Full Document
LEGEND CLINIC FINANCE DEPARTMENT LOBBIES & CIRCULATION TOILET ROOM JC CLOSET 133 SF OFFICE 117 SF OFFICE 269 SF STORAGE 73 SF COSTUMER AREA 48 SF ENTRY 22 SF ENTRY 296 SF STORAGE 203 SF STORAGE 124 SF EXAM ROOM 125 SF OFFICE 221 SF OPEN OFFICE 247 SF LOBBY 125 SF STORAGE JC 268 SF HALLWAY 260 SF VITAL STATISTICS 850 SF TAX DIVISION 663 SF UTILITIES 71 SF HALL M W ELECTRICAL CLOSET ENTRY PRINTER/COPIER PRINTER/COPIER PRINTER/COPIER DATE: ANNEX BUILDING - EXISTING CONDITIONS FLOOR PLAN LAKEWOOD CITY HALL 11/28/23 8' 0 12' 4' 2' RAMP ELEV. ELEV. STAIRS STAIRS STAIRS STAIRS STAIRS STAIRS W M TR TR TR DF JC DF DF JC LEGEND BUILDING DEPARTMENT CITY HALL MAINTENANCE ENCLOSED PARKING GARAGE HUMAN RESOURCES INFORMATION SYSTEMS LAW DEPARTMENT PLANNING & DEVELOPMENT POLICE DEPARMENT LOBBIES & CIRCULATION TOILET ROOM JC CLOSET 728 SF FILES/STORAGE 150 SF STORAGE 2435 SF PISTOL FIRING RANGE 522 SF SWAT & PARKING ENFORCEMENT 417 SF RECORDS/STORAGE 145 SF ARMS ROOM 601 SF POLICE NARCOTICS & DETECTIVES 282 SF EVIDENCE 998 SF EVIDENCE STORAGE 442 SF EXERCISE ROOM 419 SF EXERCISE ROOM Not Enclosed TRAINING ROOM 67 SF GAS METER 247 SF OFFICE 234 SF MEETING ROOM 165 SF OFFICE 165 SF OFFICE 168 SF OFFICE 120 SF OFFICE 139 SF OFFICE 127 SF OFFICE CL CL CL CL JC STORAGE 115 SF STORAGE 1870 SF OPEN OFFICE STORAGE KITCHENETTE STOR. COPIER/PRINTER STOR. ELEV. MACHINE ROOM 1485 SF BOILER ROOM 139 SF OFFICE 626 SF JANITORIAL 5488 SF PARKING GARAGE 139 SF EQUIPMENT 376 SF STORAGE 585 SF OPEN OFFICE COPIER/PRINTER PLOTTER KITCHENETTE VENDING MACHINES DATE: GROUND FLOOR - EXISTING CONDITIONS FLOOR PLAN LAKEWOOD CITY HALL 11/28/23 0 8' 16' 24' STAIRS STAIRS STAIRS STAIRS STAIRS M W TR M W ELEV. ELEV. JC JC JC DF DF 2072 SF COURT ROOM 63 306 SF LIBRARY 65 306 SF JUDGE'S OFFICE 66 1763 SF CLERK OF COURTS OPEN OFFICE 67 LEGEND COUNCIL COURTS POLICE DEPARMENT LOBBIES & CIRCULATION TOILET ROOM JC CLOSET 154 SF CLERK OF COURT OFFICE 420 SF JURY ROOM 118 SF COURT HEARING ROOM 1155 SF MAIN LOBBY/SECURITY CHECK-IN 106 SF COURT HEARING ROOM 157 SF COURT ADMIN. OFFICE 137 SF CLERK OF COUNCIL 186 SF COUNCIL ROOM 191 SF RECEPTION 84 SF STOR. 266 SF PROBATION OPEN OFFICE 187 SF PROBATION OFFICE 198 SF PROBATION OFFICE 175 SF COURT LUNCHROOM 132 SF OFFICE 83 SF COURT MAGISTRATE 162 SF COURT MAGISTRATE 380 SF OPEN OFFICE 199 SF SERGEANT OFFICE 147 SF MEETING ROOM 209 SF DETECTIVE LOCKER ROOM 109 SF FINGERPRINT ROOM 427 SF SALLY PORT 551 SF WOMEN'S JAIL CELLS 966 SF MEN'S JAIL CELLS 60 SF BOOKING ROOM 717 SF OPEN OFFICE 121 SF KITCHEN 147 SF REPORTING ROOM 250 SF O.I.C 96 SF POLYGRAPH ROOM 83 SF INTERVIEW ROOM 95 SF INTERVIEW ROOM 168 SF KITCHEN 686 SF DETECTIVE BUREAU OPEN OFFICE 40 SF VAULT 189 SF CAPTAIN OFFICE 212 SF JUVENILE DETECTIVE BUREAU 548 SF LOBBY 371 SF HALL 369 SF DISPATCH 504 SF ROLL-CALL ROOM / LUNCHROOM 210 SF SPECIAL OPS 150 SF CAPTAIN OFFICE 152 SF SECRETARY 179 SF CAPTAIN OFFICE 326 SF CHEIF'S OFFICE 683 SF MEN'S LOCKER 73 SF STORAGE 247 SF WOMEN'S LOCKER COPIER/ PRINTER CL CL CL CL STORAGE CL CL CL CL CL CL CL CL CL CL 164 SF LOBBY CL CL PRISIONER RECEIVING INMATE VISITATION JV HOLDING M/W M CL STOR. TR COPIER/PRINTER COPIER/PRINTER COPIER/PRINTER INTOXILIZER ROOM VENDING MACHINE COPIER/ PRINTER STORAGE DATE: FIRST FLOOR - EXISTING CONDITIONS FLOOR PLAN LAKEWOOD CITY HALL 11/28/23 0 8' 16' 24' STAIRS STAIRS STAIRS ELEV. STAIRS ELEV. TR TR M W DF JC JC JC VAULT COMMUNITY RELATIONS OFFICE 106 SF CDBG OFFICE LEGEND AUDITORIUM COMMON AMMENITIES COMMON GENERAL USE COMMON MEETING ROOMS COMMUNITY RELATIONS FINANCE DEPARTMENT HUMAN RESOURCES INFORMATION SYSTEMS MAYOR'S DEPARTMENT LAW DEPARTMENT PLANNING & DEVELOPMENT LOBBIES & CIRCULATION TOILET ROOM PUBLIC WORKS JC CLOSET 3520 SF AUDITORIUM 452 SF EAST CONFERENCE ROOM 412 SF EXERCISE ROOM 190 SF LOUNGE 275 SF LAW DIRECTOR 124 SF ASST. LAW DIRECTOR 357 SF LAW LOBBY 117 SF PROSECUTOR 62 SF OFFICE 117 SF PROSECUTOR 185 SF FINANCE DIRECTOR OFFICE 269 SF FINANCE LOBBY 139 SF ASST. FINANCE DIRECTOR 104 SF COPY ROOM 241 SF LAW LIBRARY 1053 SF FINANCE DEPT. OPEN OFFICE 184 SF MEETING ROOM 316 SF HUMAN RESOURCES OPEN OFFICE 207 SF HUMAN RESOURCES DIRECTOR OFFICE 205 SF CHIEF OF STAFF 328 SF CONFERENCE ROOM 434 SF LOBBY 344 SF MAYOR'S OFFICE 154 SF COUNTY OFFICE 503 SF COMMUNITY RELATIONS CONFERENCE ROOM 262 SF OPEN OFFICE 123 SF ENGINEERING 188 SF PUBLIC WORKS DIRECTOR 396 SF OPEN OFFICE 149 SF OFFICE 141 SF OFFICE 509 SF ENGINEERING 195 SF CITY ENGINEER 128 SF HALL 114 SF LOUNGE/ NMR 87 SF LAW ANNEX 62 SF STOR. 606 SF DATA PROCESSING 49 SF OFFICE 270 SF OFFICE 250 SF LOBBY 143 SF IS MANAGER OFFICE 142 SF OFFICE CL CL CL CL CL CL CL CL WOMEN'S TOILET LOBBY STOR. STOR. STOR. CL CL ADA LIFT AUDIO VISUAL STOR. CL CIVIL SERVICE CL CL CL KITCHENETTE KITCHENETTE COPIER/PRINTER COPIER/PRINTER COPIER/PRINTER PLOTTER COPIER/ PRINTER CL COPIER/ PRINTER COPIER/ PRINTER DATE: SECOND FLOOR - EXISTING CONDITIONS FLOOR PLAN LAKEWOOD CITY HALL 11/28/23 0 8' 16' 24' LEGEND FINANCE DEPARTMENT HUMAN RESOURCES LOBBIES & CIRCULATION TOILET ROOM JC CLOSET M W ELECTRICAL CLOSET ENTRY PRINTER/COPIER PRINTER/COPIER PRINTER/COPIER 133 SF OFFICE 117 SF OFFICE 189 SF STORAGE 73 SF COSTUMER AREA 48 SF ENTRY 22 SF ENTRY 155 SF STORAGE 203 SF STORAGE 124 SF WORK ROOM 125 SF OFFICE 221 SF HUMAN RESOURCES OPEN OFFICE 247 SF LOBBY 125 SF STORAGE JC 449 SF HALLWAY 260 SF VITAL STATISTICS 911 SF TAX DIVISION 663 SF UTILITIES 71 SF HALL PRINTER/COPIER PROPOSED NEW HR SUITE PROPOSED EXPANDED LOBBY AREA PROPOSED REDUCED STORAGE ROOM PROPOSED PRIVACY SCREEN PROPOSED RENOVATED TOILET ROOMS PROPOSED REDUCED STORAGE ROOM PROPOSED RE-WORKED OPEN WORK AREA LAYOUT/FURNISHINGS PROPOSED RELOCATED PRINTER/FILE AREA PROPOSED REDUCED KITCHENETTE AREA (NEW BREAKROOM WITHIN CITY HALL) PROPOSED EXPANDED CUSTOMER WINDOW AREA WITH PRIVACY SCREEN DATE: ANNEX BUILDING - PROPOSED FLOOR PLAN LAKEWOOD CITY HALL 11/09/23 8' 0 12' 4' 2' RAMP ELEV. ELEV. STAIRS STAIRS STAIRS STAIRS STAIRS STAIRS W M TR TR TR DF JC DF DF JC LEGEND BUILDING DEPARTMENT CITY HALL MAINTENANCE COMMON AMMENITIES COMMON MEETING ROOMS ENCLOSED PARKING GARAGE INFORMATION SYSTEMS PLANNING & DEVELOPMENT POLICE DEPARMENT LOBBIES & CIRCULATION TOILET ROOM JC CLOSET 601 SF EXERCISE ROOM 150 SF MEETING ROOM 2435 SF PISTOL FIRING RANGE 522 SF SWAT & PARKING ENFORCEMENT 417 SF RECORDS/STORAGE 145 SF ARMS ROOM 601 SF POLICE NARCOTICS & DETECTIVES 282 SF EVIDENCE 998 SF EVIDENCE STORAGE 442 SF EXERCISE ROOM 419 SF EXERCISE ROOM 213 SF SHOWERS/ TOILET ROOM 67 SF GAS METER 247 SF OFFICE 174 SF OFFICE 1121 SF OFFICE 120 SF OFFICE 139 SF OFFICE 227 SF MEETING ROOM 115 SF MEETING ROOM 1870 SF OPEN OFFICE 1485 SF BOILER ROOM 139 SF OFFICE 626 SF JANITORIAL 5488 SF PARKING GARAGE 139 SF EQUIPMENT 376 SF STORAGE 199 SF MEETING ROOM 1069 SF MEN LOCKER ROOM COPIER/PRINTER COPIER/PRINTER PLOTTER 13 9 12 6 27 PROPOSED NEW ONE STORY BUILDING ADDITION PROPOSED NEW ONE-STORY BUILDING ADDITION PROPOSED NEW WALKWAY PROPOSED NEW MEN'S LOCKER ROOM PROPOSED NEW BODY CAMERA CHARGING STATION AREA PROPOSED NEW MEN'S SHOWER/TOILET ROOM AREA PROPOSED NEW EXERCISE AREA PROPOSED NEW MEETING ROOM PROPOSED NEW SMALL MEETING ROOM OFF OF BUILDING DEPARTMENT LOBBY PROPOSED NEW MEETING ROOM/DRAWING LAYOUT AREA PROPOSED NEW MEETING ROOM/DRAWING LAYOUT AREA PROPOSED NEW SIDE-LIGHTS AT OFFICES PROPOSED RELOCATED MEETING ROOM PROPOSED NEW OFFICE ELEV. MACHINE ROOM 3 88 SF HALL PROPOSED NEW EXIT PROPOSED NEW FURNISHINGS AND SIGNAGE/WAYFINDING PROPOSED RENOVATED TOILET ROOMS DATE: GROUND FLOOR - PROPOSED FLOOR PLAN LAKEWOOD CITY HALL 11/28/23 0 8' 16' 24' STAIRS STAIRS STAIRS STAIRS STAIRS M W TR W M ELEV. ELEV. JC JC JC DF DF LEGEND COMMUNITY RELATIONS COUNCIL COURTS POLICE DEPARMENT LOBBIES & CIRCULATION TOILET ROOM JC CLOSET COPIER/ PRINTER CL CL CL CL STORAGE CL CL CL CL CL CL CL CL CL CL CL CL PRISIONER RECEIVING INMATE VISITATION JV HOLDING M/W M CL STOR. TR COPIER/PRINTER COPIER/PRINTER COPIER/PRINTER INTOXILIZER ROOM VENDING MACHINE COPIER/ PRINTER STORAGE 2072 SF COURT ROOM 306 SF LIBRARY 306 SF JUDGE'S OFFICE 1619 SF CLERK OF COURTS OPEN OFFICE 107 SF CLERK OF COURT OFFICE 420 SF JURY ROOM 118 SF COURT HEARING ROOM 1155 SF MAIN LOBBY/SECURITY CHECK-IN 106 SF WAITING AREA 157 SF COURT HEARING ROOM 137 SF CLERK OF COUNCIL 186 SF COUNCIL ROOM 191 SF RECEPTION 84 SF STOR. 266 SF PROBATION OPEN OFFICE 187 SF PROBATION OFFICE 198 SF PROBATION OFFICE 175 SF COUNTY OFFICE 132 SF OFFICE 83 SF COURT MAGISTRATE 162 SF COURT MAGISTRATE 380 SF OPEN OFFICE 199 SF SERGEANT OFFICE 147 SF MEETING ROOM 209 SF DETECTIVE LOCKER ROOM 109 SF FINGERPRINT ROOM 427 SF SALLY PORT 551 SF WOMEN'S JAIL CELLS 966 SF MEN'S JAIL CELLS 60 SF BOOKING ROOM 717 SF OPEN OFFICE 121 SF KITCHEN 147 SF REPORTING ROOM 250 SF O.I.C 96 SF POLYGRAPH ROOM 83 SF INTERVIEW ROOM 95 SF INTERVIEW ROOM 168 SF KITCHEN 686 SF DETECTIVE BUREAU OPEN OFFICE 40 SF VAULT 189 SF CAPTAIN OFFICE 212 SF JUVENILE DETECTIVE BUREAU 344 SF LOBBY 371 SF HALL 369 SF DISPATCH 1195 SF ROLL-CALL ROOM / LUNCHROOM / TRAINING ROOM 210 SF SPECIAL OPS 150 SF CAPTAIN OFFICE 152 SF SECRETARY 179 SF CAPTAIN OFFICE 326 SF CHEIF'S OFFICE 73 SF STORAGE 247 SF WOMEN'S LOCKER 163 SF LOBBY 119 SF COURT ADMIN. OFFICE W M DF 139 SF WOMEN'S LOCKER PROPOSED RELOCATED COUNTY OFFICE PROPOSED REFURNISHED COUNCIL ROOM PROPOSED WAITING AREA PROPOSED SEM-PRIVATE WAITING AREA PROPOSED RELOCATED COURT HEARING ROOM PROPOSED TOILET ROOMS, ON CITY HALL SIDE PROPOSED SINGLE STALL TOILET ROOM, ON COURT SIDE RECONFIGURED OPEN WORK AREA TO ACCOMODATE NEW OFFICE AND TOILET ROOMS PROPOSED COURT ADMIN OFFICE MOFIFIED CLERK OF COURT OFFFICE SIZE PROPOSED WOMEN'S LOCKER ROOM EXPANSION PROPOSED RENOVATED LOBBY AREA PROPOSED RENOVATED MEN'S TOILET ROOM PROPOSED ROLL-CALL ROOM AND TRAINING ROOM, WITH MOVEABLE PARTITION PROPOSED NEW CABINETRY, COUNTER AND SINK PROPOSED RENOVATED TOILET ROOM DATE: FIRST FLOOR - PROPOSED FLOOR PLAN LAKEWOOD CITY HALL 11/28/23 0 8' 16' 24' STAIRS STAIRS STAIRS ELEV. STAIRS ELEV. TR TR M W DF JC JC JC VAULT LEGEND AUDITORIUM COMMON AMMENITIES COMMON GENERAL USE COMMON MEETING ROOMS COMMUNITY RELATIONS FINANCE DEPARTMENT INFORMATION SYSTEMS MAYOR'S DEPARTMENT LAW DEPARTMENT LOBBIES & CIRCULATION TOILET ROOM PUBLIC WORKS JC CLOSET CL CL CL CL CL CL WOMEN'S TOILET LOBBY STOR. STOR. CL ADA LIFT AUDIO VISUAL STOR. CL CIVIL SERVICE CL KITCHENETTE COPIER/PRINTER COPIER/PRINTER COPIER/PRINTER CL COPIER/ PRINTER COPIER/ PRINTER 3520 SF AUDITORIUM 551 SF EAST CONFERENCE ROOM 'A' 478 SF EAST CONFERENCE ROOM 'B' 275 SF LAW DIRECTOR 124 SF ASST. LAW DIRECTOR 454 SF LAW LOBBY 117 SF PROSECUTOR 117 SF PROSECUTOR 115 SF OFFICE 219 SF MEETING ROOM 139 SF ASST. FINANCE DIRECTOR 104 SF COPY ROOM 241 SF MEETING ROOM 1053 SF FINANCE DEPT. OPEN OFFICE 184 SF MEETING ROOM 173 SF COMMUNITY RELATIONS MEETING ROOM 207 SF FINANCE DIRECTOR OFFICE 205 SF CHIEF OF STAFF 328 SF CONFERENCE ROOM 435 SF LOBBY 344 SF MAYOR'S OFFICE 154 SF MEETING ROOM 868 SF BREAK ROOM 755 SF RECEPTION / WAITING AREA 188 SF PUBLIC WORKS DIRECTOR 195 SF CITY ENGINEER 606 SF DATA PROCESSING 49 SF OFFICE 270 SF OFFICE 250 SF LOBBY 143 SF IS MANAGER OFFICE 142 SF OFFICE 42 SF NMR CL 176 SF OFFICE 167 SF OFFICE 130 SF OFFICE 585 SF BACK OF HOUSE PRINTER 138 SF OFFICE 102 SF OFFICE CL PROPOSED NEW BREAKROOM/LOUNGE PROPOSED NEW NURSING MOTHER'S ROOM PROPOSED NEW MEETING ROOM PROPOSED COFFEE/SINK PROPOSED NEW LAYOUT INCORPOARTING (2) WORK STATIONS PROPOSED COPIER/PRINTER LOCATION PROPOSED NEW SEATING/FURNISHINGS PROPOSED NEW FINANCE DIRECTOR'S OFFICE LOCATION PROPOSED NEW WALL INFILL AT REMOVED DOOR/FRAME PROPOSED NEW SEATING/FURNISHINGS PROPOSED NEW OFFICES ALONG WINDOW WALL PROPOSED NEW WINDOW TREATMENT THROUGHOUT BUILDING, TYP. PROPOSED NEW ENTRANCE AREA INTO LARGE CONFERENCE ROOM PROPOSED EXPANDED LARGE CONFERENCE ROOM, WITH MOVEABLE PARTITIONS TO HAVE TWO SEPERATE MEETINGS PROPOSED NEW LARGE CONFERENCE ROOM PROPOSED NEW OFFICE PROPOSED NEW OFFICE ENTRANCE AND SIDE-LIGHT PROPOSED NEW SIDE-LIGHT PLOTTER 81 SF STOR. PROPOSED NEW FURNISHINGS AND SIGNAGE/WAYFINDING/COMMUNITY BOARD PROPOSED NEW MEETING ROOM PROPOSED NEW SIDE-LIGHTS IN OFFICE WALL PROPOSED RECONFIGURED RECEPTION/LOBBY AREA PROPOSED RECONFIGURED BACK OF HOUSE AREA PROPOSED COMMUNITY RELATIONS AREA DATE: SECOND FLOOR - PROPOSED PLAN LAKEWOOD CITY HALL 11/28/23 0 8' 16' 24' PROJECT: Lakewood City Hall - Master Plan Date Prepared: 1/15/2024 WMF# 2023.061.00 Updated: 2/9/2024 Subject: ESTIMATE FORM Renovation Areas Net Sq Ft: 26,561 Ground Floor 26,031 First Floor CONCEPTUAL ESTIMATE 20,887 Second Floor CITY HALL 3,690 Penthouses Total Gross Sq Ft: 77,169 Division Description Quantity Unit Unit Extension Estimate Comments Number Price 2.41 Selective Demolition 5000 sf 5.00 25,000 25,000 Ground Flr 1100 sf 5.00 5,500 5,500 First Flr 6810 sf 5.00 34,050 34,050 Second Flr 5680 sf 5.00 28,400 28,400 Penthouse 500 sf 5.00 2,500 2,500 2.82 Environmental Abatement ACM & Lead Mitigation 8600 sf 8.00 68,800 68,800 Flooring in CH is ACM, complete survey req'd EXISTING CONDITIONS SUBTOTAL 164,250 164,250 3.10 Concrete Work sf - New SAN runs 1500 sf 22.00 33,000 33,000 4.20 Unit Masonry sf - 8" CMU Demising 265 sf 18.00 4,770 4,770 5.12 Structural Steel sf - 5.50 Metal Fabrications 120 lf 12.00 1,440 1,500 6.10 Rough Carpentry 8,600 sf 1.00 8,600 8,600 6.20 Finish Carpentry 8,600 sf 0.50 4,300 4,300 6.22 Millwork ls - Base Cabinets 48 lf 300.00 14,400 14,400 Vanity Countertops (w/sinks) Solid Surface 10 lf 90.00 900 900 Wall Cabinets 30 lf 180.00 5,400 5,400 Countertops - Solid Surface 48 lf 125.00 6,000 6,000 Mail Slot Station ea 1,000.00 - Open Wall Shelving 20 lf 80.00 1,600 1,600 7.12 Waterproofing lf 12.00 - 7.20 Insulation sf 1.00 - 7.53 Flexible sheet roofing sf 45.00 - 7.81 Spray on fireproofing sf 1.50 8.10 Coiling Ovehead Door - Motordriven ls 28,000.00 - 8.11 Doors WD & Frames HM ea - Single Mandoor HM 24 ea 1,750.00 42,000 42,000 Pair Mandoors HM ea 1,800.00 - Bi-Fold Closet HM 1 ea 1,750.00 1,750 1,750 8.06 Door Hardware ea - Single Latchset 24 ea 450.00 10,800 10,800 Paired Latchset ea 600.00 - 8.35 Folding Partitions 225 sf 62.00 13,950 13,950 8.41 Aluminum Entrances & Storefr. sf 48.00 - Department Entrances - 72x108 648 sf 65.00 42,120 42,120 Interior Sidelights 48x96 960 sf 65.00 62,400 62,400 8.52 Windows ls - Façade Punched Windows 1,756 sf 65.00 114,140 114,140 8.80 Glass and Glazing sf 18.00 - 48x96 Mirrors 192 sf 8.00 1,536 1,536 Ballistic Glazing - Level 3 100 sf 40.00 4,000 4,000 8.90 Curtain Wall sf 65.00 - Façade System Windows 8604 sf 84.00 722,736 722,736 9.12 Plaster Repairs / Ceiling 500 sf 8.00 4,000 4,000 9.29 Gypsum Drywall lf - 3.0 - 1-5/8" MS Furring 5/8" GWB 1 side sf 3.00 - 4.0 - 3 5/8" MS w/ SAB, 5/8" GWB 2 sides 8,904 sf 6.50 57,876 57,876 4.0a - 3 5/8" MS, 5/8" MRGWB sf 5.00 - 5.0 - 3 5/8" MS sf 6.00 - 6.0 - 6" MS sf 7.00 - 9.30 Ceramic / Porcelain Tile 2021 sf 18.00 36,378 36,378 9.51 Acoustical Ceilings 67000 sf 6.00 402,000 402,000 9.56 Drywall Bulkheads and Ceilings 1,000 sf 15.00 15,000 15,000 9.65 Resilient Flooring sf - Resilient Treads & Risers (Secondary Stairs) 3500 sf 13.00 45,500 45,500 LVT Flooring (Break & Training Rooms) 490 sy 90.00 44,100 44,100 9.68 Carpet Tile 6,528 sy 52.00 339,456 339,456 9.90 Painting Walls & Hard Ceilings 150,201 sf 3.00 450,603 450,603 100% All Areas Painted 10.00 Specialties - lf 200.00 - Included in Office Furnishings 10.16 Toilet Room (Sink-Toilet in Plumbing below) per stall 1,000.00 - Mirrors 11 ea 250.00 2,750 2750 Soap Dispensers ea 50.00 - Toilet Paper Dispensers 11 ea 175.00 1,925 1925 Sanitary Napkin Waste Receptacle 8 ea 125.00 1,000 500 Paper Towel Dispensers 11 ea 200.00 2,200 2200 Waste Receptacle 11 ea 100.00 1,100 1100 Grab Bars (Full Kits) 6 ea 1000.00 6,000 6000 Diaper Changing Station 5 ea 400.00 2,000 2000 Toilet Partitions 11 ea 1500.00 16,500 16500 Urinal Screens 4 ea 500.00 2,000 2000 36 x 36 shower units 3 ea 3500.00 10,500 10500 Toilet Room Benches, Wood (12" x 96") 6 ea 850.00 5,100 5100 10.43 Fire Extinguishers & Cabinets ea 500.00 - 10.44 Interior Signage 500 ea 20.00 10,000 10000 Min. Code Compliance Signage 10.45 Exterior Monument Sign ls 5700.00 - 11.06 Seating ea - 11.45 Residential Equipment ea - Refer to Below 12.50 Window Film 648 sf 15.00 9,720 9,720 12.52 Window Treatment - Miniblinds sf 12.00 - 12.60 Window Treatment - Mechoshades 6061 sf 15.50 93,946 93,946 SoHo by Mechoshade 12.60 Office furnishings person - Refer to Below 12.67 Entrance Mats sf - 13.00 Special Construction - Steel Lockers 24 x 24 x 74 12 ls 650.00 7,800 7,800 14.24 Hydraulic Elevators ea - Refer to Below 21.13 Sprinkler Systems sf 14.65 - 22.05 Plumbing sf 16.00 - Include in HVAC Value 23.50 HVAC & Controls 1 ls 280,000.00 280,000 280,000 26.05 Electrical 1 ls 260,000.00 260,000 260,000 27.05 Technology Audio Video sf 14.85 - Refer to Below 28.13 Security System 66,840 sf 0.50 33,420 33,420 28.31 Fire Alarm / Smoke Detection sf 3.75 - Refer to Below 573,420 BUILDING SUBTOTAL 3,236,716 3,236,276 SITE DEV. SUBTOTAL - - BUILDING SUBTOTAL 3,236,276 EXISTING CONDITIONS SUBTOTAL 164,250 SITE DEV. SUBTOTAL - SUBTOTAL 3,400,526 GENERAL CONDITIONS 10% 340,053 GC OH & P 15% 510,079 Prevailing Wage Design Contingency 10% 340,053 Reduces to 0% at Bid Day TOTAL CONSTRUCTION COST 4,590,710 221.87 $ / SF Construction Contingency 20% 680,105 Reduces to 7% at Bid Day Annual Escalation 5% 170,026 Typ CLE Market A/E Services - FF&E Costs TOTAL PROJECT COST 5,440,842 10.46 Facility Wayfinding 77169 sf 2.00 154,338 154,338 Estimated Value 12.60 Office furnishings 1 ls - 1,010,280 Refer to FF&E Breakdown on separate form 14.24 Hydraulic Elevators (Lobby & Auditorium) 1 ls - 941,697 Total Project Cost 27.05 Technology Audio Video 66,840 sf 14.85 992,574 992,574 28.31 Fire Alarm / Smoke Detection 66,840 sf 4.00 267,360 267,360 Renovation / Upgrade Value Add Escalation Value of 5% to items 'Below the Line' if beyond 12months of this date PROJECT: Lakewood City Hall - Master Plan Date Prepared: 1/15/2024 WMF# 2023.061.00 Updated: 2/9/2024 Subject: ESTIMATE FORM Renovation Areas Net Sq Ft: 4,720 Ground Floor First Floor CONCEPTUAL ESTIMATE Second Floor ANNEX only Penthouses Total Gross Sq Ft: 4,720 Division Description Quantity Unit Unit Extension Estimate Comments Number Price 2.41 Selective Demolition 4720 sf 5.00 23,600 23,600 2.82 Environmental Abatement Flooring Abatement 850 sf 6.50 5,525 5,525 On-Site Lead Mitigation / Carpentry sf 45.00 - EXISTING CONDITIONS SUBTOTAL 29,125 29,125 3.10 Concrete Work 15 sf 20.00 300 300 relocate SAN for Sink 4.20 Unit Masonry sf - 5.12 Structural Steel sf - 5.50 Metal Fabrications - 6.10 Rough Carpentry 4,720 sf 1.00 4,720 4,720 6.20 Finish Carpentry 4,720 sf 0.50 2,360 2,360 6.22 Millwork ls - Transaction Counter / Security Window 15 lf 300.00 4,500 4,500 Base Cabinets 5 lf 300.00 1,500 1,500 Vanity Countertops (w/sinks) Solid Surface 0 lf 90.00 - Wall Cabinets 3 lf 180.00 540 540 Countertops - Solid Surface 20 lf 125.00 2,500 2,500 Mail Slot Station 0 ea 1,000.00 - Open Wall Shelving 8 lf 80.00 640 640 7.12 Waterproofing lf 12.00 - 7.20 Insulation sf 1.00 - 7.53 Flexible sheet roofing 100 sf 45.00 4,500 4,500 If RTUs need revised penetrations 7.81 Spray on fireproofing 0 sf 1.50 8.10 Coiling Ovehead Door - Motordriven ls 28,000.00 - 8.11 Doors & Frames ea - Single Mandoor HM 1 ea 1,750.00 1,750 1,750 Pair Mandoors HM 0 ea 1,800.00 - 8.06 Door Hardware ea - Single Latchset 1 ea 450.00 450 450 Paired Latchset 0 ea 600.00 - 8.35 Folding Partitions sf - 8.41 Aluminum Entrances & Storefr. sf 48.00 - 8.52 Windows ls - 8.80 Glass and Glazing sf 18.00 - 8.90 Curtain Wall sf 65.00 - 9.12 Plaster Repairs / Ceiling 1000 sf 8.00 8,000 8,000 9.29 Gypsum Drywall lf - 3.0 - 1-5/8" MS Furring 5/8" GWB 1 side 0 sf 3.00 - 4.0 - 3 5/8" MS w/ SAB, 5/8" GWB 2 sides 650 sf 6.50 4,225 4,225 4.0a - 3 5/8" MS, 5/8" MRGWB sf 5.00 - 5.0 - 3 5/8" MS sf 6.00 - 6.0 - 6" MS sf 7.00 - 9.30 Ceramic / Porcelain Tile 600 sf 18.00 10,800 10,800 9.51 Acoustical Ceilings 4720 sf 5.00 23,600 23,600 9.56 Drywall Bulkheads and Ceilings 175 sf 15.00 2,625 2,625 9.65 Resilient Flooring sf - VCT Flooring 210 sy 56.00 11,760 11,760 Vinyl Base at Carpet 330 lf 4.50 1,485 1,485 9.68 Carpet Tile 530 sy 52.00 27,560 27,560 9.90 Painting Walls & Hard Ceilings 13,000 sf 3.00 39,000 39,000 10.00 Specialties - HD Shelf Units 24 lf 200.00 4,800 4,800 Store Rooms 10.16 Toilet Room (Sink-Toilet in Plumbing below) per stall 1,000.00 - Mirrors 2 ea 250 500 500 Soap Dispensers 0 ea 50 - Owner Provided Toilet Paper Dispensers 2 ea 175 350 350 Sanitary Napkin Waste Receptacle 1 ea 125 125 125 Paper Towel Dispensers 2 ea 250 500 500 Waste Receptacle 2 ea 100 200 200 Grab Bars (Full Kits) 2 ea 1000 2,000 2000 Diaper Changing Station 2 ea 500 1,000 1000 10.43 Fire Extinguishers & Cabinets 0 ea 500 - 10.44 Interior Signage ls - 10.45 Exterior Signage 0 ls 5700 - 11.06 Seating ea - 11.45 Residential Equipment 0 ea - 12.50 Window Tinting - sf 15.00 - 12.52 Window Treatment - Miniblinds sf 12.00 - 12.60 Window Treatment - Mechoshades 722 sf 25.00 18,050 18,050 SoHo by Mechoshade 12.60 Office furnishings 10 person 2,000.00 20,000 Owner Provided ? 12.67 Entrance Mats 0 sf - 13.00 Special Construction - 14.24 Hydraulic Elevators ea - 21.13 Sprinkler Systems sf 14.65 - 22.05 Plumbing sf 16.00 - 23.50 HVAC & Controls 1 ls 110,000.00 110,000 110,000 Inclusive of ? 26.05 Electrical 1 ls 120,000.00 120,000 120,000 27.05 Technology Audio Video 4,720 sf 14.85 70,092 70,092 28.13 Security System 4,720 sf 0.50 2,360 2,360 28.31 Fire Alarm / Smoke Detection 4,720 sf 4.00 18,880 18,880 Renovation Value 321,332 Sum of MEPT alone BUILDING SUBTOTAL 521,672 501,672 BUILDING SUBTOTAL 501,672 - EXISTING CONDITIONS SUBTOTAL 29,125 SITE DEV. SUBTOTAL - SUBTOTAL 530,797 GENERAL CONDITIONS 10% 53,080 GC OH & P 15% 79,620 Prevailing Wage Design Contingency 10% 53,080 Reduces to 0% at Bid Day TOTAL CONSTRUCTION COST 716,576 175.98 $ / SF Construction Contingency 20% 106,159 Reduces to 7% at Bid Day Annual Escalation 5% 26,540 Typ CLE Market A/E Services - FF&E Costs TOTAL PROJECT COST 849,275 10.45 Facility Wayfinding 4720 sf 2.00 9,440 9,440 12.60 Office furnishings 1 ls - 130,675 Refer to FF&E Breakdown on separate form Add Escalation Value of 5% to items 'Below the Line' if beyond 12months of this date PROJECT: Lakewood City Hall - Master Plan Date Prepared: 1/15/2024 WMF# 2023.061.00 Updated: 2/9/2024 Subject: ESTIMATE FORM Renovation Areas Net Sq Ft: 1,040 Ground Floor 1,040 First Floor CONCEPTUAL ESTIMATE 1,040 Second Floor NEW ADDITION 1,040 Roof Total Gross Sq Ft: 4,160 Division Description Quantity Unit Unit Extension Estimate Comments Number Price 2.41 Selective Demolition 1892 sf 5.00 9,460 9,460 Exstg Exterior Façade Demo 2535 sf 8.00 20,280 20,280 2.82 Environmental Abatement 2535 sf 5.00 12,675 12,675 EXISTING CONDITIONS SUBTOTAL 42,415 42,415 3.10 Concrete Work sf - Reinforced Concrete Footings 20 cy 1,000.00 20,000 20,000 Reinforced slab on grade (6") 1100 sf 20.00 22,000 22,000 Composite Slab on Deck (3.5") 2200 sf 20.00 44,000 44,000 4.20 Unit Masonry sf - New Brick Façade 1892 sf 22.00 41,624 41,624 CMU Stem Walls 304 sf 28.00 8,512 8,512 Interior CMU Wall (Police demising) 1250 sf 8.00 10,000 10,000 Architectural Cast Concrete (Sills, trim) 400 lf 25.00 10,000 10,000 5.12 Structural Steel sf - Structural Frame 10 ton 8,000.00 80,000 80,000 Open Web Joists 10 ton 8,000.00 80,000 80,000 Roof Deck (1.5") 1100 sf 25.00 27,500 27,500 5.50 Metal Fabrications 100 lf 12.00 1,200 1,200 6.10 Rough Carpentry 4,160 sf 1.00 4,160 4,160 6.20 Finish Carpentry 4,160 sf 0.50 2,080 2,080 6.22 Millwork ls - Base Cabinets 20 lf 300.00 6,000 6,000 Vanity Countertops (w/sinks) Solid Surface 20 lf 90.00 1,800 1,800 Wall Cabinets 20 lf 180.00 3,600 3,600 Countertops - Solid Surface / Mail Rm 40 lf 125.00 5,000 5,000 Mail Slot Station ea 1,000.00 - Open Wall Shelving 20 lf 80.00 1,600 1,600 7.12 Waterproofing lf 12.00 - Masonry Façade 582 lf 9.00 5,238 5,238 7.20 Insulation sf 1.00 - Foundation & Slab - 24" horiz & vert 608 sf 4.00 2,432 2,432 Wool Battens at Exterior Wall (R29) 1892 sf 8.00 15,136 15,136 PolyIso on Roof (R32) 1040 sf 12.00 12,480 12,480 Interior SAAB (in Wall Type 4.0) 7.53 Flexible sheet roofing sf - - new EPDM roof system - 75 mil reinforced 1040 sf 28.00 29,120 29,120 add PVC sheet 7.81 Spray on fireproofing 4,120 sf 1.85 7,622 7,622 8.10 Coiling Ovehead Door - Motordriven ls 28,000.00 - 8.11 Doors & Frames ea - Single Mandoor HM 15 ea 1,750.00 26,250 26,250 Pair Mandoors HM 1 ea 1,800.00 1,800 1,800 8.06 Door Hardware ea - Single Latchset 15 ea 450.00 6,750 6,750 Paired Latchset 1 ea 600.00 600 600 8.35 Folding Partitions 144 sf 62.00 8,928 8,928 8.41 Aluminum Entrances & Storefr. sf 48.00 - 8.52 Aluminum Windows ls - Exterior Ribbon Windows 1,892 sf 65.00 122,980 122,980 Interior Frames 250 sf 40.00 10,000 10,000 8.80 Glass and Glazing sf 18.00 - Level 3 Ballistic Glazing (Police Lobby) 100 sf 40.00 4,000 4,000 Interior Glazing 100 sf 18.00 1,800 1,800 8.90 Curtain Wall sf 65.00 - 9.12 Plaster Repairs / Ceiling sf 8.00 - 9.29 Gypsum Drywall lf - 3.0 - 1-5/8" MS Furring 5/8" GWB 1 side sf 3.00 - 4.0 - 3 5/8" MS w/ SAB, 5/8" GWB 2 sides 285 sf 6.50 1,853 1,853 4.0a - 3 5/8" MS, 5/8" MRGWB 185 sf 5.00 925 925 5.0 - 3 5/8" MS sf 6.00 - 6.0 - 6" MS 1,892 sf 7.00 13,244 13,244 9.30 Ceramic Tile 550 sf 18.00 9,900 9,900 Porcelain Wall Tile 250 sf 24.00 6,000 6,000 Porcelain Floor Tile 3800 sf 20.00 76,000 76,000 9.51 Acoustical Ceilings 3,120 sf 6.00 18,720 18,720 9.56 Drywall Bulkheads and Ceilings 200 sf 15.00 3,000 3,000 9.65 Resilient Flooring sf - LVT Flooring sy 90.00 - 9.68 Carpet Tile 3,120 sf 8.50 26,520 26,520 9.90 Painting Walls & Hard Ceilings 4,648 sf 4.00 18,592 18,592 10.00 Specialties - 10.16 Toilet Room (Sink-Toilet in Plumbing below) - - Mirrors 4 ea 250 1,000 1000 Soap Dispensers ea 100 - Toilet Paper Dispensers 2 ea 175 350 350 Sanitary Napkin Waste Receptacle 1 ea 125 125 125 Paper Towel Dispensers 2 ea 200 400 400 Waste Receptacle 2 ea 100 200 200 Grab Bars (Full Kits) 2 ea 1000 2,000 2000 Diaper Changing Station 0 ea 400 - Toilet Partitions 2 ea 1500 3,000 3000 Urinal Screens 1 ea 500 500 500 10.43 Fire Extinguishers & Cabinets 3 ea 500 1,500 1500 10.44 Interior Signage 1 ls 1,000.00 1,000 1000 10.45 Exterior Monument Sign ls 5700 - 11.06 Seating ea - Locker Room Benches, Wood (12" x 96") 6 ea 400.00 2,400 2,400 11.45 Residential Equipment ea - 12.50 Window Film 100 sf 15.00 1,500 1,500 12.52 Window Treatment - Miniblinds sf 12.00 - 12.60 Window Treatment - Mechoshades 1892 sf 25.00 47,300 47,300 SoHo by MECHO 12.60 Office furnishings person 1,800.00 - Refer to below 12.67 Entrance Mats sf - 13.00 Special Construction - Steel Lockers 24 x 24 x 74 52 ls 650.00 33,800 33,800 14.24 Hydraulic Elevators ea - 21.13 Sprinkler Systems sf 14.65 - 22.05 Plumbing sf 16.00 - 23.50 HVAC & Controls 1 ls 90,000.00 90,000 90,000 26.05 Electrical 1 ls 80,000.00 80,000 80,000 28.13 Technology sf 8.50 - Refer to below 28.31 Fire Alarm / Smoke Detection 3,120 sf 10.75 33,540 33,540 203,540 Div 22 thru 28 BUILDING SUBTOTAL 1,097,581 1,097,581 26.05 Utility Preparation / Mobilization 1 ls 10,000.00 10,000.00 10,000 26.56 Exterior Site Lighting ea - 31.10 Clearing and Grubbing 5000 sf 5.00 25,000.00 25,000 31.20 Earthwork 1 acre 10,000.00 10,000.00 1,500 32.12 Asphalt Paving sy - 32.13 Concrete Paving 900 sf 32.00 28,800.00 28,800 32.90 Landscape Work 1 ls 12,500.00 12,500.00 12,500 33.30 Sanitary Sewage Systems 1 ls 5,500.00 5,500.00 5,500 33.46 Foundation Drainage ls 48,000.00 - 33.47 Storm Water Management acre 52,000.00 - 33.48 Clean & Line Stormwater Lateral ls 18,000.00 - SITE DEV. SUBTOTAL 91,800.00 83,300 BUILDING SUBTOTAL 1,097,581 - EXISTING CONDITIONS SUBTOTAL 42,415 SITE DEV. SUBTOTAL 83,300 SUBTOTAL 1,223,296 GENERAL CONDITIONS 10% 122,330 GC OH & P 15% 183,494 Prevailing Wage Design Contingency 10% 122,330 Reduces to 0% at Bid Day TOTAL CONSTRUCTION COST 1,651,450 396.98 $ / SF Construction Contingency 20% 244,659 Reduces to 7% at Bid Day Annual Escalation 5% 61,165 Typ CLE Market A/E Services - FF&E Costs TOTAL PROJECT COST 1,957,274 12.60 Office furnishings 1 ls - 112,100 Refer to FF&E Breakdown on separate form 28.13 Technology 3,120 sf 14.85 46,332 46,332 Add Escalation Value of 5% to items 'Below the Line' if beyond 12months of this date WEBER MURPHY FOX ARCHITECTURE INTERIORS CONSTRUCTION Lakewood City Hall WMF 2023.061.00 9-Feb-24 FF&E Estimate-Conceptual Items not included in Conceptual FF&E Estimate: AV Audio Visual t.v. monitors, sound system, dvd, blu-ray, speakers, wi-fi, etc. BE Building Equipment vending machines, etc. [appliances included below] C Computer Equipment computers, monitors, keyboards, etc. OE Office Equipment printer/fax/copy [trash/recycling containers included below] FC Filing Cabinets existing to be utilized A Appliances Owner provided (Refrigerators, Microwaves, Coffee machines, vending machines, etc.) L Lockers Included in construction budget AUD Auditorium existing to be utilized Floor Area Item Description Qty *Cost Ext. Cost Remarks GROUND LEVEL Open Office WorkStations Workstations 28 $4,500.00 $126,000.00 Task Chairs 28 $500.00 $14,000.00 Side Chairs 28 $325.00 $9,100.00 Offices Desk/Credenza 4 $5,500.00 $22,000.00 Table 4 $1,200.00 $4,800.00 Task Chairs 4 $500.00 $2,000.00 Guest Chairs 8 $325.00 $2,600.00 Meeting Rooms Conference Room Table - Small 3 $3,300.00 $9,900.00 Conference Room Table - Medium 1 $3,750.00 $3,750.00 Conference Chairs 22 $500.00 $11,000.00 Credenza 4 $2,800.00 $11,200.00 Markerboards 1 allow. $2,000.00 $2,000.00 Page 1 Storage Rooms Open Shelving 12 $200.00 $2,400.00 Open Areas/Lobby Waiting Area/Reception 2 allow. $1,350.00 $2,700.00 $223,450.00 Subtotal BASEMENT FIRST FLOOR Open Office WorkStations Workstations 44 $4,500.00 $198,000.00 Task Chairs 44 $500.00 $22,000.00 Side Chairs 44 $325.00 $14,300.00 Offices Desk/Credenza 15 $5,500.00 $82,500.00 Table 15 $1,200.00 $18,000.00 Task Chairs 15 $500.00 $7,500.00 Guest Chairs 30 $325.00 $9,750.00 Meeting Rooms Conference Room Table - Small 2 $3,300.00 $6,600.00 Conference Room Table - Medium 2 $3,750.00 $7,500.00 Conference Chairs 32 $500.00 $16,000.00 Credenza 4 $2,800.00 $11,200.00 Markerboards 2 allow. $2,000.00 $4,000.00 Tables 4 $2,200.00 $8,800.00 Chairs 16 $500.00 $8,000.00 Storage Rooms Open Shelving 12 $200.00 $2,400.00 Open Areas/Lobby Lounge Seating 2 allow. $3,200.00 $6,400.00 Waiting Area/Reception 4 allow. $1,350.00 $5,400.00 Page 2 $428,350.00 Subtotal FIRST FLOOR SECOND FLOOR Open Office WorkStations Workstations 10 $4,500.00 $45,000.00 Task Chairs 10 $500.00 $5,000.00 Side Chairs 10 $325.00 $3,250.00 Offices Desk/Credenza 20 $5,500.00 $110,000.00 Table 20 $1,200.00 $24,000.00 Task Chairs 20 $500.00 $10,000.00 Guest Chairs 40 $325.00 $13,000.00 Meeting Rooms Conference Room Table - Medium 2 $3,750.00 $7,500.00 Conference Room Table - Large 2 $4,600.00 $9,200.00 Conf Rm - Large (multiple tables on castors) 10 $850.00 $8,500.00 Conf Rm- X-Large (multiple tables on castors) 10 $850.00 $8,500.00 Conference Chairs 70 $500.00 $35,000.00 Credenza 8 $2,800.00 $22,400.00 Markerboards 4 allow. $2,000.00 $8,000.00 Tables 6 $2,200.00 $13,200.00 Chairs 24 $500.00 $12,000.00 Storage Rooms Open Shelving 12 $200.00 $2,400.00 Open Areas/Lobby Lounge Seating 2 allow. $3,200.00 $6,400.00 Waiting Area/Reception 2 allow. $1,350.00 $2,700.00 Break Room High Top "Parson's" table 1 $1,500.00 $1,500.00 Stool 6 $580.00 $3,480.00 Tables 5 $650.00 $3,250.00 Page 3 Chairs 20 $150.00 $3,000.00 $357,280.00 Subtotal SECOND FLOOR APPLIANCES Refrigerator-undercounter-ADA height 1 $1,200.00 $1,200.00 Nursing Mother's Room $1,200.00 Subtotal APPLIANCES $1,010,280.00 TOTAL ANNEX WorkStations Workstations 17 $4,500.00 $76,500.00 Task Chairs 17 $500.00 $8,500.00 Side Chairs 17 $325.00 $5,525.00 Offices Desk/Credenza 3 $6,500.00 $19,500.00 Table 3 $1,200.00 $3,600.00 Task Chairs 3 $500.00 $1,500.00 Guest Chairs 6 $325.00 $1,950.00 Storage Rooms Open Shelving 36 $200.00 $7,200.00 Open Areas/Lobby Lounge Seating 2 allow. $3,200.00 $6,400.00 $130,675.00 Subtotal ANNEX Page 4 NEW ADDITION Workstations Workstations 12 $4,500.00 $54,000.00 Task Chairs 12 $500.00 $6,000.00 Side Chairs 12 $325.00 $3,900.00 Offices Desk/Credenza 2 $6,500.00 $13,000.00 Table 2 $1,200.00 $2,400.00 Task Chairs 2 $500.00 $1,000.00 Guest Chairs 4 $325.00 $1,300.00 Storage Rooms Open Shelving 6 $200.00 $1,200.00 Open Areas/Lobby Lounge Seating 1 allow. $3,200.00 $3,200.00 Meeting Rooms Conf Rm- X-Large (multiple tables on castors) 10 $850.00 $8,500.00 Conference Chairs 20 $500.00 $10,000.00 Credenza 2 $2,800.00 $5,600.00 Markerboards 1 allow. $2,000.00 $2,000.00 $112,100.00 Subtotal NEW ADDITION Page 5