A TLANTIC YARDS - CITY PARTICIPATION AGREEMENT This ATLANTIC YARDS - CITY PARTICIPATION AGREEMENT (together with all Exhibits attached hereto, this "Agreement") is made as of March 4, 2010, by and among Atlantic . Yards Development Company, LLC, a Delaware limited liability company ("AYDC"), The City of New York (the "City") and each Affiliate of AYDC that executes a Joinder pursuant to Section 2 hereof (each, a Site Owner"). . RECITALS WHEREAS, the New York State Urban Development Corporation d/b/a the Empire State Development Corporation ("ESDC") has adopted that certain Modified General Project Plan, dated as of June 23, 2009 (the "MGPP") for the Atlantic Yards Land Use Improvement and Civic Project (the "Project") in accordance with the New York State Urban Development Corporation Act; WHEREAS, portions of the Project are being undertaken by ESDC, the New York -City Economic Development Corporation, the AYDC and its Affiliates; WHEREAS, pursuant to the MGPP, the ESDC shall condemn certain City Properties; WHEREAS, the City and the ESDC have entered into that certain Land Acquisition Agreement, dated as of November 23,2009; WHEREAS, as of the date hereof, ESDC and AYDC Interim Developer, LLC, a Delaware limited liability company ("Interim Developer") have entered into certain leases (each, an "Interim Lease") whereby: (i) ESDC presently leases certain real property (including the City Properties) to Interim Developer pending the creation of certain development sites from such real property (each, a "Development Site"); and (ii) the ESDC and the · Interim Developer contemplate and provide that ESDC and the Site Owners will enter into certain development leases with respect to such Development Sites (each, a "Development Lease"); WHEREAS, pursuant to each Development Lease: (i) the Site Owner shall develop a portion of the Project on the applicable Development Site; and (ii) upon the expiration thereof, the ESDC shall convey its fee interest in the Development Site to the Site Owner; WHEREAS, by virtue of the Interim Leases and the Development Leases (collectively, the ESDC Leases") the Site Owners will benefit from: (i) the contributed value of the City Properties; and (ii) the ESDC's tax exempt status; and WHEREAS, the parties have agreed that, as compensation for the taking of the City Properties, the City shall be entitled to receive certain City Participation Payments with respect to the Participating Sites. NOW, THEREFORE, for good and valuable consideration, the receipt and sufficiency of which the parties hereby acknowledge, the City and AYDC agree as follows. 1 us\GURKOGE\7521838.1 1. Definition of Participating Sites and Expiration Date; Termination. (a) "Participating Site" means any Development Site other than an Exempt Site. An "Exempt Site" is any Development Site that either: (i) is the Arena Parcel (as defined in that certain Agreement of Arena Lease to be entered into between Brooklyn Area Local Development Corporation and Brooklyn Events Center, LLC); (ii) contains any residential building (other than a building that participates in the so-called 80-20 program) containing a number of affordable housing units (as such term is used in the MGPP) that is more than twenty-one percent (21 %) of the total number of housing units in such building; or (iii) is otherwise so designated by the City. (b) "Expiration Date" means, with respect to all or any portion of any Participating Site, the earliest of: (i) the date on which such Participating Site's Outstanding City Balance is reduced to zero; (ii) the date on which all or such portion of the Participating Site has been Transferred; (iii) the date on which such Participating Site becomes an Exempt Site; or (iv) the fifteenth (I 5 th ) anniversary of the Participating Site's Substantial Completion Date. For the avoidance of doubt, in the case ofa Transfer of a portion of a Participating Site (but not all of the Participating Site), the Expiration Date shall not be deemed to have occurred with respect to all other portions of the Participating Site which have not been so Transferred. If no Construction Commencement Date has occurred by the fifteenth (15 th ) anniversary of the Project Effective Date (as defined in that certain Development Agreement to be entered into by and among the ESDC, AYDC and Brooklyn Arena, LLC), then the Expiration Date shall be deemed to have occurred with respect to all Participating Sites as of the fifteenth (15 th ) anniversary of the Project Effective Date. If, at any time, no Construction Commencement Date shall have occurred within fifteen (15) years since the last Substantial Completion Date that has occurred, then the Expiration Date shall be deemed to have occurred with respect to all Participating Sites on the fifteenth (I 5th ) anniversary of the last Substantial Completion Date that has occurred. (c) This Agreement shall commence on the date hereof and shall terminate, with respect to all (or any portion, if applicable) of each Participating Site, and with respect to all parties bound by this Agreement with respect to such Participating Site or portion thereof, on the applicable Expiration Date. When this Agreement is so terminated, the relevant Site Owner shall have no further obligations hereunder. Upon the Expiration Date with respect to all Participating Sites, this Agreement shall terminate. A Site Owner may elect at any time to terminate this Agreement with respectto any Participating Site by paying to the City an amount equal to the Participating Site's Outstanding City Balance as of such time. 2. Joinder of Site Owners; Recording of Memoranda. (a) If any Affiliate of AYDC executes a Development Lease, then upon 2 us\GURKOGE\7521838.1 such execution, AYDC shall cause such Affiliate to execute a joinder to this Agreement, the form of which is attached hereto as Exhibit G (a "Joinder"). Upon such Affiliate's execution of a Joinder, such Affiliate shall be deemed a "Site Owner" and party to this Agreement and in this Agreement. The Agreement on the terms set forth in the obligations of each Site Owner that becomes a party to this Agreement shall be several and not joint with any other Site Owner or AYDC, and, in furtherance of the foregoing, the City acknowledges and agrees that no Site Owner who becomes a party to this Agreement shall be liable for any obligation of any other Site Owner or AYDC under this Agreement. Without limiting the foregoing, each Site Owner is responsible under this Agreement only for obligations that relate to the Participating Site owned by such Site Owner. (b) Upon each Site Owner's execution of a Joinder, the Site Owner shall execute and acknowledge a short-form memorandum of this Agreement substantially in the form attached hereto as Exhibit E (a "Memorandum") that the City may record against the Site Owner's Participating Site in the Office of the City Register, Kings County, New York (the "Register's Office"). The costs, ifany, of recording any Memorandum shall be borne by the relevant Site Owner. The failure to record any Memorandum shall not affect or impair the validity or effectiveness of this Agreement. (c) As a condition precedent to any Site Owner's obligation to execute a Memorandum, the City shall execute a release of said Memorandum the form of which is attached as Exhibit F (a "Release") which Release shall be held in escrow by a reputable title company reasonably selected by the Site Owner (the "Escrow Agent"), at no cost or expense of the City, until the Escrow Agent may release the Release from escrow and record the same in the Register's Office in accordance with this Section 2(c). On or after the Expiration Date with respect to its Participating Site, the Site Owner may send to the Escrow Agent a written acknowledgment that such Expiration Date has occurred (an "Expiration Date Acknowledgment"). A copy of such Expiration Date Acknowledgment shall be sent to the City, and if the City believes that the Expiration Date has not occurred, 'the City may, within twenty (20) business days after receiving said copy, deliver to the Escrow Agent and to such Site Owner a written notice stating such belief (an "Objection Notice"). If (i) the Escrow Agent or Site Owner does not receive an Objection Notice from the City within ten (10) business days after receiving an Expiration Date Acknowledgment from a Site Owner, then the Site Owner may send a second acknowledgment to the Escrow Agent and the City that the Expiration Date has occurred with respect to such Participating Site (a "Second Expiration Date Acknowledgment"). Such Second Expiration Date Acknowledgment shall contain a legend in not less than 14 point font bold upper case letters as follows: "THIS IS A TIME SENSITIVE ACKNOWLEDGMENT AND, PURSUANT TO SECTION 2(e) OF THE MASTER PARTICIPATION AGREEMENT, THE CITY SHALL NOT BE ENTITLED TO RESPOND TO THIS ACKNOWLEDGMENT AFTER THE DATE WHICH IS TEN (10) BUSINESS DAYS FOLLOWING THE DATE 3 us\GURKOGE\ 7521838,1 HEREOF. IF THE CITY DOES NOT SO RESPOND TO THIS ACKNOWLEI)GMENT WITH AN OBJECTION NOTICE WITHIN SUCH TEN (10) BUSINESS DAYS, THEN THE ESCROW AGENT SHALL BE ENTITLED .TO RELEASE THE MEMORANDUM CURRENTLY HELD BY THE ESCROW AGENT WITH RESPECT TO [IDENTIFY THE PARTICIPATING SITE)." If, within ten (10) business days after the date of such Second Expiration Date Acknowledgment, the Escrow Agent or site Owner does not receive an Objection Notice, then (i) the Site Owner's Expiration Date acknowledgment shall be deemed conclusive and final , and (ii) the Escrow Agent shall release the Release from escrow and record the applicable Release in the Register's Office. If the Escrow Agent receives such a notice from the City within ten (10) business days after receiving a Second Expiration Date Acknowledgment from a Site Owner, then the Escrow Agent shall continue to hold the Release in escrow pending receipt of written notice from the City instructing the Escrow Agent to release the Release from escrow and record the same in the Register' s Office. If there is any dispute as to whether the Expiration Date has occurred with respect to any Participating Site, then either party may submit such dispute to be resolved by an arbitration conducted in accordance with the Commercial Arbitration Rule (Expedited Procedures) of the American Arbitration Association. Each party shall bear its own costs and expenses with respect to the arbitration; provided, however, that the costs of the arbitration shall be borne by the losing party of such arbitration. The Site Owner shall be responsible for all recording fees, charges and taxes (if any) in connection with the recording of such Release. 3. Contributed City Property; Appraisals; Definitions of City Property Value and Contributed Property Value. The MGPP provides that ESDC will condemn each of the following which collectively shall be termed the "City Properties": (i) the development rights reserved by the City with respect to that certain Site 5 (as portrayed on Exhibit B-1, "Site 5") in that certain deed dated July 3, 1997 (the "Site 5 Development Rights"); (ii) that certain lot 6 portrayed on Exhibit B-2 ("Lot 6"); (iii) that certain parcel portrayed on Exhibit B-3 (the "FDNY Parcel"); (iv) the streets currently owned by the City within the area portrayed.on Exhibit B-4 (the "Arena Block Streets"); and (v) the streets currently owned by the City within the area portrayed on Exhibit B-5 (the "Block 1129 Streets"). Pursuant to the ESDC Leases; the City Properties shall be assembled on their respective blocks which shall be subdivided into separate, individual Development Sites. The value of the City Properties or portions thereof contributed to each Participating Site shall be calculated in accordance with this Section 3. (a) Subject to Sections 3(b) and K£l, as applicable: (i) separate Condemnation Appraisals shall determine the respective "Appraised Value" of each City Property other than the Site 5 Development Rights; and (ii) within one year after the Title Vesting Date, the "Appraised Value" of the Site 5 Development Rights shall be determined by an appraisal conducted by an Appraiser mutually selected by the City and AYDC (or if the City and AYDC cannot agree on an Appraiser by the date that is ninety 4 us\GU RKOGE\752 1838.1 (90) days before the tirst anniversary of the Title Vesting Date, an independent Appraiser selected by the appraiser that conducted the Condemnation Appraisals), and such appraisal shall be conducted in accordance with the standards set forth in Section 3(b) with respect to Second Appraisals as if such Site 5 Development Rights were appurtenant to a zoning lot on Site 5. As used herein, "Condemnation Appraisal" means a condemnation appraisal which shall, with respect to each City Property, be conducted within an ESDC condemnation proceeding. Each Appraisal to be conducted pursuant to this Section 3(a) shall be referred to herein as a "First Appraisal". AYDC shall pay all costs reasonably incurred in connection with each First Appraisal. (b) If, within sixty (60) days after the later to occur of (x) receipt of the Condemnation Appraisal for any City Property or (y) the Title Vesting Date (the "Condemnation Appraisal Date"), either party delivers written notice to the other party that it disagrees with the Appraised Value determined by the Condemnation Appraisal for such City Property (a "Second Appraisal Notice"), then an Appraiser mutually selected by the City and AYDC (or if the City and AYDC cannot agree on an Appraiser within twenty (20) days after the delivery of the Second Appraisal Notice, an independent Appraiser selected by the appraiser that conducted the applicable Condemnation Appraisal) shall conduct a second appraisal (a "Second Appraisal") to determine the applicable Appraised Value. If either party delivers a Second Appraisal Notice within sixty (60) days of the Condemnation Appraisal Date, then a Second Appraisal shall: (i) be completed within one (1) year after the applicable Condemnation Appraisal Date; (ii) conclusively determine the Appraised Value of the applicable City Property; and (iii) be conducted in accordance with the standards set forth in this Section 3(b). If neither party delivers a Second Appraisal Notice pursuant to this Section 3(b) within thirty (30) days of the Condemnation Appraisal Date, then either party may send to the other party a notice (an "Appraisal Reminder Notice") reminding such other party that if such other party fails to deliver a Second Appraisal Notice within thirty (30) days of the Appraisal Reminder Notice, then the Appraised Value determined by the Condemnation Appraisal shall be deemed conclusive. Each Appraisal Reminder Notice shall contain a legend in not less than 14 point font bold upper case letters as follows: "THIS IS A TIME SENSITIVE APPRAISAL REMINDER NOTICE WITH RESPECT TO [identify the applicable City Property] (THE "CITY PROPERTY") AND, PURSUANT TO SECTION 3(b) OF THE MASTER PARTICIPATION AGREEMENT, IF . NEITHER PARTY DELIVERS A SECOND APPRAISAL NOTICE WITHIN THIRTY (30) DAYS AFTER THE DATE HEREOF, THEN THE APPRAISED VALUE OF SUCH CITY PROPERTY SHALL BE THE APPRAISED VALUE DETERMINED BY THE CONDEMNATION APPRAISAL OF SUCH CITY PROPERTY." If, within thirty (30) days after the delivery of an Appraisal Reminder Notice, neither party delivers a Second Appraisal Notice, then the Appraised Value determined by the Condemnation Appraisal shall be deemed conclusive. Each Second .Appraisal shall be conducted in accordance with the following standards: 5 us\GURKOGE\752 1838.I (1) the fair market value of each City Property shall be determined on a "stand alone" basis; (2) with respect to the Block 1129 Streets and the Arena Block Streets (each, a group of City Streets) the fair market value of such City Streets shall be determined as if the City Streets had zoning (for use and bulk) equivalent to the then current zoning of surrounding properties; (3) zoning and other conditions existing as of the day before the applicable Title Vesting Date, including any encumbrances, physical conditions or other considerations that reasonably could bear upon the fair market value of the City Properties shall be considered; (4) the impact that the Project or the uses described in the MGPP could have on the applicable value shall not be considered; and (5) the Second Appraisals shall be subject to review by each of the City and AYDC before completion. (c) Each appraisal conducted pursuant to this Section 3 shall be conducted by an "Appraiser" that is a certified member of the Appraisal Institute and has at least ten (10) years experience appraising real property in Brooklyn, New York. The First Appraisal of the Site 5 Development Rights shall be final and conclusive. Each Second Appraisal shall be final and conclusive. Either AYDC or the City may commence the process to obtain a Second Appraisal. AYDC shall bear all costs reasonably incurred in connection with any Second Appraisal, but AYDC shall be entitled to a credit for such costs for inclusion in the "costs incurred by AYDC in connection with the appraisals" as per Section 3(d) below. (d) "Net Appraised Value" means, with respect to each City Property, the Appraised Value of such City Property, minus: (i) the costs incurred by AYDC in connection with the appraisals conducted with respect to such City Property pursuant to this Section 3, but not including cost of the First Appraisal which shall be deemed to be a General Acquisition Cost (as defined herein below); and (ii) with respect to the FDNY Parcel only, the Moving Costs incurred by the AYDC (or any Affiliate thereof) in relocating the equipment cleaning and storage facility heretofore operated by the Fire Department of New York thereon. (e) "City Property Value" means, with respect to each City Property, the Net Appraised Value of such City Property, as such Net Appraised Value shall accrue with interest compounding annually: ( i) at the Primary Accrual Rate from and after the Title Vesting Date until the date on which a Site Owner commences construction on the first Development Site containing such City Property (with respect to each City Property, the "Construction Commencement Date"); and (ii) at the Regular Accrual Rate from and 6 usIGU RKOGE\7521838.1 after the Construction Commencement Date until the applicable Substantial Completion Date. (f) For any value that is to accrue at a rate of interest equal to, or based upon, the Primary Accrual Rate under this Agreement, "Primary Accrual Rate" means a percentage equal to three percent (3%) per annum. (g) "Contributed Property Value" means: (i) with respect to the Participating Site that contains Tower Bl, the City Property Value of Lot 6; plus (ii) with respect to each Participating Site that is located within the area portrayed as Block 1129 on Exhibit B-5, twenty-five percent (25%) of the City Property Value of the Block 1129 Streets; and (iii) with respect to the Participating Site that contains the Site 5 Development Rights, an amount equal to the City Property Value of the Site 5 Development Rights. For the avoidance of doubt, the City Property Value of the Arena Block Streets and the FDNY Parcel shall not be included in the Contributed Property Value of any Participating Site. 4. Tax Benefit Contributions. By virtue of the ESDC Leases and ESDC's taxexempt status, the Interim Developer and Site Owners will enjoy certain exemptions from real estate taxes (and shall be required to pay under the ESDC Leases, in lieu thereof, certain payments in lieu of taxes ("PILOTs"», and may also enjoy: (i) certain exemptions from mortgage recording taxes (each, a "MRT Exemption"); and (ii) certain exemptions from sales taxes on the materials incorporated in the improvements constructed on the Participating Sites (each, a "Sales Tax Exemption"). The values of the PILOTs, MRT Exemptions and Sales Tax Exemptions that will or may be available to each Participating Site shall be calculated in accordance with this Section 4. (a) "PILOT Commencement Date" means, with respect to a Participating Site, the date on which the Interim Developer commences to pay PILOTs in accordance with the applicable Interim Lease. (b) "PILOT Expiration Date" means, with respect to a Participating Site, the earlier of: (i) the last day that the Site Owner is required to make PILOTs under the Development Lease; (ii) the date which is the day before the twelfth (1 t h) anniversary of the PILOT Commencement Date (subject to force majeure); or (iii) the Substantial Completion Date. (c) "PILOT Year" means, with respect to a Participating Site, any period commencing on the PILOT Commencement Date, or any anniversary thereof, and ending on the earlier of: (i) the day before the next anniversary of the PILOT Commencement Date; or (ii) the PILOT Expiration Date. (d) "PILOT Year Share" means, with respect to any PILOT Year, a percentage equal to: (i) the number of days in such PILOT Year; divided by (ii) three 7 uslG URKOGEI752 I 838. J hundred sixty-five (365). (e) With respect to each particular Development Site, Exhibit D-l sets forth certain stipulated amounts that a Site Owner \vould otherwise likely be expected to pay in respect of taxes with respect to such Development Site (i.e. ifsuch Development Site were owned in fee by the Site Owner) in each PILOT Year until the PILOT Expiration Date (each such amount, an "Annual PILOT Baseline"). (f) "Annual PILOT Value", with respect to a Participating Site and a PILOT Year, is equal to the excess, if any of (x) the PILOT Year Share of the applicable Annual PILOT Baseline; over (y) the PILOTs actually paid in such PILOT Year, as such excess amount shall accrue with interest compounding annually at the Regular Accrual Rate from and after the expiration of such PILOT Year until the Substantial Completion Date. (g) "Regular Accrual Rate" means a percentage equal to six and one quarter percent (6.25%) per annum. (h) "PILOT Value", with respect to a Participating Site, shall equal the accrued sum of each Annual PILOT Value for each PILOT Year until the PILOT Expiration Date. For illustration purposes, Exhibit 0-2 is a pro forma spreadsheet ' demonstrating how the PILOT Value for a Participating Site will be calculated using: (i) an assumed PILOT Commencement Date; (ii) an assumed PILOT Expiration Date; and (iii) assumed PILOTs actually paid in each PILOT Year. (i) "MRT Exempt Mortgage" means a mortgage which is exempt from mortgage recording taxes by virtue of the ESDC's tax-exempt status. U) "Principal MRT Value", with respect to a Participating Site which has a MRT Exempt Mortgage recorded against it, is equal to the excess, if any, of (i) the . aggregate mortgage recording tax which otherwise would be payable if all of the MRT Exempt Mortgages on such Participating Site did not have the benefit of any exemption from the mortgage recording tax over (ii) the aggregate mortgage recording tax (if any) actually paid in connection with such MRT Exempt Mortgages. (k) "MRT Value", with respect to a Participating Site which has a MRT Exempt Mortgage recorded against it, is equal to the Principal MRT Value of each MRT Exempt Mortgage so recorded, as such Principal MRT Value shall accrue with interest compounding annually at the Regular Accrual Rate from the date such MRT Exempt Mortgage is recorded until the Substantial Completion Date. (1) "Sales Tax Value", with respect to a Participating Site that is subject to a Sales Tax Exemption, is equal to one and one tenth percent (1.1 %) of such Participating Site' s Trade Costs. 8 us\GURKOGE\7 521838.1 (m) "Tax Value", with respect to a Participating Site, is equal to the sum of: (i) the Participating Site's PILOT Value; plus (ii) the Participating Site's MRT Value (if applicable); plus (iii) the Participating Site's Sales Tax Value (if applicable). 5. Outstanding City Balance. (a) "Outstanding City Balance", with respect to a Participating Site and as of any particular date, is equal to the excess, if any, of (i) the Net City Investment in such Participating Site as of such date, over (ii) any City Participation Payments made (or deemed to have been made) with respect to such Participating Site prior to such date; (b) "Net City Investment", with respect to a Participating Site and as of any particular date, is equal to the City Investment Share of the Gross City Investment for such Participating Site, as such amount shall accrue with interest compounding annually at the Regular Accrual Rate from and after the Substantial Completion Date through any particular date; (c) "City Investment Share", with respect to a Participating Site, is equal to: (i) the amount of zoning square feet on such Participating Site that have not been Transferred and have not been dedicated to a school or other community facility use; divided by (ii) the total zoning square feet on such Participating Site; and (d) "Gross City Investment", with respect to a Participating Site, is equal to the sum of: (i) such Participating Site's Contributed Property Value; plus (ii) such Participating Site's Tax Value. 6. Site Owner's Equity. (a) Exhibit C sets forth a schedule (the "General Allocation Schedule") of certain costs that AYDC and its Affiliates (other than Site Owners) have incurred or expect to incur with respect to each Development Site, as such costs are proportionally allocated to each Development Site in accordance with: (i) the amount of zoning square feet ("ZSF") that are projected to be contained in each such Development Site; and (ii) the amount of costs per zoning square foot ("$/ZSF") that are to be allocated to each Development Site within a similar building category (e.g. "50-30-20 Rental", "80-20 Rental", "Market Rental", "Condo", "Office", "Retail"). As used herein, a Participating Site's "General Acquisition Costs" include the costs set forth with respect to such Participating Site on the General Allocation Schedule, as the General Allocation Schedule may be amended in accordance with Sections 6(b) and 6(d). (b) Upon written notice to the City within thirty (30) days after each GAC True-Up Date or any GAC Reallocation Date (as applicable), but subject to the City's audit and contest rights set forth in Section 6(d), the A YDC may amend the General Allocation Schedule in order to "true-up" the General Allocation Schedule in accordance 9 us\GU RKOGE\75218J8.1 with the following: (i) If, as of a GAC True-Up Date, the AYDC or an Affiliate thereof (other than a Site Owner) has paid or reasonably expects to pay Qualified Costs (defined below) that have not yet been reflected on the General Allocation Schedule, then: (1) with respect to each Development Site for which the Construction Commencement Date has not yet occurred (each, a "Pre-Construction Site"), the "Qualified Costs Share" shall equal the quotient of (x) the General Acquisition Costs allocated to the applicable Pre-Construction Site as of the day before the applicable GAC True-Up Date divided by (y) the aggregate sum of General Acquisition Costs reflected on the General Allocation Schedule as of the day before the applicable GAC True-Up Date with respect to all Pre-Construction Sites; (2) the General Acquisition Costs allocated to each PreConstruction Site shall be increased by an amount equal to the product of (x) the applicable Pre-Construction Site's Qualified Costs Share multiplied by (y) such Qualified Costs; and (3) the $/ZSF for each such Pre-Construction Site shall be .amended accordingly. (ii) If, as of a GAC True-Up Date, AYDCand its Affiliates (other than Site Owners) have incurred and expect to incur fewer General Acquisition Costs than were previously reflected on the General Acquisition Schedule, then: (1) the difference between (x) the General Acquisition Costs that AYDC and its Affiliates (other than Site Owners) previously incurred or expected to incur with respect to the Project and (y) the General Acquisition Costs that AYDC and its Affiliates (other than Site Owners) have then incurred and expect to incur with respect to the Project shall be referred to herein as the "Cost Savings"; (2) with respect to each Pre-Construction Site, the "Cost Savings Share" shall equal the quotient of (x) the General Acquisition Costs allocated to the applicable Pre-Construction Site as of the day before the applicable GAC True-Up Date divided by (y) the aggregate sum of General Acquisition Costs reflected on the General Allocation Schedule as of the day before the applicable GAC True-Up Date with respect to all Pre-Construction Sites; (3) the General Acquisition Costs allocated to each PreConstruction Site shall be decreased by an amount equal to the product of (x) the applicable Pre-Construction Site's Cost Savings Share multiplied by (y) the Cost Savings; and 10 us\GURKOGE\7521 838.1 (4) the $/ZSF for each such Pre-Construction Site shall be amended accordingly. (iii) If, as of a GAC Reallocation Date, the building category of any Pre-Construction Site has changed since the date hereof (or the last GAC True-UP Date, as applicable), then: (I) subject to Section 6(b)(iii)(4), the General Acquisition Costs allocated to such Pre-Construction Site shall be equal to the product of (x) the ZSF of such Development Site, multiplied by (y) the $/ZSF of the other Pre-Construction Sites in such Pre-Construction Site's new category as of the day before the applicable GAC Reallocation Date; (2) the difference (whether positive or negative) between (x) the General Acquisition Costs previously allocated to such Pre-Construction Site, less (y) the General Acquisition Costs allocated to such Pre-Construction Site in accordance with Section 6(b)(iii)(l) shall be referred to herein as a "Use Change Difference"; (3) with respect to each Pre-Construction Site (including the Pre-Construction Site for which the building category has changed (the "Changed Site"», the "Use-Change Share;' shall equal the quotient of (x) the General Acquisition Costs allocated to the applicable Pre-Construction Site as of the day before the applicable GAC Reallocation Date (provided, that, for purposes of this subclause (x), the General Acquisition Costs of the Changed Site shall be deemed to be equal to the General Acquisition Costs of the Changed Site as determined pursuant to Section 6(b)(iii)( I) as if Section 6(b)(iii)( I) were not subject to Section 6(b)(iii)(4) divided by (y) the aggregate sum of General Acquisition Costs reflected on the General Allocation Schedule with respect to all Pre-Construction Sites as of the day before the applicable GAC Reallocation Date (provided, that, for purposes of calculating such aggregate sum of General Acquisition Costs, the General Acquisition Costs of the Changed Site shall be deemed to be equal to the General Acquisition Costs of such Changed Site as determined pursuant to Section 6(b)(iii)(l) as if Section 6(b)(iii)(l) were not subject to Section 6(b)(iii)(4); (4) the General Acquisition Costs allocated to each PreConstruction Site (including the Changed Site) shall be credited by an amount equal to the product of (x) the applicable Pre-Construction Site's Use-Change Share multiplied by (y) the Use Change Difference; and (5) the $/ZSF for each such Pre-Construction Site (including the Changed Site) shall be amended accordingly. (iv) If, as of a GAC Reallocation Date, the Substantial Completion Date has occurred with respect to a Development Site (a "Substantially Completed Site") . II us\GURKOGE\7521838.1 and the building on such Substantially Completed Site contains more or less ZSF than the amount of ZSF theretofore indicated on the General Allocation Schedule, then: (l) subject to Section 6(b)(iv)(4), the General Acquisition Costs allocated to such Substantially Completed Site shall be equal to the product of (x) the ZSF actually contained in the building on such Substantially Completed Site multiplied by (y) the $/ZSF reflected on the General Allocation Schedule with respect to Pre-Construction Sites in the same building category as the Substantially Completed Site as of the day before the applicable GAC True-Up Date; (2) the difference (whether positive or negative) between (x) the General Acquisition Costs previously allocated to such Substantially Completed Site, less (y) the General Acquisition Costs allocated to such Substantially Completed Site in accordance with Section 6(b)(iv)(l) shall b"" '-, _ "".J 26' \ "''5- .>-CC- _,,,-_ '."'>. _ "I' , • "<::" , - J ! ! Block 1119 7 ......... -.....Fie ST . tr1 .. to I " ' I 1'1 1iff '" i : t: 6 c ;;0 7' o o ....v. N 00 W 00 l' I ,=, .,, - N x , 61 43 ; _ ! o ..... 0\ 4 =-cr:_. ..... tIl I tv Exhibit B-3 FDNY Parcel .... .... .... ::t:. U o iii ._---,_ . ) B-3 us\GURKOGE\7521838. 1 Exhibit B-4 Arena Group Sites and Arena Streets ... 'l.. . .'0 '. l\l ();> ; i,'W. , ._----- . A7 \.,r\N TlC ", ',,-: ...... , ·' 1,81 parcell "" "-- \... .. "' . Avr N\JE , , ". I "'Z ., ." \ ..:.,. 0{ i: ! , IArena parcel I ._--" '" "1i!.J,' , , "I , , . I I .... ,g I Cl , I I IL... __ , I i J G r-, - - - "1 ,, , :. . , :) ,,, . .. 'The B1 parcel lies on a plane above the Arena parcel starting at elevation 198.7 feet I ij" 'V I " ,- ,r-- / . ",- " "".. : . . () ... '" I I L __ I =--./"" .... 't-;.. , ..... '. .. , STRf.E. T r-I B-4 us\GURKOGE\7521838.1 Arena Streets Block1119 lock 11us\G RKOG 1838 Exhibit B-S Block 1129 Group Sites and Block 1129 Streets 1'--'-'-...----..-.. . ATLANTIC AVE .. . .:.•:.•..:.=.. .. ...,. . , ", " . . . . ::.:::.:.:. . . li z ' : fO ! I; 814 813 812 811 Parcel Parcel Parcel Parcel Block 1129 DEAN ST B-5 us\GURKOGE\752 1838 1 1129 Streets ATLANTIC AVE w """".•"• •".- .•_••'" ""..""",..- ..""._..,,,, ".,..••.•_.,."",.••"" •• I"" t\ ! "'"'"""._,.w.,,._;....,, "'" """ .. """" 42 1 Block 1121 IZ ! 'O t ifl { ..J! j,« , 47 10000 i _ _ __ fl' ·... _ 1 ..J (l) lo l l 1 . . ;".;. ...·"'.. 0::: w 1 ' 0 '.<'-n>,.. .._,,'i i "P:,,,' "",", '''/'' ,,,:,,,,'" ".", "" " "",,"" ., i i i I i' 13 6 Z «> 211 Block 1129 25 81 I 76 1 DEAN ST B-5 us\GU RKOGE\752 1838"I Exhibit General Allocation Schedule EXHIBIT C: GENERAL ALLOCATION SCHEDULE Atlantic Yards General Acquisition Costs by December 16, 2009 1 Total Prolected AY Site Acquisition Costs 51.217 4 2 Carry through Title Vesting 113.4 3 General Acquisition Costs 31.33013 of GAG SIZSF as Total all or GAC GAC 8 01 Condo (In 5000,0003) 61st GAC SIZSF 3 Phase] 4 Tower 1 . Office 528.356 560 2 $114 38% 5 Tower 2 . 50130120 Rental 402 201 327.031 46.8 143 47% 6 Tower 3 - 50130120 Rental 350 175 265.664 40 9 143 47% 7 Tower4 - 30120 Rental 887 179 673.806 173 6 258 85% 8 Phase 1 Total 1.639 555 1.815.057 5321.5 5177 Phase II 9 Tower 5 - 50130120 Rental 389 195 294.480 342.1 5143 47% 10 Tower 5 Condo 173 207.177 52 8 303 100% 11 Towers Condo 316 - 409.698 124.2 303 100% 12 Tower 7 - 50130120 Rental 499 250 377.726 54 14.3 47% 13 Tower 7 . Condo 185 . 209.825 63 6 303 100% 14 Tower 8 50130120 Rental 480 240 363.680 52.0 143 47% 15 Tower 8 - Condo 107 - 111.360 33 8 303 100% 16 Tower 9 . 50130120 Rental 426 213 323.221 48.2 143 47% 17 Tower 9 . Condo 185 . 212.398 64 4 303 100% 18 Tower 10 . 50130120 Rental 602 301 444.434 63.6 143 47% 19 Tower 11 . Condo 1 200 - 320.404 97 1 303 100% 20 Tower 12 . Condo 192 . 307.355 93.2 303 100% 21 Tower 13 - 50130120 Rental 414 207 313.964 44.9 143 47% 22 Tower 14 - 80120 343 72 260.470 67 1 258 55% 23 Tower 15 . 50130120 Rental 433 217 304.411 43 5 143 47% 24 Phase 11 Total 4.946 1.695 4.461.044 $952.5 $214 4 25 Retail 200.090 56.9 264 94% 26 Total 6.585 2,250 6,476,191 $1,330.11 5205 Totals by Program: 27 50/30/20 Rental 3.035.033 434.0 143 47% 28 80/20 Renta' 934.276 240.7 258 85% 29 Condo 3 1.778.436 539 0 303 100% 30 011106 528.356 60.2 114 38% 31 Retail 200.090 56 9 284 94% 32 Total 6.476.191 31.33011 5205 Notes: (1) Block 1 129 buildings (2) Retail space cam?ea? 1n pro formats of 13} All Market Rental balldl'ngs would receive 5 GAO allocation per ZSF equal to 92 5% of Condo buildings' GAO allocation per ZSF C?l EXHIBIT C: GENERAL ALLOCATION SCHEDULE Detail of 10% Carry on Equity Spent through Title Vesting Date December 14. 2009 In millions of dollars Projected 2009 2008 Paid During FY (1) 2003 2004 2005 2006 2007 2008 [Thru 552) (Oct. - Jan.) 12) Land Acquisition Costs $83.8 $78.2 316.5 $1.5 33.9 3114.1 MTA LC/Breakup Fee - - - - - 91.0 Land Taxes. Interest. Closing Costs 8.5 17.9 18.8 10.5 3.8 - lnfrastucture/LlRR/LlRR Related Infrastructure 11.1 15.6 22.2 44.9 15.1 32.8 Masterplanning 15.8 20.7 19.0 13.3 12.4 15.0 Direct Building 10.8 3.3 6.2 2.9 (7.3) - Finanang Fees 15 0.4 (0.2) 0.3 2.0 1.1 Development Costs 6.2 6.9 19.0 15.9 - 5.7 Arena Land Sale - - - - - (91 Reduction of Payables - - - - - 10.8 Subtotal - - 137.7 143.1 101.4 99.3 29.9 178.5 Gramercy Land Loan (46.4) (66.1) (44.0) - 13.3 23.3 Public Party Contribution - - - (47.4) (20.1) (32.5) Subtotal - (46.4) (86.1) (44.0] (47.4) (6.8) (9.2) Total Eguity Prior to Adiustments - - 91.3 77.1 57.3 41.8 23.1 170.3 Adjustment: Equity Spent in FY 03 04 4.2 34.0 (38.2) - - - - Total Egon! Sgent after Adjustments 4.2 34.0 53.1 77.1 57.3 41.8 23.1 170.3 BOP Equity Balance - 4.4 40.6 100.3 191.3 270 6 341.6 388.3 Total AY Equity Expended this Period 4.2 34.0 53.1 77.1 57.3 41.8 23.1 170.3 EOP Equity Balance 4.2 38.4 93.6 177.4 248.6 312.4 364.7 558.5 Average Balance 2.1 21 4 67.1 138.9 219.9 291.5 353.2 473.4 Carry Earned on Average Balance 10.00% 0.2 2.1 6.7 13.9 22.0 29.2 23.5 15.8 EOP Equity Balance with Carry 4.4 40.6 100.3 191.3 270.6 341.6 388.3 574.3 Total Equity Spent 2003 - 2009 Without Carry 460.9 Carry 111D Total Equity Spent 2003 - 2009 With Carry 574.3 Notes: (1) FCE ?scal year runs from February 1 - January 31 (2) Includes master closing. currently anticipated to be 12/23/09, and title vesting, currendy anticipated to be 1/23/09 (3) Included in "Land Acquisih'on Coats? above (4) Balance of arena land funded at vacant possession Amount subject to change. (5) Assumes paydown of land loan at master closing. Amount subject to change due to ongoing negotiations (6) 2003 and 2004 amounts are included in the 2005 toml. therefore these equity numbers are backed out of the 2005 equity total to avoid double counting (7) Eight months of can)! (February 1 - September 30) Four months of carry (October 1 - January 31) 1 EXHIBIT C: GENERAL ALLOCATION SCHEDULE Atlantic Yards Site Acquisition Costs December 15. 2010 First Taking Second Taking (Arena and Elk (Blks 1120, 1121, 3's in millions except per SF Full Build and 1128) Land and Land Loan Interest 4990 379.2 119.8 MTA LC - 86.0 3 (86.0) Infrastructure 380.5 126 3 254.3 LIRR Related Infrastructure 333.9 156.9 177.0 Masterplanning 100.5 1 00.5 - Development Costs 88.0 88.0 MTA Interest 935 - 93.5 AY 8. Arena Gross SAC 1,495.4 936.9 558.5 4 Public Subsidies (154.0) (154.0) - AY 8. Arena SAC Less Subsidies 1,341.4 782.9 558.5 Arena Land Sale (1241) A AY SAC 1,217.4 AY Million Zoning SF 6.48 AY SAC per ZSF $188 Nores: 1. Includes 580 mm for MTA Land and 839.8 mm condemnation LC for second taking 2. Excludes 820 mm for water main. 520 mm in corresponding targeted additional subsidy also deleted 3. includes 833.3 mm for block 1129 infrastructure not required for arena opening 4. Assumes 3285 mm in total subsidy less 87 31 mm in subsidy allocated to the arena. 520 mm in sub3Idy for water main has been deleted along with corresponding costs. EXHIBIT C: GENERAL ALLOCATION SCHEDULE Atlantic Yards Site Acquisition Costa - First Taking December 15. 2010 hcurred Through Projected 10/1l09 Total 5's in millions except per SF 9130109 through Completion First Taking Land and Land Loan Interest 278.4 100.8 379.2 MTA LC - 86.0 86.0 Infrastructure 57.3 69.0 126.3 Related Infrastructure 77.3 79.6 156.9 Masterplanning 95.6 4.9 100.5 Development Costs 55.9 32.1 88.0 MTA Interest - - - AY 8. Arena Gross SAC 564.5 372.4 936.9 Land Site Aoqu-sition Condemnation LC 209.4 57.6 267.0 Interest and Carrying Costs 69.0 23.2 92.2 MTA Land 20.0 20.0 Total 278.4 100.8 379.2 Infrastructure Uulity Revocation 16.9 9.9 3 26.8 Demolition 11.1 11.1 3 22.2 Environmental Remediation 9.8 13.1 3 22.9 Other Infrastructure Costs 19.5 - 19.5 Parking - 1.6 1.6 Block 1129 Infrastructure - 33.3 4 33.3 Total 57.3 89.0 126.3 8? Related Infrastructure Temp Yard 53.9 11.9 3 65.7 Canton Avenue Bridge 13.1 3 13.1 Yard Stage 2a 42.7 3 42.7 81 Other Yard Costs 23.4 12.0 35 5 Total URR 8. Related lnfrastructue 77.3 79.6 156.9 Notes: 1 Additional 55 mm MTA LC is posted and returned within this Dme frame 2. Includes Yard Related Infrastructure 3. Included in Infrastructure Trust Account and monitored by Merritt 8. Harris in connection with arena PILOT Bond ?nancing See detail on next two pages 4. See detail on block 1129 infrastructure Costs not required for arena opening 04 EXHIBIT C: GENERAL ALLOCATION SCHEDULE Atlantic Yards Site Acquisition Costs First Taking - Infrastructure and LIRR Costs Required for Arena Opening Coss from 10I1I09 through Completion December 15. 2010 Arena Block Costs Required for Arena Open'mg to be Incurred After 10I1I09 Utilities (Reina rider) 2.353.400 Excav SOE song Flatbush [prev AddIA't) 3.193.417 Sewer extensmn nonh and ByPass 1.270.613 Extend eastside WM to 119 531.378 C0 for Temp utilities for holdouts 50,000 Utilities Trades: 7.298.906 General Conditions .- CM Fee 875.857 Bonds 91.235 Insurance 91235 Permits 72.988 Construction Contingency 421.500 Contingency 421.500 Utilities Hard Costs 9.273.133 Base 129000 Consultants 50.000 Reimbursables 20.000 Preconstruction Services 50.000 Owner's 278,194 Ra 'road Protective Insurance 24.667 Utilities Soft Costs 551.961 Sub-Total Propct Costs 9.824.994 Deve'opment Contngency 27.593 Total Utilities Costs 9.852.587 Demolition Arena (Is! taking) 9.993.509 Demolition Trades 9.993.569 Insurance 124,920 Construction Contingency 505 924 Contingency 505.924 Demolition Hard Costs 11,130,337 Demolition Costs 11.130.337 Environmental Remediation Groundwater Remediaton 750.000 UST Remediation 75.000 Arena Block - Arena 8.969.325 LIRR Yard 351.009 Env. Remediation Trades 10,175,334 Bonds 127.192 Insurance 127 192 Permits 101.753 Construction Contingency 526.574 Contingency 528.574 Env. Remediation Hard Costs 1.409.284 Base 90.272 Owner's TestnulSurvey 1.381 163 Env. Remediation Soft Cass 1.451.440 Sub-Total Project Costs 13.036.058 Deve'opment Cont ngency 72.572 To_tal Environmental Remediation Costs 13.108330 Atlantic Yards Site Acquisition Costs First Taking Infrastructure and LIRR Costs Required for Arena Opening Costs from 10/1/09 through Completion December 15. 2010 Arena Block Temporary Yard Relocation Traces 8 Other Hard Costs 3.551.330 Deadheading 8.307.180 Subtotal 11.058.516 Total Temporary Yard 11.858.516 Carlton Avenue Bridge Trades 10,790.000 CA8 Trades 10.790.000 Bonds 134.675 Insurance 134.875 Construction Contingency 552.983 Desert-Scope Contingency 552.988 CAB Hard Costs 12,165,725 A36 Base 750.000 Reimbursables 20.000 Owner's Testhurvey 107.900 CAB Soft Costs 977,900 Sub.Total Pro)ect Costs 13.043.625 Deve oprnent Contngency 43.895 Total CAB Costs 13.087.520 LIRR Yard . Stage 23 Trades 35.599921 Stage 2a Trades 35.599321 Bonds 444.999 Insurance 444,999 Construction Contingency 1.524.490 Desngcope Contingency 1.824.490 Stage 2a Hard Costs 40,136,911 Base 1.500.000 Reimbursabies 50.000 Program Manager 500.000 Owner's 355.999 Stage 2a Sol! Costs 2.405.999 Sub-Total Propct Costs 42.544.910 Deve opment Cont'ngency 120 300 Total LIRR Stage 2a Costs 42,665,210 Total CAB and Stage 2a LIRR 55.752.730 [Surface Parking 1,578,404 Total Arena Block 103.201.2114 Reconciliation to P05 Total 103281.204 Less incurred in October (2,785,665: Remaining 100,495,539 Costs for this scope of work will be funded into the infrastructure Trust Account in connection with Arena Bond Financing. Work will monitored and certi?ed by Merritt 6 Harris. Merritt Harris will also approve requisitions. EXHIBIT C: GENERAL ALLOCATION SCHEDULE Atlantic Yards Site Acquisition Costs First Taking -- Infrastructure Costs Not Required for Arena Opening Costs from 10/1/09 through Completion December 1 5, 2010 Block 1129 Infrastructure Environmental Remediation - Ground Water Remediation 750.000 Environmental Remediation - Soil 12,803,906 Open Space Landscaping 6,455,592 Sitework (Street Trees) 497.250 Mitigation 1,900,000 Demolition 4,938,060 TT Monitoring 300.000 Subtotal 27,644.807 General Conditions CM Fee 1.062.341 Bonds 280.084 Insurance 345.560 Permits 224,067 Construction Contingency 1,477,843 Design/Scope Contingency 1,477,843 Total Infrastructure Hard Costs 32,512,546 Base 352,780 Consultants 322,780 Reimbursables 25.000 Preconstruction Services 50.000 Owner's TestingISurvey 6.318 Total Infrastructure Soft Costs 756,877 Development Contingency 37.844 Total infrastructure Costs for Block 1129 33,307,267 EXHIBIT C: GENERAL ALLOCATION SCHEDULE A?amic Yards Site Acquisition Costs Second Taking Detail of lnfrash'uctu?e, URR. 11d LIRR Relaed Costs December 15. 2010 Infrastructure Infrastructue Utilities 8.348.228 Envronmental Remedia?on 23.460380 Open Space Lamscapmg 16,195,608 Site work ijka streetscape) 3.107.987 Mtigahon :?ra Roadway Recor?guration) 1.800130 ?adorn 3 MEP 131.568.7011) Demolition 3.949.576 Subtotal Trades 188.439.459 General CM Fee 17,106,460 Bonds 2.311.124 nsuranoe 2.360.493 Permts 1.848.899 Construction Contingency 10.331.212 Design'Soope Contingency 10,331,212 232123753- Semces 14.779321 Owners ?esting'Survey 675100 Ownefs 'estinnguvey 5.116.450 Soft Costs 20,570,501 Sub-Total Project Costs 253.299.1150 Development Contngency 1.006.753 Letal Second Taking Infrastructure Costs 254,306.11 1 Rernamder of URR and URR Relaed Infrastructure Remainder of Permanent Yard Trades 82,532.12 General CM Fee 18,329,580 Bonds 1.056.696 -nsuranoe 1.056.696 Contingency 12,875,346 Desm' Contingency 5.248.031 Total LRR Hard Costs 121.099.373 Deadleadingl'l?EAlether Soft (2056 11.183.413 Sub-Total Prone! Costs 132,292,786 Development Contngency 30.606 Total Remainder of Permanent Yad 132,323,591 URR Yard Related Infrastructure Trades 33.354537 URR Yard Related lntrastruaure 33.351537 4.660.635 Bonds 416.032 nsurance 416.932 Construczion Comingency 3.885.604 Design-Some 1? 1.132.932 Total Hard Costs 44,686,741 LIRR Yard Related Infrastructure ??86,741 Tot. Remainder of Perm. Yard and Yard Related lntra_strume 177.010.1132 i 1. Exhibit D?l Annual PILOT Basehnes 5mm 0-1 a 491051119111 Anna! not 53mm cam became: 16 2009 Tax 0130: 2 13 05311 cuss 4 1:1 61231 may 4661131 Rae 3033400000011 v01 111010000 1104112) 2010 2011 2012 2013 2014 2015 2010 2011 2010 2013 2020 2021 (31 mg 01m Lot 4mm. mmvu. mu. M11111 mmyu Amount 14) 0-0 25-10 2531. 253'. 2510 3% 310 30 31. 31s 33'. 315 0 B1 2.030415 2. .475 213.1 323.001 213.140 44401 279.146 290.261 301 376 312492 323.607 333 315 343.314 363 614 364222 375.149 306.403 397.995 ?Wu?0'2 4301.005 1.142350 404.370 330.035 121.231 411.744 121.291 225.727 330.163 434.599 539.035 555 206 571.062 559.010 606.605 624.009 643.635 662944 222033 210.513 20.704 30.357 25.401 5.470 25.401 26.050 20219 29.500 30.957 31006 32.042 33.320 34.042 35.030 36,964 33.073 Anna 010011 7.234113 3.303340 770.020 033.330 425310 407.000 420.310 542.030 033.750 170.013 033.30 320400 343010 316453 1.005733 1.035325 1.007.003 1.000.013 010a: 1123 7322050 2.443.302 041.151 375.124 200.302 114.742 2011302 433.000 017.753 730433 315124 1.004370 1.034510 1.003.545 1.031.511 1.130431 1.104350 1.130200 511 253'. 1,900,515 512.325 210200 243.731 65.096 170.606 66.096 109.167 154436 199.110 243.731 251095 258.627 266.336 214.370 202.609 291.007 299.320 012 253'. 1900515 612.325 210230 243.701 65.096 170.606 55.096 109.767 154436 199.110 243.701 251096 250.627 266.356 274.373 202609 291 007 299m 013 2511 1900515 012325 210200 243.701 55.096 170.606 65.096 109.767 154.436 199.110 243.761 251095 256.627 266 336 274.370 252.609 291.007 299.320 014 253. 1.900.515 612.325 210.200 243.701 65.096 170.606 65.096 109.757 154430 199.110 243.751 251.096 250.627 265.306 274.370 202.609 291 007 299.320 Wan? 13.5171 0.433 1011377 723 300 520 103 100302 333 1400-: 111mvawmaaxmxuw years (2)516ca1yezmmury1 mmaonwzmomaoem 1.2mm971u1e30.2u10 D?l 1 Exhibit Pro Forma PILOT Value Calculation Exhibit 0-2 Master Participation Agreement PILOT Bene?t - Illustrative Example December '16, 2009 Building Eleven PILOT Payments Commence: 2/1/2010 Regular Accrual Rate 6.25% Building Substantial Completion Date Jun-13 1 Tax Year Ending Jun-10 Jun-11 Jun-12 Jun-13 Actual Tax Calculation (from Exhibit 26,942 109,767 154,438 199,110 Less: PILOT annually) (1) (1) (1) (1) Value of PILOT Bene?t 26,941 109,766 154.437 199.109 Ci '5 PILOT Account BOP PILOT Value - 26,941 138,391 301,478 PILOT Value Contributed this Period 26,941 109,766 154,437 199,109 Return Earned this Period Regular Accrual Rate) - 1,684 8,649 18,842 EOP PILOT Value 26,941 138,391 301,478 519,429 Note: (1) After substantial completion. outstanding PILOT Value would continue to accrue at regular accrual rate until Expiration Date (2) First year pro-rated for partial tax year (Feb I - June 30) 1 Exhibit E Form of Memorandum Dated as of , 20_ N_a_m_e_an_d_A_d_d_re_s_s_o_f_S_it_e_ _I_[ . I_. Owner: Execution Date of Joinder: J ---.J _ _ _ _ _,20_ Description of the Participating The Premises, as defined in that certain Agreement of Site: Development Lease, dated as of [ J, 200[ ], by and,among the New York State Urban Development Corporation d/b/a the Empire State Development Corporation ("ESDC") and the Site Owner, and as more particularly described on Schedule 1 attached hereto and made a part hereof (the "Participating Site"). Memorandum of Master Participation Agreement: Reference is hereby made to that certain Master Participation Agreement, dated as of December [ J, 2009, by and among Atlantic Yards Development Company, LLC, a Delaware limited liability company ("AYDC"), The City of New York (the "City") and each Affiliate of AYDC that executes a Joinder pursuant to Section 2 thereof (each, a Site Owner"), . as the same may be amended from time to time (the "Agreement"). Pursuant to Section 2 of the Agreement, the Site Owner set forth above has executed a Joinder to the Agreement as of the date hereof. Accordingly, this instrument, executed pursuant to Section 2(b) of the Agreement, is intended to be and is entered into as a memorandum thereof for the purpose of recordation and the giving of notice of the Agreement with respect to the Participating Site, and shall not, in any event, be construed to change, vary, modify or interpret the Agreement or any of the terms, covenants or conditions thereof. All of the terms, covenants and conditions contained in the Agreement are hereby incorporated herein·by reference with like effect as if set forth herein verbatim. Particular notice is hereby given of the right of the City to payment of a share of proceeds from the sale of all or part of the Participating Site or a financing or refinancing, in certain circumstances described in the Agreement, which, if not paid when due, the City will be entitled to payment thereof out of Exhibit E-l us\GURKOGE\752 1838. I the Participating Site. This Memorandum shall constitute an encumbrance against the Participating Site and a lien for any amounts determined to be due to the City in accordance with the Master Participation Agreement. This Memorandum may be executed in counterparts. [REMAINDER OF PAGE INTENTIONALLY LEFT BLANK] Exhibit E-2 usIGURKOGEI75218J8. 1 IN WITNESS WHEREOF, the City and Site Owner have executed this Memorandum as of the date and year first above written. THE CITY OF NEW YORK By: Name: Title: Approved as to Form: Acting Corporation Counsel [SITE OWNER] By: Name: Title: Exhibit E-3 us\GURKOGE\ 7521838. 1 ACKNOWLEDGMENT STATE OF NEW YORK } 55 .. COUNTY OF NEW YORK On the _ day of in the year 20_, before me, the undersigned, a Notary Public in and for said state, personally appeared , personally known to me or proved to me on the basis of satisfactory evidence to be the individual whose name is subscribed to the within instrument and acknowledged to me that he executed the same in his capacity, and that by his signature on the instrument, the individual, or the person upon behalf of which the individual acted, executed the instrument. Notary Public STATE OFNEW YORK } 55 .. COUNTY OF NEW YORK On the _ day of in the year 20_, before me, the undersigned, a Notary Public in and for said state, personally appeared , personally known to me or proved to me on the basis of satisfactory evidence to be the individual whose name is subscribed to the within instrument and acknowledged to me that he executed the same in his capacity, and that by his signature on the instrument, the individual, or the person upon behalf of which the individual acted, executed the instrument. Notary Public . Exhibit E-4 us\GURKOGE\752 1838 I SCHEDULE I (to Memorandum) Legal Description of Participating Site KOG Exhibit F Form of Memorandum Release THIS TERMINATION OF MEMORANDUM OF AGREEMENT, dated as of the _ day of , 20_ (this "Termination") by and between The City of New York (the "City") and [ ] ("Site Owner") a Site Owner that is party to that certain Master Participation Agreement, dated as of December [ ], 2009, by arid among Atlantic Yards Development Company, LLC, a Delaware limited liability company ("AYDC"), the City of New York (the "City") and each Affiliate of AYDC that executes a Joinder pursuant to Section 2 thereof (as may be amended from time to time, the "Agreement"). ' WHEREAS, Site Owner, as a Site Owner of the Participating Site more particularly described on Schedule 1 attached hereto (the "Participating Site"), executed a Joinder to the Agreement in accordance with Section 2 of the Agreement; and WHEREAS, pursuant to Section 2 of the Agreement, the Site Owner and the City recorded a Memorandum of the Agreement (the "Memorandum") for the purpose of recordation and the giving of notice of the Agreement with respect to the Participating Site; NOW, THEREFORE, Landlord and Tenant declare as follows: 1. Memorandum of Agreement. The Memorandum was recorded in the office of the Register of The City of New York on , 20_, bearing City Register File No. (CFRN) _ 2. Expiration of Agreement. Pursuant to Section 1(b) of the Agreement, the Expiration Date has occurred with respect to the Participating Site. 3. Termination of Memorandum of Agreement. In connection with the Expiration Date occurring with respect to the Participating Site, the Memorandum is of n'o further force and effect and the parties hereto wish to terminate the Memorandum pursuant to the recordation of this Termination. 4. Definitions. Capitalized terms used but not otherwise defined herein have the meaning ascribed thereto in the Agreement. 5. Counterparts. This Termination may be executed in counterparts. [REMAINDER OF PAGE LEFT INTENTIONALLY BLANK] Exhibit F-l lIs\G URKOGE\7;21838. 1 IN WITNESS WHEREOF, the City and Site Owner have executed this Termination of Memorandum as of the date and year first above written. THE CITY OF NEW YORK By: Name: Title: Approved as to Form: Acting Corporation Counsel [SITE OWNER] By: Name: Title: Exhibit F-2 usIGURKOGE\7S21838.1 ACKNOWLEDGMENT STATE OF NEW YORK } 55 .. COUNTY OF NEW YORK On the _ day of in the year 20_, before me, the undersigned, a Notary Public in and for said state, personally appeared , personally known to me or proved to me on the basis ofsatisfactory evidence to be the individual whose name is subscribed to the within instrument and acknowledged to me that he executed the same in his capacity, and that by his signature on the instrument, the individual, or the person upon behalf of which the individual acted, executed the instrument. Notary Public STATE OF NEW YORK } 55 .. COUNTY OF NEW YORK On the _ day of in the year 20_, before me, the undersigned, a Notary Public in and for said state, personally appeared , personally known to me or proved to me on the basis of satisfactory evidence to be the individual whose name is subscribed to the within instrument and acknowledged to me that he executed the same in his capacity, and that by his signature on the instrument, the individual, or the person upon behalf of which the individual acted, executed the instrument. Notary Public Exhibit F-3 us1GURKOGE17521838.1 SCHEDULE I (to Termination of Memorandum of Agreement) .Legal Description of Participating Site F-4 us\GURKOGE\7521838 .1 Exhibit G Form of Joinder Reference is hereby made to that certain Master Participation Agreement, dated December _, 2009, by and among Atlantic Yards Development Company, LLC, a Delaware limited liability company ("AYDC"), The City of New York (the "City") and each Affiliate of AYDC that executes a Joinder pursuant to Section 2 thereof, as the same may be amended from time to time (the "Agreement"). All capitalized terms used but not otherwise defined in this Joinder shall have the meaning given to such terms in the PILOT Agreement. By execution of this joinder (this "Joinder"), the undersigned (the "Site Owner") hereby agrees to become a party to the Agreement as a "Site Owner" thereunder and to be bound and governed by the terms and conditions of the Agreement applicable to the Site Owner as a "Site Owner" thereunder. The Site Owner acknowledges and agrees that the City shall have the right, subject to certain limitations in the Agreement, to directly enforce the Site Owner's obligations under the Agreement. The Site Owner represents and warrants that it has (i) received and reviewed a complete copy of the Agreement (including all exhibits thereto) and such other information requested by the Site Owner with respect to the rights and obligations of a "Site Owner" under the Agreement, and (ii) had the opportunity to ask questions about the Agreement and the rights and obligations of a "Site Owner" under the Agreement, and that all such questions have been answered to the Site Owner's satisfaction. The address for the Site Owner for any notice, demand or request pursuant to the terms of this Joinder and the Agreement is as follows: With copies to: 0-1 us\GURKOGE\7521838.1 IN WITNESS WHEREOF, the Site Owner has executed this Joinder as of this _ day of _ _ _ _ _,20_, . By: Name: As Its: _ --,---------- G-2 us\GURKOGE\752 1838. I EMN armpinumx Exhibit Pro Forma City Participation Payment Calculation I IAULE - DLL WI FOR GL1 I Veg UTE: um m1! Maul RI355 Mm.? .1 mm mm 231: i114 - 1-352 275 :31: :60: means 161? 31: its ?acumen-wuss: 55? Debt ?77? a "7.2 2? Val? an M6 20? 2007 M0 ?11 2012 2018 MG 81? ?10 2017 101117 Fawn mm 43:: sewmace Beta3910.7 mew?n kamwu - - - - - - 117.: 11?: 565 523 46E 394 335 19.! deem Ma cola mu m: Pence - - - .Peru - - - - 57Pew:421173 117.2 "72 ?6 ?6 1? WM Codi O. - . - (117.21 - - 00.7 12 ?7 72 10.7 mm] museum - - - - - - 3.1 meanCad(0..) (mamm-I'UJuam - - - Bum on. awn-um m! mm-MmiMWI - - - - - - - - 232 3?6 31 27.5 23} 3M: ?9 mam RR 559? 553i Vine 421 6 598.1 am 75.33 ?lm 316: 596.1 Bunyan I252 $279.6: Len Conan-mm 2.13 an '21 Tm Process ?30:33 rhamle 1 1 new 16. - ALL ma FOR VE 01v coma-mm emwm Vi 2.4 8.6 2M 2001 81! 2.12 2013 2.14 815 an 2011 2910 manna ?117 11.5 Hummus'01 mun-mm 8k Dam Emmy-809 - - - - - - H72 1171 '17: $65 513 391 33.5 13.! Isa-117mug: Dummy - - - - - - :73 7: ?41: (72- (39! H171 1191; ?comm-soc - - - - - - 1172:12 madam17617.? 2:12 233 17s 19.? 21 7 139 262 28mum-Eco - - - - - - - 17.6 37! no.- tul: ?32 - mummlm mama52.5 mug(1.3) mm? 113?31 51.5 ?mum - - - - - - - 11165 23.! 5115.9 magnet'53 mum to.? mum-BC117 14.7 10115.454 GL1 $3Mum-aceMaui - - - - - - - - - - - - (72) mm cam 3E g. 5.7) (71) (1.0.7) (-82. 1