EX-12.2 3 ex122lp.htm MACK-CALI REALTY, L.P. - EXHIBIT 12.2 ex122lp.htm
 
 
 


Exhibit 12.2

MACK-CALI REALTY, L.P.
 CALCULATION OF RATIOS OF EARNINGS TO COMBINED FIXED CHARGES AND
 PREFERRED UNIT DISTRIBUTIONS

 (DOLLAR AMOUNTS IN THOUSANDS)

Mack-Cali Realty Corporation's ratios of earnings to combined fixed charges and preferred stock dividends for each of the five years ended December 31, 2010 were as follows:


 
For the Year Ended December 31,
 
2010
2009
2008
2007
2006
EARNINGS:
          
ADD:
          
Income from continuing operations before minority interest
          
and equity in earnings from unconsolidated joint ventures
$  56,474
$   85,868
$ 105,142
$   94,708
$ 110,928
Fixed charges (see calculation below)
151,404
141,714
132,970
130,789
140,488
Amortization of capitalized interest
2,070
2,028
1,950
1,849
1,750
Distributed income of unconsolidated joint ventures
2,311
2,637
5,784
1,875
2,302
SUBTRACT:
          
Capitalization interest
(1,912)
(1,401)
(5,799)
(5,101)
(6,058)
TOTAL EARNINGS:
$ 210,347
$ 230,846
$ 240,047
$ 224,120
$ 249,410
FIXED CHARGES:
          
Interest expense (includes amortization of deferred financing costs)
$ 149,329
$ 140,068
$ 126,937
$ 125,467
$ 134,197
Capitalized interest
1,912
1,401
5,799
5,101
6,058
Interest portion (33 percent) of ground rents on land leases
163
245
234
221
233
TOTAL FIXED CHARGES:
$ 151,404
$ 141,714
$ 132,970
$ 130,789
$ 140,488
Preferred unit distributions
2,000
2,000
2,000
2,000
2,000
TOTAL COMBINED FIXED CHARGES AND PREFERRED
          
UNIT DISTRIBUTIONS:
$  153,404
$ 143,714
$ 134,970
$ 132,789
$ 142,488
RATIO OF EARNINGS TO COMBINED FIXED CHARGES AND
          
PREFERRED UNIT DISTRIBUTIONS:
           1.4
           1.6
           1.8
           1.7
          1.8