Company and SJP Properties, in
Hanover and Parsippany, Morris County, New Jersey. The agreement provides that
the parties shall share equally in the costs associated with seeking such
requisite approvals. Subsequent to obtaining the requisite approvals, upon
mutual consent, the Company and SJP Properties may enter into one or more joint
ventures to construct on the vacant land, or seek to dispose of their respective
vacant land parcels subject to the agreement.

DISPOSITIONS
On November 15, 1999, the Company sold its 70,550 square-foot office building
located at 400 Alexander Road in Princeton, Mercer County, New Jersey for net
proceeds, after selling costs, of approximately $8,628.

On December 15, 1999, the Company sold its 119,301 square-foot office building
located at 20002 North 19th Avenue in Phoenix, Maricopa County, Arizona for net
proceeds, after selling costs, of approximately $8,772.


4.    INVESTMENTS IN UNCONSOLIDATED JOINT VENTURES

PRU-BETA 3 (NINE CAMPUS DRIVE)
On March 27, 1998, the Company acquired a 50 percent interest in an existing
joint venture with The Prudential Insurance Company of America ("Prudential"),
known as Pru-Beta 3, which owns and operates Nine Campus Drive, a 156,495
square-foot office building, located in the Mack-Cali Business Campus (formerly
Prudential Business Campus) office complex in Parsippany, Morris County, New
Jersey. The Company performs management and leasing services for the property
owned by the joint venture and recognized $112 and $112 in fees for such
services in the nine months ended September 30, 2000 and 1999, respectively.

HPMC
On April 23, 1998, the Company entered into a joint venture agreement with HCG
Development, L.L.C. and Summit Partners I, L.L.C. to form HPMC Development
Partners, L.P. and, on July 21, 1998, entered into a second joint venture, HPMC
Development Partners II, L.P. (formerly known as HPMC Lava Ridge Partners,
L.P.), with these same parties. HPMC Development Partners, L.P.'s efforts have
focused on two development projects, commonly referred to as Continental Grand
II and Summit Ridge. HPMC Development Partners II, L.P.'s efforts have focused
on three development projects, commonly referred to as Lava Ridge, Peninsula
Gateway and Stadium


                                       14
<PAGE>

Gateway. Among other things, the partnership agreements provide for a preferred
return on the Company's invested capital in each venture, in addition to 50
percent of such venture's profit above the preferred returns, as defined in each
agreement.

  CONTINENTAL GRAND II
  Continental Grand II is a 237,360 square-foot office building located in El
  Segundo, Los Angeles County, California, which was constructed and placed in
  service by the venture.

  SUMMIT RIDGE
  Summit Ridge is an office complex of three one-story buildings aggregating
  133,750 square feet located in San Diego, San Diego County, California, which
  was constructed and placed in service by the venture.

  LAVA RIDGE
  Lava Ridge is an office complex of three two-story buildings aggregating
  183,200 square feet located in Roseville, Placer County, California, which was
  constructed and placed in service by the venture.

  PENINSULA GATEWAY
  Peninsula Gateway is a parcel of land purchased from the City of Daly City,
  California, upon which the venture has commenced construction of an office
  building and theater and retail complex aggregating 471,379 square feet.

  STADIUM GATEWAY
  Stadium Gateway is a 1.5 acre site located in Anaheim, Orange County,
  California, acquired by the venture upon which it has commenced construction
  of a nine-story 261,554 square-foot office building.

G&G MARTCO (CONVENTION PLAZA)
On April 30, 1998, the Company acquired a 49.9 percent interest in an existing
joint venture, known as G&G Martco, which owns Convention Plaza, a 305,618
square-foot office building, located in San Francisco, San Francisco County,
California. A portion of its initial investment was financed through the
issuance of common units, as well as funds drawn from the Company's credit
facilities. Subsequently, on June 4, 1999, the Company acquired an additional
0.1 percent interest in G&G Martco through the issuance of common units (see
Note 11). The Company performs management and leasing services for the property
owned by the joint venture and recognized $157 and $176 in fees for such
services in the nine months ended September 30, 2000 and 1999, respectively.

AMERICAN FINANCIAL EXCHANGE L.L.C.
On May 20, 1998, the Company entered into a joint venture agreement with
Columbia Development Company, L.L.C. to form American Financial Exchange L.L.C.
The venture was initially formed to acquire land for future development, located
on the Hudson River waterfront in Jersey City, Hudson County, New Jersey,
adjacent to the Company's Harborside Financial Center office complex. The
Company holds a 50 percent interest in the joint venture. Among other things,
the partnership agreement provides for a preferred return on the Company's
invested capital in the venture, in addition to the Company's proportionate
share of the venture's profit, as defined in the agreement. The joint venture
acquired land on which it constructed a parking facility, which is currently
leased to a parking operator under a 10-year agreement. Such parking facility
serves a ferry service between the Company's Harborside property and Manhattan.
In October 2000, the Company announced plans to construct a 575,000 square-foot
office building and terminate the parking agreement on certain of the land owned
by the venture. The total costs of the project are estimated to be approximately
$130,000. The project, which is currently 52 percent pre-leased, is anticipated
to be completed in early 2002.

RAMLAND REALTY ASSOCIATES L.L.C. (ONE RAMLAND ROAD)
On August 20, 1998, the Company entered into a joint venture agreement with S.B.
New York Realty Corp. to form Ramland Realty Associates L.L.C. The venture was
formed to own, manage and operate One Ramland Road, a 232,000 square-foot
office/flex building plus adjacent developable land, located in Orangeburg,
Rockland County, New York. In August 1999, the joint venture completed
redevelopment of the property and placed the office/flex building in service.
The Company holds a 50 percent interest in the joint venture. The Company
performs management, leasing and other services for the property owned by the
joint venture and recognized $170 and $7 in fees for such services in the nine
months ended September 30, 2000 and 1999, respectively.



                                       15

<PAGE>


ASHFORD LOOP ASSOCIATES L.P. (1001 SOUTH DAIRY ASHFORD/2100 WEST LOOP SOUTH)
On September 18, 1998, the Company entered into a joint venture agreement with
Prudential to form Ashford Loop Associates L.P. The venture was formed to own,
manage and operate 1001 South Dairy Ashford, a 130,000 square-foot office
building acquired on September 18, 1998 and 2100 West Loop South, a 168,000
square-foot office building acquired on November 25, 1998, both located in
Houston, Harris County, Texas. The Company holds a 20 percent interest in the
joint venture. The joint venture may be required to pay additional consideration
due to earn-out provisions in the acquisition contracts. Subsequently, through
September 30, 2000, the venture paid $16,519 ($3,304 representing the Company's
share) in accordance with earn-out provisions in the acquisition contracts. The
Company performs management and leasing services for the properties owned by the
joint venture and recognized $89 and $96 in fees for such services in the nine
months ended September 30, 2000 and 1999, respectively.

ARCAP INVESTORS, L.L.C.
On March 18, 1999, the Company invested in ARCap Investors, L.L.C., a joint
venture with several participants, which was formed to invest in sub-investment
grade tranches of commercial mortgage-backed securities ("CMBS"). The Company
has invested $20,000 in the venture. William L. Mack, Chairman of the Board of
Directors of the Company and an equity holder of the Operating Partnership, is a
principal of the managing member of the venture. At September 30, 2000, the
venture held approximately $423,499 face value of CMBS bonds at an aggregate
cost of $199,618.

SOUTH PIER AT HARBORSIDE HOTEL DEVELOPMENT
On November 17, 1999, the Company entered into an agreement with Hyatt
Corporation to develop a 350-room luxury hotel on the Company's South Pier at
Harborside Financial Center, Jersey City, Hudson County, New Jersey. In July
2000, the joint venture began development of the hotel project.

NORTH PIER AT HARBORSIDE RESIDENTIAL DEVELOPMENT
On August 5, 1999, the Company entered into an agreement which, upon
satisfaction of certain conditions, provides for the contribution of its North
Pier at Harborside Financial Center, Jersey City, Hudson County, New Jersey to a
joint venture with Lincoln Property Company Southwest, Inc., in exchange for
cash and an equity interest in the venture. The venture intends to develop
residential housing on the property.

SUMMARIES OF UNCONSOLIDATED JOINT VENTURES
The following is a summary of the financial position of the unconsolidated joint
ventures in which the Company had investment interests as of September 30, 2000
and December 31, 1999:

<TABLE>
<CAPTION>

                                                                  SEPTEMBER 30, 2000
                                 -----------------------------------------------------------------------------------------------
                                                                      AMERICAN
                                                            G&G       FINANCIAL      RAMLAND     ASHFORD               COMBINED
                                 PRU-BETA 3     HPMC       MARTCO     EXCHANGE        REALTY      LOOP      ARCAP       TOTAL
--------------------------------------------------------------------------------------------------------------------------------
<S>                              <C>          <C>         <C>         <C>          <C>         <C>         <C>         <C>
ASSETS:
   Rental property, net           $ 21,059    $119,789    $ 10,890     $ 11,530    $ 19,169    $ 35,013    $     --    $217,450
   Other assets                      2,921      13,872       2,660          114       4,136         678     404,197     428,578
--------------------------------------------------------------------------------------------------------------------------------
   Total assets                   $ 23,980    $133,661    $ 13,550     $ 11,644    $ 23,305    $ 35,691    $404,197    $646,028
================================================================================================================================

LIABILITIES AND PARTNERS'/
MEMBERS' CAPITAL:
   Mortgages and loans payable    $     --    $ 65,347    $ 50,000     $     --    $ 16,839    $     --    $211,955    $344,141
   Other liabilities                   255       9,976       1,379          386         238         678      67,477      80,389
   Partners'/members' capital       23,725      58,338     (37,829)      11,258       6,228      35,013     124,765     221,498
--------------------------------------------------------------------------------------------------------------------------------
   Total liabilities and
   partners'/members' capital     $ 23,980    $133,661    $ 13,550     $ 11,644    $ 23,305    $ 35,691    $404,197    $646,028
================================================================================================================================
Company's net investment
   in unconsolidated
   joint ventures                 $ 16,342    $ 33,500    $  4,399     $ 11,307    $  2,682    $  7,347    $ 19,863    $ 95,440
--------------------------------------------------------------------------------------------------------------------------------
</TABLE>



                                       16
<PAGE>

<TABLE>
<CAPTION>

                                                                   DECEMBER 31, 1999
                                 -----------------------------------------------------------------------------------------------
                                                                      AMERICAN
                                                            G&G       FINANCIAL     RAMLAND      ASHFORD             COMBINED
                                 PRU-BETA 3     HPMC       MARTCO     EXCHANGE      REALTY        LOOP      ARCAP      TOTAL
-------------------------------------------------------------------------------------------------------------------------------
<S>                              <C>          <C>         <C>         <C>          <C>         <C>         <C>       <C>
ASSETS:
   Rental property, net           $ 21,817    $ 72,148    $ 11,552     $ 10,695    $ 19,549    $ 31,476    $     --    $167,237
   Other assets                      3,319       6,427       2,571          773       5,069         768     239,441     258,368
-------------------------------------------------------------------------------------------------------------------------------
   Total assets                   $ 25,136    $ 78,575    $ 14,123     $ 11,468    $ 24,618    $ 32,244    $239,441    $425,605
===============================================================================================================================

LIABILITIES AND PARTNERS'/
MEMBERS' CAPITAL:
   Mortgages and loans payable    $     --    $ 41,274    $ 43,081     $     --    $ 17,300    $     --    $108,407    $210,062
   Other liabilities                   186       7,254       1,383            2       1,263       3,536      36,109      49,733
   Partners'/members' capital       24,950      30,047     (30,341)      11,466       6,055      28,708      94,925     165,810
--------------------------------------------------------------------------------------------------------------------------------
   Total liabilities and
   partners'/members' capital     $ 25,136    $ 78,575    $ 14,123     $ 11,468    $ 24,618    $ 32,244    $239,441    $425,605
-------------------------------------------------------------------------------------------------------------------------------
Company's net investment
   in unconsolidated
   joint ventures                 $ 17,072    $ 23,337    $  8,352     $ 11,571    $  2,697    $  6,073    $ 20,032    $ 89,134
--------------------------------------------------------------------------------------------------------------------------------
</TABLE>


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 and nine month periods ended September 30, 2000 and 1999:

<TABLE>
<CAPTION>

                                                              THREE MONTHS ENDED SEPTEMBER 30, 2000
                                 -----------------------------------------------------------------------------------------------
                                                                        AMERICAN
                                                              G&G       FINANCIAL     RAMLAND     ASHFORD              COMBINED
                                 PRU-BETA 3      HPMC        MARTCO     EXCHANGE      REALTY       LOOP        ARCAP     TOTAL
--------------------------------------------------------------------------------------------------------------------------------
<S>                              <C>          <C>          <C>         <C>         <C>         <C>          <C>        <C>
   Total revenues                $  1,253     $  2,631     $  2,783    $    275    $    983    $  1,436     $  5,357   $ 14,718
   Operating and other expenses      (391)         (78)        (890)        (41)       (280)       (658)        (876)    (3,214)
   Depreciation and amortization     (307)        (747)        (384)        (27)       (252)       (211)         (70)    (1,998)
   Interest expense                    --         (979)      (1,075)         --        (407)         --       (2,780)    (5,241)
--------------------------------------------------------------------------------------------------------------------------------
   Net income                    $    555     $    827     $    434    $    207    $     44    $    567     $  1,631   $  4,265
================================================================================================================================
   Company's equity in earnings
   of unconsolidated
   joint ventures                $    239     $    627     $    286    $    207    $     22    $    113     $    700   $  2,194
--------------------------------------------------------------------------------------------------------------------------------
</TABLE>

<TABLE>
<CAPTION>

                                                            THREE MONTHS ENDED SEPTEMBER 30, 1999
                                  ----------------------------------------------------------------------------------------------
                                                                      AMERICAN
                                                          G&G         FINANCIAL     RAMLAND       ASHFORD              COMBINED
                                  PRU-BETA 3    HPMC     MARTCO       EXCHANGE      REALTY         LOOP      ARCAP       TOTAL
--------------------------------------------------------------------------------------------------------------------------------
<S>                               <C>           <C>     <C>          <C>          <C>          <C>         <C>         <C>

   Total revenues                   $ 1,227      --     $ 2,422      $   250      $   580      $   971     $ 3,223      $ 8,673
   Operating and other expenses        (389)     --        (814)         (33)        (103)        (597)     (1,201)      (3,137)
   Depreciation and amortization       (304)     --        (233)         (24)        (178)        (163)         --         (902)
   Interest expense                      --      --        (813)          --           --           --      (1,014)      (1,827)
--------------------------------------------------------------------------------------------------------------------------------
   Net income                       $   534      --     $   562      $   193      $   299      $   211     $ 1,008      $ 2,807
================================================================================================================================
   Company's equity in earnings
   of unconsolidated
   joint ventures                   $   228      --     $   124      $   193      $   150      $    42     $    97      $   834
--------------------------------------------------------------------------------------------------------------------------------
</TABLE>


                                       17
<PAGE>

<TABLE>
<CAPTION>

                                                            NINE MONTHS ENDED SEPTEMBER 30, 2000
                               -----------------------------------------------------------------------------------------------------
                                                                       AMERICAN
                                                             G&G       FINANCIAL      RAMLAND      ASHFORD                COMBINED
                               PRU-BETA 3       HPMC        MARTCO      EXCHANGE       REALTY        LOOP        ARCAP     TOTAL
------------------------------------------------------------------------------------------------------------------------------------
<S>                            <C>            <C>          <C>         <C>           <C>          <C>          <C>        <C>
   Total revenues                $  3,721     $  6,191     $  8,064     $    779     $  2,930     $  4,268     $ 16,507    $ 42,460
   Operating and other expenses    (1,210)      (1,087)      (2,443)        (123)        (870)      (1,929)      (2,168)     (9,830)
   Depreciation and amortization     (918)      (2,155)      (1,146)         (47)        (734)        (614)         (70)     (5,684)
   Interest expense                    --       (2,220)      (2,989)          --       (1,153)          --       (4,481)    (10,843)
------------------------------------------------------------------------------------------------------------------------------------
   Net income                    $  1,593     $    729     $  1,486     $    609     $    173     $  1,725     $  9,788    $ 16,103
====================================================================================================================================
   Company's equity in earnings
   of unconsolidated
   joint ventures                $    680     $    729     $    498     $    552     $     84     $    358     $  1,500    $  4,401
------------------------------------------------------------------------------------------------------------------------------------
</TABLE>

<TABLE>
<CAPTION>

                                                            NINE MONTHS ENDED SEPTEMBER 30, 1999
                               -----------------------------------------------------------------------------------------------------
                                                                   AMERICAN
                                                        G&G        FINANCIAL       RAMLAND       ASHFORD                   COMBINED
                               PRU-BETA 3     HPMC     MARTCO      EXCHANGE        REALTY         LOOP        ARCAP          TOTAL
------------------------------------------------------------------------------------------------------------------------------------
<S>                            <C>            <C>     <C>          <C>            <C>           <C>           <C>          <C>
   Total revenues                $  3,697      --     $  6,572      $    667      $    580      $  2,959      $  5,998     $ 20,473
   Operating and other expenses    (1,134)     --       (2,204)         (163)         (103)       (1,645)       (3,213)      (8,462)
   Depreciation and amortization     (929)     --         (696)          (70)         (178)         (379)           --       (2,252)
   Interest expense                    --      --       (2,261)           --            --            --        (1,558)      (3,819)
------------------------------------------------------------------------------------------------------------------------------------
   Net income                    $  1,634      --     $  1,411      $    434      $    299      $    935      $  1,227     $  5,940
====================================================================================================================================
   Company's equity in earnings
   of unconsolidated
   joint ventures                $    584      --     $   (153)     $    384      $    150      $    176      $    321     $  1,462
------------------------------------------------------------------------------------------------------------------------------------
</TABLE>


5.    DEFERRED CHARGES AND OTHER ASSETS

<TABLE>
<CAPTION>

                                               SEPTEMBER 30,  DECEMBER 31,
                                                   2000           1999
--------------------------------------------------------------------------
<S>                                            <C>            <C>
  Deferred leasing costs                         $ 75,559      $ 62,076
  Deferred financing costs                         22,781        16,690
--------------------------------------------------------------------------
                                                   98,340        78,766
  Accumulated amortization                        (24,937)      (20,197)
--------------------------------------------------------------------------
  Deferred charges, net                            73,403        58,569
  Prepaid expenses and other assets                20,455         7,867
--------------------------------------------------------------------------

  Total deferred charges and other assets, net   $ 93,858      $ 66,436
==========================================================================
</TABLE>


6.    RESTRICTED CASH

Restricted cash includes security deposits for the Company's residential
properties and certain commercial properties, and escrow and reserve funds for
debt service, real estate taxes, property insurance, capital improvements,
tenant improvements, and leasing costs established pursuant to certain mortgage
financing arrangements, and is comprised of the following:

<TABLE>
<CAPTION>

                                               SEPTEMBER 30,  DECEMBER 31,
                                                   2000           1999
--------------------------------------------------------------------------
<S>                                            <C>            <C>
  Security deposits                              $ 6,372        $ 6,021
  Escrow and other reserve funds                      75          1,060
--------------------------------------------------------------------------

  Total restricted cash                          $ 6,447        $ 7,081
==========================================================================
</TABLE>


                                       18
<PAGE>

7.    RENTAL PROPERTY HELD FOR SALE

As of September 30, 2000, included in total rental property are 11 office
properties that the Company has identified as held for sale. These properties
have an aggregate carrying value of $119,564 and $119,743 as of September 30,
2000 and December 31, 1999, respectively, and are all located in Omaha, Douglas
County, Nebraska; San Antonio, Bexar County, Texas or Houston, Harris County,
Texas.

As of December 31, 1999, included in total rental property were three office
properties that the Company had identified as held for sale. The three office
properties have an aggregate carrying value of $77,783 as of December 31, 1999
and are all located in Omaha, Douglas County, Nebraska; Jersey City, Hudson
County, New Jersey or Amarillo, Potter County, Texas. The office properties
located in Jersey City, Hudson County, New Jersey and Amarillo, Potter County,
Texas were sold in April 2000 in two separate transactions (see Note 3).

The following is a summary of the condensed results of operations of the rental
properties held for sale at September 30, 2000 for the nine months ended
September 30, 2000 and 1999:

<TABLE>
<CAPTION>

                                               NINE MONTHS
                                           ENDED SEPTEMBER 30,
                                           2000            1999
--------------------------------------------------------------------
<S>                                    <C>                <C>
Total revenues                         $ 22,563           $ 20,743
Operating and other expenses            (11,384)           (10,489)
Depreciation and amortization            (2,370)            (2,313)
--------------------------------------------------------------------

Net income                             $  8,809           $  7,941
====================================================================
</TABLE>

There can be no assurance if and when sales of the Company's rental properties
held for sale will occur.


8.    SENIOR UNSECURED NOTES

On March 16, 1999, the Operating Partnership issued $600,000 face amount of
senior unsecured notes with interest payable semi-annually in arrears. The total
proceeds from the issuance (net of selling commissions and discount) of
approximately $593,500 were used to pay down outstanding borrowings under the
Unsecured Facility, as defined in Note 9, and to pay off certain mortgage loans.
The senior unsecured notes were issued at a discount of approximately $2,748,
which is being amortized over the terms of the respective tranches as an
adjustment to interest expense.

On August 2, 1999, the Operating Partnership issued an additional $185,283 of
senior unsecured notes with interest payable monthly. The Company used the
proceeds to retire the TIAA Mortgage, as defined in Note 10.

The Operating Partnership's total senior unsecured notes (collectively, "Senior
Unsecured Notes") are redeemable at any time at the option of the Company,
subject to certain conditions including yield maintenance.

A summary of the terms of the Senior Unsecured Notes outstanding as of September
30, 2000 and December 31, 1999 is as follows:

<TABLE>
<CAPTION>

                                                                     SEPTEMBER 30,     DECEMBER 31,     EFFECTIVE
                                                                          2000             1999         RATE (1)
------------------------------------------------------------------------------------------------------------------------
<S>                                                                  <C>               <C>              <C>
   7.18% Senior Unsecured Notes, due December 31, 2003                  $185,283         $185,283        7.23%
   7.00% Senior Unsecured Notes, due March 15, 2004                      299,724          299,665        7.27%
   7.25% Senior Unsecured Notes, due March 15, 2009                      298,014          297,837        7.49%
------------------------------------------------------------------------------------------------------------------------

   Total Senior Unsecured Notes                                         $783,021         $782,785        7.34%
========================================================================================================================
</TABLE>

(1) Includes the cost of terminated treasury lock agreements (if any), offering
    and other transaction costs and the discount on the notes, as applicable.


                                       19
<PAGE>

The terms of the Senior Unsecured Notes include certain restrictions and
covenants which require compliance with financial ratios relating to the maximum
amount of debt leverage, the maximum amount of secured indebtedness, the minimum
amount of debt service coverage and the maximum amount of unsecured debt as a
percent of unsecured assets.


9.    REVOLVING CREDIT FACILITIES

2000 UNSECURED FACILITY
On June 22, 2000, the Company obtained an unsecured revolving credit facility
("2000 Unsecured Facility") with a current borrowing capacity of $800,000 from a
group of 24 lenders. The interest rate on outstanding borrowings under the
credit line is currently the London Inter-Bank Offered Rate ("LIBOR") (6.62
percent at September 30, 2000) plus 80 basis points. The Company may instead
elect an interest rate representing the higher of the lender's prime rate or the
Federal Funds rate plus 50 basis points. In the event of a change in the
Company's unsecured debt rating, the interest rate will be changed on a sliding
scale. The 2000 Unsecured Facility also requires a 20 basis point facility fee
on the current borrowing capacity payable quarterly in arrears. Subject to
certain conditions, the Company has the ability to increase the borrowing
capacity of the credit line up to $1,000,000. The 2000 Unsecured Facility
matures in June 2003, with an extension option of one year, which would require
a payment of 25 basis points of the then borrowing capacity of the credit line
upon exercise.

The terms of the 2000 Unsecured Facility include certain restrictions and
covenants which limit, among other things the payment of dividends (as discussed
below), the incurrence of additional indebtedness, the incurrence of liens and
the disposition of assets, and which require compliance with financial ratios
relating to the maximum leverage ratio, the maximum amount of secured
indebtedness, the minimum amount of tangible net worth, the minimum amount of
debt service coverage, the minimum amount of fixed charge coverage, the maximum
amount of unsecured indebtedness, the minimum amount of unencumbered property
debt service coverage and certain investment limitations. The dividend
restriction referred to above provides that, except to enable the Company to
continue to qualify as a REIT under the Code, the Company will not during any
four consecutive fiscal quarters make distributions with respect to common stock
or other equity interests in an aggregate amount in excess of 90 percent of
funds from operations (as defined) for such period, subject to certain other
adjustments.

The lending group for the 2000 Unsecured Facility consists of: Chase Manhattan
Bank, as administrative agent; Fleet National Bank, as syndication agent; Bank
of America, N.A., as documentation agent; Bank One, NA, Commerzbank
Aktiengesellschaft and First Union National Bank, as senior managing agents; PNC
Bank, N.A., as managing agent; Bank Austria Creditanstalt Corporate Finance,
Inc., Bayerische Hypo-und Vereinsbank AG, Dresdner Bank AG, Societe Generale,
Summit Bank and Wells Fargo Bank, N.A., as co-agents; and Bayerische Landesbank
Girozentrale; Citizens Bank of Massachusetts; European American Bank; Chevy
Chase Bank; Citicorp Real Estate, Inc.; DG Bank Deutsche Genossenschaftsbank,
AG; Erste Bank; KBC Bank N.V.; SunTrust Bank; Bank Leumi USA and Israel Discount
Bank of New York.

In conjunction with obtaining the 2000 Unsecured Facility, the Company drew
funds on the new facility to repay in full and terminate the Unsecured Facility.

UNSECURED FACILITY
The Company had an unsecured revolving credit facility ("Unsecured Facility")
with a borrowing capacity of $1,000,000 from a group of 28 lenders. The interest
rate was based on the Company's achievement of investment grade unsecured debt
ratings and, at the Company's election, bore interest at either 90 basis points
over LIBOR or the higher of the lender's prime rate or the Federal Funds rate
plus 50 basis points. In conjunction with obtaining the 2000 Unsecured Facility,
the Company repaid in full and terminated the Unsecured Facility on June 22,
2000.


                                       20
<PAGE>

PRUDENTIAL FACILITY
The Company has a revolving credit facility ("Prudential Facility") with
Prudential Securities Corp. ("PSC") in the amount of $100,000, which currently
bears interest at 110 basis points over one-month LIBOR, with a maturity date of
June 29, 2001. The Prudential Facility is a recourse liability of the Operating
Partnership and is secured by the Company's equity interest in Harborside Plazas
2 and 3. The Prudential Facility limits the ability of the Operating Partnership
to make any distributions during any fiscal quarter in an amount in excess of
100 percent of the Operating Partnership's available funds from operations (as
defined) for the immediately preceding fiscal quarter (except to the extent such
excess distributions or dividends are attributable to gains from the sale of the
Operating Partnership's assets or are required for the Company to maintain its
status as a REIT under the Code); provided, however, that the Operating
Partnership may make distributions and pay dividends in excess of 100 percent of
available funds from operations (as defined) for the preceding fiscal quarter
for not more than three consecutive quarters. In addition to the foregoing, the
Prudential Facility limits the liens placed upon the subject property and
certain collateral, the use of proceeds from the Prudential Facility, and the
maintenance of ownership of the subject property and assets derived from said
ownership.

SUMMARY
As of September 30, 2000 and December 31, 1999, the Company had outstanding
borrowings of $264,483 and $177,000, respectively, under its revolving credit
facilities (with aggregate borrowing capacity of $900,000 and $1,100,000,
respectively). The total outstanding borrowings were from the 2000 Unsecured
Facility at September 30, 2000 and from the Unsecured Facility at December 31,
1999, with no outstanding borrowings under the Prudential Facility.


10.   MORTGAGES AND LOANS PAYABLE

<TABLE>
<CAPTION>

                                          SEPTEMBER 30,     DECEMBER 31,
                                              2000              1999
--------------------------------------------------------------------------------
<S>                                       <C>               <C>
Portfolio Mortgages                        $150,000          $150,000
Property Mortgages                          336,823           380,390
--------------------------------------------------------------------------------

Total mortgages and loans payable          $486,823          $530,390
================================================================================
</TABLE>

PORTFOLIO MORTGAGES
TIAA MORTGAGE
The Company had a $185,283 non-recourse mortgage loan with Teachers Insurance
and Annuity Association of America, with interest only payable monthly at a
fixed annual rate of 7.18 percent ("TIAA Mortgage"). The TIAA Mortgage was
secured and cross collateralized by 43 properties. The TIAA Mortgage was
prepayable in whole or in part subject to certain provisions, including yield
maintenance.

Using the proceeds from the issuance of $185,283 of senior unsecured notes on
August 2, 1999 (see Note 8), the Company repaid in full and retired the TIAA
Mortgage.

$150,000 PRUDENTIAL MORTGAGE LOAN
The Company has a $150,000, interest-only, non-recourse mortgage loan from
Prudential ("$150,000 Prudential Mortgage Loan"). The loan, which is secured by
11 properties, has an effective annual interest rate of 7.10 percent and a
seven-year term. The Company has the option to convert the mortgage loan to
unsecured debt as a result of the achievement of an investment grade credit
rating. The mortgage loan is prepayable in whole or in part subject to certain
provisions, including yield maintenance.

PROPERTY MORTGAGES
The Company's property mortgages ("Property Mortgages") are comprised of various
non-recourse loans which are collateralized by certain of the Company's rental
properties. Payments on Property Mortgages are generally due in monthly
installments of principal and interest, or interest only.


                                       21
<PAGE>

A summary of the Property Mortgages as of September 30, 2000 and December 31,
1999 is as follows:

<TABLE>
<CAPTION>
                                                                  EFFECTIVE    PRINCIPAL BALANCE AT
                                                                   INTEREST  SEPTEMBER 30, DECEMBER 31,
PROPERTY NAME                    LENDER                              RATE       2000          1999       MATURITY
-----------------------------------------------------------------------------------------------------------------
<S>                              <C>                            <C>          <C>           <C>           <C>
201 Commerce Drive               Sun Life Assurance Co.              6.240%    $    --      $ 1,059      09/01/00
3 & 5 Terri Lane                 First Union National Bank           6.220%      4,404        4,434      10/31/00
101 & 225 Executive Drive        Sun Life Assurance Co.              6.270%      2,246        2,375      06/01/01
Mack-Cali Morris Plains          Corestates Bank                     7.510%      2,186        2,235      12/31/01
Mack-Cali Willowbrook            CIGNA                               8.670%      9,664       10,250      10/01/03
400 Chestnut Ridge               Prudential Insurance Co.            9.440%     13,810       14,446      07/01/04
Mack-Cali Centre VI              Principal Life Insurance Co.        6.865%     35,000       35,000      04/01/05
Mack-Cali Bridgewater I          New York Life Ins. Co.              7.000%     23,000       23,000      09/10/05
Mack-Cali Woodbridge II          New York Life Ins. Co.              7.500%     17,500       17,500      09/10/05
Mack-Cali Short Hills            Prudential Insurance Co.            7.740%     26,076       26,604      10/01/05
500 West Putnam Avenue           New York Life Ins. Co.              6.520%     10,259       10,784      10/10/05
Harborside - Plaza I             U.S. West Pension Trust             5.610%     53,508       51,015      01/01/06
Harborside - Plaza II and III    Northwestern Mutual Life Ins.       7.320%     96,492       98,985      01/01/06
Mack-Cali Airport                Allstate Life Insurance Co.         7.050%     10,500       10,500      04/01/07
Kemble Plaza II                  Mitsubishi Tr & Bk Co.         LIBOR+0.65%         --       40,025      01/31/08
Kemble Plaza I                   Mitsubishi Tr & Bk Co.         LIBOR+0.65%     32,178       32,178      01/31/09
-----------------------------------------------------------------------------------------------------------------

Total Property Mortgages                                                      $336,823     $380,390
=================================================================================================================
</TABLE>

INTEREST RATE CONTRACTS
On May 24, 1995, the Company entered into an interest rate swap agreement with a
commercial bank. The swap agreement fixed the Company's one-month LIBOR base to
6.285 percent per annum on a notional amount of $24,000. The swap agreement
expired in August 1999.

On January 23, 1996, the Company entered into an interest rate swap agreement
with a commercial bank. The swap agreement fixed the Company's one-month LIBOR
base to 5.265 percent per annum on a notional amount of $26,000. The swap
agreement expired in January 1999.

On November 20, 1997, the Company entered into a forward treasury rate lock
agreement with a commercial bank. The agreement locked an interest rate of 5.88
percent per annum for the interpolated seven-year U.S. Treasury Note effective
March 1, 1998, on a notional amount of $150,000. The agreement was used to fix
the interest rate on the $150,000 Prudential Mortgage Loan. On March 2, 1998,
the Company paid $2,035 in settlement of the agreement, which is being amortized
to interest expense over the term of the $150,000 Prudential Mortgage Loan.

On October 1, 1998, the Company entered into a forward treasury rate lock
agreement with a commercial bank. The agreement locked an interest rate of 4.089
percent per annum for the three-year U.S. Treasury Note effective November 4,
1999, on a notional amount of $50,000. The agreement was used to fix the Index
Rate on $50,000 of the Harborside-Plaza 1 mortgage, for which the interest rate
was re-set to the three-year U.S. Treasury Note (5.82 percent) plus 110 basis
points for the three years beginning November 4, 1999 (see "Property Mortgages:
Harborside-Plaza 1"). The Company received $2,208 in settlement of the
agreement, which is being amortized to interest expense over the three
year-period.

In connection with the issuance of the $600,000 face amount of Senior Unsecured
Notes in March 1999, the Company entered into and settled forward treasury rate
lock agreements. These agreements were settled at a cost of approximately $517,
which is being amortized to interest expense over the terms of the respective
tranches.


                                       22
<PAGE>

SCHEDULED PRINCIPAL PAYMENTS
Scheduled principal payments and related weighted average annual interest rates
for the Company's Senior Unsecured Notes (Note 8), revolving credit facilities
(Note 9) and mortgages and loans payable as of September 30, 2000 are as
follows:

<TABLE>
<CAPTION>
                                                                       WEIGHTED AVG.
                                SCHEDULED   PRINCIPAL                INTEREST RATE OF
YEAR                          AMORTIZATION  MATURITIES    TOTAL    FUTURE REPAYMENTS (A)
----------------------------------------------------------------------------------------
<S>                           <C>           <C>         <C>        <C>
October through December 2000   $ 1,021     $    4,400  $    5,421          7.02%
2001                              3,257          4,211       7,468          7.44%
2002                              3,458             --       3,458          8.20%
2003                              3,518        456,577     460,095          7.37%
2004                              2,332        309,863     312,195          7.34%
Thereafter                          970        744,720     745,690          7.28%
----------------------------------------------------------------------------------------

Totals/Weighted Average         $14,556     $1,519,771  $1,534,327          7.32%
=======================================================================================
</TABLE>

(a) Assumes weighted average LIBOR at September 30, 2000 of 6.62 percent in
    calculating revolving credit facility and other variable rate debt interest
    rates.

Scheduled principal payments during the nine months ended September 30, 2000 and
1999 amounted to $2,288 and $2,621, respectively.

CASH PAID FOR INTEREST AND INTEREST CAPITALIZED
Cash paid for interest for the nine months ended September 30, 2000 and 1999 was
$93,903 and $76,902, respectively. Interest capitalized by the Company for the
nine months ended September 30, 2000 and 1999 was $7,482 and $4,726,
respectively.

SUMMARY OF INDEBTEDNESS
As of September 30, 2000, the Company's total indebtedness of $1,534,327
(weighted average interest rate of 7.32 percent) was comprised of $296,661 of
revolving credit facility borrowings and other variable rate mortgage debt
(weighted average rate of 7.41 percent) and fixed rate debt of $1,237,666
(weighted average rate of 7.24 percent).

As of December 31, 1999, the Company's total indebtedness of $1,490,175
(weighted average interest rate of 7.27 percent) was comprised of $249,204 of
revolving credit facility borrowings and other variable rate mortgage debt
(weighted average rate of 7.42 percent) and fixed rate debt of $1,240,971
(weighted average rate of 7.24 percent).


11.   MINORITY INTERESTS

Minority interests in the accompanying consolidated financial statements relate
to (i) common units in the Operating Partnership, in addition to preferred units
("Preferred Units") and warrants to purchase common units ("Unit Warrants")
issued in connection with the Company's December 1997 acquisition of 54 office
properties ("Mack Properties") from the Mack Company and Patriot American Office
Group ("Mack Transaction"), held by parties other than the Company, and (ii)
interests in consolidated partially-owned properties for the portion of such
properties not owned by the Company.

OPERATING PARTNERSHIP
PREFERRED UNITS
In connection with the Mack Transaction in December 1997, the Company issued
15,237 Series A Preferred Units and 215,325 Series B Preferred Units, with an
aggregate value of $236,491. The Preferred Units have a stated value of $1,000
per unit and are preferred as to assets over any class of common units or other
class of preferred units of the Company, based on circumstances per the
applicable unit certificates.


                                       23
<PAGE>

The quarterly distribution on each Preferred Unit is an amount equal to the
greater of (i) $16.875 (representing 6.75 percent of the Preferred Unit stated
value of $1,000 on an annualized basis) or (ii) the quarterly distribution
attributable to a Preferred Unit determined as if such unit had been converted
into common units, subject to adjustment for customary anti-dilution rights.
Each of the Series A Preferred Units may be converted at any time into common
units at a conversion price of $34.65 per unit, and, after the one year
anniversary of the date of the Series A Preferred Units' initial issuance,
common units received pursuant to such conversion may be redeemed into common
stock. Each of the Series B Preferred Units may be converted at any time into
common units at a conversion price of $34.65 per unit, and, after the three year
anniversary of the date of the Series B Preferred Units' initial issuance,
common units received pursuant to such conversion may be redeemed into common
stock. Each of the common units are redeemable for an equal number of shares of
common stock.

During 1999, 20,952 Series A Preferred Units were converted into 604,675 common
units. During the nine months ended September 30, 2000, 6,180 Series A Preferred
Units were converted into 178,355 common units.

As of September 30, 2000, there were 223,124 Series B Preferred Units
outstanding (convertible into 6,439,366 common units). There were no Series A
Preferred Units outstanding as of September 30, 2000.

COMMON UNITS
Certain individuals and entities own common units in the Operating Partnership.
A common unit and a share of common stock of the Company have substantially the
same economic characteristics in as much as they effectively share equally in
the net income or loss of the Operating Partnership.

Common units are redeemable by the common unitholders at their option, subject
to certain restrictions, on the basis of one common unit for either one share of
common stock or cash equal to the fair market value of a share at the time of
the redemption. The Company has the option to deliver shares of common stock in
exchange for all or any portion of the cash requested. When a unitholder redeems
a common unit, minority interest in the Operating Partnership is reduced and the
Company's investment in the Operating Partnership is increased.

On June 4, 1999, in connection with the acquisition of a 0.1 percent interest in
the G&G Martco joint venture (see Note 4), the Company issued 437 common units,
valued at approximately $17.

On August 31, 1999, in connection with the acquisition of 28.1 acres of
developable land located in Roseland, New Jersey, the Company issued 121,624
common units, valued at approximately $3,345 (see Note 3).

During 1999, an aggregate of 1,934,657 common units were redeemed for an
equivalent number of shares of common stock in the Company.

During 1999, the Company also issued 275,046 common units, valued at
approximately $8,141, in connection with the achievement of certain performance
goals at the Mack Properties in redemption of an equivalent number of contingent
common units.

During the nine months ended September 30, 2000, an aggregate of 340,103 common
units were redeemed for an equivalent number of shares of common stock in the
Company.

As of September 30, 2000, there were 7,991,963 common units outstanding.

CONTINGENT COMMON AND PREFERRED UNITS
In connection with the Mack Transaction in December 1997, 2,006,432 contingent
common units, 11,895 Series A contingent Preferred Units and 7,799 Series B
contingent Preferred Units were issued as contingent non-participating units
("Contingent Units"). Redemption of such Contingent Units occurred upon the
achievement of certain performance goals relating to certain of the Mack
Properties, specifically the achievement of certain leasing activity. When
Contingent Units are redeemed for common and Preferred Units, an adjustment to
the purchase price of certain of the Mack Properties is recorded, based on the
value of the units issued.


                                       24
<PAGE>

On account of certain of the performance goals at the Mack Properties having
been achieved during 1999, the Company redeemed 275,046 contingent common units
and issued an equivalent number of common units, as indicated above. There were
no Contingent Units outstanding as of December 31, 1999.

UNIT WARRANTS
The Company has 2,000,000 Unit Warrants outstanding. The Unit Warrants are
exercisable at $37.80 per common unit and expire on December 11, 2002.

MINORITY INTEREST OWNERSHIP
As of September 30, 2000 and December 31, 1999, the minority interest common
unitholders owned 12.0 percent (19.7 percent, including the effect of the
conversion of Preferred Units into common units) and 12.2 percent (20.2 percent
including the effect of the conversion of Preferred Units into common units) of
the Operating Partnership, respectively (excluding any effect for the exercise
of Unit Warrants).

PARTIALLY-OWNED PROPERTIES
On December 28, 1999, the Company sold an interest in nine office properties
located in Parsippany, Morris County, New Jersey for $83,600. Amongst other
things, the operating agreements provided for a preferred return to the joint
venture members. On June 29, 2000 the Company acquired a 100 percent interest in
these properties and the Company paid an additional $836 to the minority
interest member in excess of its investment.

On August 24, 2000, Morris V Realty L.L.C. and Morris VI Realty, L.L.C. acquired
land in which SJP Properties has a minority interest amounting to $1,925.

The Company controls these operations and has consolidated the financial
position and results of operations of partially-owned properties in the
financial statements of the Company. The equity interests of the other members
are reflected as minority interests: partially-owned properties in the
consolidated financial statements of the Company.


12.   EMPLOYEE BENEFIT PLAN

All employees of the Company who meet certain minimum age and period of service
requirements are eligible to participate in a 401(k) defined contribution plan
(the "401(k) Plan"). The 401(k) Plan allows eligible employees to defer up to 15
percent of their annual compensation, subject to certain limitations imposed by
federal law. The amounts contributed by employees are immediately vested and
non-forfeitable. The Company, at management's discretion, may match employee
contributions and/or make discretionary contributions. Total expense recognized
by the Company for the nine months ended September 30, 2000 and 1999 was $300
and $0, respectively.


13.   COMMITMENTS AND CONTINGENCIES

TAX ABATEMENT AGREEMENTS

HARBORSIDE FINANCIAL CENTER
Pursuant to an agreement with the City of Jersey City, New Jersey obtained by
the former owner of the Harborside property in 1988 and assumed by the
Company as part of the acquisition of the property in November 1996, the
Company is required to make payments in lieu of property taxes ("PILOT") on
its Harborside Plaza 2 and 3 properties. The agreement, which commenced in
1990, is for a term of 15 years. Such PILOT is equal to two percent of Total
Project Costs, as defined, in year one and increases by $75 per annum through
year fifteen. Total Project Costs, as defined, are $145,644. The PILOT
totaled $2,002 and $1,955 for the nine months ended September 30, 2000 and
1999, respectively. The Company has entered into a similar agreement with the
City of Jersey City, New Jersey on its Harborside Plaza 4-A property which
was placed in service in September 2000.


                                       25
<PAGE>

GROUND LEASE AGREEMENTS
Future minimum rental payments under the terms of all non-cancelable ground
leases under which the Company is the lessee, as of September 30, 2000, are as
follows:

<TABLE>
<CAPTION>

YEAR                                                                    AMOUNT
-------------------------------------------------------------------------------
<S>                                                                     <C>
October through December 2000                                           $   133
2001                                                                        531
2002                                                                        531
2003                                                                        531
2004                                                                        534
Thereafter                                                               22,532
-------------------------------------------------------------------------------

Total                                                                   $24,792
===============================================================================
</TABLE>

Ground lease expense incurred during the nine months ended September 30, 2000
and 1999 amounted to $427 and $392, respectively.

OTHER
On April 19, 1999, the Company announced the following changes in the membership
of its Board of Directors and the identities, titles and responsibilities of its
executive officers: (i) Thomas A. Rizk resigned from the Board of Directors, the
Executive Committee of the Board of Directors, his position as Chief Executive
Officer and as an employee of the Company; (ii) Mitchell E. Hersh was appointed
Chief Executive Officer of the Company simultaneous with his resignation from
his positions as President and Chief Operating Officer of the Company; (iii)
Timothy M. Jones was appointed President of the Company simultaneous with his
resignation from his positions as Executive Vice President and Chief Investment
Officer of the Company; and (iv) Brant Cali was appointed to the Board of
Directors of the Company to fill the remainder of Thomas A. Rizk's term as a
Class III Director and was appointed Chief Operating Officer of the Company,
also remaining as an Executive Vice President and Assistant Secretary of the
Company.

Pursuant to the terms of Mr. Rizk's employment agreement entered into with the
Company in December 1997 and an agreement entered into simultaneous with his
resigning from the Company, Mr. Rizk received a payment of approximately $14,490
in April 1999, $500 in April 2000 and $500 annually over the next two years. All
costs associated with Mr. Rizk's resignation are included in non-recurring
charges for the nine months ended September 30, 1999.

On June 27, 2000, pursuant to the Cali agreement, both Brant Cali and John R.
Cali resigned their positions as officers of the Company and Brant Cali resigned
as director of the Company ("Cali Agreement"). As required by Brant Cali and
John R. Cali's amended and restated employment agreements, under the Cali
Agreement: (i) the Company paid $2,820 and $2,806 (less applicable withholding)
to Brant Cali and John R. Cali, respectively; and (ii) all options to acquire
shares of the Company's common stock and Restricted Stock Awards (as hereinafter
defined) held by Brant Cali and John R. Cali became fully vested on the
effective date of their resignations from the Company. All costs associated with
Brant Cali and John R. Cali's resignations are included in non-recurring charges
for the nine months ended September 30, 2000.

The Company is a defendant in certain litigation arising in the normal course of
business activities. Management does not believe that the resolution of these
matters will have a materially adverse effect upon the Company.


14.   TENANT LEASES

The Properties are leased to tenants under operating leases with various
expiration dates through 2016. 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.


                                       26
<PAGE>

15.   STOCKHOLDERS' EQUITY

To maintain its qualification as a REIT, not more than 50 percent in value of
the outstanding shares of the Company may be owned, directly or indirectly, by
five or fewer individuals at any time during the last half of any taxable year
of the Company, other than its initial taxable year (defined to include certain
entities), applying certain constructive ownership rules. To help ensure that
the Company will not fail this test, the Company's Articles of Incorporation
provide for, among other things, certain restrictions on the transfer of the
common stock to prevent further concentration of stock ownership. Moreover, to
evidence compliance with these requirements, the Company must maintain records
that disclose the actual ownership of its outstanding common stock and will
demand written statements each year from the holders of record of designated
percentages of its common stock requesting the disclosure of the beneficial
owners of such common stock.

COMMON STOCK REPURCHASES On August 6, 1998, the Board of Directors of the
Company authorized a share repurchase program under which the Company was
permitted to purchase up to $100,000 of the Company's outstanding common
stock ("Repurchase Program"). Under the Repurchase Program, the Company
purchased for constructive retirement 1,869,200 shares of its outstanding
common stock for an aggregate cost of approximately $52,562 from August 1998
through December 1999. Subsequently on September 13, 2000, the Board of
Directors authorized an increase to the Repurchase Program under which the
Company is permitted to purchase up to an additional $150,000 of the
Company's outstanding common stock above the $52,562 that had previously been
purchased. Purchases could be made from time to time in open market
transactions at prevailing prices or through privately negotiated
transactions.

Since the increase of the Repurchase Program, the Company purchased for
constructive retirement 186,600 shares of its outstanding common stock for an
aggregate cost of approximately $5,237 from September 25, 2000 through
September 30, 2000.

Through September 30, 2000, under the Repurchase Program, the Company purchased
for constructive retirement, a total of 2,055,800 shares of its outstanding
common stock for an aggregate cost of approximately $57,799. Concurrent with
these purchases, the Company sold to the Operating Partnership 2,055,800 common
units for approximately $57,799.

Subsequent to quarter end through November 1, 2000, the Company purchased for
constructive retirement 605,500 shares of its outstanding common stock for an
aggregate cost of approximately $16,451 under the Repurchase Program.

DIVIDEND REINVESTMENT AND STOCK PURCHASE PLAN
The Company filed a registration statement with the SEC for the Company's
dividend reinvestment and stock purchase plan ("Plan") which was declared
effective in February 1999. The Plan commenced on March 1, 1999.

During the year ended December 31, 1999, 1,082 shares were issued and proceeds
of approximately $32 were received from stock purchases and/or dividend
reinvestments under the Plan. The Company did not issue any shares under the
Plan during the nine months ended September 30, 2000.

SHAREHOLDER RIGHTS PLAN
On June 10, 1999, the Board of Directors of the Company authorized a dividend
distribution of one preferred share purchase right ("Right") for each
outstanding share of common stock which were distributed to all holders of
record of the common stock on July 6, 1999. Each Right entitles the registered
holder to purchase from the Company one one-thousandth of a share of Series A
junior participating preferred stock, par value $0.01 per share ("Preferred
Shares"), at a price of $100.00 per one one-thousandth of a Preferred Share
("Purchase Price"), subject to adjustment as provided in the rights agreement.
The Rights expire on July 6, 2009, unless the expiration date is extended or the
Right is redeemed or exchanged earlier by the Company.


                                       27
<PAGE>

The Rights are attached to each share of common stock. The Rights are generally
exercisable only if a person or group becomes the beneficial owner of 15 percent
or more of the outstanding common stock or announces a tender offer for 15
percent or more of the outstanding common stock ("Acquiring Person"). In the
event that a person or group becomes an Acquiring Person, each holder of a Right
will have the right to receive, upon exercise, common stock having a market
value equal to two times the Purchase Price of the Right.

On June 27, 2000, the Company amended its shareholder rights plan to prevent the
triggering of such plan as a result of the Merger Agreement.

STOCK OPTION PLANS
In September 2000, the Company established the 2000 Employee Stock Option
Plan ("2000 Employee Plan") and the 2000 Director Stock Option Plan ("2000
Director Plan") under which a total of 2,700,000 shares (subject to
adjustment) of the Company's common stock have been reserved for issuance
(2,500,000 shares under the 2000 Employee Plan and 200,000 shares under the
2000 Director Plan). In 1994, and as subsequently amended, the Company
established the Mack-Cali Employee Stock Option Plan ("Employee Plan") and
the Mack-Cali Director Stock Option Plan ("Director Plan") under which a
total of 5,380,188 shares (subject to adjustment) of the Company's common
stock have been reserved for issuance (4,980,188 shares under the Employee
Plan and 400,000 shares under the Director Plan). Stock options granted under
the Employee Plan in 1994 and 1995 have become exercisable over a three-year
period and those options granted under both the 2000 Employee Plan and
Employee Plan in 1996, 1997, 1998, 1999 and 2000 become exercisable over a
five-year period. All stock options granted under both the 2000 Director Plan
and Director Plan become exercisable in one year. All options were granted at
the fair market value at the dates of grant and have terms of ten years. As
of September 30, 2000 and December 31, 1999, the stock options outstanding
had a weighted average remaining contractual life of approximately 7.3 and
7.4 years, respectively.

Information regarding the Company's stock option plans is summarized below:

<TABLE>
<CAPTION>
                                                                              WEIGHTED
                                                      SHARES                  AVERAGE
                                                       UNDER                  EXERCISE
                                                      OPTIONS                  PRICE
------------------------------------------------------------------------------------------
<S>                                                  <C>                      <C>
    Outstanding at January 1, 1999                   3,939,982                  $33.22
    Granted                                            426,400                  $25.23
    Exercised                                          (47,583)                 $22.31
    Lapsed or canceled                                (591,648)                 $36.92
------------------------------------------------------------------------------------------
    Outstanding at December 31, 1999                 3,727,151                  $31.86
    Granted                                          1,003,900                  $26.72
    Exercised                                         (104,693)                 $20.93
    Lapsed or canceled                                (385,062)                 $34.52
------------------------------------------------------------------------------------------
    Outstanding at September 30, 2000                4,241,296                  $30.67
------------------------------------------------------------------------------------------
    Options exercisable at December 31, 1999         1,724,920                  $29.78
    Options exercisable at September 30, 2000        2,149,718                  $31.24
------------------------------------------------------------------------------------------
    Available for grant at December 31, 1999           662,878
    Available for grant at September 30, 2000        2,749,140
------------------------------------------------------------------------------------------
</TABLE>


                                       28
<PAGE>

STOCK WARRANTS
The Company has outstanding 380,000 warrants to purchase an equal number of
shares of common stock ("Stock Warrants") at $33 per share (the market price at
date of grant). Such warrants are all currently exercisable and expire on
January 31, 2007.

The Company also has outstanding 389,976 Stock Warrants to purchase an equal
number of shares of common stock at $38.75 per share (the market price at date
of grant). Such warrants vest equally over a five-year period through December
31, 2001 and expire on December 12, 2007.

As of September 30, 2000 and December 31, 1999, there were a total of 769,976
and 914,976 Stock Warrants outstanding, respectively. As of September 30, 2000
and December 31, 1999, there were 613,985 and 585,989 Stock Warrants
exercisable, respectively. During the nine months ended September 30, 2000 and
1999, 145,000 and no Stock Warrants were canceled, respectively. No Stock
Warrants have been exercised through September 30, 2000.

STOCK COMPENSATION
In July 1999, the Company entered into amended and restated employment contracts
with nine of its then key executive officers which provided for, among other
things, compensation in the form of stock awards and associated tax obligation
payments. In addition, in December 1999, the Company granted stock awards to
certain other officers of the Company. In connection with the stock awards
(collectively, "Restricted Stock Awards"), the executive officers and certain
other officers are to receive up to a total of 211,593 shares of the Company's
common stock vesting over a five-year period contingent upon the Company meeting
certain performance and/or stock price appreciation objectives. The Restricted
Stock Awards provided to the executive officers and certain other officers were
granted under the Employee Plan. Effective January 1, 2000, 31,737 shares of the
Company's common stock were issued to the executive officers and certain other
officers upon meeting the required objectives. Pursuant to the Cali Agreement,
an aggregate of 38,649 shares of the Company's common stock were issued to Brant
Cali and John R. Cali upon vesting of their remaining Restricted Stock Awards.
For the nine months ended September 30, 2000, 5,100 unvested Restricted Stock
Awards were canceled.

DEFERRED STOCK COMPENSATION PLAN FOR DIRECTORS
The Deferred Compensation Plan for Directors ("Deferred Compensation Plan"),
which commenced January 1, 1999, allows non-employee directors of the Company to
elect to defer up to 100 percent of their annual retainer fee into deferred
stock units. The deferred stock units are convertible into an equal number of
shares of common stock upon the directors' termination of service from the Board
of Directors or a change in control of the Company, as defined in the plan.
Deferred stock units are credited to each director quarterly using the closing
price of the Company's common stock on the applicable dividend record date for
the respective quarter. Each participating director's account is also credited
for an equivalent amount of deferred stock units based on the dividend rate for
each quarter.

During 1999, 3,319 deferred stock units were earned. During the nine months
ended September 30, 2000, 3,196 deferred stock units were earned.

EARNINGS PER SHARE
FASB No. 128 requires a dual presentation of basic and diluted EPS on the face
of the income statement for all companies with complex capital structures even
where the effect of such dilution is not material. Basic EPS excludes dilution
and is computed by dividing net income available to common stockholders by the
weighted average number of shares outstanding for the period. Diluted EPS
reflects the potential dilution that could occur if securities or other
contracts to issue common stock were exercised or converted into common stock.


                                       29


<PAGE>

The following information presents the Company's results for the three and nine
month periods ended September 30, 2000 and 1999 in accordance with FASB No. 128:

<TABLE>
<CAPTION>
                                                     THREE MONTHS ENDED SEPTEMBER 30,
                                                      2000                     1999
------------------------------------------------------------------------------------------------
                                             BASIC EPS   DILUTED EPS   BASIC EPS   DILUTED EPS
------------------------------------------------------------------------------------------------
<S>                                          <C>         <C>           <C>         <C>
Net income                                    $20,012     $20,012       $32,520      $32,520
Add: Net income attributable to
       Operating Partnership - common units        --       2,733            --        4,552
     Net income attributable to
       Operating Partnership - preferred units     --          --            --           --
------------------------------------------------------------------------------------------------
Adjusted net income                           $20,012     $22,745       $32,520       $37,072
================================================================================================

Weighted average shares                        58,711      66,914        58,679        67,113
------------------------------------------------------------------------------------------------
Per Share                                       $0.34       $0.34         $0.55         $0.55
================================================================================================
</TABLE>

<TABLE>
<CAPTION>
                                                     NINE MONTHS ENDED SEPTEMBER 30,
                                                      2000                     1999
------------------------------------------------------------------------------------------------
                                             BASIC EPS   DILUTED EPS   BASIC EPS   DILUTED EPS
------------------------------------------------------------------------------------------------
<S>                                          <C>         <C>           <C>         <C>
Net income                                    $150,935     $150,935     $83,270       $83,270
Add: Net income attributable to
       Operating Partnership - common units         --       20,859          --        12,198
     Net income attributable to
       Operating Partnership - preferred units      --       11,562          --            --
------------------------------------------------------------------------------------------------
Adjusted net income                           $150,935     $183,356     $83,270       $95,468
================================================================================================

Weighted average shares                         58,518       73,276      58,452        67,294
------------------------------------------------------------------------------------------------
Per Share                                       $ 2.58       $ 2.50       $1.42         $1.42
================================================================================================
</TABLE>

The following schedule reconciles the shares used in the basic EPS calculation
to the shares used in the diluted EPS calculation:

<TABLE>
<CAPTION>
                                                      THREE MONTHS            NINE MONTHS
                                                   ENDED SEPTEMBER 30,     ENDED SEPTEMBER 30,
                                                    2000        1999        2000        1999
------------------------------------------------------------------------------------------------
<S>                                                 <C>        <C>          <C>        <C>
Basic EPS Shares:                                   58,711     58,679       58,518     58,452
   Add:  Operating Partnership - common units        8,018      8,214        8,077      8,573
         Operating Partnership - preferred units        --         --        6,504         --
         (after conversion to common units)
         Stock options                                 185        220          177        269
------------------------------------------------------------------------------------------------
Diluted EPS Shares:                                 66,914     67,113       73,276     67,294
================================================================================================
</TABLE>

Contingent Units and Restricted Stock Awards outstanding in 2000 and 1999, if
any, were not included in the computation of diluted EPS as such units were
anti-dilutive during each of the periods. Preferred Units outstanding in 1999
and three months ended September 30, 2000 were not included in the 1999 and
three months ended September 30, 2000 computations of diluted EPS as such units
were anti-dilutive during the periods.

Pursuant to the Repurchase Program, during 1999, the Company purchased for
constructive retirement 1,014,500 shares of its outstanding common stock for
approximately $27,500. Additionally, during the nine months ended September
30, 2000, the Company purchased for constructive retirement 186,600 shares of
its outstanding common stock for approximately $5,237.


                                     30
<PAGE>

16.   SEGMENT REPORTING

The Company operates in one business segment - real estate. The Company provides
leasing, management, acquisition, development, construction and tenant-related
services for its portfolio. The Company does not have any foreign operations.
The accounting policies of the segments are the same as those described in Note
2, excluding straight-line rent adjustments, depreciation and amortization and
non-recurring charges.

The Company evaluates performance based upon net operating income from the
combined properties in the segment.

Selected results of operations for the three and nine month periods ended
September 30, 2000 and 1999 and selected asset information as of September 30,
2000 and December 31, 1999 regarding the Company's operating segment are as
follows:

<TABLE>
<CAPTION>
                                        TOTAL      CORPORATE &          TOTAL
                                       SEGMENT      OTHER (e)          COMPANY
----------------------------------------------------------------------------------
<S>                                  <C>           <C>             <C>
TOTAL CONTRACT REVENUES (a):
Three months ended:
   September 30, 2000                $   137,920    $   1,978      $   139,898 (f)
   September 30, 1999                    135,350          594          135,944 (g)
Nine months ended:
   September 30, 2000                $   418,178    $   4,998      $   423,176 (h)
   September 30, 1999                    399,469          961          400,430 (i)

TOTAL OPERATING AND INTEREST EXPENSES (b):
Three months ended:
   September 30, 2000                $    48,365    $  27,149      $    75,514 (j)
   September 30, 1999                     46,130       28,982           75,112 (k)
Nine months ended:
   September 30, 2000                $   141,174    $  83,267      $   224,441 (l)
   September 30, 1999                    133,853       86,097          219,950 (m)

NET OPERATING INCOME (c):
Three months ended:
   September 30, 2000                $    89,555    $ (25,171)     $    64,384 (f) (j)
   September 30, 1999                     89,220      (28,388)          60,832 (g) (k)
Nine months ended:
   September 30, 2000                $   277,004    $ (78,269)     $   198,735 (h) (l)
   September 30, 1999                    265,616      (85,136)         180,480 (i) (m)

TOTAL ASSETS:
   September 30, 2000                $ 3,570,130    $  76,032      $ 3,646,162
   December 31, 1999                   3,576,806       52,795        3,629,601

TOTAL LONG-LIVED ASSETS (d):
   September 30, 2000                $ 3,480,555    $  46,942      $ 3,527,497
   December 31, 1999                   3,510,285       30,318        3,540,603
------------------------------------------------------------------------------
</TABLE>

SEE FOOTNOTES ON SUBSEQUENT PAGE.


                                     31
<PAGE>

(a)  Total contract revenues represent all revenues during the period (including
     the Company's share of net income from unconsolidated joint ventures),
     excluding adjustments for straight-lining of rents and the Company's share
     of straight-line rent adjustments from unconsolidated joint ventures. All
     interest income is excluded from segment amounts and is classified in
     Corporate & Other for all periods.

(b)  Total operating and interest expenses represent the sum of real estate
     taxes, utilities, operating services, general and administrative and
     interest expense. All interest expense (including for property-level
     mortgages) is excluded from segment amounts and is classified in Corporate
     & Other for all periods.

(c)  Net operating income represents total contract revenues [as defined in Note
     (a)] less total operating and interest expenses [as defined in Note (b)]
     for the period.

(d)  Long-lived assets are comprised of total rental property, unbilled rents
     receivable and investments in unconsolidated joint ventures.

(e)  Corporate & Other represents all corporate-level items (including interest
     and other investment income, interest expense and non-property general and
     administrative expense) as well as intercompany eliminations necessary to
     reconcile to consolidated Company totals.

(f)  Excludes $3,520 adjustments for straight-lining of rents and $(36) for the
     Company's share of straight-line rent adjustments from unconsolidated joint
     ventures.

(g)  Excludes $2,921 of adjustments for straight-lining of rents and $155 for
     the Company's share of straight-line rent adjustments from unconsolidated
     joint ventures.

(h)  Excludes $9,056 of adjustments for straight-lining of rents and $18 for the
     Company's share of straight-line rent adjustments from unconsolidated joint
     ventures.

(i)  Excludes $10,343 of adjustments for straight-lining of rents and $111 for
     the Company's share of straight line rent adjustments from unconsolidated
     joint ventures.

(j)  Excludes $23,320 of depreciation and amortization and non-recurring charges
     of $27,911.

(k)  Excludes $22,967 of depreciation and amortization.

(l)  Excludes $68,447 of depreciation and amortization and non-recurring charges
     of $37,139.

(m)  Excludes $67,401 of depreciation and amortization and non-recurring charges
     of $16,458.


17.   IMPACT OF RECENTLY-ISSUED ACCOUNTING STANDARDS

In June 1998, the FASB issued Statement of Financial Accounting Standards No.
133, Accounting for Derivative Instruments and Hedging Activities ("FASB No.
133"). FASB No. 133 is effective for all fiscal quarters of all fiscal years
beginning after June 15, 1999. In June 1999, the FASB delayed the implementation
date of FASB No. 133 by one year (January 1, 2001 for the Company). FASB No. 133
requires that all derivative instruments be recorded on the balance sheet at
their fair value. Changes in the fair value of derivatives are recorded each
period in current earnings or other comprehensive income, depending on whether a
derivative is designated as part of a hedge transaction and, if it is, the type
of hedge transaction. Management of the Company anticipates that, due to its
limited use of derivative instruments, the adoption of FASB No. 133 will not
have a significant effect on the Company's results of operations or its
financial position.





                                     32
<PAGE>

                MACK-CALI REALTY CORPORATION AND SUBSIDIARIES

                                   ITEM 2:
                   MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                FINANCIAL CONDITION AND RESULTS OF OPERATIONS


The following discussion should be read in conjunction with the Consolidated
Financial Statements of Mack-Cali Realty Corporation and the notes thereto.
Certain defined terms used herein have the meaning ascribed to them in the
Consolidated Financial Statements.

The following comparisons for the three and nine month periods ended September
30, 2000 ("2000"), as compared to the three and nine month periods ended
September 30, 1999 ("1999") make reference to the following: (i) the effect of
the "Same-Store Properties," which represents all in-service properties owned by
the Company at June 30, 1999 (for the three-month period comparisons), and which
represents all in-service properties owned by the Company at December 31, 1998
(for the nine-month period comparisons), all such properties being owned by the
Company for the entirety of both periods being compared, (ii) the effect of the
"Acquired Properties," which represents all properties acquired or placed in
service by the Company from July 1, 1999 through September 30, 2000 (for the
three-month period comparisons), and which represents all properties acquired or
placed in-service by the Company from January 1, 1999 through September 30, 2000
(for the nine-month period comparisons), and (iii) the effect of the
"Dispositions," which represents the Company's sales of rental property during
the respective periods.









                                     33
<PAGE>

     THREE MONTHS ENDED SEPTEMBER 30, 2000 COMPARED TO THREE MONTHS ENDED
                              SEPTEMBER 30, 1999

<TABLE>
<CAPTION>
                                            QUARTER ENDED
                                             SEPTEMBER 30,       DOLLAR        PERCENT
(IN THOUSANDS)                             2000        1999      CHANGE        CHANGE
---------------------------------------------------------------------------------------
<S>                                      <C>         <C>         <C>          <C>
REVENUE FROM RENTAL OPERATIONS:
Base rents                               $123,600    $118,086    $5,514          4.7%
Escalations and recoveries from tenants    13,763      14,829    (1,066)        (7.2)
Parking and other                           3,534       5,112    (1,578)       (30.9)
---------------------------------------------------------------------------------------
  Sub-total                               140,897     138,027     2,870          2.1

Equity in earnings of
  unconsolidated joint ventures             2,194         834     1,360        163.1
Interest income                               291         159       132         83.0
---------------------------------------------------------------------------------------
  Total revenues                          143,382     139,020     4,362          3.1
---------------------------------------------------------------------------------------

PROPERTY EXPENSES:
Real estate taxes                          15,732      14,849       883          5.9
Utilities                                  11,604      11,634       (30)        (0.3)
Operating services                         16,855      16,464       391          2.4
---------------------------------------------------------------------------------------
  Sub-total                                44,191      42,947     1,244          2.9

General and administrative                  5,461       5,691      (230)        (4.0)
Depreciation and amortization              23,320      22,967       353          1.5
Interest expense                           25,862      26,474      (612)        (2.3)
Non-recurring charges                      27,911          --    27,911           --
---------------------------------------------------------------------------------------
  Total expenses                          126,745      98,079    28,666         29.2
---------------------------------------------------------------------------------------

Income before gain on sales of
rental property and minority interests     16,637      40,941   (24,304)       (59.4)
Gain on sales of rental property           10,036          --    10,036           --
---------------------------------------------------------------------------------------

Income before minority interests           26,673      40,941   (14,268)       (34.9)
MINORITY INTERESTS:
Operating Partnership                       6,661       8,421    (1,760)       (20.9)
---------------------------------------------------------------------------------------

Net income                                $20,012     $32,520  $(12,508)       (38.5)%
=======================================================================================
</TABLE>

                                     34
<PAGE>

The following is a summary of the changes in revenue from rental operations and
property expenses divided into Same-Store Properties, Acquired Properties, and
Dispositions (in thousands):

<TABLE>
<CAPTION>
                                                      SAME-STORE           ACQUIRED
                                 TOTAL COMPANY        PROPERTIES           PROPERTIES         DISPOSITIONS
                                ----------------    ----------------    ----------------    ----------------
                                DOLLAR   PERCENT    DOLLAR   PERCENT    DOLLAR   PERCENT    DOLLAR   PERCENT
                                CHANGE   CHANGE     CHANGE   CHANGE     CHANGE   CHANGE     CHANGE   CHANGE
------------------------------------------------------------------------------------------------------------
<S>                             <C>      <C>        <C>      <C>        <C>      <C>       <C>       <C>
REVENUE FROM RENTAL OPERATIONS:
Base rents                      $5,514    4.7%      $5,248    4.5%      $5,941     5.0%    $(5,675)   (4.8)%
Escalations and recoveries
  from tenants                  (1,066)  (7.2)         308    2.0          380     2.6      (1,754)  (11.8)
Parking and other               (1,578) (30.9)      (1,387) (27.2)          54     1.1        (245)   (4.8)
------------------------------------------------------------------------------------------------------------
  Totals                        $2,870    2.1%      $4,169    3.1%      $6,375     4.6%    $(7,674)   (5.6)%
============================================================================================================

PROPERTY EXPENSES:
Real estate taxes               $  883    5.9%      $  717    4.8%      $  678     4.5%    $  (512)   (3.4)%
Utilities                          (30)  (0.3)          11    0.1          491     4.2        (532)   (4.6)
Operating services                 391    2.4          380    2.3          801     4.9        (790)   (4.8)
------------------------------------------------------------------------------------------------------------
  Totals                        $1,244    2.9%      $1,108    2.6%      $1,970     4.6%    $(1,834)   (4.3)%
============================================================================================================

OTHER DATA:
Number of Consolidated
  Properties                       256                 243                  13                   6
Square feet (in thousands)      26,986              25,523               1,463               1,629
</TABLE>

Base rents for the Same-Store Properties increased $5.2 million, or 4.5 percent,
for 2000 as compared to 1999, due primarily to rental rate and portfolio
occupancy increases in 2000. Escalations and recoveries from tenants for the
Same-Store Properties increased $0.3 million, or 2.0 percent, for 2000 over
1999, due primarily to the recovery of an increased amount of total property
expenses, as well as additional settle-up billings during the same period in
2000. Parking and other income for the Same-Store Properties decreased $1.4
million, or 27.2 percent, due primarily to fewer lease termination fees in 2000.

Real estate taxes on the Same-Store Properties increased $0.7 million, or 4.8
percent, for 2000 as compared to 1999, due primarily to property tax rate
increases in certain municipalities in 2000. Utilities for the Same-Store
Properties were relatively unchanged in 2000 as compared to 1999. Operating
services for the Same-Store Properties increased $0.4 million, or 2.3 percent,
due primarily to increased maintenance costs.

Equity in earnings of unconsolidated joint ventures increased $1.4 million, or
163.1 percent, in 2000 as compared to 1999. This is due primarily to properties
developed by joint ventures being placed in service in 2000 (see Note 4 to the
Financial Statements).

Interest income increased $0.1 million, or 83.0 percent, for 2000 as compared to
1999, due primarily to income from a mortgage receivable in 2000.

General and administrative expense decreased by $0.2 million, or 4.0 percent,
for 2000 as compared to 1999. This decrease is due primarily to decreased
payroll and related costs in 2000.

Depreciation and amortization increased by $0.4 million, or 1.5 percent, for
2000 over 1999. Of this increase, $1.0 million or 4.2 percent, is attributable
to the Acquired Properties, and $0.6 million, or 2.4 percent, due to the
Same-Store Properties, partially offset by a decrease of $1.2 million, or 5.1
percent, due to the Dispositions.

Interest expense decreased $0.6 million, or 2.3 percent, for 2000 as compared to
1999. This decrease is due primarily to the retirement of a mortgage in
connection with the sale of 412 Mt. Kemble Avenue in June 2000.

Non-recurring charges of $27.9 million were incurred in 2000 as a result of
costs associated with the termination of the Prentiss merger agreement (see Note
3 to the Financial Statements).

                                      35
<PAGE>

Income before gain on sales of rental property and minority interests
decreased to $16.6 million in 2000 from $40.9 million in 1999. The decrease
of approximately $24.3 million is due to the factors discussed above.

Net income decreased by $12.5 million, from $32.5 million in 1999 to $20.0
million in 2000. This decrease was a result of a decrease in income before
gain on sales of rental property and minority interests of $24.3 million.
This was partially offset by gain on sales of rental property of $10.0
million in 2000 and a decrease in 2000 in minority interest of $1.8 million.

 NINE MONTHS ENDED SEPTEMBER 30, 2000 COMPARED TO NINE MONTHS ENDED
                              SEPTEMBER 30, 1999

<TABLE>
<CAPTION>
                                         NINE MONTHS ENDED
                                            SEPTEMBER 30,     DOLLAR        PERCENT
(IN THOUSANDS)                          2000        1999      CHANGE        CHANGE
---------------------------------------------------------------------------------------
<S>                                   <C>         <C>         <C>          <C>
REVENUE FROM RENTAL OPERATIONS:
Base rents                            $367,270    $350,665    $16,605        4.7%
Escalations and recoveries
  from tenants                          45,058      46,055       (997)      (2.2)
Parking and other                       12,984      12,073        911        7.5
---------------------------------------------------------------------------------------
  Sub-total                            425,312     408,793     16,519        4.0

Equity in earnings of
  unconsolidated joint ventures          4,401       1,462      2,939      201.0
Interest income                          2,537         629      1,908      303.3
---------------------------------------------------------------------------------------
  Total revenues                       432,250     410,884     21,366        5.2
---------------------------------------------------------------------------------------

PROPERTY EXPENSES:
Real estate taxes                       45,169      42,900      2,269        5.3
Utilities                               31,997      31,055        942        3.0
Operating services                      51,419      50,980        439        0.9
---------------------------------------------------------------------------------------
  Sub-total                            128,585     124,935      3,650        2.9

General and administrative              16,733      19,222     (2,489)     (12.9)
Depreciation and amortization           68,447      67,401      1,046        1.6
Interest expense                        79,123      75,793      3,330        4.4
Non-recurring charges                   37,139      16,458     20,681      125.7
---------------------------------------------------------------------------------------
  Total expenses                       330,027     303,809     26,218        8.6
---------------------------------------------------------------------------------------

Income before gain on sales
of rental property
  and minority interests               102,223     107,075     (4,852)      (4.5)
Gain on sales of rental property        86,205          --     86,205         --
---------------------------------------------------------------------------------------

Income before minority interests       188,428     107,075     81,353       76.0
MINORITY INTERESTS:
Operating Partnership                   32,421      23,805      8,616       36.2
Partially-owned properties               5,072          --      5,072         --
---------------------------------------------------------------------------------------
Net income                            $150,935     $83,270    $67,665       81.3%
=======================================================================================
</TABLE>

                                     36

<PAGE>
The following is a summary of the changes in revenue from rental operations and
property expenses divided into Same-Store Properties, Acquired Properties and
Dispositions (in thousands):

<TABLE>
<CAPTION>
                                                      SAME-STORE           ACQUIRED
                                 TOTAL COMPANY        PROPERTIES           PROPERTIES         DISPOSITIONS
                                ----------------    ----------------    ----------------    ----------------
                                DOLLAR   PERCENT    DOLLAR   PERCENT    DOLLAR   PERCENT    DOLLAR   PERCENT
                                CHANGE   CHANGE     CHANGE   CHANGE     CHANGE   CHANGE     CHANGE   CHANGE
------------------------------------------------------------------------------------------------------------
<S>                             <C>      <C>        <C>      <C>        <C>      <C>      <C>        <C>
REVENUE FROM RENTAL OPERATIONS:
Base rents                      $16,605    4.7%     $11,728    3.3%     $14,577    4.2%   $ (9,700)   (2.8)%
Escalations and recoveries
  from tenants                     (997)  (2.2)         898    1.9          968    2.1      (2,863)   (6.2)
Parking and other                   911    7.5        1,253   10.3          116    1.0        (458)   (3.8)
------------------------------------------------------------------------------------------------------------
  Totals                        $16,519    4.0%     $13,879    3.4%     $15,661    3.8%   $(13,021)   (3.2)%
============================================================================================================

PROPERTY EXPENSES:
Real estate taxes               $ 2,269    5.3%     $ 1,601    3.7%     $ 1,611    3.8%      $(943)   (2.2)%
Utilities                           942    3.0        1,044    3.3          957    3.1      (1,059)   (3.4)
Operating services                  439    0.9         (406)  (0.7)       2,313    4.5      (1,468)   (2.9)
------------------------------------------------------------------------------------------------------------
  Totals                        $ 3,650    2.9%     $ 2,239    1.8%     $ 4,881    3.9%   $ (3,470)   (2.8)%
===========================================================================================================

OTHER DATA:
Number of Consolidated Properties   256                 238                  18                  6
Square feet (in thousands)       26,986              25,205               1,781              1,629
</TABLE>

Base rents for the Same-Store Properties increased $11.7 million, or 3.3
percent, for 2000 as compared to 1999, due primarily to rental rate and
portfolio occupancy increases in 2000. Escalations and recoveries from tenants
for the Same-Store Properties increased $0.9 million, or 1.9 percent, for 2000
over 1999, due primarily to the recovery of an increased amount of total
property expenses, as well as additional settle-up billings in 2000. Parking and
other income for the Same-Store Properties increased $1.3 million, or 10.3
percent, due primarily to increased lease termination fees in 2000.

Real estate taxes on the Same-Store Properties increased $1.6 million, or 3.7
percent, for 2000 as compared to 1999, due primarily to property tax rate
increases in certain municipalities in 2000. Utilities for the Same-Store
Properties increased $1.0 million, or 3.3 percent, for 2000 as compared to 1999,
due primarily to increased usage in 2000. Operating services for the Same-Store
Properties decreased $0.4 million, or 0.7 percent, due primarily to decreased
property management payroll costs.

Equity in earnings of unconsolidated joint ventures increased $2.9 million, or
201.0 percent, in 2000 as compared to 1999. This is due primarily to properties
developed by joint ventures being placed in service in 2000 (see Note 4 to the
Financial Statements).

Interest income increased $1.9 million, or 303.3 percent, for 2000 as compared
to 1999, due primarily to the effect of proceeds from the Dispositions in 2000
being invested in cash and cash equivalents as well as income from a mortgage
receivable in 2000.

General and administrative expense decreased by $2.5 million, or 12.9 percent,
for 2000 as compared to 1999. This decrease is due primarily to decreased
payroll and related costs in 2000.

Depreciation and amortization increased by $1.0 million, or 1.6 percent, for
2000 over 1999. Of this increase, $2.5 million, or 3.8 percent, is attributable
to the Acquired Properties and $1.5 million, or 2.3 percent, due to the
Same-Store Properties, partially offset by a decrease of $3.0 million, or 4.5
percent, due to the Dispositions.

Interest expense increased $3.3 million, or 4.4 percent, for 2000 as compared to
1999. This increase is due primarily to the replacement in 1999 of short-term
credit facility borrowings with long-term fixed rate unsecured notes. This was
partially offset by the retirement of a mortgage in connection with the sale of
412 Kemble Avenue in June 2000.

                                      37
<PAGE>

Non-recurring charges of $37.1 million were incurred in 2000, as a result of
costs associated with the termination of the Prentiss merger agreement (see Note
3 to the Financial Statements) in September 2000 and costs associated with the
resignations of Brant Cali and John R. Cali (see Note 13 to the Financial
Statements) in June 2000. Non-recurring charges of $16.5 million were incurred
in 1999, as a result of the resignation of Thomas A. Rizk (see Note 13 to the
Financial Statements).

Income before gain on sales of rental property and minority interests decreased
to $102.2 million in 2000 from $107.1 million in 1999. The decrease of
approximately $4.9 million is due to the factors discussed above.

Net income increased by $67.6 million, from $83.3 million in 1999 to $150.9
million in 2000. This increase was a result of a gain on sales of rental
property of $86.2 million in 2000. This was partially offset by a decrease in
2000 in income before gain on sales of rental property and minority interests of
$4.9 million and an increase in 2000 in minority interests of $13.7 million.


LIQUIDITY AND CAPITAL RESOURCES

STATEMENT OF CASH FLOWS
During the nine months ended September 30, 2000, the Company generated $128.2
million in cash flows from operating activities, and together with $551.6
million in borrowings from the Company's revolving credit facilities, $281.2
million in proceeds from sales of rental property, $10.8 million in
distributions received from unconsolidated joint ventures, $2.2 million in
proceeds from stock options exercised and $0.6 million from restricted cash,
used an aggregate of approximately $974.6 million to acquire properties and land
parcels and pay for other tenant and building improvements totaling $224.8
million, repay outstanding borrowings on its revolving credit facilities and
other mortgage debt of $507.7 million, pay quarterly dividends and distributions
of $127.5 million, invest $12.7 million in unconsolidated joint ventures,
distribute $88.7 million to minority interest in partially-owned properties, pay
financing costs of $6.1 million, repurchase 186,600 shares of its outstanding
common stock for $5.2 million and increase the Company's cash and cash
equivalents by $1.9 million.

CAPITALIZATION
In September 2000, the Company announced plans to implement a highly focused
growth strategy geared to attractive opportunities in high-barrier-to-entry
markets, including locations such as California, but primarily predicated on
the Company's strong presence in the Northeast region. Consistent with this
strategy, the Company plans to sell substantially all of its properties located
in the Southwestern and Western regions, using such proceeds to invest in
property acquisitions and development projects in its core Northeast markets,
as well as fund stock repurchases and repay debt.

Consistent with its growth strategy, in October 2000, the Company started
construction of a 915,000 square-foot office property, to be known as Plaza
5, at its Harborside Financial Center office complex in Jersey City, Hudson
County, New Jersey. The total cost of the project is estimated to be
approximately $260 million and is anticipated to be completed in third
quarter 2002. Additionally, in November, the Company, through a joint venture
with Columbia Development Corp., will start construction of a 575,000
square-foot office property, to be known as Plaza 10, on land owned by the
joint venture located adjacent to the Company's Harborside complex. The total
cost of the project is estimated to be approximately $140 million and is
anticipated to be completed in third quarter 2002. Prior to commencement of
construction, the joint venture signed a 15-year lease with Charles Schwab
for 300,000 square feet of Plaza 10, representing 52 percent of the project.
The lease agreement obligates the Company, among other things, to deliver
space to the tenant by required timelines and offers expansion options, at
the tenant's election, to additional space in Plaza 10, or, if not available,
in any adjacent Harborside projects. Such options may obligate the Company to
construct an additional building at Harborside if vacant space is not
available in any of its existing Harborside properties. Should the Company be
unable to or choose not to provide such expansion space, the Company could be
liable to Schwab for its actual damages, in no event to exceed $15.0 million.
The Company expects to finance its funding requirements under both Plazas 5
and 10 projects through drawing on its revolving credit facilities,
construction financing, or through joint venture arrangements.


                                      38
<PAGE>

On August 6, 1998, the Board of Directors of the Company authorized a
Repurchase Program under which the Company was permitted to purchase up to
$100.0 million of the Company's outstanding common stock. Under the
Repurchase Program, the Company purchased for constructive retirement
1,869,200 shares of its outstanding common stock for an aggregate cost of
approximately $52.6 million from August 1998 through December 1999.
Subsequently on September 13, 2000, the Board of Directors authorized an
increase to the Repurchase Program under which the Company is permitted to
purchase up to an additional $150.0 million of the Company's outstanding
stock above the $52.6 million that had previously been purchased. Purchases
could be made from time to time in open market transactions at prevailing
prices or through privately negotiated transactions.

Through November 1, 2000, the Company purchased for constructive retirement
2,661,300 shares of its outstanding common stock for an aggregate cost of
approximately $74.3 million under the Repurchase Program. The Company has
authorization to repurchase up to an additional $128.3 million of its
outstanding common stock under the $150.0 Million Repurchase Program.

As of September 30, 2000,  the Company's  total  indebtedness  of $1.5 billion
(weighted average interest rate of 7.32 percent) was comprised of $296.7 million
of revolving credit facility borrowings and other variable rate mortgage debt
(weighted average rate of 7.41 percent) and fixed rate debt of $1.2 billion
(weighted average rate of 7.24 percent).

As of September 30, 2000, the Company had outstanding borrowings of $264.5
million under its revolving credit facilities (with aggregate borrowing capacity
of $900.0 million). The total outstanding borrowings were from the 2000
Unsecured Facility, with no outstanding borrowings under the Prudential
Facility. The interest rate on outstanding borrowings under the 2000 Unsecured
Facility is currently LIBOR plus 80 basis points. The Company may instead elect
an interest rate representing the higher of the lender's prime rate or the
Federal Funds rate plus 50 basis points. Based upon a change in the Company's
unsecured debt rating, the interest rate will be changed on a sliding scale. The
2000 Unsecured Facility also requires a 20 basis point facility fee on the
current borrowing capacity payable quarterly in arrears. Subject to certain
conditions, the Company has the ability to increase the borrowing capacity of
the 2000 Unsecured Facility up to $1.0 billion. The 2000 Unsecured Facility
matures in June 2003, with an extension option of one year, which would require
a payment of 25 basis points of the then borrowing capacity of the credit line
upon exercise. The Prudential Facility carries an interest rate of 110 basis
points over LIBOR and matures in June 2001.

The terms of the 2000 Unsecured Facility include certain restrictions and
covenants which limit, among other things, the payment of dividends (as
discussed below), the incurrence of additional indebtedness, the incurrence of
liens and the disposition of assets, and which require compliance with financial
ratios relating to the maximum leverage ratio, the maximum amount of secured
indebtedness, the minimum amount of tangible net worth, the minimum amount of
debt service coverage, the minimum amount of fixed charge coverage, the maximum
amount of unsecured indebtedness, the minimum amount of unencumbered property
debt service coverage and certain investment limitations. The dividend
restriction referred to above provides that, except to enable the Company to
continue to qualify as a REIT under the Code, the Company will not during any
four consecutive fiscal quarters make distributions with respect to common stock
or other equity interests in an aggregate amount in excess of 90 percent of
funds from operations (as defined) for such period, subject to certain other
adjustments.

The terms of the Company's unsecured corporate debt include certain restrictions
and covenants which require compliance with financial ratios relating to the
maximum amount of debt leverage, the maximum amount of secured indebtedness, the
minimum amount of debt service coverage and the maximum amount of unsecured debt
as a percent of unsecured assets.

The Company has three investment grade credit ratings. Standard & Poor's Rating
Services ("S&P") and Fitch IBCA ("Fitch") have each assigned their BBB rating to
existing and prospective senior unsecured debt of the Operating Partnership. S&P
and Fitch have also assigned their BBB- rating to prospective preferred stock
offerings of the Company. Moody's Investors Service has assigned its Baa3 rating
to the existing and prospective senior unsecured debt of the Operating
Partnership and its Ba1 rating to prospective preferred stock offerings of the
Company.

The terms of the Company's unsecured corporate debt include certain restrictions
and covenants which require compliance with financial ratios relating to the
maximum amount of debt leverage, the maximum amount of secured indebtedness, the
minimum amount of debt service coverage and the maximum amount of unsecured debt
as a percent of unsecured assets.

                                     39

<PAGE>

As of September 30, 2000, the Company had 227 unencumbered properties,
totaling 20.4 million square feet, representing 76.0 percent of the Company's
total portfolio on a square footage basis.

The Company has an effective shelf registration statement with the SEC for an
aggregate amount of $2.0 billion in equity securities of the Company. The
Company and Operating Partnership also have an effective shelf registration
statement with the SEC for an aggregate of $2.0 billion in debt securities,
preferred stock and preferred stock represented by depositary shares, under
which the Operating Partnership has issued an aggregate of $785.3 million of
unsecured corporate debt. The Company also has an effective registration
statement with the SEC for a dividend reinvestment and stock purchase plan,
which commenced in March 1999.

Historically, rental revenue has been the principal source of funds to pay
operating expenses, debt service and capital expenditures, excluding
non-recurring capital expenditures. Management believes that the Company will
have access to the capital resources necessary to expand and develop its
business. To the extent that the Company's cash flow from operating activities
is insufficient to finance its non-recurring capital expenditures such as
property acquisition and construction project costs and other capital
expenditures, the Company expects to finance such activities through borrowings
under its revolving credit facilities and other debt and equity financing.

The Company expects to meet its short-term liquidity requirements generally
through its working capital and net cash provided by operating activities, along
with the 2000 Unsecured Facility and the Prudential Facility. The Company is
frequently examining potential property acquisitions and construction projects
and, at any given time, one or more of such acquisitions or construction
projects may be under consideration. Accordingly, the ability to fund property
acquisitions and construction projects is a major part of the Company's
financing requirements. The Company expects to meet its financing requirements
through funds generated from operating activities, proceeds from property sales,
long-term or short-term borrowings (including draws on the Company's revolving
credit facilities) and the issuance of additional debt or equity securities.

As of September 30, 2000, the Company's total debt had a weighted average term
to maturity of 4.7 years. The Company does not intend to reserve funds to retire
the Company's unsecured corporate debt, Harborside mortgages, $150.0 Million
Prudential Mortgage Loan, its other property mortgages or other long-term
mortgages and loans payable upon maturity. Instead, the Company will seek to
refinance such debt at maturity or retire such debt through the issuance of
additional equity or debt securities. The Company is reviewing various
refinancing options, including the issuance of additional unsecured corporate
debt, preferred stock, and/or obtaining additional mortgage debt, some or all of
which may be completed during 2000. The Company anticipates that its available
cash and cash equivalents and cash flows from operating activities, together
with cash available from borrowings and other sources, will be adequate to meet
the Company's capital and liquidity needs both in the short and long-term.
However, if these sources of funds are insufficient or unavailable, the
Company's ability to make the expected distributions discussed below may be
adversely affected.

To maintain its qualification as a REIT, the Company must make annual
distributions to its stockholders of at least 95 percent of its REIT taxable
income, determined without regard to the dividends paid deduction and by
excluding net capital gains. Moreover, the Company intends to continue to make
regular quarterly distributions to its stockholders which, based upon current
policy, in the aggregate would equal approximately $141.9 million on an
annualized basis. However, any such distribution, whether for federal income tax
purposes or otherwise, would only be paid out of available cash after meeting
both operating requirements and scheduled debt service on mortgages and loans
payable.

                                      40
<PAGE>

SIGNIFICANT TENANTS

The following table sets forth a schedule of the Company's 20 largest tenants
for the Consolidated Properties as of September 30, 2000, based upon annualized
base rents:

<TABLE>
<CAPTION>
                                                                  PERCENTAGE OF
                                                ANNUALIZED           COMPANY           SQUARE       PERCENTAGE OF       YEAR OF
                                  NUMBER OF     BASE RENTAL      ANNUALIZED BASE        FEET        TOTAL COMPANY        LEASE
                                  PROPERTIES   REVENUE ($)(1)    RENTAL REVENUE (%)    LEASED     LEASED SQ.FT. (%)    EXPIRATION
----------------------------------------------------------------------------------------------------------------------------------
<S>                               <C>          <C>               <C>                 <C>          <C>                  <C>
Donaldson, Lufkin &
  Jenrette Securities Corp.            1         8,316,096             1.7            271,953           1.1              2011
AT&T Wireless Services                 2         8,199,960             1.7            382,030           1.5              2007 (2)
AT&T Corporation                       3         8,030,828             1.7            516,546           2.0              2009 (3)
Keystone Mercy Health Plan             3         7,429,219             1.6            325,843           1.3              2015 (4)
IBM Corporation                        4         7,028,473             1.5            362,753           1.4              2007 (5)
Prentice-Hall Inc.                     1         6,744,495             1.4            474,801           1.9              2014
Allstate Insurance Company             9         5,863,006             1.2            270,154           1.0              2009 (6)
Nabisco Inc.                           3         5,694,073             1.2            310,243           1.2              2005 (7)
Toys `R' Us - NJ, Inc.                 1         5,342,672             1.1            242,518           0.9              2012
Waterhouse Securities, Inc.            1         5,253,555             1.1            184,222           0.7              2015
American Institute of Certified
  Public Accountants                   1         4,981,357             1.0            249,768           1.0              2012
Board of Gov./Federal Reserve          1         4,705,391             1.0            117,008           0.5              2009 (8)
Dean Witter Trust Company              1         4,319,507             0.9            221,019           0.9              2008
Winston & Strawn                       1         4,302,008             0.9            108,100           0.4              2003
CMP Media Inc.                         1         4,206,598             0.9            206,274           0.8              2014
KPMG Peat Marwick, LLP                 2         3,824,080             0.8            161,760           0.6              2007 (9)
Move.com Operations, Inc.              1         3,701,763             0.8             94,917           0.4              2006
Bank of Tokyo - Mitsubishi Ltd.        1         3,378,924             0.7            137,076           0.5              2009
Bankers Trust Harborside Inc.          1         3,272,500             0.7            385,000           1.5              2003
Cendant Operations Inc.                1         3,117,051             0.7            148,431           0.6              2008
----------------------------------------------------------------------------------------------------------------------------------
Totals                                         107,711,556            22.6          5,170,416          20.2
==================================================================================================================================
</TABLE>

(1)  Annualized base rental revenue is based on actual September 2000 billings
     times 12. For leases whose rent commences after October 1, 2000, 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.

(2)  12,150 square feet expire September 2004; 345,799 square feet expire March
     2007; 24,081 square feet expire June 2007.

(3)  66,268 square feet expire December 2000; 63,278 square feet expire May
     2004; 387,000 square feet expire January 2009.

(4)  22,694 square feet expire  January 2003; 303,149 square feet expire
     April 2015.

(5)  1,065 square feet expire November 2000; 28,289 square feet expire January
     2002; 85,000 square feet expire December 2005; 248,399 square feet expire
     December 2007.

(6)  22,444 square feet expire July 2001; 47,364 square feet expire September
     2002; 18,882 square feet expire April 2003; 2,867 square feet expire
     January 2004; 36,305 square feet expire January 2005; 23,024 square feet
     expire October 2005; 6,108 square feet expire August 2006; 70,517 square
     feet June 2007; 31,143 square feet expire April 2008; 11,500 square feet
     expire April 2009.

(7)  9,865 square feet expire September 2001; 300,378 square feet expire
     December 2005.

(8)  94,719 square feet expire May 2005; 22,289 square feet expire July 2009.

(9)  104,556 square feet expire September 2002; 57,204 square feet expire
     July 2007.


                                     41
<PAGE>
SCHEDULE OF LEASE EXPIRATIONS

The following table sets forth a schedule of the 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 October 1,
2000, assuming that none of the tenants exercise renewal options:

<TABLE>
<CAPTION>
                                                                           AVERAGE ANNUAL
                                          PERCENTAGE OF                     RENT PER NET
                           NET RENTABLE    TOTAL LEASED     ANNUALIZED        RENTABLE      PERCENTAGE OF
                           AREA SUBJECT    SQUARE FEET      BASE RENTAL      SQUARE FOOT     ANNUAL BASE
               NUMBER OF    TO EXPIRING   REPRESENTED BY   REVENUE UNDER     REPRESENTED      RENT UNDER
YEAR OF         LEASES         LEASES        EXPIRING         EXPIRING       BY EXPIRING       EXPIRING
EXPIRATION    EXPIRING (1)   (SQ. FT.)    LEASES (%) (2)     LEASES ($) (3)   LEASES ($)       LEASES (%)
------------------------------------------------------------------------------------------------------------
<S>           <C>         <C>            <C>               <C>             <C>              <C>
2000.....         148        894,766            3.5          15,187,953        16.97          3.2

2001.....         509      2,676,232           10.4          42,714,473        15.96          8.9

2002.....         526      3,476,104           13.6          60,234,599        17.33         12.6

2003.....         479      3,845,066           15.0          66,571,285        17.31         14.0

2004.....         338      2,344,632            9.1          44,880,367        19.14          9.4

2005.....         313      3,061,998           11.9          60,416,528        19.73         12.7

2006.....         124      1,562,751            6.1          32,853,037        21.02          6.9

2007.....          70      1,552,681            6.1          32,440,045        20.89          6.8

2008.....          42      1,100,853            4.3          18,528,030        16.83          3.9

2009.....          36      1,127,196            4.4          21,791,717        19.33          4.6

2010.....          71      1,080,376            4.2          21,925,633        20.29          4.6

2011 and
  thereafter       58      2,935,854           11.4          58,980,091        20.09         12.4
------------------------------------------------------------------------------------------------------------
Totals/Weighted
  Average       2,714     25,658,509          100.0         476,523,758        18.57        100.0
============================================================================================================
</TABLE>

(1)  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.

(2)  Excludes all  unleased space as of September 30, 2000.

(3)  Annualized base rental revenue is based on actual September 2000 billings
     times 12. For leases whose rent commences after October 1, 2000, 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.

(4)  Reconciliation to Company's total net rentable square footage is as
     follows:

<TABLE>
<CAPTION>
                                                               SQUARE FEET        PERCENTAGE OF TOTAL
                                                               -----------        -------------------
<S>                                                            <C>                <C>
Square footage leased to commercial tenants                     25,658,509              95.1%
Square footage used for corporate offices, management offices,
  building use, retail tenants, food services, other ancillary
  service tenants and occupancy adjustments                        427,751               1.6
Square footage unleased                                            900,096               3.3
                                                                ----------             ------
Total net rentable square footage (does not include
  residential, land lease, retail or not-in-service properties) 26,986,356             100.0%
                                                                ==========             ======
</TABLE>
                                     42
<PAGE>


SCHEDULE OF LEASE EXPIRATIONS: OFFICE PROPERTIES

The following table sets forth a schedule of the lease expirations for the
office properties beginning October 1, 2000, assuming that none of the tenants
exercise renewal options:

<TABLE>
<CAPTION>
                                                                           AVERAGE ANNUAL
                                          PERCENTAGE OF                     RENT PER NET
                           NET RENTABLE    TOTAL LEASED     ANNUALIZED        RENTABLE      PERCENTAGE OF
                           AREA SUBJECT    SQUARE FEET      BASE RENTAL      SQUARE FOOT     ANNUAL BASE
               NUMBER OF    TO EXPIRING   REPRESENTED BY   REVENUE UNDER     REPRESENTED      RENT UNDER
YEAR OF         LEASES         LEASES        EXPIRING         EXPIRING       BY EXPIRING       EXPIRING
EXPIRATION    EXPIRING (1)   (SQ. FT.)    LEASES (%) (2)     LEASES ($) (3)   LEASES ($)       LEASES (%)
------------------------------------------------------------------------------------------------------------
<S>           <C>         <C>            <C>               <C>             <C>              <C>
2000.....        115         666,211           3.2          12,422,310          18.65            2.9

2001.....        425       2,052,625           9.7          36,358,740          17.71            8.5

2002.....        420       2,597,727          12.3          51,074,486          19.66           12.0

2003.....        399       3,198,170          15.1          60,219,181          18.83           14.2

2004.....        286       1,815,421           8.6          38,790,477          21.37            9.1

2005.....        259       2,600,424          12.3          54,815,528          21.08           12.9

2006.....        105       1,285,488           6.1          28,350,841          22.05            6.7

2007.....         62       1,417,250           6.7          30,468,811          21.50            7.2

2008.....         37         933,806           4.4          17,378,500          18.61            4.1

2009.....         26         996,136           4.7          19,963,197          20.04            4.7

2010.....         53         855,944           4.1          18,703,411          21.85            4.4

2011 and
  thereafter      51       2,714,830          12.8          56,415,731          20.78           13.3
------------------------------------------------------------------------------------------------------------
Totals/Weighted
  Average      2,238      21,134,032         100.0         424,961,213          20.11          100.0
============================================================================================================
</TABLE>

(1)  Includes office tenants only.  Excludes leases for amenity, retail,
     parking and month-to-month office tenants.  Some tenants have multiple
     leases.

(2)  Excludes all unleased space as of September 30, 2000.

(3)  Annualized base rental revenue is based on actual September 2000 billings
     times 12. For leases whose rent commences after October 1, 2000, 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.




                                     43

<PAGE>

SCHEDULE OF LEASE EXPIRATIONS: OFFICE/FLEX PROPERTIES

The following table sets forth a schedule of the lease expirations for the
office/flex properties beginning October 1, 2000, assuming that none of the
tenants exercise renewal options:

<TABLE>
<CAPTION>
                                                                           AVERAGE ANNUAL
                                          PERCENTAGE OF                     RENT PER NET
                           NET RENTABLE    TOTAL LEASED     ANNUALIZED        RENTABLE      PERCENTAGE OF
                           AREA SUBJECT    SQUARE FEET      BASE RENTAL      SQUARE FOOT     ANNUAL BASE
               NUMBER OF    TO EXPIRING   REPRESENTED BY   REVENUE UNDER     REPRESENTED      RENT UNDER
YEAR OF         LEASES         LEASES        EXPIRING         EXPIRING       BY EXPIRING       EXPIRING
EXPIRATION    EXPIRING (1)   (SQ. FT.)    LEASES (%) (2)     LEASES ($) (3)   LEASES ($)       LEASES (%)
------------------------------------------------------------------------------------------------------------
<S>           <C>          <C>           <C>               <C>             <C>              <C>
2000.....         30         227,220           5.5          2,748,747          12.10               5.8

2001.....         81         614,160          14.9          6,263,456          10.20              13.2

2002.....        104         831,937          20.2          8,659,361          10.41              18.3

2003.....         76         548,922          13.3          5,850,986          10.66              12.3

2004.....         41         319,791           7.7          3,597,398          11.25               7.6

2005.....         51         448,420          10.9          5,419,124          12.08              11.4

2006.....         19         277,263           6.7          4,502,196          16.24               9.5

2007.....          8         135,431           3.3          1,971,234          14.56               4.2

2008.....          5         167,047           4.0          1,149,530           6.88               2.4

2009.....          9         119,260           2.9          1,722,320          14.44               3.6

2010.....         18         224,432           5.4          3,222,222          14.36               6.8

2011 and
  thereafter       6         213,024           5.2          2,299,360          10.79               4.9
------------------------------------------------------------------------------------------------------------
Totals/Weighted
  Average        448       4,126,907         100.0         47,405,934          11.49             100.0
============================================================================================================
</TABLE>

(1)  Includes office/flex tenants only.  Excludes leases for amenity, retail,
     parking and month-to-month office/flex tenants.  Some tenants have multiple
     leases.

(2)  Excludes all unleased space as of September 30, 2000.

(3)  Annualized  base  rental  revenue  is based  on  actual  September  2000
     billings times 12. For leases whose rent commences after October 1, 2000,
     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.



                                     44
<PAGE>
SCHEDULE OF LEASE EXPIRATIONS: INDUSTRIAL/WAREHOUSE PROPERTIES

The following table sets forth a schedule of the lease expirations for the
industrial/warehouse properties beginning October 1, 2000, assuming that none of
the tenants exercise renewal options:

<TABLE>
<CAPTION>
                                                                           AVERAGE ANNUAL
                                          PERCENTAGE OF                    RENT PER NET
                          NET RENTABLE    TOTAL LEASED       ANNUALIZED       RENTABLE      PERCENTAGE OF
                          AREA SUBJECT    SQUARE FEET       BASE RENTAL     SQUARE FOOT      ANNUAL BASE
            NUMBER OF     TO EXPIRING    REPRESENTED BY    REVENUE UNDER    REPRESENTED      RENT UNDER
YEAR OF      LEASES         LEASES          EXPIRING          EXPIRING      BY EXPIRING       EXPIRING
EXPIRATION  EXPIRING (1)   (SQ. FT.)      LEASES (%) (2)    LEASES ($) (3)   LEASES ($)      LEASES (%)
---------------------------------------------------------------------------------------------------------
<S>         <C>           <C>            <C>               <C>             <C>              <C>
2000.....       3             1,335           0.3               16,896          12.66            0.5

2001.....       3             9,447           2.5               92,277           9.77            2.5

2002.....       2            46,440          12.2              500,752          10.78           13.5

2003.....       4            97,974          25.8              501,118           5.11           13.6

2004.....      10           200,120          52.6            2,297,492          11.48           62.1

2005.....       3            13,154           3.5              181,876          13.83            4.9

2009.....       1            11,800           3.1              106,200           9.00            2.9
---------------------------------------------------------------------------------------------------------
Totals/Weighted
  Average      26           380,270         100.0            3,696,611           9.72          100.0
=========================================================================================================
</TABLE>

(1) Includes industrial/warehouse tenants only.  Excludes leases for amenity,
    retail, parking and month-to-month industrial/warehouse tenants. Some
    tenants have multiple leases.
(2) Excludes all unleased space as of September 30, 2000.
(3) Annualized base rental revenue is based on actual September 2000 billings
    times 12. For leases whose rent commences after October 1, 2000, 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.

SCHEDULE OF LEASE EXPIRATIONS: STAND-ALONE RETAIL PROPERTIES

The following table sets forth a schedule of the lease expirations for the
stand-alone retail properties beginning October 1, 2000, assuming that none of
the tenants exercise renewal options:

<TABLE>
<CAPTION>
                                                                           AVERAGE ANNUAL
                                          PERCENTAGE OF                    RENT PER NET
                          NET RENTABLE    TOTAL LEASED       ANNUALIZED       RENTABLE      PERCENTAGE OF
                          AREA SUBJECT    SQUARE FEET       BASE RENTAL     SQUARE FOOT      ANNUAL BASE
            NUMBER OF     TO EXPIRING    REPRESENTED BY    REVENUE UNDER    REPRESENTED      RENT UNDER
YEAR OF      LEASES         LEASES          EXPIRING          EXPIRING      BY EXPIRING       EXPIRING
EXPIRATION  EXPIRING (1)   (SQ. FT.)      LEASES (%) (2)    LEASES ($) (2)   LEASES ($)      LEASES (%)
---------------------------------------------------------------------------------------------------------
<S>         <C>           <C>            <C>               <C>             <C>              <C>
2004.....       1            9,300           53.8             195,000          20.97           42.4

2012 ....       1            8,000           46.2             265,000          33.12           57.6
---------------------------------------------------------------------------------------------------------
Totals/Weighted
  Average       2           17,300          100.0             460,000          26.59          100.0
=========================================================================================================
</TABLE>

(1) Includes stand-alone retail property tenants only.
(2) Annualized base rental revenue is based on actual September 2000 billings
    times 12. For leases whose rent commences after October 1, 2000, 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.

                                       45
<PAGE>



INDUSTRY DIVERSIFICATION

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

<TABLE>
<CAPTION>

                                                      ANNUALIZED       PERCENTAGE OF                   PERCENTAGE OF
                                                      BASE RENTAL         COMPANY           SQUARE     TOTAL COMPANY
                                                        REVENUE       ANNUALIZED BASE        FEET         LEASED
INDUSTRY CLASSIFICATION (3)                           ($) (1) (2)     RENTAL REVENUE (%)    LEASED      SQ. FT. (%)
--------------------------------------------------------------------------------------------------------------------
<S>                                                   <C>             <C>                  <C>         <C>
Securities, Commodity Contracts & Other Financial      55,729,695          11.7            2,432,166         9.5
Manufacturing                                          45,708,719           9.6            2,783,481        10.8
Computer System Design Svcs.                           33,084,068           6.9            1,741,300         6.8
Telecommunications                                     33,039,867           6.9            1,916,338         7.5
Insurance Carriers & Related Activities                32,862,919           6.9            1,691,347         6.6
Legal Services                                         28,284,033           5.9            1,290,600         5.0
Credit Intermediation & Related Activities             22,207,798           4.7            1,292,770         5.0
Health Care & Social Assistance                        21,182,902           4.4            1,092,651         4.3
Wholesale Trade                                        17,242,929           3.6            1,258,651         4.9
Accounting/Tax Prep.                                   16,003,515           3.4              756,209         2.9
Other Professional                                     14,220,519           3.0              854,137         3.3
Retail Trade                                           14,065,403           3.0              835,520         3.3
Information Services                                   13,351,863           2.8              620,886         2.4
Publishing Industries                                  12,477,476           2.6              554,908         2.2
Arts, Entertainment & Recreation                       11,127,747           2.3              762,687         3.0
Public Administration                                  10,342,969           2.2              364,158         1.4
Transportation                                          8,942,683           1.9              681,303         2.7
Other Services (except Public Administration)           8,884,731           1.9              692,497         2.7
Advertising/Related Services                            8,834,682           1.8              416,075         1.6
Real Estate & Rental & Leasing                          8,071,699           1.7              406,442         1.6
Management/Scientific                                   7,619,815           1.6              383,322         1.5
Management of Companies & Finance                       7,004,618           1.5              358,259         1.4
Architectural/Engineering                               6,719,221           1.4              350,015         1.4
Scientific Research/Development                         6,314,351           1.3              361,423         1.4
Data Processing Services                                6,089,948           1.3              279,577         1.1
Construction                                            4,673,760           1.0              261,426         1.0
Educational Services                                    3,738,237           0.8              210,296         0.8
Utilities                                               3,709,825           0.8              181,388         0.7
Specialized Design Services                             3,444,366           0.7              163,686         0.6
Admin. & Support, Waste Mgt. &  Remediation Svc.        3,423,484           0.7              226,448         0.9
Other                                                   8,119,916           1.7              438,543         1.7
--------------------------------------------------------------------------------------------------------------------
Totals                                                476,523,758         100.0           25,658,509       100.0
====================================================================================================================
</TABLE>

(1)  Annualized base rental revenue is based on actual September 2000 billings
     times 12. For leases whose rent commences after October 1, 2000, 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.
(2)  Includes office, office/flex, industrial/warehouse and stand-alone retail
     tenants only. Excludes leases for amenity, retail, parking and
     month-to-month office tenants. Some tenants have multiple leases.
(3)  The Company's tenants are classified according to the U.S. Government's new
     North American Industrial Classification System (NAICS) which has replaced
     the Standard Industrial Code (SIC) system.

                                       46

<PAGE>



MARKET DIVERSIFICATION

The following table lists the Company's 25 largest markets (MSAs), based on
annualized contractual base rent of the Consolidated Properties:

<TABLE>
<CAPTION>

                                                    ANNUALIZED          PERCENTAGE OF
                                                    BASE RENTAL            COMPANY                TOTAL
                                                      REVENUE          ANNUALIZED BASE        PROPERTY SIZE       PERCENTAGE OF
MARKET (MSA)                                        ($) (1) (2)       RENTAL REVENUE (%)      RENTABLE AREA      RENTABLE AREA (%)
----------------------------------------------------------------------------------------------------------------------------------
<S>                                                 <C>               <C>                     <C>                <C>
Bergen-Passaic, NJ                                   82,647,106             17.4                4,530,091             16.8
New York, NY (Westchester-Rockland Counties)         79,852,486             16.8                4,696,178             17.4
Newark, NJ (Essex-Morris-Union Counties)             72,472,482             15.2                3,444,598             12.8
Jersey City, NJ                                      42,369,281              8.9                2,094,470              7.8
Philadelphia, PA-NJ                                  38,159,668              8.0                2,710,346             10.0
Washington, DC-MD-VA                                 18,961,873              4.0                  616,549              2.3
Denver, CO                                           17,158,536              3.6                1,007,931              3.7
Middlesex-Somerset-Hunterdon, NJ                     14,943,187              3.1                  791,051              2.9
Dallas, TX                                           14,887,035              3.1                  959,463              3.6
Trenton, NJ (Mercer County)                          12,175,360              2.6                  672,365              2.5
San Francisco, CA                                    12,137,821              2.5                  450,891              1.7
San Antonio, TX                                      11,882,673              2.5                  940,302              3.5
Stamford-Norwalk, CT                                  9,254,783              1.9                  527,250              1.9
Houston, TX                                           8,761,211              1.8                  700,008              2.6
Monmouth-Ocean, NJ                                    7,272,457              1.5                  577,423              2.1
Nassau-Suffolk, NY                                    5,762,698              1.2                  261,849              1.0
Phoenix-Mesa, AZ                                      5,535,201              1.2                  416,967              1.5
Tampa-St. Petersburg-Clearwater, FL                   3,645,220              0.8                  297,429              1.1
Boulder-Longmont, CO                                  3,600,741              0.8                  270,421              1.0
Bridgeport, CT                                        3,260,251              0.7                  145,487              0.5
Omaha, NE-IA                                          3,050,207              0.6                  319,535              1.2
Colorado Springs, CO                                  2,810,124              0.6                  209,987              0.8
Dutchess County, NY                                   2,217,687              0.5                  118,727              0.4
Atlantic-Cape May, NJ                                 1,464,090              0.3                   80,344              0.3
Fort Worth-Arlington, TX                              1,102,116              0.2                   74,429              0.3
Other                                                 1,139,464              0.2                   72,265              0.3
----------------------------------------------------------------------------------------------------------------------------------
Totals                                              476,523,758            100.0               26,986,356            100.0
==================================================================================================================================
</TABLE>

(1) Annualized base rental revenue is based on actual September 2000 billings
    times 12. For leases whose rent commences after October 1, 2000, 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.
(2) Includes office, office/flex, industrial/warehouse and stand-alone retail
    tenants only. Excludes leases for amenity, retail, parking and
    month-to-month office tenants. Some tenants have multiple leases.

                                       47

<PAGE>



                               PROPERTY LISTING

                              OFFICE PROPERTIES
<TABLE>
<CAPTION>
                                                                                        PERCENTAGE OF
                                                          PERCENTAGE                    TOTAL OFFICE,
                                               NET          LEASED         ANNUAL        OFFICE/FLEX,        AVERAGE
                                            RENTABLE         AS OF          BASE       AND INDUSTRIAL/      BASE RENT
PROPERTY                          YEAR         AREA         9/30/00         RENT          WAREHOUSE        PER SQ. FT.
LOCATION                          BUILT     (SQ. FT.)       (%) (1)     ($000'S) (2)     BASE RENT (%)     ($) (3) (5)
----------------------------------------------------------------------------------------------------------------------
<S>                               <C>       <C>           <C>           <C>            <C>                 <C>
ATLANTIC COUNTY, NEW JERSEY
EGG HARBOR
100 Decadon Drive................  1987       40,422         100.0            784            0.16             19.40
200 Decadon Drive................  1991       39,922          95.3            732            0.15             19.24

BERGEN COUNTY, NEW JERSEY
FAIR LAWN
17-17 Route 208 North............  1987      143,000          96.0          3,476            0.70             25.32
FORT LEE
One Bridge Plaza.................  1981      200,000          92.9          4,711            0.95             25.36
2115 Linwood Avenue..............  1981       68,000          99.7            947            0.19             13.97
LITTLE FERRY
200 Riser Road...................  1974      286,628         100.0          1,885            0.38              6.58
MONTVALE
95 Chestnut Ridge Road...........  1975       47,700         100.0            570            0.12             11.95
135 Chestnut Ridge Road..........  1981       66,150          99.7            801            0.16             12.15
PARAMUS
15 East Midland Avenue...........  1988      259,823         100.0          6,636            1.34             25.54
461 From Road....................  1988      253,554          99.8          6,028            1.22             23.82
650 From Road....................  1978      348,510         100.0          7,485            1.52             21.48
140 Ridgewood Avenue.............  1981      239,680         100.0          5,212            1.06             21.75
61 South Paramus Avenue..........  1985      269,191         100.0          5,953            1.21             22.11
ROCHELLE PARK
120 Passaic Street...............  1972       52,000          99.6            750            0.15             14.48
365 West Passaic Street..........  1976      212,578          92.4          3,802            0.77             19.36
UPPER SADDLE RIVER
1 Lake Street....................  1973/94   474,801         100.0          7,466            1.51             15.72
10 Mountainview Road.............  1986      192,000         100.0          3,877            0.78             20.19
WOODCLIFF LAKE
400 Chestnut Ridge Road..........  1982       89,200         100.0          2,130            0.43             23.88
470 Chestnut Ridge Road..........  1987       52,500         100.0          1,192            0.24             22.70
530 Chestnut Ridge Road..........  1986       57,204         100.0          1,166            0.24             20.38
50 Tice Boulevard................  1984      235,000         100.0          4,744            0.96             20.19
300 Tice Boulevard...............  1991      230,000         100.0          5,014            1.02             21.80

BURLINGTON COUNTY, NEW JERSEY
MOORESTOWN
224 Strawbridge Drive............  1984       74,000          98.1          1,261            0.26             17.37
228 Strawbridge Drive............  1984       74,000         100.0          1,434            0.29             19.38

ESSEX COUNTY, NEW JERSEY
MILLBURN
150 J.F. Kennedy Parkway.........  1980      247,476         100.0          5,860            1.19             23.68
ROSELAND
101 Eisenhower Parkway...........  1980      237,000          95.1          4,158            0.84             18.45
103 Eisenhower Parkway...........  1985      151,545         100.0          3,295            0.67             21.74

HUDSON COUNTY, NEW JERSEY
JERSEY CITY
95 Christopher Columbus Drive (7)  1989        n/a            n/a           7,000            1.42              n/a
Harborside Financial Center
Plaza 1..........................  1983      400,000          99.0          3,311            0.67              8.36
Harborside Financial Center
Plaza 2..........................  1990      761,200         100.0         18,228            3.69             23.95
Harborside Financial Center
Plaza 3..........................  1990      725,600         100.0         17,375            3.52             23.95
Harborside Financial Center
Plaza 4-A (4)....................  2000      207,670          88.7          3,306            0.67             31.49(8)
</TABLE>

                                       48

<PAGE>

                               PROPERTY LISTING

                              OFFICE PROPERTIES
                                 (CONTINUED)


<TABLE>
<CAPTION>
                                                                                        PERCENTAGE OF
                                                          PERCENTAGE                    TOTAL OFFICE,
                                               NET          LEASED         ANNUAL        OFFICE/FLEX,        AVERAGE
                                            RENTABLE         AS OF          BASE       AND INDUSTRIAL/      BASE RENT
PROPERTY                          YEAR         AREA         9/30/00         RENT          WAREHOUSE        PER SQ. FT.
LOCATION                          BUILT     (SQ. FT.)       (%) (1)     ($000'S) (2)     BASE RENT (%)     ($) (3) (5)
----------------------------------------------------------------------------------------------------------------------
<S>                               <C>       <C>           <C>           <C>            <C>                 <C>
MERCER COUNTY, NEW JERSEY
PRINCETON
400 Alexander Road (6)...........  1987        n/a             n/a            148           0.03              n/a
103 Carnegie Center..............  1984      96,000           100.0         2,286           0.46             23.81
100 Overlook Center .............  1988     149,600            68.6         3,659           0.74             35.65
5 Vaughn Drive...................  1987      98,500           100.0         2,297           0.47             23.32

MIDDLESEX COUNTY, NEW JERSEY
EAST BRUNSWICK
377 Summerhill Road..............  1977      40,000           100.0           374           0.08              9.33
PLAINSBORO
500 College Road East............  1984     158,235           100.0         3,402           0.69             21.50
SOUTH BRUNSWICK
3 Independence Way...............  1983     111,300           100.0         2,186           0.44             19.64
WOODBRIDGE
581 Main Street..................  1991     200,000           100.0         4,645           0.94             23.23

MONMOUTH COUNTY, NEW JERSEY
NEPTUNE
3600 Route 66....................  1989     180,000           100.0         2,413           0.49             13.41
WALL TOWNSHIP
1305 Campus Parkway..............  1988      23,350            76.1           486           0.10             27.35
1350 Campus Parkway..............  1990      79,747            99.9         1,358           0.27             17.05

MORRIS COUNTY, NEW JERSEY
FLORHAM PARK
325 Columbia Turnpike............  1987     168,144           100.0         4,119           0.83             24.50
MORRIS PLAINS
201 Littleton Road...............  1979      88,369           100.0         1,831           0.37             20.72
250 Johnson Road.................  1977      75,000           100.0         1,174           0.24             15.65
MORRIS TOWNSHIP
340 Mt. Kemble Avenue............  1985     387,000           100.0         5,529           1.12             14.29
412 Mt. Kemble Avenue (7)........  1986        n/a             n/a          4,755           0.96              n/a
PARSIPPANY
7 Campus Drive...................  1982     154,395           100.0         2,553           0.52             16.54
8 Campus Drive ..................  1987     215,265           100.0         5,365           1.09             24.92
2 Dryden Way.....................  1990       6,216           100.0            68           0.01             10.94
4 Gatehall Drive (4).............  1988     248,480            92.3         5,819           1.18             25.37
2 Hilton Court...................  1991     181,592            99.7         4,633           0.94             25.59
600 Parsippany Road..............  1978      96,000           100.0         1,446           0.29             15.06
1 Sylvan Way.....................  1989     150,557           100.0         3,519           0.71             23.37
5 Sylvan Way.....................  1989     151,383           100.0         3,448           0.70             22.78
7 Sylvan Way.....................  1987     145,983           100.0         2,920           0.59             20.00

PASSAIC COUNTY, NEW JERSEY
CLIFTON
777 Passaic Avenue...............  1983      75,000            70.1           966           0.21             18.37
TOTOWA
999 Riverview Drive..............  1988      56,066           100.0           948           0.19             16.91
WAYNE
201 Willowbrook Boulevard........  1970     178,329            99.0         2,422           0.49             13.72
</TABLE>

                                       49

<PAGE>
                               PROPERTY LISTING

                              OFFICE PROPERTIES
                                 (CONTINUED)

<TABLE>
<CAPTION>
                                                                                        PERCENTAGE OF
                                                          PERCENTAGE                    TOTAL OFFICE,
                                               NET          LEASED         ANNUAL        OFFICE/FLEX,        AVERAGE
                                            RENTABLE         AS OF          BASE       AND INDUSTRIAL/      BASE RENT
PROPERTY                          YEAR         AREA         9/30/00         RENT          WAREHOUSE        PER SQ. FT.
LOCATION                          BUILT     (SQ. FT.)       (%) (1)     ($000'S) (2)     BASE RENT (%)     ($) (3) (5)
----------------------------------------------------------------------------------------------------------------------
<S>                               <C>       <C>           <C>           <C>            <C>                 <C>
SOMERSET COUNTY, NEW JERSEY
BASKING RIDGE
222 Mt. Airy Road................  1986      49,000          100.0          744             0.15              15.18
233 Mt. Airy Road................  1987      66,000          100.0          762             0.15              11.55
BERNARDS TOWNSHIP
106 Allen Road (4)...............  2000     132,010           72.5          960             0.19              25.31(8)
BRIDGEWATER
721 Route 202/206................  1989     192,741          100.0        4,152             0.84              21.54

UNION COUNTY, NEW JERSEY
CLARK
100 Walnut Avenue................  1985     182,555          100.0        4,617             0.93              25.29
CRANFORD
6 Commerce Drive.................  1973      56,000           90.3          954             0.19              18.87
11 Commerce Drive................  1981      90,000           91.2        1,031             0.21              12.56
12 Commerce Drive................  1967      72,260           96.3          610             0.12               8.77
20 Commerce Drive................  1990     176,600           98.8        3,962             0.80              22.71
65 Jackson Drive.................  1984      82,778          100.0        1,571             0.32              18.98
NEW PROVIDENCE
890 Mountain Road................  1977      80,000          100.0        2,054             0.42              25.68

----------------------------------------------------------------------------------------------------------------------
TOTAL NEW JERSEY OFFICE                  11,430,809           98.0      236,775            47.95              21.14
----------------------------------------------------------------------------------------------------------------------

DUTCHESS COUNTY, NEW YORK
FISHKILL
300 South Lake Drive.............  1987     118,727           98.3        2,176             0.44              18.64

NASSAU COUNTY, NEW YORK
NORTH HEMPSTEAD
111 East Shore Road..............  1980      55,575          100.0        1,516             0.31              27.28
600 Community Drive..............  1983     206,274          100.0        4,820             0.98              23.37

ROCKLAND COUNTY, NEW YORK
SUFFERN
400 Rella Boulevard..............  1988     180,000          100.0        3,616             0.73              20.09

WESTCHESTER COUNTY, NEW YORK
ELMSFORD
100 Clearbrook Road..............  1975      60,000          100.0          960             0.19              16.00
101 Executive Boulevard..........  1971      50,000           79.5          806             0.16              20.28
555 Taxter Road (4)..............  1986     170,554          100.0        4,029             0.82              23.62
565 Taxter Road (4)..............  1988     170,554           85.4        3,235             0.66              22.21
570 Taxter Road..................  1972      75,000           95.0        1,405             0.28              19.72
HAWTHORNE
30 Saw Mill River Road...........  1982     248,400          100.0        5,216             1.06              21.00
1 Skyline Drive..................  1980      20,400           99.0          261             0.05              12.92
2 Skyline Drive..................  1987      30,000           98.9          510             0.10              17.19
17 Skyline Drive.................  1989      85,000          100.0        1,234             0.25              14.52
7 Skyline Drive..................  1987     109,000          100.0        2,157             0.44              19.79
TARRYTOWN
200 White Plains Road............  1982      89,000           88.1        1,718             0.35              21.91
220 White Plains Road............  1984      89,000           99.4        2,049             0.41              23.16
WHITE PLAINS
1 Barker Avenue..................  1975      68,000           96.3        1,604             0.32              24.49
3 Barker Avenue..................  1983      65,300           93.3        1,265             0.26              20.76
50 Main Street...................  1985     309,000          100.0        7,710             1.56              24.95
11 Martine Avenue................  1987     180,000          100.0        4,520             0.92              25.11
1 Water Street...................  1979      45,700           99.8        1,020             0.21              22.36
</TABLE>

                                       50
<PAGE>

                               PROPERTY LISTING

                              OFFICE PROPERTIES
                                 (CONTINUED)

<TABLE>
<CAPTION>
                                                                                        PERCENTAGE OF
                                                          PERCENTAGE                    TOTAL OFFICE,
                                               NET          LEASED         ANNUAL        OFFICE/FLEX,        AVERAGE
                                            RENTABLE         AS OF          BASE       AND INDUSTRIAL/      BASE RENT
PROPERTY                          YEAR         AREA         9/30/00         RENT          WAREHOUSE        PER SQ. FT.
LOCATION                          BUILT     (SQ. FT.)       (%) (1)     ($000'S) (2)     BASE RENT (%)     ($) (3) (5)
----------------------------------------------------------------------------------------------------------------------
<S>                               <C>       <C>           <C>           <C>            <C>                 <C>
YONKERS
1 Executive Boulevard............  1982      112,000         100.0         2,379            0.48             21.24
3 Executive Plaza................  1987       58,000         100.0         1,403            0.28             24.19

----------------------------------------------------------------------------------------------------------------------
TOTAL NEW YORK OFFICE                      2,595,484          97.7        55,609           11.26             21.93
----------------------------------------------------------------------------------------------------------------------

CHESTER COUNTY, PENNSYLVANIA
BERWYN
1000 Westlakes Drive.............  1989       60,696          93.0         1,481            0.30             26.24
1055 Westlakes Drive.............  1990      118,487         100.0         2,298            0.47             19.39
1205 Westlakes Drive.............  1988      130,265          99.8         2,880            0.58             22.15
1235 Westlakes Drive.............  1986      134,902          99.7         3,155            0.64             23.46

DELAWARE COUNTY, PENNSYLVANIA
LESTER
100 Stevens Drive................  1986       95,000         100.0         1,161            0.24             12.22
200 Stevens Drive................  1987      208,000         100.0         3,900            0.79             18.75
300 Stevens Drive................  1992       68,000          93.3         1,282            0.26             20.21
MEDIA
1400 Providence Road - Center I    1986      100,000          81.3         1,780            0.36             21.89
1400 Providence Road - Center II   1990      160,000          80.3         3,026            0.61             23.55

MONTGOMERY COUNTY, PENNSYLVANIA
LOWER PROVIDENCE
1000 Madison Avenue..............  1990      100,700         100.0         1,890            0.38             18.77
PLYMOUTH MEETING
1150 Plymouth Meeting Mall.......  1970      167,748          89.4         2,746            0.56             18.31
Five Sentry Parkway East.........  1984       91,600         100.0         1,499            0.30             16.36
Five Sentry Parkway West.........  1984       38,400         100.0           676            0.14             17.60

----------------------------------------------------------------------------------------------------------------------
TOTAL PENNSYLVANIA OFFICE                  1,473,798          94.7        27,774            5.63             19.89
----------------------------------------------------------------------------------------------------------------------

FAIRFIELD COUNTY, CONNECTICUT
GREENWICH
500 West Putnam..................  1973      121,250          98.3         2,865            0.58             24.04
NORWALK
40 Richards Avenue...............  1985      145,487          99.2         2,885            0.58             19.99
SHELTON
1000 Bridgeport Avenue...........  1986      133,000          94.9         2,243            0.45             17.77

----------------------------------------------------------------------------------------------------------------------
TOTAL CONNECTICUT OFFICE                     399,737          97.5         7,993            1.61             20.51
----------------------------------------------------------------------------------------------------------------------

DISTRICT OF COLUMBIA
WASHINGTON
1201 Connecticut Avenue, NW......  1940      169,549          96.6         4,864            0.98             29.70
1400 L Street, NW................  1987      159,000          98.7         5,871            1.19             37.41
1709 New York Avenue, NW.........  1972      166,000         100.0         7,209            1.46             43.43

----------------------------------------------------------------------------------------------------------------------
TOTAL DISTRICT OF COLUMBIA OFFICE            494,549          98.4        17,944            3.63             36.87
----------------------------------------------------------------------------------------------------------------------
</TABLE>

                                       51

<PAGE>



                               PROPERTY LISTING

                              OFFICE PROPERTIES
                                 (CONTINUED)

<TABLE>
<CAPTION>
                                                                                        PERCENTAGE OF
                                                          PERCENTAGE                    TOTAL OFFICE,
                                               NET          LEASED         ANNUAL        OFFICE/FLEX,        AVERAGE
                                            RENTABLE         AS OF          BASE       AND INDUSTRIAL/      BASE RENT
PROPERTY                          YEAR         AREA         9/30/00         RENT          WAREHOUSE        PER SQ. FT.
LOCATION                          BUILT     (SQ. FT.)       (%) (1)     ($000'S) (2)     BASE RENT (%)     ($) (3) (5)
----------------------------------------------------------------------------------------------------------------------
<S>                               <C>       <C>           <C>           <C>            <C>                 <C>
PRINCE GEORGE'S COUNTY, MARYLAND
LANHAM
4200 Parliament Place..........  1989        122,000         92.9          2,443            0.49             21.55

----------------------------------------------------------------------------------------------------------------------
TOTAL MARYLAND OFFICE                        122,000         92.9          2,443            0.49             21.55
----------------------------------------------------------------------------------------------------------------------

BEXAR COUNTY, TEXAS
SAN ANTONIO
200 Concord Plaza Drive........  1986        248,700         94.8          4,339            0.88             18.40
1777 N.E. Loop 410.............  1986        256,137         91.1          3,728            0.75             15.98
84 N.E. Loop 410...............  1971        187,312         89.9          2,530            0.51             15.02
111 Soledad....................  1918        248,153         93.0          2,519            0.51             10.92

COLLIN COUNTY, TEXAS
PLANO
555 Republic Place.............  1986         97,889         80.8          1,464            0.30             18.51

DALLAS COUNTY,TEXAS
DALLAS
3030 LBJ Freeway...............  1984        367,018         95.4          6,438            1.30             18.39
3100 Monticello................  1984        173,837         93.8          2,723            0.55             16.70
8214 Westchester...............  1983         95,509         81.3          1,292            0.26             16.64
IRVING
2300 Valley View...............  1985        142,634         88.6          2,057            0.42             16.28
RICHARDSON
1122 Alma Road.................  1977         82,576        100.0            607            0.12              7.35

HARRIS COUNTY, TEXAS
HOUSTON
14511 Falling Creek............  1982         70,999         98.8            891            0.18             12.70
5225 Katy Freeway..............  1983        112,213         93.3          1,494            0.30             14.27
5300 Memorial..................  1982        155,099         99.3          2,219            0.45             14.41
1717 St. James Place...........  1975        109,574         91.7          1,349            0.27             13.43
1770 St. James Place...........  1973        103,689         89.3          1,398            0.28             15.10
10497 Town & Country Way.......  1981        148,434         77.6          1,824            0.37             15.84

POTTER COUNTY, TEXAS
AMARILLO
6900 IH - 40 West (7)..........  1986          n/a            n/a            320            0.06               n/a

TARRANT COUNTY, TEXAS
EULESS
150 West Parkway...............  1984         74,429         95.9          1,044            0.21             14.63

TRAVIS COUNTY, TEXAS
AUSTIN
1250 Capital of Texas Hwy.
South (7)......................  1985          n/a            n/a          5,682            1.15              n/a

----------------------------------------------------------------------------------------------------------------------
TOTAL TEXAS OFFICE                         2,674,202         91.8         43,918            8.87             17.88
----------------------------------------------------------------------------------------------------------------------
</TABLE>

                                       52

<PAGE>



                               PROPERTY LISTING

                              OFFICE PROPERTIES
                                 (CONTINUED)

<TABLE>
<CAPTION>
                                                                                        PERCENTAGE OF
                                                          PERCENTAGE                    TOTAL OFFICE,
                                               NET          LEASED         ANNUAL        OFFICE/FLEX,        AVERAGE
                                            RENTABLE         AS OF          BASE       AND INDUSTRIAL/      BASE RENT
PROPERTY                          YEAR         AREA         9/30/00         RENT          WAREHOUSE        PER SQ. FT.
LOCATION                          BUILT     (SQ. FT.)       (%) (1)     ($000'S) (2)     BASE RENT (%)     ($) (3) (5)
----------------------------------------------------------------------------------------------------------------------
<S>                               <C>       <C>           <C>           <C>            <C>                 <C>
MARICOPA COUNTY, ARIZONA
GLENDALE
5551 West Talavi Boulevard.....  1991        181,596         100.0         1,613            0.33              8.88
PHOENIX
19640 North 31st Street........  1990        124,171         100.0         1,192            0.24              9.60
20002 North 19th Avenue (6)....  1986          n/a            n/a            137            0.04               n/a
SCOTTSDALE
9060 E. Via Linda Boulevard....  1984        111,200         100.0         2,408            0.49             21.65

----------------------------------------------------------------------------------------------------------------------
TOTAL ARIZONA OFFICE                         416,967         100.0         5,350            1.10             12.83
----------------------------------------------------------------------------------------------------------------------

ARAPAHOE COUNTY, COLORADO
AURORA
750 South Richfield Street.....  1997        108,240         100.0         2,911            0.59             26.89
DENVER
400 South Colorado Boulevard...  1983        125,415          97.8         2,134            0.43             17.40
ENGLEWOOD
9359 East Nichols Avenue.......  1997         72,610         100.0           903            0.18             12.44
5350 South Roslyn Street.......  1982         63,754          96.2         1,068            0.22             17.41

BOULDER COUNTY, COLORADO
BROOMFIELD
105 South Technology Court.....  1997         37,574         100.0           547            0.11             14.56
303 South Technology Court-A...  1997         34,454         100.0           427            0.09             12.39
303 South Technology Court-B...  1997         40,416         100.0           427            0.09             10.57
LOUISVILLE
1172 Century Drive.............  1996         49,566         100.0           568            0.12             11.46
248 Centennial Parkway.........  1996         39,266         100.0           567            0.11             14.44
285 Century Place..............  1997         69,145         100.0         1,115            0.23             16.13

DENVER COUNTY, COLORADO
DENVER
3600 South Yosemite............  1974        133,743         100.0         1,291            0.26              9.65

DOUGLAS COUNTY, COLORADO
ENGLEWOOD
384 Inverness Drive South......  1985         51,523         100.0           820            0.17             15.92
400 Inverness Drive............  1997        111,608          99.9         2,759            0.56             24.75
67 Inverness Drive East........  1996         54,280         100.0           674            0.14             12.42
5975 South Quebec Street.......  1996        102,877          99.8         2,374            0.48             23.12
PARKER
9777 Pyramid Court.............  1995        120,281         100.0         1,323            0.27             11.00

EL PASO COUNTY, COLORADO
COLORADO SPRINGS
8415 Explorer..................  1998         47,368         100.0           602            0.12             12.71
1975 Research Parkway..........  1997        115,250         100.0         1,680            0.34             14.58
2375 Telstar Drive.............  1998         47,369         100.0           602            0.12             12.71
</TABLE>

                                       53

<PAGE>



                               PROPERTY LISTING

                              OFFICE PROPERTIES
                                 (CONTINUED)


<TABLE>
<CAPTION>
                                                                                        PERCENTAGE OF
                                                          PERCENTAGE                    TOTAL OFFICE,
                                               NET          LEASED         ANNUAL        OFFICE/FLEX,        AVERAGE
                                            RENTABLE         AS OF          BASE       AND INDUSTRIAL/      BASE RENT
PROPERTY                          YEAR         AREA         9/30/00         RENT          WAREHOUSE        PER SQ. FT.
LOCATION                          BUILT     (SQ. FT.)       (%) (1)     ($000'S) (2)     BASE RENT (%)     ($) (3) (5)
----------------------------------------------------------------------------------------------------------------------
<S>                               <C>       <C>           <C>           <C>            <C>                 <C>
JEFFERSON COUNTY, COLORADO
LAKEWOOD
141 Union Boulevard............  1985         63,600         98.9          1,087            0.22             17.28

----------------------------------------------------------------------------------------------------------------------
TOTAL COLORADO OFFICE                      1,488,339         99.6         23,879            4.85             16.11
----------------------------------------------------------------------------------------------------------------------

SAN FRANCISCO COUNTY, CALIFORNIA
SAN FRANCISCO
795 Folsom Street (4)..........  1977        183,445        100.0          5,468            1.11             29.81
760 Market Street..............  1908        267,446         96.8          8,148            1.65             31.47

----------------------------------------------------------------------------------------------------------------------
TOTAL CALIFORNIA OFFICE                      450,891         98.1         13,616            2.76             30.78
----------------------------------------------------------------------------------------------------------------------

HILLSBOROUGH COUNTY, FLORIDA
TAMPA
501 Kennedy Boulevard..........  1982        297,429         91.4          3,861            0.78             14.20

----------------------------------------------------------------------------------------------------------------------
TOTAL FLORIDA OFFICE                         297,429         91.4          3,861            0.78             14.20
----------------------------------------------------------------------------------------------------------------------


POLK COUNTY, IOWA
WEST DES MOINES
2600 Westown Parkway...........  1988         72,265        100.0          1,127            0.23             15.60

----------------------------------------------------------------------------------------------------------------------
TOTAL IOWA OFFICE                             72,265        100.0          1,127            0.23             15.60
----------------------------------------------------------------------------------------------------------------------

DOUGLAS COUNTY, NEBRASKA
OMAHA
210 South 16th Street..........  1894        319,535         93.4          3,291            0.67             11.03

----------------------------------------------------------------------------------------------------------------------
TOTAL NEBRASKA OFFICE                        319,535         93.4          3,291            0.67             11.03
----------------------------------------------------------------------------------------------------------------------


TOTAL OFFICE PROPERTIES                   22,236,005         97.0        443,580           89.83             20.57
======================================================================================================================
</TABLE>

                                       54
<PAGE>

                               PROPERTY LISTING

                            OFFICE/FLEX PROPERTIES

<TABLE>
<CAPTION>

                                                                          PERCENTAGE OF
                                                 PERCENTAGE               TOTAL OFFICE,
                                          NET      LEASED      ANNUAL     OFFICE/FLEX,      AVERAGE
                                       RENTABLE    AS OF        BASE     AND INDUSTRIAL/   BASE RENT
PROPERTY                       YEAR      AREA     9/30/00      RENT        WAREHOUSE       PER SQ. FT.
LOCATION                       BUILT   (SQ. FT.)  (%) (1)   ($000'S) (2)   BASE RENT (%)  ($) (3) (5)
-------------------------------------------------------------------------------------------------------
<S>                            <C>     <C>       <C>        <C>          <C>              <C>
BURLINGTON COUNTY, NEW JERSEY
BURLINGTON
----------
3 Terri Lane...................1991    64,500      61.4         370           0.07             9.34
5 Terri Lane...................1992    74,555      83.9         362           0.07             5.79

MOORESTOWN
2 Commerce Drive (4)...........1986    49,000     100.0         363           0.07             7.42
101 Commerce Drive.............1988    64,700     100.0         336           0.07             5.19
102 Commerce Drive (4).........1987    38,400      87.5         182           0.04             5.43
201 Commerce Drive.............1986    38,400     100.0         196           0.04             5.10
202 Commerce Drive (4).........1988    51,200     100.0         268           0.05             5.24
1 Executive Drive..............1989    20,570     100.0         138           0.03             6.71
2 Executive Drive (4)..........1988    60,800     100.0         475           0.10             5.43
101 Executive Drive............1990    29,355      70.5         124           0.03             5.99
102 Executive Drive............1990    64,000      80.0         406           0.08             7.93
225 Executive Drive............1990    50,600     100.0         336           0.07             6.64
97 Foster Road.................1982    43,200     100.0         187           0.04             4.33
1507 Lancer Drive..............1995    32,700     100.0         139           0.03             4.25
1510 Lancer Drive..............1998    88,000     100.0         370           0.07             4.20
1256 North Church..............1984    63,495      68.9         262           0.05             8.27
840 North Lenola Road..........1995    38,300     100.0         271           0.05            10.27
844 North Lenola Road..........1995    28,670     100.0         213           0.04             7.43
915 North Lenola Road (4)......1998    52,488     100.0         283           0.06             5.38
30 Twosome Drive...............1997    39,675     100.0         224           0.05             5.65
40 Twosome Drive...............1996    40,265      63.1         172           0.03             6.77
50 Twosome Drive...............1997    34,075     100.0         268           0.05             7.87

WEST DEPTFORD
1451 Metropolitan Drive        1996    21,600     100.0         148           0.03             6.85

MERCER COUNTY, NEW JERSEY
HAMILTON TOWNSHIP
100 Horizon Drive..............1989    13,275        --          --             --               --
200 Horizon Drive..............1991    45,770     100.0         447           0.09             9.77
300 Horizon Drive..............1989    69,780      73.8         752           0.15            14.60
500 Horizon Drive..............1990    41,205      57.8         276           0.06            11.59

MONMOUTH COUNTY, NEW JERSEY
WALL TOWNSHIP
1325 Campus Parkway............1988    35,000     100.0         310           0.06             8.86
1340 Campus Parkway............1992    72,502     100.0         802           0.16            11.06
1345 Campus Parkway............1995    76,300     100.0         709           0.14             9.29
1433 Highway 34................1985    69,020      89.5         490           0.10             7.93
1320 Wyckoff Avenue............1986    20,336     100.0          88           0.02             4.33
1324 Wyckoff Avenue............1987    21,168     100.0         183           0.04             8.65

PASSAIC COUNTY, NEW JERSEY
TOTOWA
1 Center Court.................1999    38,961      37.8         141           0.03             9.57
2 Center Court.................1998    30,600      99.3         351           0.07            11.55
11 Commerce Way................1989    47,025     100.0         510           0.10            10.85
20 Commerce Way................1992    42,540     100.0         433           0.09            10.18
29 Commerce Way................1990    48,930     100.0         493           0.10            10.08
40 Commerce Way................1987    50,576     100.0         559           0.11            11.05
45 Commerce Way................1992    51,207     100.0         498           0.10             9.73
60 Commerce Way................1988    50,333     100.0         396           0.08             7.87
80 Commerce Way................1996    22,500     100.0         282           0.06            12.53

                                      55
<PAGE>

                               PROPERTY LISTING

                            OFFICE/FLEX PROPERTIES
                                 (CONTINUED)

<CAPTION>

                                                                          PERCENTAGE OF
                                                 PERCENTAGE               TOTAL OFFICE,
                                          NET      LEASED      ANNUAL     OFFICE/FLEX,      AVERAGE
                                       RENTABLE    AS OF        BASE     AND INDUSTRIAL/   BASE RENT
PROPERTY                       YEAR      AREA     9/30/00      RENT        WAREHOUSE       PER SQ. FT.
LOCATION                       BUILT   (SQ. FT.)  (%) (1)   ($000'S) (2)   BASE RENT (%)  ($) (3) (5)
-------------------------------------------------------------------------------------------------------
<S>                            <C>  <C>          <C>        <C>          <C>              <C>

100 Commerce Way...............1996    24,600     100.0         299           0.06            11.79
120 Commerce Way...............1994     9,024     100.0          95           0.04            21.05
140 Commerce Way...............1994    26,881      99.5         286           0.04             7.10

-------------------------------------------------------------------------------------------------------
TOTAL NEW JERSEY OFFICE/FLEX        1,996,081      90.5      14,493           2.92             8.02
-------------------------------------------------------------------------------------------------------

WESTCHESTER COUNTY, NEW YORK
ELMSFORD
11 Clearbrook Road.............1974    31,800     100.0         321           0.06            10.09
75 Clearbrook Road.............1990    32,720     100.0         816           0.17            24.94
150 Clearbrook Road............1975    74,900      93.8       1,041           0.21            14.82
175 Clearbrook Road............1973    98,900      98.5       1,439           0.29            14.77
200 Clearbrook Road............1974    94,000      99.8       1,198           0.24            12.77
250 Clearbrook Road............1973   155,000      94.5       1,315           0.27             8.98
50 Executive Boulevard.........1969    45,200      97.2         384           0.08             8.74
77 Executive Boulevard.........1977    13,000      55.4         137           0.03            19.02
85 Executive Boulevard.........1968    31,000      99.4         446           0.09            14.47
300 Executive Boulevard........1970    60,000      99.7         589           0.12             9.85
350 Executive Boulevard........1970    15,400      98.8         243           0.05            15.97
399 Executive Boulevard........1962    80,000     100.0         968           0.20            12.10
400 Executive Boulevard........1970    42,200     100.0         610           0.12            14.45
500 Executive Boulevard........1970    41,600     100.0         594           0.12            14.28
525 Executive Boulevard........1972    61,700     100.0         874           0.18            14.17
1 Westchester Plaza............1967    25,000     100.0         298           0.06            11.92
2 Westchester Plaza............1968    25,000     100.0         421           0.09            16.84
3 Westchester Plaza............1969    93,500      98.5       1,123           0.23            12.19
4 Westchester Plaza............1969    44,700      99.8         629           0.13            14.10
5 Westchester Plaza............1969    20,000     100.0         298           0.06            14.90
6 Westchester Plaza............1968    20,000     100.0         302           0.06            15.10
7 Westchester Plaza............1972    46,200     100.0         650           0.13            14.07
8 Westchester Plaza............1971    67,200     100.0         872           0.18            12.98

HAWTHORNE
200 Saw Mill River Road........1965    51,100     100.0         616           0.12            12.05
4 Skyline Drive................1987    80,600     100.0       1,255           0.25            15.57
8 Skyline Drive................1985    50,000      98.9         828           0.17            16.74
10 Skyline Drive...............1985    20,000     100.0         283           0.06            14.15
11 Skyline Drive...............1989    45,000     100.0         689           0.14            15.31
12 Skyline Drive...............1999    46,850     100.0         760           0.15            16.22
15 Skyline Drive...............1989    55,000     100.0         952           0.19            17.31

YONKERS
100 Corporate Boulevard........1987    78,000      98.2       1,342           0.27            17.52
200 Corporate Boulevard South..1990    84,000      99.8       1,387           0.28            16.54
4 Executive Plaza..............1986    80,000      99.9       1,039           0.21            13.00
6 Executive Plaza..............1987    80,000     100.0       1,069           0.22            13.36
1 Odell Plaza..................1980   106,000     100.0       1,269           0.26            11.97
5 Odell Plaza..................1983    38,400      99.6         519           0.11            13.57
7 Odell Plaza..................1984    42,600      99.6         665           0.13            15.67

-------------------------------------------------------------------------------------------------------
TOTAL NEW YORK OFFICE/FLEX          2,076,570      98.7      28,241           5.73            13.78
-------------------------------------------------------------------------------------------------------

                                      56
<PAGE>

                               PROPERTY LISTING

                            OFFICE/FLEX PROPERTIES
                                 (CONTINUED)

<CAPTION>
                                                                          PERCENTAGE OF
                                                 PERCENTAGE               TOTAL OFFICE,
                                          NET      LEASED      ANNUAL     OFFICE/FLEX,      AVERAGE
                                       RENTABLE    AS OF        BASE     AND INDUSTRIAL/   BASE RENT
PROPERTY                       YEAR      AREA     9/30/00      RENT        WAREHOUSE       PER SQ. FT.
LOCATION                       BUILT   (SQ. FT.)  (%) (1)   ($000'S) (2)   BASE RENT (%)  ($) (3) (5)
-------------------------------------------------------------------------------------------------------
<S>                            <C>   <C>         <C>        <C>          <C>              <C>

FAIRFIELD COUNTY, CONNECTICUT
STAMFORD
419 West Avenue................1986     88,000       96.8     1,426           0.29            16.74
500 West Avenue................1988     25,000      100.0       384           0.08            15.36
550 West Avenue................1990     54,000      100.0       779           0.16            14.43
600 West Avenue (4)............1999     66,000      100.0       684           0.14            10.36
650 West Avenue................1998     40,000      100.0       631           0.13            15.78

-------------------------------------------------------------------------------------------------------
TOTAL CONNECTICUT OFFICE/FLEX          273,000       99.0     3,904           0.80            14.45
-------------------------------------------------------------------------------------------------------


TOTAL OFFICE/FLEX PROPERTIES         4,345,651       95.0    46,638           9.45            11.30
=======================================================================================================
</TABLE>

                                      57
<PAGE>

                               PROPERTY LISTING

                       INDUSTRIAL/WAREHOUSE PROPERTIES
<TABLE>
<CAPTION>
                                                                      PERCENTAGE OF
                                               PERCENTAGE              TOTAL OFFICE,
                                        NET     LEASED      ANNUAL      OFFICE/FLEX,     AVERAGE
                                     RENTABLE    AS OF       BASE      AND INDUSTRIAL/  BASE RENT
PROPERTY                       YEAR    AREA     9/30/00      RENT        WAREHOUSE      PER SQ. FT.
LOCATION                       BUILT (SQ. FT.)   (%)(1)   ($000'S)(2)    BASE RENT (%)   ($)(3)(5)
---------------------------------------------------------------------------------------------------
<S>                            <C>   <C>       <C>        <C>         <C>               <C>
WESTCHESTER COUNTY, NEW YORK
ELMSFORD
1 Warehouse Lane.......        1957    6,600     100.0        57           0.01            8.64
2 Warehouse Lane.......        1957   10,900     100.0       118           0.02           10.83
3 Warehouse Lane.......        1957   77,200     100.0       290           0.06            3.76
4 Warehouse Lane.......        1957  195,500      97.4     1,943           0.39           10.20
5 Warehouse Lane.......        1957   75,100      97.1       753           0.15           10.33
6 Warehouse Lane.......        1982   22,100     100.0       514           0.09           23.26

---------------------------------------------------------------------------------------------------
TOTAL INDUSTRIAL/WAREHOUSE
PROPERTIES                           387,400      98.1     3,675           0.72            9.67
---------------------------------------------------------------------------------------------------

TOTAL OFFICE, OFFICE/FLEX,
  AND INDUSTRIAL/WAREHOUSE
  PROPERTIES                      26,969,056      96.7   493,893          100.0           18.95
===================================================================================================
</TABLE>


(1)   Based on all leases in effect as of September 30, 2000.
(2)   Total base rent for 12 months ended  September  30, 2000,  determined in
      accordance with 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. For those properties acquired or placed in service
      during the 12 months ended September 30, 2000, amounts are annualized, as
      per Note 4.
(3)   Base rent for the 12 months ended September 30, 2000 divided by net
      rentable square feet leased at September 30, 2000. For those properties
      acquired or placed in service during 12 months ended September 30, 2000,
      amounts are annualized, as per Note 4.
(4)   As this property was acquired or placed in service during the 12 months
      ended September 30, 2000, the amounts represented for base rent are
      annualized. These annualized amounts may not be indicative of the
      property's results had the Company owned or placed such property in
      service for the entire 12 months ended September 30, 2000.
(5)   Excludes office space leased by the Company.
(6)   The property was sold by the Company in 1999.
(7)   The property was sold by the Company in 2000.
(8)   Calculation based on square feet in service as of September 30, 2000.

---------------------------


                                       58
<PAGE>

FUNDS FROM OPERATIONS

The Company considers funds from operations ("FFO"), after adjustment for
straight-lining of rents and non-recurring charges, one measure of REIT
performance. Funds from operations is defined as net income (loss) before
minority interest of unitholders, computed in accordance with GAAP, excluding
gains (or losses) from debt restructuring, other extraordinary items, and sales
of depreciable rental property, plus real estate-related depreciation and
amortization. Funds from operations should not be considered as an alternative
to net income as an indication of the Company's performance or to cash flows as
a measure of liquidity. Funds from operations presented herein is not
necessarily comparable to funds from operations presented by other real estate
companies due to the fact that not all real estate companies use the same
definition. However, the Company's funds from operations is comparable to the
funds from operations of real estate companies that use the current definition
of the National Association of Real Estate Investment Trusts ("NAREIT"), after
the adjustment for straight-lining of rents and non-recurring charges.

Funds from operations for the three and nine month periods ended September 30,
2000 and 1999 as calculated in accordance with NAREIT's definition as published
in October 1999, after adjustment for straight-lining of rents and non-recurring
charges, are summarized in the following table (IN THOUSANDS):

<TABLE>
<CAPTION>
                                                              THREE MONTHS          NINE MONTHS
                                                           ENDED SEPTEMBER 30,   ENDED SEPTEMBER 30,
                                                             2000      1999        2000       1999
-----------------------------------------------------------------------------------------------------
<S>                                                        <C>        <C>       <C>         <C>
   Income before gain on sales of rental property
     and minority interests                                 $16,637   $40,941   $ 102,223   $ 107,075
   Add: Real estate-related depreciation and
         amortization (1)                                    23,920    23,419      70,072      69,139
        Gain on sale of land                                     --        --       2,248          --
        Non-recurring charges                                27,911        --      37,139      16,458
   Deduct: Rental income adjustment for
            straight-lining of rents (2)                     (3,484)   (3,076)     (9,074)    (10,454)
           Minority interests:
            partially-owned properties                           --        --      (5,072)        --
-----------------------------------------------------------------------------------------------------
   Funds from operations, after adjustment
     for straight-lining of rents
     and non-recurring charges                              $64,984   $61,284   $ 197,536   $ 182,218
   Deduct: Distributions to preferred unitholders            (3,928)   (3,869)    (11,562)    (11,607)
-----------------------------------------------------------------------------------------------------
   Funds from operations, after adjustment for
     straight-lining of rents and non-recurring charges,
     after distributions to preferred unitholders           $61,056   $57,415   $ 185,974   $ 170,611
=====================================================================================================
   Cash flows provided by operating activities                                  $ 128,233   $ 162,372
   Cash flows provided by (used in)
     investing activities                                                       $  55,157   $(170,974)
   Cash flows (used in) provided by financing activities                        $(181,471)  $   3,861
-----------------------------------------------------------------------------------------------------
   Basic weighted average shares/units
     outstanding (3)                                         66,729    66,893      66,595      67,025
-----------------------------------------------------------------------------------------------------
   Diluted weighted average shares/units
     outstanding (3)                                         73,353    73,731      73,276      73,936
-----------------------------------------------------------------------------------------------------
</TABLE>

(1)  Includes the Company's share from unconsolidated joint ventures of $784 and
     $611 for the three months ended September 30, 2000 and 1999, respectively,
     and $2,204 and $2,221 for the nine months ended September 30, 2000 and
     1999, respectively.
(2)  Includes the Company's share from unconsolidated joint ventures of $(36)
     and $155 for the three months ended September 30, 2000 and 1999,
     respectively, and $18 and $111 for the nine months ended September 30, 2000
     and 1999, respectively.
(3)  See calculations for the amounts presented in the following reconciliation.


                                       59
<PAGE>

The following schedule reconciles the Company's basic weighted average shares to
the basic and diluted weighted average shares/units presented above:

<TABLE>
<CAPTION>
                                             THREE MONTHS         NINE MONTHS
                                          ENDED SEPTEMBER 30,  ENDED SEPTEMBER 30,
                                           2000     1999         2000     1999
----------------------------------------------------------------------------------
<S>                                       <C>      <C>         <C>       <C>
Basic weighted average shares:            58,711   58,679       58,518   58,452
Add: Weighted average common units         8,018    8,214        8,077    8,573
----------------------------------------------------------------------------------
Basic weighted average shares/units:      66,729   66,893       66,595   67,025
Add: Weighted average preferred units      6,439    6,618        6,504    6,642
     (after conversion to common units)
Stock options                                185      220          177      269
----------------------------------------------------------------------------------

Diluted weighted average shares/units:    73,353   73,731       73,276   73,936
==================================================================================
</TABLE>

INFLATION

The Company's leases with the majority of its tenants provide for recoveries and
escalation charges based upon the tenant's proportionate share of, and/or
increases in, real estate taxes and certain operating costs, which reduce the
Company's exposure to increases in operating costs resulting from inflation.


DISCLOSURE REGARDING FORWARD-LOOKING STATEMENTS

The Company considers portions of this information to be forward-looking
statements within the meaning of Section 27A of the Securities Act of 1933 and
Section 21E of The Securities Exchange Act of 1934. Although the Company
believes that the expectations reflected in such forward-looking statements are
based upon reasonable assumptions, it can give no assurance that its
expectations will be achieved.


                                       60
<PAGE>

ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Approximately $1.2 billion of the Company's long-term debt bears interest at
fixed rates, and therefore the fair value of these instruments is affected by
changes in the market interest rates. The following table presents principal
cash flows (in thousands) based upon maturity dates of the debt obligations and
the related weighted-average interest rates by expected maturity dates for the
fixed rate debt. The interest rate on the variable rate debt as of September 30,
2000 ranged from LIBOR plus 65 basis points to LIBOR plus 80 basis points.

SEPTEMBER 30, 2000

<TABLE>
<CAPTION>

LONG-TERM
DEBT, INCLUDING     10/1/00-                                                                 FAIR
CURRENT PORTION     12/31/00       2001   2002     2003     2004   THEREAFTER    TOTAL       VALUE
---------------     --------       ----   ----     ----     ----   ----------    -----       -----
<S>                 <C>           <C>    <C>     <C>      <C>      <C>         <C>         <C>
Fixed Rate........  $5,421        $7,468 $3,458  $195,612 $312,195 $ 713,512   $1,237,666  $1,193,295
Average Interest
   Rate...........   7.02%         7.44%  8.20%     7.30%    7.34%     7.34%        7.33%

Variable Rate.....                               $264,483          $  32,178   $  296,661  $  296,661
</TABLE>


                                       61
<PAGE>

                         MACK-CALI REALTY CORPORATION

                         PART II - OTHER INFORMATION


Item 1.  LEGAL PROCEEDINGS

         Reference is made to "Other Contingencies" in Note 13 (Commitments and
         Contingencies) to the Consolidated Financial Statements, which is
         specifically incorporated by reference herein.

Item 2.  CHANGES IN SECURITIES AND USE OF PROCEEDS

         Not Applicable.

Item 3.  DEFAULTS UPON SENIOR SECURITIES

         Not Applicable.

Item 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

         On September 11, 2000, the Company held its Annual Meeting of
         Stockholders to elect five directors to the Board of Directors of
         the Company,  among other things. At the Annual Meeting, the
         Shareholders elected the following Class III directors to serve
         until the Annual Meeting of Stockholders to be held in 2003: Martin
         S. Berger (Number of shares for: 39,930,739, Number of shares
         against: 4,699,647), John J. Cali (Number of shares for: 39,914,611,
         Number of shares against: 4,715,775), John R. Cali (Number of shares
         for: 39,907,949, Number of shares against: 4,722,437), Mitchell E.
         Hersh (Number of shares for: 41,138,064, Number of shares against:
         3,492,322) and Irvin D. Reid (Number of shares for: 39,737,527,
         Number of shares against: 4,892,859). The remaining members of the
         13 member Board of Directors and their respective terms of offices
         are as follows: Class I directors, Brendan T. Byrne, Martin D.
         Gruss, Roy Zuckerberg and Vincent Tese, whose terms expire at the
         Annual Meeting of Stockholders to be held in 2001 and Class II
         directors, Nathan Gantcher, Earle I. Mack, William L. Mack and Alan
         G. Philibosian, whose terms expire at the Annual Meeting of
         Stockholders to be held in 2002. At the Annual Meeting, the
         stockholders also voted upon and approved the ratification of the
         appointment of PricewaterhouseCoopers LLP, independent accountants,
         as the Company's independent accountants for the ensuing year
         (Number of shares for: 43,348,760, Number of shares against:
         687,745, Number of shares abstained: 593,881). In addition, at the
         Annual Meeting, the stockholders also voted upon and approved the
         adoption of the 2000 Employee Stock Option Plan (Number of shares
         for: 39,736,353, Number of shares against: 4,168,463, Number of
         shares abstained: 725,570), and the 2000 Director Stock Option Plan
         (Number of shares for: 42,226,813, Number of shares against:
         1,657,693, Number of shares abstained: 745,880).

Item 5.  OTHER INFORMATION

         Not Applicable.


                                       62
<PAGE>

                         MACK-CALI REALTY CORPORATION

                   PART II - OTHER INFORMATION (CONTINUED)

                              ITEM 6 - EXHIBITS

(a)   Exhibits

      The following exhibits are filed herewith or are incorporated by reference
      to exhibits previously filed:

<TABLE>
<CAPTION>

EXHIBIT
NUMBER            EXHIBIT TITLE
-------           -------------
<S>               <C>
3.1               Restated Charter of Mack-Cali Realty Corporation dated June 2,
                  1999, together with Articles Supplementary thereto (filed as
                  Exhibit 3.1 to the Company's Form 8-K dated June 10, 1999 and
                  as Exhibit 4.2 to the Company's Form 8-K dated July 6, 1999
                  and each incorporated herein by reference).

3.2               Amended and Restated Bylaws of Mack-Cali Realty Corporation
                  dated June 10, 1999 (filed as Exhibit 3.2 to the Company's
                  Form 8-K dated June 10, 1999 and incorporated herein by
                  reference).

3.3               Second Amended and Restated Agreement of Limited Partnership
                  dated December 11, 1997, for Mack-Cali Realty, L.P. (filed as
                  Exhibit 10.110 to the Company's Form 8-K dated December 11,
                  1997 and incorporated herein by reference).

3.4               Amendment No. 1 to the Second Amended and Restated Agreement
                  of Limited Partnership of Mack-Cali Realty, L.P. (filed as
                  Exhibit 3.1 to the Company's Registration Statement on Form S-3,
                  Registration No. 333-57103, and incorporated herein by reference).

3.5               Second Amendment to the Second Amended and Restated Agreement
                  of Limited Partnership of Mack-Cali Realty, L.P. (filed as
                  Exhibit 10.2 to the Company's Form 8-K dated July 6, 1999 and
                  incorporated herein by reference).

4.1               Amended and Restated Shareholder Rights Agreement, dated as of
                  March 7, 2000, between Mack-Cali Realty Corporation and
                  EquiServe Trust Company, N.A., as Rights Agent (filed as
                  Exhibit 4.1 to the Company's Form 8-K dated March 7, 2000 and
                  incorporated herein by reference).

4.2               Amendment No. 1 to the Amended and Restated Shareholder Rights
                  Agreement, dated as of June 27, 2000, by and among Mack-Cali
                  Realty Corporation and Equiserve Trust Company, N.A. (filed as
                  Exhibit 4.1 to the Company's Form 8-K dated June 27, 2000).

4.3               Indenture dated as of March 16, 1999, by and among Mack-Cali
                  Realty, L.P., as issuer, Mack-Cali Realty Corporation, as
                  guarantor, and Wilmington Trust Company, as trustee (filed as
                  Exhibit 4.1 to the Company's Form 8-K dated March 16, 1999 and
                  incorporated herein by reference).

4.4               Supplemental Indenture No. 1 dated as of March 16, 1999, by
                  and among Mack-Cali Realty, L.P., as issuer, and Wilmington
                  Trust Company, as trustee (filed as Exhibit 4.2 to the
                  Company's Form 8-K dated March 16, 1999 and incorporated
                  herein by reference).
</TABLE>

                                       63
<PAGE>

<TABLE>
<CAPTION>

EXHIBIT
NUMBER            EXHIBIT TITLE
-------           -------------
<S>               <C>
4.5               Supplemental Indenture No. 2 dated as of August 2, 1999, by
                  and among Mack-Cali Realty, L.P., as issuer, and Wilmington
                  Trust Company, as trustee (filed as Exhibit 4.4 to the
                  Company's Form 10-Q dated September 30, 1999 and incorporated
                  herein by reference).

10.1              Amended and Restated Employment Agreement dated as of July 1,
                  1999 between Mitchell E. Hersh and Mack-Cali Realty
                  Corporation (filed as Exhibit 10.2 to the Company's Form 10-Q
                  dated September 30, 1999 and incorporated herein by
                  reference).

10.2              Second Amended and Restated Employment Agreement dated as of
                  July 1, 1999 between Timothy M. Jones and Mack-Cali Realty
                  Corporation (filed as Exhibit 10.3 to the Company's Form 10-Q
                  dated September 30, 1999 and incorporated herein by
                  reference).

10.3              Amended and Restated Employment Agreement dated as of July 1,
                  1999 between John R. Cali and Mack-Cali Realty Corporation
                  (filed as Exhibit 10.4 to the Company's Form 10-Q dated
                  September 30, 1999 and incorporated herein by reference).

10.4              Amended and Restated Employment Agreement dated as of July 1,
                  1999 between Brant Cali and Mack-Cali Realty Corporation
                  (filed as Exhibit 10.5 to the Company's Form 10-Q dated
                  September 30, 1999 and incorporated herein by reference).

10.5              Second Amended and Restated Employment Agreement dated as of
                  July 1, 1999 between Barry Lefkowitz and Mack-Cali Realty
                  Corporation (filed as Exhibit 10.6 to the Company's Form 10-Q
                  dated September 30, 1999 and incorporated herein by
                  reference).

10.6              Second Amended and Restated Employment Agreement dated as of
                  July 1, 1999 between Roger W. Thomas and Mack-Cali Realty
                  Corporation (filed as Exhibit 10.7 to the Company's Form 10-Q
                  dated September 30, 1999 and incorporated herein by
                  reference).

10.7              Restricted Share Award Agreement dated as of July 1, 1999
                  between Mitchell E. Hersh and Mack-Cali Realty Corporation
                  (filed as Exhibit 10.8 to the Company's Form 10-Q dated
                  September 30, 1999 and incorporated herein by reference).

10.8              Restricted Share Award Agreement dated as of July 1, 1999
                  between Timothy M. Jones and Mack-Cali Realty Corporation
                  (filed as Exhibit 10.9 to the Company's Form 10-Q dated
                  September 30, 1999 and incorporated herein by reference).

10.9              Restricted Share Award Agreement dated as of July 1, 1999
                  between John R. Cali and Mack-Cali Realty Corporation (filed
                  as Exhibit 10.10 to the Company's Form 10-Q dated September
                  30, 1999 and incorporated herein by reference).

10.10             Restricted Share Award Agreement dated as of July 1, 1999
                  between Brant Cali and Mack-Cali Realty Corporation (filed as
                  Exhibit 10.11 to the Company's Form 10-Q dated September 30,
                  1999 and incorporated herein by reference).

10.11             Restricted Share Award Agreement dated as of July 1, 1999
                  between Barry Lefkowitz and Mack-Cali Realty Corporation
                  (filed as Exhibit 10.12 to the Company's Form 10-Q dated
                  September 30, 1999 and incorporated herein by reference).

10.12             Restricted Share Award Agreement dated as of July 1, 1999
                  between Roger W. Thomas and Mack-Cali Realty Corporation
                  (filed as Exhibit 10.13 to the Company's Form 10-Q dated
                  September 30, 1999 and incorporated herein by reference).

10.13             Credit Agreement, dated as of December 10, 1997, by and among
                  Cali Realty, L.P. and the other signatories thereto (filed as
                  Exhibit 10.122 to the Company's Form 8-K dated December 11,
                  1997 and incorporated herein by reference).
</TABLE>

                                       64
<PAGE>

<TABLE>
<CAPTION>

EXHIBIT
NUMBER            EXHIBIT TITLE
-------           -------------
<S>               <C>
10.14             Amendment No. 1 to Revolving Credit Agreement dated July 20,
                  1998, by and among Mack-Cali Realty, L.P. and The Chase
                  Manhattan Bank, Fleet National Bank and Other Lenders Which
                  May Become Parties Thereto (filed as Exhibit 10.5 to the
                  Company's Form 10-K dated December 31, 1998 and incorporated
                  herein by reference).

10.15             Amendment No. 2 to Revolving Credit Agreement dated December
                  30, 1998, by and among Mack-Cali Realty, L.P. and The Chase
                  Manhattan Bank, Fleet National Bank and Other Lenders Which
                  May Become Parties Thereto (filed as Exhibit 10.6 to the
                  Company's Form 10-K dated December 31, 1998 and incorporated
                  herein by reference).

10.16             Contribution and Exchange Agreement among The MK Contributors,
                  The MK Entities, The Patriot Contributors, The Patriot
                  Entities, Patriot American Management and Leasing Corp., Cali
                  Realty, L.P. and Cali Realty Corporation, dated September 18,
                  1997 (filed as Exhibit 10.98 to the Company's Form 8-K dated
                  September 19, 1997 and incorporated herein by reference).

10.17             First Amendment to Contribution and Exchange Agreement, dated
                  as of December 11, 1997, by and among the Company and the Mack
                  Group (filed as Exhibit 10.99 to the Company's Form 8-K dated
                  December 11, 1997 and incorporated herein by reference).

10.18             Termination and Release Agreement, dated September 21, 2000,
                  by and among Mack-Cali Realty Corporation, Mack-Cali Realty,
                  L.P., Prentiss Properties Trust and Prentiss Properties
                  Acquisition Partners, L.P. (filed as Exhibit 10.1 to the
                  Company's Form 8-K dated September 21, 2000 and
                  incorporated herein by reference).

10.19             Escrow Agreement, dated September 21, 2000, by and among
                  Mack-Cali Realty Corporation, Mack-Cali Realty, L.P., Prentiss
                  Properties Trust, Prentiss Properties Acquisition Partners,
                  L.P. and Chicago Title Insurance Company, as escrow agent
                  (filed as Exhibit 10.2 to the Company's Form 8-K dated
                  September 21, 2000 and incorporated herein by reference).

10.20             Purchase and Sale Contract, dated September 21, 2000, by and
                  between Mack-Cali Texas Property L.P. and Prentiss Properties
                  Acquisition Partners, L.P. (filed as Exhibit 10.3 to the
                  Company's Form 8-K dated September 21, 2000 and incorporated
                  herein by reference).

*27               Financial Data Schedule
</TABLE>

(b)   Reports on Form 8-K

      On July 3, 2000, the Company filed with the SEC, a Current Report on Form
8-K dated June 27, 2000, announcing under Item 5 that the Company and Prentiss
Properties Trust, a Maryland real estate investment trust ("Prentiss") had
entered into a definitive Agreement and Plan of Merger (the "Merger Agreement")
between the Company and Prentiss.

      On July 17, 2000, the Company filed with the SEC, a Current Report on Form
8-K dated June 27, 2000, filing under Item 5 the Merger Agreement and related
exhibits.

      On September 22, 2000, the Company filed with the SEC, a Current Report on
Form 8-K dated September 21, 2000, reporting under Item 5 that (1) the Company
and Prentiss terminated the Merger Agreement and (2) the Company and Prentiss
consummated a purchase and sale transaction whereby the Company sold to Prentiss
property located in Austin, Texas.

-------------------
*filed herewith


                                       65
<PAGE>

                         MACK-CALI REALTY CORPORATION

                                  SIGNATURES

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



                                          MACK-CALI REALTY CORPORATION
                                          ------------------------------------
                                          (Registrant)

Date: November 6, 2000                    /s/ MITCHELL E. HERSH
                                          ------------------------------------
                                          Mitchell E. Hersh
                                          Chief Executive Officer

Date: November 6, 2000                    /s/ BARRY LEFKOWITZ
                                          ------------------------------------
                                          Barry Lefkowitz
                                          Executive Vice President &
                                          Chief Financial Officer


                                       66




© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission