RETAIL LEASE AGREEMENT BY AND BETWEEN SKIN HEALTH PROPERTIES, INC., AS LANDLORD AND OMP, INC., AS TENANT DATED AS OF JUNE 29, 2006
Exhibit 10.10
BY AND BETWEEN
SKIN HEALTH PROPERTIES, INC.,
AS LANDLORD
AND
OMP, INC.,
AS TENANT
DATED AS OF JUNE 29, 2006
THIS RETAIL LEASE AGREEMENT (this “Lease”) is entered into as of June 29, 2006, by and between SKIN HEALTH PROPERTIES, INC., a California corporation (“Landlord”), and OMP, INC., a Delaware corporation (“Tenant”).
|
Landlord and Tenant agree: |
|
|
|||||||
|
|
|
|
|
|
|||||
1. |
BASIC LEASE INFORMATION. |
|
|
||||||
|
|
|
|
|
||||||
|
|
1.1 |
Tenant’s Address for Notice. |
|
|
|||||
|
|
|
|
|
|
|||||
|
|
|
|
OMP, Inc. |
|
|||||
|
|
|
|
000 Xxxxxx Xxxxx |
|
|||||
|
|
|
|
Xxxxx 000 |
|
|||||
|
|
|
|
Xxxx Xxxxx, Xxxxxxxxxx 00000 |
|
|||||
|
|
|
|
Attention: Xxxxx Xxxxxx, CFO |
|
|||||
|
|
|
|
|
|
|||||
|
|
1.2 |
Landlord’s Address for Notice. |
|
||||||
|
|
|
|
|
|
|||||
|
|
|
|
Skin Health Properties, Inc. |
|
|||||
|
|
|
|
000 Xxxxx Xxxxx Xxxxx |
|
|||||
|
|
|
|
Xxxxxxx Xxxxx, Xxxxxxxxxx 00000 |
|
|||||
|
|
|
|
Attention: Zein E. Obagi |
|
|||||
|
|
|
|
|
|
|||||
|
|
|
With a copy to: |
Valensi, Rose, Xxxxxxx, Xxxxxx & Xxxxxx, PLC |
||||||
|
|
|
|
0000 Xxxxxxx Xxxx Xxxx, Xxxxx 0000 |
||||||
|
|
|
|
Xxx Xxxxxxx, Xxxxxxxxxx 00000-0000 |
||||||
|
|
|
|
Attention: Xxxxxxx X. Xxxxxx, Esq. |
||||||
|
|
|
|
|
|
|||||
|
|
1.3 |
Premises. |
|
|
|||||
|
|
|
|
|
|
|||||
|
|
|
|
Approximately 2,063 useable square feet located on the ground floor of the Building as shown on the Site Plan attached hereto as Exhibit A and appurtenant basement. |
||||||
|
|
|
|
|
|
|||||
|
|
1.4 |
Building. |
|
|
|||||
|
|
|
|
|
|
|||||
|
|
|
|
The building with an address of 000 Xxxxx Xxxxx Xxxxx, Xxxxxxx Xxxxx, Xxxxxxxxxx 00000 (the “Building”). |
||||||
1
|
|
1.5 |
Land. |
|
|
|
|
|
|
|
|
|
|
|
|
The real property on which the Building is located. |
|
|
|
|
|
|
|
|
|
1.6 |
Term. |
Five (5) years, commencing on August 1, 2006 (the “Commencement Date”), and terminating on July 31, 2011 (the “Termination Date”), as the same may be extended or sooner terminated as provided herein. |
|
|
|
|
|
|
|
|
|
1.7 |
Extension Options. |
|
|
|
|
|
|
|
|
|
|
|
|
Tenant shall have the right to extend the Term of this Lease for one (1) additional period of five (5) years (the “Extension Term”). |
|
|
|
|
|
|
|
|
|
1.8 |
Base Rent. |
Base Rent shall initially be payable at the rate of $86,646.00 per annum, or Seven Thousand Two Hundred Twenty and 50/100 Dollars ($7,220.50) per month. Effective as of the first anniversary of the Commencement Date, and as of each anniversary of the Commencement Date thereafter, the Base Rent shall escalate by three and one-half percent (3.5%) per annum, as follows: |
|
|
Lease Year: |
|
Annual Base Rent: |
|
Monthly Base Rent: |
|
||
|
|
|
|
|
|
|
||
|
1 |
|
$ |
86,646.00 |
|
$ |
7,220.50 |
|
|
2 |
|
$ |
89,678.61 |
|
$ |
7,473.22 |
|
|
3 |
|
$ |
92,817.36 |
|
$ |
7,734.78 |
|
|
4 |
|
$ |
96,065.97 |
|
$ |
8,005.50 |
|
|
5 |
|
$ |
99,428.28 |
|
$ |
8,285.69 |
|
|
|
1.9 |
Security Deposit. |
None |
|
|
|
|
|
|
|
|
|
1.10 |
Useable Square Feet in the Premises. |
|
|
|
|
|
|
|
|
|
|
|
|
Approximately 2,063 useable square feet. |
|
|
|
|
|
|
|
|
|
1.11 |
Use. |
|
|
|
|
|
|
|
|
|
|
|
|
The display and marketing of skin health care products. |
|
2
|
|
1.12 |
Broker. |
None |
|
|
Exhibit A: |
|
Site Plan |
|
Exhibit B: |
|
Leasehold Improvements |
|
Exhibit C: |
|
Schedule of Costs |
|
Exhibit D. |
|
Master Lease |
Any reference in this Lease to the above terms shall mean and refer to the information and terms set forth in the above Basic Lease Information. In the event of any conflict between the Basic Lease Information and the terms of this Lease, the terms of this Lease shall control.
2. PARTIES. This Lease is made by and between Landlord and Tenant as specified in Article 1. The exhibits as may be referred to herein are attached hereto and incorporated as a part of this Lease.
3. INCORPORATION OF MASTER LEASE. Notwithstanding that this document is called a Retail Lease Agreement and the parties hereto are referred to as Landlord and Tenant, this document is actually a sublease and is subject to the provisions of the certain Standard Multi-Tenant Office Lease - Gross dated May 15, 2006 attached hereto as Exhibit D (the “Master Lease”) by and between ZSO, LP, a California limited partnership as the lessor thereunder (“Master Landlord”), and Zein E. Obagi, M.D., Inc., a California corporation, and Landlord, collectively as the lessee thereunder. This Lease is and shall be at all times subject and subordinate to the Master Lease. If and to the extent that terms of the Master Lease and this Lease shall conflict, the terms of this Lease shall prevail. Provided, however, notwithstanding the foregoing or anything to the contrary contained in the Master Lease or herein, Landlord acknowledges and agrees that (a) Tenant shall not have any repair, maintenance, restoration, compliance or other obligations hereunder with respect to the Premises except as expressly set forth in this Lease, nor any monetary or payment obligations under this Lease other than the Rent and insurance obligations set forth in Sections 7 and 8 hereof, and (b) the following provisions of the Master Lease shall not be applicable to this Lease: Sections 1.2(b), 1.6, 1.9, 1.13, 2.2, 2.3, 2.5, 2.6, 2.9, 2.10, 3.3, 4.2, 6.2, 6.3, 7.1, 7.4, 8.3(c), 8.4, 8.7, 10.1, 10.2, 10.3, 10.4, 11.2, the second and third sentences of Section 11.4, 13.1(d), 17, the second sentence of Section 40, Section 41, Section 43(a) and the second sentence of Section 49 of the Master Lease. The second sentence of Section 36 of the Master Lease shall not apply to the Leasehold Improvements. Landlord agrees to keep the Master Lease in effect during the Term of this Sublease and to make commercially reasonable efforts to enforce its rights thereunder for the benefit of Tenant, subject, however, to any earlier termination of the Master Lease without the fault of Landlord, and to enforce all of Landlord’s rights under the Master Lease for the benefit of Tenant. In the event that the Master Lease shall terminate during the Term of this Lease, then Master Landlord shall assume the obligations of Landlord under this Lease and recognize Tenant as its tenant under all of the terms of this Lease, allowing Tenant, at its option, to remain in possession of the Premises upon all the terms of this Lease through the Termination Date, unless sooner terminated pursuant to the terms and conditions hereof.
3
4. PREMISES/LEASEHOLD IMPROVEMENTS.
4.1 Lease of Premises.
Landlord hereby leases the Premises to Tenant and Tenant leases the Premises from Landlord for the Term, at the rental, and upon all the conditions set forth herein. The Premises are located in the Building. Use of any mezzanine, basement or storage space shall be at no additional charge and the area of such space shall not be included in the area of the Premises.
4.2 Landlord’s Construction of Leasehold Improvements. Landlord shall use commercially reasonable efforts to cause the Leasehold Improvements (as set forth on Exhibit B) to be completed by September 1, 2006, subject to minor punchlist items. In respect of the performance by Landlord of the Leasehold Improvements, Tenant has heretofore paid Legacy Construction, the contractor for construction of the Leasehold Improvements, the sum of One Million Eight Hundred Seventeen Thousand One Hundred Eleven and No/100 Dollars ($1,817,111.00) (“Tenant’s Leasehold Improvement Share”), as more particularly shown on the Schedule of Costs attached hereto as Exhibit C. Landlord expressly acknowledges and agrees, on behalf of itself and all people or entities affiliated with Landlord, that Tenant’s sole obligation and liability with respect to the performance of, and the payment for, the Leasehold Improvements shall be the payment of the Tenant’s Leasehold Improvement Share and that, regardless of the actual cost of the Leasehold Improvements or any costs incurred in connection therewith, Tenant shall not owe or be required to pay to Landlord or to any people or entities affiliated with Landlord any additional amounts or any amount in excess of Tenant’s Leasehold Improvement Share heretofore paid.
5. TERM.
5.1 Term. The Term of this Lease shall be for the period which commences on the Commencement Date and ends on the Termination Date unless sooner terminated pursuant to any provision hereof. If Landlord is unable to deliver possession of the Premises on or before the Commencement Date, Landlord shall not be subject to any liability therefor, nor shall such failure affect the validity of this Lease or the Termination Date. Tenant shall not, however, be obligated to pay Rent or perform its other obligations hereunder until it receives possession of the Premises. If possession is not delivered within sixty (60) days after the Commencement Date, Tenant may, at its option, by notice in writing to Landlord delivered within ten (10) days of the expiration of such 60-day period, cancel this Lease, in which event both parties hereto shall be discharged from all obligations hereunder. Except as otherwise provided herein, if possession is not tendered to Tenant within 60 days after the Commencement Date and Tenant does not terminate this Lease, as aforesaid, any period of rent abatement that Tenant would otherwise have enjoyed shall run from the date of delivery of possession and continue for a period equal to what Tenant would otherwise have enjoyed under the terms hereof.
5.2 Tenant’s Option to Extend. Tenant shall have the right to extend the Term of this Lease in accordance with the Extension Option as provided for in Article 1, provided that Tenant is not in default of any provision of this Lease (beyond any applicable notice and cure period) at the time of its exercise of the Option or upon the commencement of the Extension Term. Tenant may exercise the Extension Option by delivering to Landlord written notice of Tenant’s intention to exercise the Extension Option (the “Notice of Intent”) no later than ninety (90) days and no earlier than one hundred eighty (180) days prior to the expiration of the initial Term of this Lease, time being of the essence. If proper notification of the exercise of the Extension Option is not given and/or received, the Extension Option shall automatically expire.
4
The Extension Term shall be upon all of the terms and conditions contained in this Lease. The Extension Option is personal to the original Tenant and cannot be assigned or exercised by anyone other than said original Tenant and only while the original Tenant is in full possession of the Premises and without the intention of thereafter assigning or subletting; provided, however, notwithstanding the foregoing, the Extension Option shall be assignable to any person or entity to whom Tenant sells all or substantially all of its assets or stock or with whom Tenant merges.
6. USE. The Premises may be used only for the uses set forth in Section 1.11 hereof and for no other purpose (the “Permitted Use”).
7. RENT.
7.1 Base Rent. Tenant shall pay Landlord throughout the Term hereof, as it may be extended, the Base Rent on a monthly basis, as set forth in Section 1.8 hereof, in lawful money of the United States of America, payable in advance on the first (1st) day of each month commencing with the Commencement Date; subject, however, to the provisions of Section 6.2 below. Base Rent for any period during the Term hereof which is for less than one month shall be prorated based on the number of days in such month. Base Rent shall be payable to Landlord at the address stated in Section 1.2 or to such other persons or at such other places as Landlord may designate in writing. Base Rent and any other amounts payable by Tenant to Landlord hereunder are sometimes hereinafter referred to as “Rent.”
7.2 Prepaid Rent. Landlord expressly acknowledges and agrees that Tenant has heretofore paid to Landlord or its agent the sum of Three Hundred Seventy-Nine Thousand Eight Hundred Thirty-Two and No/100 Dollars ($379,832.00) (the “Prepaid Rental”), as more particularly shown on Exhibit C. Landlord expressly acknowledges and agrees that the Prepaid Rental shall be credited, until fully applied, against Tenant’s obligations to pay Rent under this Lease commencing on the Commencement Date. Landlord also acknowledges that the Prepaid Rental fully satisfies all amounts owing or becoming payable under this Lease.
8. INSURANCE MAINTAINED BY TENANT. Tenant shall be required to obtain and maintain, throughout the Term of this Lease, the commercial general liability insurance described in Section 8.2(a) of the Master Lease, only.
9. QUIET ENJOYMENT. Landlord covenants and agrees that, so long as this Lease is in full force and effect, Tenant shall lawfully and quietly hold, occupy and enjoy the Premises during the Term of this Lease without disturbance by Landlord or by any person having an interest in the Premises paramount to Landlord’s interest or by any person claiming through or under Landlord. The foregoing express covenant shall be in addition to and not in derogation of any implied or other rights of quiet enjoyment Tenant may have under applicable law.
10. NOTICE. Notwithstanding the provisions of Section 23.1 of the Master Lease, Tenant’s address for notice purposes shall be as set forth in Section 1.1 hereof throughout the Term of this Lease, or such different address as Tenant may by written notice specify to Landlord, but the Premises shall not constitute Tenant’s address for notice.
11. LANDLORD’S INDEMNITY. Landlord shall indemnify, defend and hold
5
Tenant harmless from and against all loss, cost and expense, including reasonable attorneys’ fees, arising from any injury or damage to any person or property, occurring in or about the Building (including the Premises) or the Land as a result of any negligent act, omission or willful misconduct of Landlord or its officers, contractors, licensees, agents, tenants, employees, guests, or visitors, or arising from any breach or default under this Lease by Landlord. The foregoing provisions shall not be construed to make Landlord responsible for loss, damage, liability or expense resulting from injuries to third parties caused by the grossly negligent act, omission or willful misconduct of Tenant, or its officers, contractors, licensees, agents, subtenants, assignees, employees or invitees.
Each party hereto represents and warrants to the other that it is authorized to execute and deliver this Lease on such party’s behalf, and that the person executing this Lease is authorized by it to do so.
The parties hereto have executed this Lease as of the date first set forth above.
|
|
LANDLORD: |
TENANT: |
||||||||
|
|
|
|
||||||||
|
|
SKIN HEALTH PROPERTIES, INC., |
OMP, INC., a Delaware corporation |
||||||||
|
|
|
|
||||||||
|
|
|
|
||||||||
|
|
By: |
/s/ Samar Obagi |
|
By: |
/s/ Xxxxx Xxxxxxx |
|
||||
|
|
Name: |
Samar Obagi |
|
Name: |
Xxxxx Xxxxxxx |
|
||||
|
|
Its: |
Partner |
|
Its: |
President and Chief Executive Officer |
|
||||
6
CONSENT BY MASTER LANDLORD
The undersigned Master Landlord hereby consents to the foregoing Sublease and agrees to the following: For so long as the foregoing Sublease shall remain in full force and effect, Master Landlord shall not lease or permit any portion of the Building, other than the Premises, to be used for the Permitted Use, except for any space that may be occupied by Xxxx Xxxxx, M.D., Samar Obagi, the Zein and Samar Obagi Family Trust, Zein E. Obagi, M.D., Inc., or Landlord. In addition, for so long as this Lease shall remain in full force and effect, neither the Building nor any part thereof may be named for a direct or indirect competitor of the business to be conducted in the Premises by Tenant without Tenant’s written consent, which consent may be withheld in Tenant’s sole discretion. In the event that this covenant is violated, Tenant acknowledges and agrees that its sole remedy shall be to terminate this Lease, and Tenant hereby waives all other rights or remedies that it may have in connection therewith.
MASTER LANDLORD:
ZSO, LP, a California limited partnership
|
By: |
/s/ Samar Obagi |
|
|
|
Name: |
Samar Obagi |
|
|
|
Title: |
Partner |
|
|
Dated: June 29, 2006
CONSENT BY ZEIN E. OBAGI, M.D., INC.
The undersigned, who jointly with Landlord constitutes the “Lessee” under the Master Lease, hereby consents to the terms and conditions of the foregoing Sublease.
ZEIN E. OBAGI, M.D., INC., a California corporation
|
By: |
/s/ Zein E. Obagi M.D. |
|
|
|
Name: |
Zein E. Obagi, M.D. |
|
|
|
Title: |
President |
|
|
Dated: June 29, 2006
7
EXHIBIT A
SITE PLAN
A-1
EXHIBIT B
LEASEHOLD IMPROVEMENTS
|
|
|
|
General requirements |
|
|
|
|
|
|
|
|
|
Total site work |
|
|
|
|
|
|
|
|
|
Concrete |
|
|
|
|
|
|
|
|
|
Masonry |
|
|
|
|
|
|
|
|
|
Metals |
|
|
|
|
|
|
|
|
|
Carpentry |
|
|
|
|
|
|
|
|
|
Thermal and moisture |
|
|
|
|
|
|
|
|
|
Doors and windows |
|
|
|
|
|
|
|
|
|
Electrical |
|
|
|
|
|
|
|
|
|
Contractors fee |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Finishes |
|
|
|
|
|
|
|
|
|
Marble exterior |
|
|
43 |
|
Revision of Millwork per SAMAR |
|
|
|
|
Painting exterior |
|
|
44 |
|
Electronic Air filter in OR SAMAR |
|
|
|
|
other |
|
|
45 |
|
Reroute refrigeration to new location |
|
|
|
|
Furnishings |
|
|
46 |
|
Replace existing sprinkler heads |
|
|
|
|
Cabinetry |
|
|
47 |
|
additional plumbing |
|
|
|
|
Conference table |
|
|
48 |
|
Auto Clave rough in |
|
|
|
|
File cabinets |
|
|
49 |
|
Deputy Inspection |
|
|
|
|
other |
|
|
50 |
|
Steel support for Countertops |
|
|
|
|
Plumbing |
|
|
51 |
|
Fire Corridor/rebuild front canopy |
|
|
|
|
HVAC |
|
|
52 |
|
Recessed lights in Treatment room |
|
|
|
|
Fountain |
|
|
53 |
|
Access panels/catwalks |
|
|
|
|
Plumbing |
|
|
54 |
|
Dr Obagi’s office ceiling drywall |
|
|
|
|
Water Wall |
|
|
55 |
|
Frame out for A/V and reframe Canopy |
|
|
|
|
other |
|
|
56 |
|
Water fall overflow feature |
|
|
|
|
|
|
|
57 |
|
Subterranean Drainage at North Elevation |
|
Change Orders |
|
|
58 |
|
Sheet Metal Backing Access Panels |
|||
|
|
|
|
|
|
|
59 |
|
Perimeter concrete |
|
|
1 |
|
Asbestos testing |
|
|
60 |
|
Install fire rated plywood in ceiling |
|
|
2 |
|
Demolish stone veneer |
|
|
61 |
|
Upgrade front door to automatic |
|
|
3 |
|
Demolish Basement Vault |
|
|
62 |
|
Revise door 117, 105 + 107 |
|
|
4 |
|
Asbestos abatement Lobby |
|
|
63 |
|
Material for 90 min. wood doors |
|
|
5 |
|
Sheet rock on ceiling of first floor |
|
|
64 |
|
Work at Stair well Trailer |
|
|
6 |
|
Demo hidden structure in vestibule |
|
|
65 |
|
Asbestos Abatement Lobby |
|
|
7 |
|
clean air studios for tenants |
|
|
66 |
|
Deputy Inspection for water feature |
|
|
8 |
|
Permit fees |
|
|
67 |
|
Rebuilt Vestibule Perimeter walls |
|
|
9 |
|
Fire rated corridor In basement |
|
|
68 |
|
Upgrade windows in room 121 |
|
|
10 |
|
Replace existing fan coils first floor |
|
|
69 |
|
Wrap Interior columns for fire |
|
|
11 |
|
Front entry door |
|
|
70 |
|
Delete sun shades |
|
|
12 |
|
VE Storefront Glass |
|
|
71 |
|
Vestibule Floor Trench Drain |
|
|
13 |
|
Sheet rock ceiling in OR |
|
|
72 |
|
Upgrade Storefront glass door to 3/4” |
|
|
14 |
|
Structural steel |
|
|
73 |
|
Raise Floors to meet Marble height |
|
|
15 |
|
Kitchen Plumbing |
|
|
74 |
|
Security Access system |
|
|
16 |
|
Smoke/Fire Dampers |
|
|
75 |
|
additional suede fabric for future use |
|
|
17 |
|
Addition of support Wall Basement |
|
|
76 |
|
waterproof membrane north wall |
|
|
18 |
|
Wall hung toilet work |
|
|
77 |
|
Additional signage |
|
|
19 |
|
After hours demo |
|
|
78 |
|
Thin brick East elevation |
|
|
20 |
|
Electrical additions |
|
|
79 |
|
Exterior plaster |
|
|
21 |
|
Sonar imaging basement wall |
|
|
80 |
|
Stainless shoe for circular glass |
|
|
22 |
|
Power to dampers |
|
|
81 |
|
Electrical room connections |
|
|
23 |
|
Void |
|
|
82 |
|
Additional Marble for entry door |
|
|
24 |
|
Void |
|
|
83 |
|
Change Fire Dampers/Run Dryer Vent |
|
|
24A |
|
Install exterior wall In OR |
|
|
84 |
|
Single Phase Electrical Service Revisions |
|
|
24B |
|
Install studs for wall hung toilets |
|
|
85 |
|
Delete Glass Display Box |
|
|
25 |
|
Recess Circular soffit |
|
|
86 |
|
Electrical Work not inducated on plans |
|
|
26 |
|
Deputy inspection of basement footing |
|
|
87 |
|
Electrical Work Revisions from RDHA |
|
|
27 |
|
Install concrete footing (vs wood) In front |
|
|
88 |
|
Electrical Work from RDHA SK |
|
|
28 |
|
Demo remaining basement |
|
|
89 |
|
New Plaster Color coat |
|
|
29 |
|
Add concrete on basement support wall |
|
|
90 |
|
VOID |
|
|
30 |
|
Telephone/Data Audio video |
|
|
91 |
|
Structural Support for Operational Light |
|
|
|
|
Audio Visual - Retail |
|
|
|
|
|
|
|
|
|
Conference room |
|
PENDING (as of 5-15-06) |
|||
|
|
|
|
General Data/AV |
|
|
|
|
|
|
|
|
|
|
|
|
92 |
|
Post and Parking lot signs |
|
|
31 |
|
credit VE |
|
|
93 |
|
Screen for Mechanicals |
|
|
32 |
|
credit for C/O 11 |
|
|
|
|
Removed intentionally |
|
|
33 |
|
credit for deletion of Conference table |
|
|
95 |
|
Refurbish Parking lot gate |
|
|
34 |
|
Credit for stone |
|
|
96 |
|
Credit for shelf a over pond |
|
|
35 |
|
Add stone to Vestibule |
|
|
97 |
|
Architect Work |
|
|
36 |
|
add windows in staff room |
|
|
|
|
|
|
|
37 |
|
Fireproof all pipe columns |
|
|
|
|
|
|
|
38 |
|
Deputy inspection of concrete on canon |
|
|
|
|
|
|
|
39 |
|
Concrete stem wall on North elevation |
|
|
|
|
|
|
|
40 |
|
Electrical extras |
|
|
|
|
|
|
|
41 |
|
Electrical changes per Xxxxx Xxxxx |
|
|
|
|
|
|
|
00 |
|
Install Marble stone in Waterfall |
|
|
|
|
|
B-1
EXHIBIT C
SCHEDULE OF COSTS
|
|
|
|
|
|
|
|
|
|
|
Medical |
|
|
|
|
|
|
|
|
|
Cost |
|
sub category |
|
Retail % |
|
Retail Alloc |
|
% |
|
Medical Alloc |
|
Alloc. Method |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General Xxxxxxxx |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General requirements |
|
$214,803.25 |
|
|
|
34.3 |
% |
$73,745.90 |
|
65.7 |
% |
$ |
141,057.35 |
|
Total SQ Ft |
|
|
Total site work |
|
82,800.00 |
|
|
|
34.3 |
% |
28,426.76 |
|
65.7 |
% |
54,373.24 |
|
Total SQ Ft |
|
|
|
Concrete |
|
13,800.00 |
|
|
|
34.3 |
% |
4,737.79 |
|
65.7 |
% |
9,062.21 |
|
Total SQ Ft |
|
|
|
Masonry |
|
7,300.00 |
|
|
|
34.3 |
% |
2,506.22 |
|
65.7 |
% |
4,793.78 |
|
Total SQ Ft |
|
|
|
Metals |
|
8,750.00 |
|
|
|
34.3 |
% |
3,004.04 |
|
65.7 |
% |
5,745,96 |
|
Total SQ Ft |
|
|
|
Carpentry |
|
27,000.01 |
|
|
|
34.3 |
% |
9,269.60 |
|
65.7 |
% |
17,730.40 |
|
Total SQ Ft |
|
|
|
Thermal and moisture |
|
23,750.00 |
|
|
|
75.0 |
% |
17,812.50 |
|
25.0 |
% |
5,937.50 |
|
Total SQ Ft |
|
|
|
Doors and windows |
|
181,200.00 |
|
|
|
|
|
155,000.00 |
|
|
|
29,200.00 |
|
Specific ID |
|
|
|
Electrical |
|
264,000,00 |
|
|
|
34.3 |
% |
90,636.05 |
|
65.7 |
% |
173,363.95 |
|
Total SQ Ft |
|
|
|
Contractors fee |
|
207,227.33 |
|
|
|
52.7 |
% |
109,223.01 |
|
47.3 |
% |
98,004.32 |
|
% of all materials/costs |
|
|
|
Finishes |
|
658,875.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Marble exterior |
|
|
|
482,500.00 |
|
75.0 |
% |
361,875.00 |
|
25,0 |
% |
120,625.00 |
|
Incremental cost over non-marble cost |
|
|
|
Painting exterior |
|
|
|
42,500.00 |
|
45.0 |
% |
19,125.00 |
|
55.0 |
% |
23,375.00 |
|
1st Fl Sq Ft Alloc |
|
|
|
other |
|
|
|
133,875.00 |
|
50.0 |
% |
66,937.50 |
|
50.0 |
% |
66,937.50 |
|
Total SQ Ft |
|
|
|
Furnishings |
|
305,295.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cabinetry |
|
|
|
271,450.00 |
|
34.3 |
% |
93,193.77 |
|
65.7 |
% |
178,256.23 |
|
Note 1 |
|
|
|
Conference table |
|
|
|
18,185.00 |
|
|
|
0.00 |
|
100.0 |
% |
18,185.00 |
|
Specific ID |
|
|
|
File cabinets |
|
|
|
8,180.00 |
|
|
|
0.00 |
|
100.0 |
% |
8,180.00 |
|
Specific ID |
|
|
|
other |
|
|
|
7,480.00 |
|
34.3 |
% |
2,568.02 |
|
65.7 |
% |
4,911.98 |
|
Total SQ Ft |
|
|
|
Plumbing |
|
283,800.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
HVAC |
|
|
|
105,200.00 |
|
34.3 |
% |
36,117.09 |
|
65.7 |
% |
69,082.91 |
|
Total SQ Ft |
|
|
|
Fountain |
|
|
|
55,000.00 |
|
100.0 |
% |
55,000.00 |
|
|
|
|
|
|
|
|
|
Plumbing |
|
|
|
54,900.00 |
|
34.3 |
% |
18,848.18 |
|
65.7 |
% |
36,051.82 |
|
Total SQ Ft |
|
|
|
Water Wall |
|
|
|
35,000.00 |
|
100.0 |
% |
35,000.00 |
|
|
|
|
|
|
|
|
|
other |
|
|
|
33,700.00 |
|
58.0 |
% |
19,533.50 |
|
42.0 |
% |
14,166,50 |
|
% of total plumbing |
|
|
|
Change Orders |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 Asbestos testing |
|
8,015,13 |
|
|
|
34.3 |
% |
2,751.74 |
|
65.7 |
% |
5,263.39 |
|
Total SQ Ft |
|
|
|
2 Demolish stone veneer |
|
2,933,63 |
|
|
|
100.0 |
% |
2,933.63 |
|
|
|
|
|
|
|
|
|
3 Demolish Basement Vault |
|
8,949.42 |
|
|
|
|
|
|
|
100.0 |
% |
8,949.42 |
|
Specific ID |
|
|
|
4 Asbestos abatement Lobby |
|
4,067.24 |
|
|
|
|
|
|
|
100.0 |
% |
4,067.24 |
|
Specific ID |
|
|
|
5 Sheet rock on ceiling of first floor |
|
25,054,73 |
|
|
|
45.0 |
% |
11,274.63 |
|
55.0 |
% |
13,780.10 |
|
1st Fl Sq Ft Alloc |
|
|
|
6 Demo hidden
structure in |
|
931.31 |
|
|
|
|
|
|
|
100.0 |
% |
931.31 |
|
Specific ID |
|
|
|
7 clean air studios for tenants |
|
1,571,59 |
|
|
|
|
|
|
|
100.0 |
% |
1,571.59 |
|
Specific ID |
|
|
|
8 Permit fees |
|
27,990.89 |
|
|
|
34.3 |
% |
9,609.79 |
|
65.7 |
% |
18,381.10 |
|
Total SQ Ft |
|
|
|
9 Fire rated corridor in basement |
|
39,439.16 |
|
|
|
|
|
|
|
100.0 |
% |
39,439.16 |
|
Specific ID |
|
|
|
10 Replace
existing fan coils |
|
3,445.86 |
|
|
|
45.0 |
% |
1,550.64 |
|
55.0 |
% |
1,895.22 |
|
1st Fl Sq Ft Alloc |
|
|
|
11 Front entry door |
|
523.85 |
|
|
|
100.0 |
% |
523.85 |
|
|
|
|
|
Specific ID |
|
|
|
12 VE Storefront Glass |
|
(4,899.53 |
) |
|
|
100.0 |
% |
(4,899.53 |
) |
|
|
|
|
Specific ID |
|
|
|
13 Sheet rock ceiling in OR |
|
7,319.62 |
|
|
|
|
|
|
|
100.0 |
% |
7,319.62 |
|
Specific ID |
|
|
|
14 Structural steel |
|
23,305.27 |
|
|
|
75.0 |
% |
17,478.95 |
|
25.0 |
% |
5,826.32 |
|
0xx XXXXX |
|
|
|
00 Xxxxxxx Xxxxxxxx |
|
5,966,23 |
|
|
|
|
|
|
|
100.0 |
% |
5,966.23 |
|
Specific ID |
|
|
|
16 Smoke/Fire Dampers |
|
4,244.46 |
|
|
|
34.3 |
% |
1,457.20 |
|
65.7 |
% |
2,787.26 |
|
Total SQ Ft |
|
|
|
17 Addition of support Wall Basement |
|
7,725.26 |
|
|
|
|
|
|
|
100.0 |
% |
7,725.26 |
|
Specific ID |
|
|
|
18 Wall hung toilet work |
|
3,472.40 |
|
|
|
45.0 |
% |
1,562.58 |
|
55.0 |
% |
1,909.82 |
|
1st Fl Sq Ft Alloc |
|
|
|
19 After hours demo |
|
8,244.33 |
|
|
|
34.3 |
% |
2,830.43 |
|
65.7 |
% |
5,413.90 |
|
Total SQ Ft |
|
|
|
20 Electrical additions |
|
21,067.63 |
|
|
|
0.0 |
% |
0.00 |
|
100.0 |
% |
21,067.63 |
|
Total SQ Ft |
|
|
|
21 Sonar imaging basement wall |
|
1,322.70 |
|
|
|
|
|
|
|
100.0 |
% |
1,322.70 |
|
Specific ID |
|
|
C-1
|
|
|
|
|
|
|
|
|
|
|
Medical |
|
|
|
|
|
|||||||
|
|
|
Cost |
|
sub category |
|
Retail % |
|
Retail Alloc |
|
% |
|
Medical Alloc |
|
Alloc. Method |
|
|||||||
|
22 Power to dampers |
|
2,357.38 |
|
|
|
34.3 |
% |
809.33 |
|
65.7 |
% |
1,548.05 |
|
Tolal SQ Ft |
|
|||||||
|
23 Void |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
24 Void |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
24A install exterior wall in OR |
|
7,336.31 |
|
|
|
|
|
|
|
100.0 |
% |
7,336.31 |
|
Specific ID |
|
|||||||
|
24B install studs
for wall hung |
|
1,597.07 |
|
|
|
45.0 |
% |
718.68 |
|
55.0 |
% |
878.39 |
|
Specific ID |
|
|||||||
|
25 Recess Circular soffit |
|
3,026.77 |
|
|
|
100.0 |
% |
3,026.77 |
|
|
|
|
|
Specific ID |
|
|||||||
|
26 Deputy inspection
of basement |
|
337.60 |
|
|
|
|
|
0.00 |
|
100.0 |
% |
337.60 |
|
Specific ID |
|
|||||||
|
27 Install concrete footing (vs wood) in front |
|
29,012.05 |
|
|
|
45.0 |
% |
13,055.42 |
|
55.0 |
% |
15,956.63 |
|
Specific ID |
|
|||||||
|
28 Demo remaining basement |
|
4,074.50 |
|
|
|
|
|
|
|
100.0 |
% |
4,074.50 |
|
Specific ID |
|
|||||||
|
29 Add concrete on basement support wall |
|
8,378.22 |
|
|
|
|
|
|
|
100.0 |
% |
8,378.22 |
|
Specific ID |
|
|||||||
|
30 Telephone/Data Audio video |
|
217,057.55 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Audio Visual - Retail |
|
|
|
109,935.45 |
|
100.0 |
% |
109,935.45 |
|
|
|
|
|
Specific ID |
|
|||||||
|
Conference room |
|
|
|
18,943.75 |
|
|
|
|
|
100.0 |
% |
18,943.75 |
|
Specific ID |
|
|||||||
|
General Data/AV |
|
|
|
88,178.35 |
|
34.3 |
% |
30,273.25 |
|
65.7 |
% |
57,905.10 |
|
Total SQ Ft |
|
|||||||
|
31 credit VE |
|
(47,474.22 |
) |
|
|
45.0 |
% |
(34,819.72 |
) |
55.0 |
% |
(12,654.50 |
) |
1st Fl Sq Ft Alloc |
|
|||||||
|
32 credit for C/O 11 |
|
(523.85 |
) |
|
|
100.0 |
% |
(523.85 |
) |
|
|
|
|
SPECIFIC |
|
|||||||
|
33 credit for
deletion of Conference |
|
(18,022.47 |
) |
|
|
|
|
|
|
100.0 |
% |
(18,022.47 |
) |
Specific ID |
|
|||||||
|
34 Credit for stone |
|
(25,611.19 |
) |
|
|
75.0 |
% |
(19,208.39 |
) |
25.0 |
% |
(6,402.80 |
) |
Total SQ Ft |
|
|||||||
|
35 Add stone to Vestibule |
|
25,611,19 |
|
|
|
45.0 |
% |
11,525.04 |
|
55.0 |
% |
14,086.15 |
|
SPECIFIC |
|
|||||||
|
36 add windows in staff room |
|
4,714.78 |
|
|
|
|
|
|
|
100.0 |
% |
4,714,78 |
|
SPECIFIC |
|
|||||||
|
37 Fireproof all pipe columns |
|
16,054.33 |
|
|
|
100.0 |
% |
16,054.33 |
|
0.0 |
% |
0.00 |
|
Total SQ Ft |
|
|||||||
|
38 Deputy
inspection of concrete |
|
232.82 |
|
|
|
34.3 |
% |
79.93 |
|
65.7 |
% |
152.89 |
|
Total SQ Ft |
|
|||||||
|
39 Concrete stem wall
on North |
|
5,471.48 |
|
|
|
34.3 |
% |
1,878.46 |
|
65.7 |
% |
3,593.02 |
|
Total SQ Ft |
|
|||||||
|
40 Electrical extras |
|
3,238.70 |
|
|
|
|
|
|
|
100.0 |
% |
3,288.70 |
|
Specific ID |
|
|||||||
|
41 Electrical changes per Samar Obagi |
|
7,537.83 |
|
|
|
|
|
|
|
100.0 |
% |
7,537.83 |
|
Specific ID |
|
|||||||
|
42 Install Marble stone in Waterfall |
|
5,675.20 |
|
|
|
100.0 |
% |
5,675.20 |
|
|
|
|
|
Specific ID |
|
|||||||
|
43 Revision of
Millwork per |
|
32,195.58 |
|
|
|
20.0 |
% |
6,439.12 |
|
80.0 |
% |
25,756.46 |
|
Specific ID |
|
|||||||
|
44 Electronic Air filter in OR SAMAR |
|
3,958.09 |
|
|
|
|
|
|
|
100.0 |
% |
3,958.09 |
|
Specific ID |
|
|||||||
|
45 Reroute
refrigeration to new |
|
1,047.73 |
|
|
|
34.3 |
% |
359.70 |
|
65.7 |
% |
688.03 |
|
Total SQ Ft |
|
|||||||
|
46 Replace existing sprinkler heads |
|
861.47 |
|
|
|
0,0 |
% |
0.00 |
|
100.0 |
% |
861.47 |
|
Specific ID |
|
|||||||
|
47 additional plumbing |
|
4,452.85 |
|
|
|
45.0 |
% |
2,003.78 |
|
55.0 |
% |
2,449.07 |
|
1st Fl Sq Ft Alloc |
|
|||||||
|
48 Auto Clave rough in |
|
19,487.79 |
|
|
|
|
|
|
|
100.0 |
% |
19,487.79 |
|
Specific ID |
|
|||||||
|
49 Deputy Inspection |
|
1,629.80 |
|
|
|
100.0 |
% |
1,629.80 |
|
0.0 |
% |
0.00 |
|
Total SQ Ft |
|
|||||||
|
50 Steel support for Countertops |
|
856.81 |
|
|
|
34.3 |
% |
294.16 |
|
65.7 |
% |
562.65 |
|
Total SQ Ft |
|
|||||||
|
51 Fire
Corridor/rebuild front |
|
8,723.83 |
|
|
|
27.9 |
% |
2,431.00 |
|
72.1 |
% |
6,292,83 |
|
Specific ID |
|
|||||||
|
52 Recessed lights in Treatment room |
|
1,979.04 |
|
|
|
|
|
|
|
100.0 |
% |
1,979.04 |
|
Specific ID |
|
|||||||
|
53 Access panels/catwalks |
|
6,107.13 |
|
|
|
34.3 |
% |
2,096.69 |
|
65.7 |
% |
4,010.44 |
|
Total SQ Ft |
|
|||||||
|
54 Dr Obagi’s office ceiling drywall |
|
582.07 |
|
|
|
|
|
|
|
100.0 |
% |
582.07 |
|
Specific ID |
|
|||||||
|
55 Frame out for
A/V and reframe |
|
6,911.39 |
|
|
|
100.0 |
% |
6,911.39 |
|
0.0 |
% |
0.00 |
|
Total SQ Ft |
|
|||||||
|
56 Water fall overflow feature |
|
|
|
|
|
100.0 |
% |
0.00 |
|
|
|
|
|
Specific ID |
|
|||||||
|
57 Subterranean Drainage at North Elevation |
|
11,495.92 |
|
|
|
45.0 |
% |
5,173.16 |
|
55.0 |
% |
6,322.76 |
|
1st Fl Sq Ft Alloc |
|
|||||||
|
58 Sheet Metal Backing Access Panels |
|
4,530.72 |
|
|
|
45.0 |
% |
2,038.82 |
|
55.0 |
% |
2,491.90 |
|
1st Fl Sq Ft Alloc |
|
|||||||
|
59 Perimeter concrete |
|
6,628.37 |
|
|
|
45.0 |
% |
2,982.77 |
|
55.0 |
% |
3,645.60 |
|
Total SQ Ft |
|
|||||||
|
60 install fire rated plywood in ceiling |
|
1,089.63 |
|
|
|
45.0 |
% |
490.33 |
|
55.0 |
% |
599.30 |
|
Specific ID |
|
|||||||
|
61 Upgrade front door to automatic |
|
18,714.41 |
|
|
|
100.0 |
% |
18,714.41 |
|
0.0 |
% |
0.00 |
|
1st Fl Sq Ft Alloc |
|
|||||||
|
62 Revise door 117. 105 + 107 |
|
26,426.09 |
|
|
|
45.0 |
% |
11,691.74 |
|
55.0 |
% |
14,534.35 |
|
Specific ID |
|
|||||||
|
63 Material for 90 min. wood doors |
|
18,033.38 |
|
|
|
45.0 |
% |
8,115.02 |
|
55.0 |
% |
9,918.36 |
|
Specific ID |
|
|||||||
|
64 Work at Stair well Trailer |
|
23,452.91 |
|
|
|
|
|
|
|
100.0 |
% |
23,452.91 |
|
Specific ID |
|
|||||||
|
65 Asbestos Abatement Lobby |
|
5,580.63 |
|
|
|
|
|
|
|
100.0 |
% |
5,580.63 |
|
Specific ID |
|
|||||||
|
66 Deputy inspection for water feature |
|
465.65 |
|
|
|
100.0 |
% |
465.65 |
|
0.0 |
% |
0.00 |
|
Specific ID |
|
|||||||
|
67 Rebuilt
Vestibule Perimeter |
|
12,554.65 |
|
|
|
|
|
|
|
100,0 |
% |
12,554.65 |
|
Specific ID |
|
|||||||
|
68 Upgrade windows in room 121 |
|
3,259.60 |
|
|
|
|
|
|
|
100.0 |
% |
3,259.60 |
|
Specific ID |
|
|||||||
|
69 Wrap Interior columns for fire |
|
2,095.46 |
|
|
|
50.0 |
% |
1,047.73 |
|
50.0 |
% |
1,047.73 |
|
1st FLOOR |
|
|||||||
|
70 Delete sun shades |
|
(3,897.35 |
) |
|
|
34.3 |
% |
(1,336.79 |
) |
65.7 |
% |
(2,560.56 |
) |
Specific ID |
|
|||||||
|
00 Xxxxxxxxx Xxxxx Xxxxxx Drain |
|
8,607.41 |
|
|
|
|
|
|
|
100.0 |
% |
8,607.41 |
|
Specific ID |
|
|||||||
|
72 Upgrade Storefront glass door to 3/4” |
|
12,332.68 |
|
|
|
100.0 |
% |
12,332.68 |
|
0.0 |
% |
0.00 |
|
Specific ID |
|
|||||||
|
73 Raise Floors to
meet Marble |
|
3,259.60 |
|
|
|
45.0 |
% |
1,466.82 |
|
55.0 |
% |
1,792.78 |
|
Specific ID |
|
|||||||
|
74 Security Access system |
|
25,179,02 |
|
|
|
45.0 |
% |
11,330.56 |
|
55.0 |
% |
13,848.46 |
|
TOTAL |
|
|||||||
|
75 additional
suede fabric for future |
|
1,455.17 |
|
|
|
100.0 |
% |
1,455.17 |
|
0.0 |
% |
0.00 |
|
Specific ID |
|
|||||||
|
76 waterproof membrane north wall |
|
1,164.14 |
|
|
|
34.3 |
% |
399.30 |
|
65.7 |
% |
764.84 |
|
Specific ID |
|
|||||||
|
77 Additional signage |
|
3,201.40 |
|
|
|
100.0 |
% |
3,201.40 |
|
|
|
|
|
Specific ID |
|
|||||||
|
78 Thin brick East elevation |
|
2,910.36 |
|
|
|
45.0 |
% |
1,309.66 |
|
55.0 |
% |
1,600.70 |
|
1st FI Sq Ft Alloc |
|
|||||||
|
79 Exterior plaster |
|
7,599.85 |
|
|
|
45.0 |
% |
3,419.93 |
|
55.0 |
% |
4,179.92 |
|
1st Fl Sq Ft Alloc |
|
|||||||
|
80 Stainless shoe for circular glass |
|
6,402.79 |
|
|
|
100.0 |
% |
6,402.79 |
|
|
|
|
|
Specific ID |
|
|||||||
|
81 Electrical room connections |
|
29,987.20 |
|
|
|
45.0 |
% |
13,494.24 |
|
55.0 |
% |
16,492.96 |
|
1st Fl Sq Ft Alloc |
|
|||||||
|
82 Additional Marble for entry door |
|
20,583.43 |
|
|
|
75.0 |
% |
15,437.57 |
|
25.0 |
% |
5,145.86 |
|
1st Fl Sq Ft Alloc |
|
|||||||
|
83 Change Fire
Dampers/Run Dryer |
|
1,138.53 |
|
|
|
45.0 |
% |
512.34 |
|
55.0 |
% |
626.19 |
|
1st Fl Sq Ft Alloc |
|
|||||||
|
84 Single Phase Electrical Service Revisions |
|
10,324.65 |
|
|
|
45.0 |
% |
4,646.09 |
|
55.0 |
% |
5,678.56 |
|
1st Fl Sq Ft Alloc |
|
|||||||
|
85 Delete Glass Display Box |
|
(3,059.69 |
) |
|
|
100.0 |
% |
(3,059.69 |
) |
|
|
|
|
Specific ID |
|
|||||||
|
86 Electrical Work not indicated on plans |
|
4,644.94 |
|
|
|
45.0 |
% |
2,090.22 |
|
55.0 |
% |
2,554.72 |
|
1st Fl Sq Ft Alloc |
|
|||||||
|
87 Electrical
Work Revisions from |
|
1,338.76 |
|
|
|
45.0 |
% |
602.44 |
|
55.0 |
% |
736.32 |
|
1st Fl Sq Ft Alloc |
|
|||||||
|
88 Electrical Work from RDHA SK |
|
4,249.12 |
|
|
|
45.0 |
% |
1,912.10 |
|
55.0 |
% |
2,337.02 |
|
1st Fl Sq Ft Alloc |
|
|||||||
|
89 New Plaster Color coat |
|
11,511.07 |
|
|
|
45.0 |
% |
5,179.98 |
|
55.0 |
% |
6,331.09 |
|
1st Fl Sq Ft Alloc |
|
|||||||
|
90 VOID |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
91 Structural
Support for |
|
3,084.97 |
|
|
|
|
|
|
|
100.0 |
% |
3,084.97 |
|
Specific ID |
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
PENDING (as of 05-15-06) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
92 Post and Parking lot signs |
|
1,578.00 |
|
|
|
45.0 |
% |
710.10 |
|
55.0 |
% |
867.90 |
|
1st Fl Sq Ft Alloc |
|
|||||||
|
93 Screen for Mechanicals |
|
7,515.00 |
|
|
|
45.0 |
% |
3,381.75 |
|
55.0 |
% |
4,133.25 |
|
1st Fl Sq Ft Alloc |
|
|||||||
|
Removed intentionally |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
95 Refurbish Parking lot gate |
|
4,466.00 |
|
|
|
45.0 |
% |
2,009.70 |
|
55.0 |
% |
2,456.30 |
|
1st Fl Sq Ft Alloc |
|
|||||||
|
96 Credit for shelf’s over pond |
|
(3,642.00 |
) |
|
|
45.0 |
% |
(1,638.90 |
) |
55.0 |
% |
(2,003.10 |
) |
1st Fl Sq Ft Alloc |
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Total Construction Costs |
|
3,117,479.86 |
|
|
|
49.6 |
% |
1,546,458.49 |
|
50.4 |
% |
1,571,021.37 |
|
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Architect Xxxxxxxx |
|
494.412.05 |
|
|
|
49.6 |
% |
270,652.22 |
|
50.4 |
% |
223,759.83 |
|
Note 2 |
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Total Cost |
|
$ |
3,611,891.91 |
|
|
|
|
|
$ |
1,817,110.71 |
|
|
|
$ |
1,794,781.20 |
|
|
|
||||
|
Note 1 |
Per discussion with Xxx Xxxxxx main contractor (Legacy Construction), Painwood cost (including labor) is 60% of the total costs and splits 35%/65% of total Cabinetry is the remaining cost and is on par with Sq. Ft. based on his estimates, we are applying the total sq ft. allocation. |
|
|
|
|
Note 2 |
First 100K of Architect xxxxxxxx related to image design and heavily weighted 75% toward retail brand image (Obagi logo, window/storefront, retail design), remining costs are split at 49.6%/50.4% consistent with overall costs allocation |
C-2
EXHIBIT D
MASTER LEASE
[intentionally omitted]
D-1
