Exhibit 10.5.1
FIRST AMENDMENT TO LEASE
This FIRST AMENDMENT TO LEASE (this "First Amendment") is executed by and
between KS Parcel D, LLC (the "Landlord"), a Delaware limited liability company,
and Genzyme Corporation (the "Tenant").
Reference is hereby made to that certain lease dated August 28, 2000 (the
"Lease"), by and between Kendall Square, LLC ("Xxxxxxx Square"), as landlord,
and Tenant, as tenant, with respect to a portion of the Building on the Lot (as
such terms are defined in the Lease) located in Cambridge, Massachusetts.
WHEREAS, as contemplated by Section 9.1.6 of the Lease, on or about July
19, 0000, Xxxxxxx Xxxxxx subdivided the Complex so as to, inter alia, establish
the Lot as a separate taxable parcel, and in connection with such Subdivision
(as defined in the Lease), Xxxxxxx Square conveyed the Lot together with Lot A
in the Complex and assigned the landlord's interest under the Lease to KS Parcel
A/D, LLC, an Affiliate of Xxxxxxx Square; and on or about December 3, 2002, KS
Parcel A/D, LLC, further conveyed the Lot, and further assigned the Landlord's
interest under the Lease, to Landlord, also an Affiliate of Xxxxxxx Square (such
conveyances of the Lot and assignments of the landlord's interest under the
Lease are referred to herein collectively as the "Transfer").
WHEREAS, as contemplated by Section 2.3 of the Lease, Landlord and Tenant
have reached a mutually acceptable agreement regarding the Rentable Square
Footage of the Premises and Building.
WHEREAS, Landlord and Tenant now desire to amend the Lease to reflect the
Subdivision and the boundaries of the Lot and the Transfer, to reflect the
agreed upon Rentable Square Footage to modify certain provisions of the Lease
and otherwise to ratify and confirm the terms of the Lease, as more particularly
set forth below.
NOW, THEREFORE, in consideration of the mutual promises herein contained,
and other good and valuable consideration, the receipt and legal sufficiency of
which is hereby acknowledged, Landlord and Tenant agree as follows:
1. Each capitalized term which is used but not defined herein, or any
term which is defined in the Lease and used herein, shall have the meaning
ascribed thereto in the Lease.
2. The legal description of the Lot to be attached to the Lease as
Exhibit A-1 is attached to this First Amendment as Exhibit A-1 and the plan of
the Lot to be attached to the Lease as Exhibit A-2 is attached to this First
Amendment as Exhibit A-2.
3. Landlord and Tenant acknowledge that the actual process and
procedures followed in selecting Landlord's Design Team and Landlord's
Contractor and in designing and agreeing upon the Schematic Design Documents,
the Design Development Documents and the Final Design Documents differed, with
the consent and approval of both Landlord and Tenant, from the specific process
and procedures prescribed in Section 3.1.1 of the Lease. Landlord and
Tenant hereby confirm that, prior to the date of this First Amendment, they have
agreed as follows:
(i) Landlord has selected and Tenant has approved Behnisch, Behnisch &
Partners as Landlord's Architect for the Building.
(ii) Landlord has selected and Tenant has approved Xxxxxx Construction
Company as the Construction Cost Estimator and as the Construction
Manager/General Contractor for the Building.
(iii) The Building Permit for the Building has been issued, the
Substantial Completion Date occurred on April 30, 2003, and
construction of the Tenant Work has commenced, and notwithstanding
Section 1.1 or any other provision of the Lease to the contrary, the
parties have agreed that the Term Commencement Date shall be deemed
to have occurred on August 1, 2003.
(iv) The Environmental Remediation of the Lot commenced on June 26, 2000,
and the Response Action Outcome Statement for the Lot required under
the Massachusetts Contingency Plan was filed with the Massachusetts
Department of Environmental Protection on April 19, 2003.
(v) The Certification of Landlord's LSP and Estoppel Certificates of
COM/Energy (as required under Paragraphs 2(b) and 3 of the
Environmental Agreement) were completed on December 12, 2002.
(vi) The Indemnity Expiration Date (as defined in the Release and
Indemnity Agreement) with respect to the Lot occurred on or before
December 12, 2002.
Landlord and Tenant hereby agree that as of the date of this First Amendment,
the only item remaining to be completed on the Progress Schedule is substantial
completion of those items of Base Building Improvements that constitute Post
Completion Items (as defined below in Paragraph 7 of this First Amendment).
Accordingly, Exhibit B to the Lease is hereby deleted in its entirety.
4. Anything herein or in the measurement standard set forth in Section
2.3 of the Lease to the contrary notwithstanding, Landlord and Tenant have
agreed that for purposes of the Lease the Rentable Square Footage of the
Building shall be deemed to be 349,325 square feet, the Rentable Square Footage
of the Premises shall be deemed to be 343,000 square feet and the Rentable
Square Footage of the Retail Space shall be deemed to be 6,325 square feet, and
the Rentable Square Footage of the Building, Premises and Retail Space as
agreed-upon above shall not be subject to remeasurement by Landlord or Tenant.
To reflect the foregoing agreement regarding the Rentable Square Footage of the
Building, Premises and Retail Space and certain other agreements between the
parties, Landlord and Tenant hereby agree to amend the definitions set forth
below as follows:
(i) The definition of "Initial Estimated Annual Additional Rent For
Building" in Section 1.1 is amended to read $3,391,500.
- 2 -
(ii) The definition of "Initial Estimated Annual Additional Rent for
Complex" in Section 1.1 is amended to read $484,500.
(iii) The definition of "Tenant's Proportionate Fraction for Building" in
Section 2.3 is amended to read 98.19%.
(iv) The definition of "Tenant's Proportionate Fraction for Complex" in
Section 2.3 is amended to be the percentage equal to 94.17% of the
ratio, expressed as a percentage, of the Rentable Square Footage of
the Premises to the Rentable Square Footage of all buildings in the
Complex (other than any garages in the Complex and any building or
portion thereof which is not available for lease such as an
information kiosk), including the Building, which Landlord is
permitted to develop in the Complex pursuant to the PUD Approval. As
of the date of this First Amendment, Tenant's Proportionate Fraction
for Complex is 24.6%.
(v) The requirement in the definition of "Building" in Section 1.1 and
in the second grammatical paragraph of Section 3.1.1 that the
Building's ground floor retail space must contain at least 15,000
r.s.f. is hereby waived.
5. In consideration of the agreed-upon Rentable Square Footage of the
Building, Landlord and Tenant have agreed that, anything herein or in the
definitions of the components of Project Cost set forth in Section 3.1.1 of the
Lease to the contrary notwithstanding, the definitions of the components of
Project Cost set forth in Section 3.1.1 are amended to be as follows:
(i) Tenant's pro rata share of Mitigation Expenses (shown on the
attached Project Budget Form as the "Impact Fees" line item) shall
be equal to (a) the actual amount of Mitigation Expenses allocated
solely to the Building and the Lot plus (b) (1) the actual amount of
Mitigation Expenses allocable to the entire Complex multiplied by
(2) Tenant's Proportionate Fraction for Complex.
(ii) Tenant's pro-rata share of infrastructure and sitework costs (shown
on the attached Project Budget Form as the "Sitework" line item)
shall be equal to the actual amount of infrastructure and sitework
costs allocable to the entire Complex multiplied by Tenant's
Proportionate Fraction For Complex.
(iii) The broker's fee (shown on the attached Project Budget Form as the
"Broker's Fee" line item) shall be the fixed amount of $2,137,500
and shall be deemed to have been fully incurred as of the date(s) of
payment thereof.
(iv) The Project Cost line item for Land and Environmental Remediation
shall be subdivided into two components. The first component shall
consist of the Land and Environmental Remediation charge (calculated
at $60 per Rentable Square Foot) for the first 329,325 square feet
of the Building's Rentable Square Footage; Interest on Landlord's
Equity shall accrue on this first component of the Land and
Remediation line item as of the execution date of the Lease. The
second component shall consist of the Land and Environmental
Remediation charge (calculated at $60 per Rentable Square Foot) for
the remaining 20,000 square feet
- 3 -
of the Building's Rentable Square Footage and no Interest on
Landlord's Equity shall accrue on this second component.
(v) The Developer's Fee (shown on the attached Project Budget form as
the "Development Fee/Supervision" line item) shall be the fixed
amount of $4,365,440.
The Project Budget Form attached as Exhibit B-1 to the Lease is hereby deleted
and the Project Budget Form attached to this First Amendment as Exhibit B-1 is
hereby inserted in place thereof. The Project Budget Form attached to this First
Amendment shall be the Final Project Budget contemplated by Section 3.1.1 of the
Lease. Landlord and Tenant acknowledge that such Final Project Budget is merely
a budget, and that the actual amount of Annual Fixed Rent payable by Tenant
under the Lease shall be determined in accordance with the formula set forth in
Section 4.1 of the Lease based upon the amount of Project Cost actually incurred
as of the date on which Annual Fixed Rent is calculated or is subsequently
adjusted as provided in the Lease and in this First Amendment.
6. Landlord and Tenant acknowledge that pursuant to certain Change
Orders requested by Landlord and approved by Tenant and described on the
attached Schedule CO, certain items of work were transferred from Tenant's Work
to Base Building Improvements to facilitate overall coordination of the
construction of the Building (the "TI Scope Transfer Work"). Landlord and Tenant
further acknowledge that the cost of the TI Scope Transfer Work has been billed
directly to and paid by Tenant prior to the date of this First Amendment.
Accordingly, the cost of the TI Scope Transfer Work is expressly excluded from
Project Cost but Landlord and Tenant specifically agree that Landlord is
entitled to receive a developer's fee of two and one-half percent (2 1/2%)
rather than five percent (5%) with respect to such TI Scope Transfer Work, and
that such 2 1/2% developer's fee has not been billed directly to Tenant but
rather has been included in the fixed Developer's Fee as set forth in Section
5(v) above.
7. Pursuant to Section 10.11(i) of the Lease, Tenant hereby exercises
its Early Occupancy Space right and option to lease both Expansion Spaces as of
the Commencement Date. Landlord hereby acknowledges that Tenant has duly
exercised its option to lease both Expansion Spaces as Early Occupancy Space
pursuant to Section 10.11(i) of the Lease and expressly waives the requirement
of Section 10.11(i) that Tenant was to have given notice of such exercise not
less than one year prior to the Scheduled Substantial Completion Date.
Accordingly, commencing on the Term Commencement Date (i) the Premises shall
consist of all of the Rentable Square Footage in the Building, other than the
Rentable Square Footage of the Retail Space and (ii) the Annual Fixed Rent for
the Premises (including both Expansion Spaces) shall be determined on the basis
of the Annual Fixed Rent Rate set forth in Section 1.1 of the Lease. In
addition, as a result of Tenant's exercise of its Early Occupancy Space right
with respect to both Expansion Spaces, Landlord and Tenant agree that a plan
showing the locations of the Expansion Spaces is no longer required to be
attached to the Lease as Exhibit A-4.
8. In order to facilitate Tenant's Work to be performed in connection
with Tenant's initial occupancy of the Premises and to coordinate and integrate
the simultaneous performance of Landlord's Work and such Tenant's Work, Landlord
and Tenant hereby agree that, anything herein or in the Lease to the contrary
notwithstanding, (i) those items of Base Building
- 4 -
Improvements set forth on Schedule A attached to this First Amendment shall be
substantially completed by Landlord after the Substantial Completion Date (the
"Post Completion Items"), (ii) substantial completion of the Post Completion
Items shall not be a condition precedent to the occurrence of the Substantial
Completion Date, (iii) the Post Completion Items shall be substantially
completed with all due diligence by Landlord after the Substantial Completion
Date but during the performance of such Tenant's Work in accordance with the
Final Design Documents, as affected by Change Orders, without material deviation
therefrom, and (iv) all hard and soft costs incurred by Landlord in connection
with the construction of the Post Completion Items shall be included in the
Project Cost and (v) Landlord shall use reasonable and diligent efforts to
complete Punch List Items with respect to Landlord's Work and Post Completion
Items within thirty (30) days after completion of Tenant's Work. Promptly
following substantial completion of the Post Completion Items, Landlord shall
deliver to Tenant a certification by Landlord's Architect (confirmed by Tenant's
Architect) that the Post-Completion Items and all other Base Building
Improvements have been substantially completed in accordance with the Final
Design Documents, as affected by Change Orders, without material deviation
therefrom; the date by which the Post Completion Items have been substantially
completed is referred to herein as the "Final Completion Date".
Since completion of the Post Completion Items will be deferred until after
the Substantial Completion Date as described above, Landlord and Tenant further
agree as follows:
(i) that clause (i) of the definition of Substantial Completion Date
appearing in Section 3.2 of the Lease is hereby amended by deleting
from such clause (i) the phrase "Base Building Improvements" and
inserting in place thereof the phrase "Base Building Improvements
exclusive of the Post Completion Items (which Post Completion Items
shall be substantially completed after the Substantial Completion
Date)"; and
(ii) Landlord shall be obligated to provide a full accounting of Project
Cost within ninety (90) days after the Final Completion Date instead
of within ninety (90) days after the Substantial Completion Date.
Accordingly, the three grammatical sentences of Section 3.1.1 of the
Lease appearing at the bottom of page 22 are revised to read as
follows:
"Within ninety (90) days after the Final Completion Date, Landlord
shall deliver to Tenant a full accounting of the Project Cost
incurred as of the Final Completion Date; Tenant, from the date
hereof through the date which is twelve (12) months after receipt of
such full accounting of Project Cost, may review all of Landlord's
books and records relating to the incurrence and payment of the
Project Cost in order to verify and confirm the accuracy thereof. If
Landlord incurs any cost or expense properly includable in Project
Cost after the Final Completion Date (including, without limitation,
any Mitigation Expenses) which is not included in the full
accounting, Landlord shall notify Tenant thereof and Landlord shall
provide Tenant with such documentation with respect thereto as
Tenant reasonably may request. Landlord and Tenant acknowledge and
agree that the incurrence of additional costs and expenses by
Landlord after the Final Completion Date which are properly
includable in Project Cost will result in an
- 5 -
increase in the Annual Fixed Rent Rate, which increase shall be
effective as of the date of incurrence thereof."
9. Landlord and Tenant agree the amount of Rent payable by Tenant as of
the Term Commencement Date shall be $15,151,962.00 per annum, payable in monthly
installments of $1,262,663.50 each. Such estimated amount of Annual Fixed Rent
is based upon the estimated amount of Project Cost incurred or to be incurred by
December 31, 2003, shown in the "Current Costs" column on the Final Project
Budget Form attached hereto as Exhibit B-1. Landlord and Tenant acknowledge and
agree that such estimated amount of Annual Fixed Rent shall be subject to
adjustment (i) after Tenant receives the full account of Project Cost required
by Section 3.1.1, (ii) upon the exercise by Tenant of its right under Section
3.1.1 to "review all of Landlord's books and records relating to the accuracy
and payment of the Project Cost in order to verify and confirm the accuracy
thereof" and (iii) upon the incurrence of additional costs and expenses by
Landlord after the Final Completion Date which are properly includable in
Project Cost. Upon any such adjustment any balance owed by Tenant or excess paid
by Tenant shall be paid to Landlord or credited to Tenant, as the case may be,
within twenty (20) days thereafter.
As indicated on the Final Project Budget Form attached hereto as Exhibit
B-1, the full budgeted amount of several Project Cost line items, such as the
line items for Sitework and Impact Fees, as the case may be, are not expected to
be incurred until 2004 or later; the estimated amount of those costs is shown in
the "Deferred Costs" column on the Final Project Budget Form attached hereto as
Exhibit B-1. Upon the request of Tenant from time to time (but not more
frequently than semi-annually) Landlord shall provide Tenant with a status
report on the progress and estimated completion date of such items of deferred
work and an updated estimate of the projected or actual costs of completion of
such items of deferred work. Landlord and Tenant confirm and agree that, as
provided in Section 3.1.1 of the Lease, at such time after December 31, 2003, as
Landlord may incur any cost or expense (such as the budgeted items mentioned
above) properly includable in Project Cost, Landlord shall notify Tenant thereof
and Landlord shall provide Tenant with such documentation with respect thereto
as Tenant reasonably may request; Landlord and Tenant acknowledge and agree that
the incurrence of additional costs and expenses by Landlord after December 31,
2003 which are properly includable in Project Cost will result in an increase in
the Annual Fixed Rent Rate, which increase shall be effective as of the date of
incurrence of such additional costs and expenses.
10. Effective as of November 1, 2003, Sections 1.1 and 10.1 of the Lease
shall be amended by deleting the phrase "One Xxxxxxx Square , Building 1400,
Xxxxxxxxx, Xxxxxxxxxxxxx 00000" wherever it appears in said Sections and by
inserting in place thereof the phrase "500 Xxxxxxx Street, Cambridge,
Massachusetts 02142."
11. The first sentence of Section 10.11(h) of the Lease, is hereby
amended by deleting the words "If upon commencement of the Term with respect to
the Second Expansion Space, and so long thereafter" and by inserting in place
thereof the words "As long".
12. Section 1.1 of the Lease is hereby amended by deleting the
definition of Lease Year and inserting the following in place thereof:
- 6 -
The first Lease Year shall commence on the Commencement Date and end
on the last day of the month in which the first (1st) anniversary of
the Commencement Date shall occur (unless the Commencement Date
shall occur on the first day of a month, in which case the first
Lease Year shall end on the day before the first (1st) anniversary
of the Commencement Date). Subsequent Lease Years shall commence on
the day after the last day of the first Lease Year or an anniversary
thereof, and shall end on an anniversary of the last day of the
first Lease Year.
13. Section 4.1(a) of the Lease is hereby amended by deleting the words
"from time to time direct in writing" appearing in the third line and the words
"by notice to Tenant from time to time direct" appearing in the sixth and
seventh lines and by inserting in place of each such deletion the words "from
time to time direct upon not less than fifteen (15) business days' prior written
notice to Tenant..."
14. Section 6.1 (c)(i) of the Lease is hereby amended by deleting the
third, fourth, fifth and sixth sentences thereof and inserting the following in
place thereof:
Landlord, within one hundred twenty (120) days after the fire or other
casualty, shall notify Tenant in writing of the period of time within
which, in Landlord's reasonable judgment, the Building and the Premises can
be restored to substantially their condition prior to such damage and
Utility Services restored to the Utility Switching Points (the "Casualty
Restoration Period"). If such notification shall state that such Casualty
Restoration Period will extend more than twelve (12) months after the date
of the casualty, then Tenant may terminate this Lease within thirty (30)
days from Tenant's receipt of such notification. Furthermore, if Tenant
does not so terminate this Lease and if such damage is not repaired,
Utility Services are not restored and the Premises and the remainder of the
Building are not restored to substantially the same condition as they were
prior to such damage within the Casualty Restoration Period set forth in
such notification, Tenant, within thirty (30) days after the expiration of
the Casualty Restoration Period or from the expiration of any extension
thereof by reason of Force Majeure Events as hereinafter set forth, may
terminate this Lease by notice to Landlord, specifying a date not more than
forty-five (45) days after the giving of such notice on which the term of
this Lease shall terminate. The Casualty Restoration Period shall be
extended by the number of days lost as a result of Force Majeure Events,
provided however that the Casualty Restoration Period shall in no event be
extended more than six (6) months due to Force Majeure Events (as so
extended due to Force Majeure Events, the "Casualty Restoration Completion
Date").
15. The first sentence of Section 10.12(b) is hereby amended to read
as follows:
For purposes of this Section 10.12, "Fair Market Rent" shall mean
the product of (a) the Rentable Square Footage of the Premises
multiplied by (b) the average calculated on a rentable square foot
basis, of (1) eighty-nine and one-half percent (89.5%) of the fair
market rental rate for unfinished, shell office space in a
comparable office building in the Xxxxxxx Square, Cambridge,
Massachusetts
- 7 -
office market area (the "Relevant Market") and (2) eighty-nine and
one-half percent (89.5%) of the fair market rental rate for the
Premises, and shall take into account all other relevant factors in
the Relevant Market, including the ten (10) year term of the
applicable Extension Period.
16. Anything in the Lease to the contrary notwithstanding, as used in
the Lease, as amended hereby, the term "Tenant's Parking Spaces" shall mean 700
nonreserved parking spaces and the foregoing number of Tenant's Parking Spaces
shall not be subject to redetermination pursuant to Sections 2.1, 10.14 or any
other provisions of the Lease; in addition, Landlord and Tenant hereby agree
that Tenant shall have no Valet Parking spaces, and all provisions of the Lease
with respect to Valet Parking Spaces are hereby deleted.
17. Anything in the Lease to the contrary notwithstanding, Tenant shall
have no right to offer Tenant Financing.
18. Landlord and Tenant hereby agree that the Option to Lease Building B
has expired without the exercise by Tenant of its rights with respect thereto
and the Option to Lease Building B shall be of no further force or effect. Upon
the request of Landlord, Tenant shall execute and deliver to Landlord a notice
of termination of the Option to Lease Building B in recordable form.
19. The Lease, as amended hereby, is hereby ratified and confirmed in
all respects.
- 8 -
Executed under seal effective as of the 1st day of August, 2003.
LANDLORD:
KS PARCEL D, LLC
By: Xxxxxxx Square, LLC, its Manager
By: Lyme Properties, LLC, its Manager
By:/s/ XXXXX X. XXXX
------------------------------------
Xxxxx X. Xxxx, Member
TENANT:
GENZYME CORPORATION
By: /s/ XXXX X. XXXXXX
---------------------------------------
Name: Xxxx X. Xxxxxx
Title: Vice President and Treasurer
- 9 -
EXHIBIT A-1
LEGAL DESCRIPTION OF LOT
A parcel of land in Cambridge, Middlesex County, Massachusetts, westerly of land
now or formerly of Xxxxxx Xxxxxxx, L.L.C., shown as Parcel D on a plan of land
entitled, "Xxxxxxx Square, Subdivision Plan of Land in Cambridge, Massachusetts,
Middlesex County", Scale 1"=50', dated May 2002, prepared by Xxxxxxx
Engineering, Inc., Sheet 1 of 6, and recorded with the Middlesex South Registry
of Deeds as Instrument No. 975 of July 19, 2002 or as Plan No. 759 of 2002, and
more particularly described as follows:
Beginning at the northeasterly corner of said parcel, said corner being the
northwesterly corner of land now or formerly of said Xxxxxx Xxxxxxx, L.L.C., as
shown on said plan and being the point of beginning; thence:
S 19-57-30 W 106.39 feet to an iron pipe set; thence
N 80-05-01 W 32.09 feet to an iron pipe set; thence
S 09-54-59 W 101.62 feet the last three courses running by the westerly property line of
said Xxxxxx Xxxxxxx, L.L.C.; thence
N 73-17-11 W 160.73 feet by the northerly sideline of Xxxxxxx Street; thence
N 09-54-59 E 187.36 feet by the westerly sideline of the north-south portion of Xxxxxxx
Street; thence
S 80-05-01 E 210.24 feet by the southerly sideline of Athenaeum Street to land now or
formerly of said Xxxxxx Xxxxxxx, L.L.C., to the point of
beginning as shown on said plan.
Containing 35,754 square feet, or 0.821 acres, more or less, according to said
plan.
But excluding any interest in the fee of any of the private ways shown on said
Subdivision Plan.
EXHIBIT A-2
PLAN SHOWING LOT
See Sheet 1 of 6 of a plan entitled "Xxxxxxx Square, Subdivision Plan of Land in
Cambridge, Massachusetts, Middlesex County", Scale 1"=50', dated May, 2002,
prepared by Xxxxxxx Engineering, Inc., recorded with the Middlesex South
Registry of Deeds as Instrument No. 975 of July 19, 2002 or as Plan No. 759 of
2002, a copy of which is attached hereto.
EXHIBIT B-1
(SEE ATTACHED)
XXXXXXX SQUARE BUILDING D
EXHIBIT B-1
FIRST AMENDMENT TO THE LEASE
PROJECT BUDGET FORM
Lease Date: August 28, 2000 CURRENT COSTS DEFERRED COSTS BUDGET TOTAL 09/12/03
--------------------------------------------------------------------------------------------------------------------------------
PER PER PER
GENZYME HEADQUARTERS 349,325 349,325 349,325
LEASE EXHIBIT X-0 XXXXXX XXX XXXXXX XXX XXXXXX XXX
--------------------------------------------------------------------------------------------------------------------------------
Land and Remediation $ 20,959,500 $ 60.00 $ 0 $ 0.00 $ 20,959,500 $ 60.00
Hard Costs
Base Building 65,086,505 186.32 0 0.00 65,086,505 186.32
Tenant Improvement Allowance 2,789,676 7.99 0 0.00 2,789,676 7.99
Contingency 200,000 0.57 0 0.00 200,000 0.57
Sitework 3,084,355 8.83 1,337,365 3.83 4,421,720 12.66
--------------------------------------------------------------------------------------------------------------------------------
Total Hard Costs $ 71,160,536 203.71 1,337,365 3.83 $ 72,497,901 207.54
--------------------------------------------------------------------------------------------------------------------------------
Soft Costs
Architecture and Engineering
Civil Engineering 50,000 0.14 0 0.00 50,000 0.14
Architectural Phase I 6,555,333 18.77 0 0.00 6,555,333 18.77
MEPFP Engineering Phase I 0 (Included) 0 (Included) 0 (Included)
Structural Engineering Phase I 0 (Included) 0 (Included) 0 (Included)
Testing and Construction Inspection 313,884 0.90 0 0.00 313,884 0.90
Legal 59,750 0.17 0 0.00 59,750 0.17
General and Administrative 0 0.00 0 0.00 0 0.00
Title Insurance and Recording 18,099 0.05 0 0.00 18,099 0.05
Permits and Fees 620,090 1.78 0 0.00 620,090 1.78
Impact Fees 1,382,058 3.96 289,182 0.83 1,671,240 4.78
Interest on Landlord's Equity 19,270,446 55.16 0 0.00 19,270,446 55.16
Construction Insurance and Taxes 1,168,261 3.34 0 0.00 1,168,261 3.34
Survey and Appraisal Fees 33,833 0.10 0 0.00 33,833 0.10
Financing Fees 400,000 1.15 0 0.00 400,000 1.15
Contingency 100,000 0.29 0 0.00 100,000 0.29
Development Fee/Supervision 4,365,440 12.50 0 0.00 4,365,440 12.50
Brokerage Fee 2,137,500 6.12 0 0.00 2,137,500 6.12
--------------------------------------------------------------------------------------------------------------------------------
Total Soft Costs $ 36,474,694 $ 104.41 $ 289,182 $ 0.83 $ 36,763,876 $ 105.24
--------------------------------------------------------------------------------------------------------------------------------
Total Project Development Costs $ 128,594,730 $ 368.12 $ 1,626,547 $ 4.66 $ 130,221,278 $ 372.78
--------------------------------------------------------------------------------------------------------------------------------
Building Base Rent, per RSF $ 44.17 $ 0.56 $ 44.73
Building Rentable Area, SF 349,325 349,325 349,325
Genzyme Rentable Area, SF 343,000 343,000 343,000
Projected Genzyme Annual Rent $ 15,151,962 $ 191,652 $ 15,343,614
Projected Genzyme Monthly Rent $ 1,262,663 $ 15,971 $ 1,278,634
SCHEDULE A
Items of Base Building Improvements
to be completed by
LANDLORD AFTER SUBSTANTIAL COMPLETION DATE
1. Lobby Finishes: The 12-story scaffolding will still be in place
upon Substantial Completion until such time as the paint, light wall,
chandeliers and miscellaneous items can be finished without risk of damage. The
areas surrounding atrium construction will be required to be complete for that
reason. The affected work area further prevents the completion of the lobby
flooring, fountain, monumental stair paint, lighting and other miscellaneous
items.
2. Elevators and related Life Safety Systems.
3. Completed Punch list for the Atrium, Lobby, and Roof.
4. Final Cleaning.
5. Certificate of Occupancy and testing related thereto.
6. Final painting of stairwells.
7. Loading dock finish and access pathway to the freight elevator.
8. Sprinkler system.
9. Sitework including sidewalks and plantings.
10. Highpoint and related work impacted including roofing and "green"
aspects in the vicinity.
11. Work in the vicinity of and impacted by photovoltaic panels
including roofing and "green" aspects and rails at high penthouse roof for which
Tenant's design has just recently been completed.
12. Work in the vicinity of and impacted by rainwater collection
systems for which Tenant's design has just recently been completed including
roofing and "green" aspects.
13. Exterior soffits, metal and EIFS in the vicinity of the "Potato"
slab impacted by late Tenant's design revisions to shell and core lighting.
14. Perimeter floor closure at curtainwall on each floor impacted by
Tenant's acoustical upgrade.
15. Loggia ceiling finish impacted by Tenant's design support detail
for Lamella blinds.
16. Terrace pavers and railings on upper floors impacted by late
Tenant's design of terrace utility services recently completed.
17. Fire alarm work impacted by Tenant's work.
18. Signage design package.
19. Air balancing of shell and core ventilation systems to be deferred
until Tenant ductwork and terminal devices are completed downstream in order to
achieve "whole building" approach to balancing by specialist selected by Tenant.
20. Trash chute and loading bay to be left in place until Tenant's
debris is removed and garden trees are brought in to the 11th floor. This will
require a comeback after substantial completion to install curtainwall and
complete roofing in the localized areas impacted.
21. Installation of wood doors at stair towers and atrium and terrace
doors.
22. Wood treads on communicating stairs in atrium.
23. Finishes in four toilet rooms being used by trade workers of
Tenant's Contractor.
24. Loading dock permanent overhead door and scissor lifts.
25. Drinking fountains and fire extinguishers.
- 2 -
SCHEDULE CO
(attached)
Scope Transfers from TI to Shell & Core
Description Amount
Lecture Hall excavation and foundation $ 44,639
Toilet room ceramic tile upgrades 63,450
Loading dock scissor lifts 25,850
Light enhancement pads 4,113
TI fan coil units, water piping & ductwork 1,117,501
Absorption chillers & service premium 434,750
Stair #3, pressurization 36,989
Temp. heat for ground floor retail 23,500
Power for TI fan coil units 79,577
HP & LP panelboards at 23 locations 90,240
23 dry type transformers 118,675
Bus plugs at 22 locations 85,305
ATC for fan coil units & 3rd stair core 565,175
Accessible terraces 294,925
Scope of Fire Protection Work 381,130
Total Scope Transfers from TI to Shell & Core $ 3,365,819
