Reference 2 - Schematic Design Cost Estimate_Revision 2_Stone Creek Engineering.pdf
PDF 501 KB Posted
- Solicitation number
- 148008
- Issued by
- Ventura County, California
About this file
This is a Schematic Design Cost Estimate prepared by Stone Creek Engineering, Inc. for the City of Camarillo's City Hall Renovation and Expansion Project. The estimate, dated July 1, 2026, was prepared for Andrew Goodwin Designs and provides detailed cost projections for the project at the schematic design level. The project encompasses multiple components including interior renovation of 30,750 square feet, new construction of 2,000 to 2,110 square feet depending on the alternate selected, and various site improvements. The estimate includes five distinct sections: a temporary facility cost estimate for construction support (2,000 new square feet), interior renovation costs, building envelope renovation costs, outdoor gathering space enhancement costs, public foyer improvements (2,110 new square feet), and site and landscape improvements. Cost projections are provided for three alternates with varying scope elements, allowing the City to evaluate different project configurations and associated expenses.
The cost estimate includes comprehensive line-item breakdowns organized by the Construction Specifications Institute (CSI) system across multiple divisions including general conditions, existing conditions, concrete, masonry, metals, finishes, specialties, equipment, furnishings, fire suppression, plumbing, HVAC, electrical, communications, and landscape systems. The total construction cost for the primary scope (Interior Renovation) is $21,465,996 as of July 2026, with design and construction contingencies of 20 percent and 10 percent respectively included in all estimates. The document incorporates escalation factors of 4.5 percent to the Notice to Proceed date (July 2027) and 3.75 percent for ten months to the Maximum Potential Output Cost, resulting in adjusted total costs ranging from $425,970 to $25,176,550 depending on the selected alternate. General conditions, general contractor markup, and general contractor bond and insurance are calculated as 12 percent, 6.5 percent, and 2.85 percent of the subcontractor costs respectively.
View the file
Other files
On GovTribe
Work with this file
- Download the original file
- Contacts named in this file
- Similar government files
- Ask GovTribe AI about this file
Text version
Estimate Date:
Prepared for:
Prepared by:
Stone Creek Engineering, Inc.
1215 W.Center Street, Suite 204 408-489-8853 Manteca, CA 95337 jeff.threet@stonecreekengineering.com
July 1, 2026
Andrew Goodwin Designs 1238 Monterey Street San Luis Obispo, CA 93401
Project:
City of Camarillo
Camarilllo City Hall Renovation and Expansion Project
Schematic Design Cost Estimate
Revision 2
Stone Creek Engineering, Inc. Design Level: Schematic Design Prepared for: Andrew Goodwin Designs Project Owner: City of Camarillo Project: Camarilllo City Hall Renovation and Expansion Project Designed by: Andrew Goodwin Designs Tab Name: CSI Summary Date: July 1, 2026
Alternate 1 Alternate 2 Alternate 3
Interior Renovation Building Envelope
Renovation Outdoor Gathering Space
Enhancement Public Foyer
Improvements Site and Landscape
Improvements
New Construction 2,000 sf 0 sf N/A 0 sf N/A 2,110 sf N/A
Renovation 0 sf 30,750 sf N/A 30,750 sf N/A 0 sf N/A
Total GSF 2,000 sf 30,750 sf N/A 30,750 sf N/A 2,110 sf N/A
1 General Conditions & Requirements $0 $0 $0 $0 $0 $0 $0
2 Existing Conditions $0 $756,566 $76,181 $832,747 $11,987 $0 $173,176
3 Concrete $19,980 $0 $0 $0 $18,728 $143,471 $0
4 Masonry $0 $0 $0 $0 $26,568 $0 $0
5 Metals $0 $498,150 $0 $498,150 $0 $219,245 $0
6 Wood, Plastics & Composites $0 $159,759 $0 $159,759 $0 $0 $0
7 Thermal & Moisture Protection $0 $648 $182,130 $182,778 $0 $77,374 $0
8 Openings $0 $1,179,700 $0 $1,179,700 $0 $308,556 $0
9 Finishes $0 $1,717,451 $588,476 $2,305,926 $0 $41,018 $0
10 Specialties $0 $233,730 $259,686 $493,416 $0 $2,621 $0
11 Equipment $0 $5,940 $0 $5,940 $0 $0 $0
12 Furnishings $0 $3,382,560 $0 $3,382,560 $44,820 $25,326 $0
13 Special Construction $205,200 $0 $0 $0 $0 $0 $0
14 Conveying Systems $0 $0 $0 $0 $0 $0 $0
21 Fire Suppression $0 $0 $0 $0 $0 $22,104 $0
22 Plumbing $0 $123,730 $0 $123,730 $0 $9,720 $0
23 HVAC $0 $2,416,367 $0 $2,416,367 $0 $0 $0
26 Electrical $0 $2,507,355 $0 $2,507,355 $0 $81,740 $211,270
27 Communications $17,820 $91,328 $0 $91,328 $0 $0 $0
28 Electronic Safety and Security $0 $166,050 $0 $166,050 $0 $11,394 $0
31 Earthwork $0 $0 $0 $0 $14,499 $0 $213,268
32 Exterior Improvements $0 $16,443 $0 $16,443 $134,957 $6,452 $944,762
33 Utilities $0 $0 $0 $0 $0 $0 $0
Subtotal $243,000 $13,255,777 $1,106,472 $14,362,249 $251,559 $949,022 $1,542,476
General Conditions 12.00% $29,160 $1,590,693 $132,777 $1,723,470 $30,187 $113,883 $185,097
General Contractor Markup 6.50% $17,690 $965,021 $80,551 $1,045,572 $18,313 $69,089 $112,292
General Contractor Bond & Insurance 2.85% $8,261 $450,627 $37,614 $488,241 $8,552 $32,262 $52,436
Design Contingency 20.00% $59,622 $3,252,424 $271,483 $3,523,907 $61,722 $232,851 $378,460
Construction Contingency 10.00% $35,773 $1,951,454 $162,890 $2,114,344 $37,033 $139,711 $227,076
Construction Cost - July 2026 $393,506 $21,465,996 $1,791,787 $23,257,783 $407,366 $1,536,818 $2,497,837
Escalation to NTP Date: July 2027 4.50% $17,708 $965,970 $80,630 $1,046,600 $18,331 $69,157 $112,403
Escalation to MPOC: 10 Months 3.75% $14,756 $804,975 $67,192 $872,167 $15,276 $57,631 $93,669
Total Construction Cost $425,970 $23,236,941 $1,939,609 $25,176,550 $440,973 $1,663,606 $2,703,909
TotalTemporary Facility
M a rk -u ps
Tab Name:
CSI Description
City Hall Renovation and Addition
26-07-01 Camarillo City Hall TI - SD Cost Estimate - R2
7/1/2026 10:58 AM
Stone Creek Engineering, Inc.
Prepared for: Andrew Goodwin Designs New Construction: 2,000 sf
Project Owner: City of Camarillo Renovation: 0 sf
Project: Camarilllo City Hall Renovation and Expansion Project Total GSF: 2,000 sf
Designed by: Andrew Goodwin Designs Tab Name: Temporary Facility Date: July 1, 2026
03 30 00 FOUNDATION CONCRETE
03 30 00
03 30 00 Precast Concrete Bearing Pad 15 ea $270.00 $4,050
03 30 00 Adjustable Steel Pier Supports 15 ea $486.00 $7,290
03 30 00 Anchorage System - Helical 8 ea $1,080.00 $8,640
03 30 00
03 30 00 A10 FOUNDATION CONCRETE $9.99 $19,980
13 30 00 SPECIAL STRUCTURES
13 30 00
13 30 00 Office Trailer Rental (for 20 work stations) 20 mo $6,480.00 $129,600
13 30 00 Office Trailer Delivery and Pick-up 1 ls $16,200.00 $16,200
13 30 00 Set-up and Leveling 1 ls $7,560.00 $7,560
13 30 00 Office Building Stairs and Ramps 20 mo $1,080.00 $21,600
13 30 00 Permits and Inspections 1 ls $10,800.00 $10,800
13 30 00 Office Building Engineering/Shop Drawings/Calculations 1 ls $19,440.00 $19,440
13 30 00
13 30 00 F10 SPECIAL STRUCTURES $102.60 $205,200
27 30 00 VOICE & DATA COMMUNICATIONS
27 30 00
27 30 00 Data/Communications System 2,000 sf $5.40 $10,800
27 30 00
27 30 00 D60 VOICE & DATA COMMUNICATIONS $5.40 $10,800
27 40 00 AUDIO-VIDEO COMMUNICATIONS
27 40 00
27 40 00 A/V System - Wiring and Devices (equipment excluded) 2,000 sf $0.81 $1,620
27 40 00 A/V System - Raceways and Boxes Only 2,000 sf $2.70 $5,400
27 40 00
27 40 00 D60 AUDIO-VIDEO COMMUNICATIONS $3.51 $7,020
Total Subtotal Subcontractor Cost $121.50 $243,000
General Conditions 12.00% $14.58 $29,160
General Contractor Markup 6.50% $8.85 $17,690
General Contractor Bond & Insurance 2.85% $4.13 $8,261
Design Contingency 20.00% $29.81 $59,622
Construction Contingency 10.00% $17.89 $35,773
Current Construction Cost $196.75 $393,506
CSI SYSTEM DESCRIPTION QTY UNIT
UNIT
COST
TOTAL
COST-SUB
26-07-01 Camarillo City Hall TI - SD Cost Estimate - R2
Prepared for: Andrew Goodwin Designs New Construction: 0 sf
Project Owner: City of Camarillo Renovation: 30,750 sf
Project: Camarilllo City Hall Renovation and Expansion Project Total GSF: 30,750 sf
Designed by: Andrew Goodwin Designs Tab Name: Interior Renovation Date: July 1, 2026
02 41 05 INTERIOR DEMOLITION
02 41 05
02 41 05 Remove (E) Cubicles and Office Furniture 30,750 sf $3.24 $99,630
02 41 05 Demolish (E) Floor Finish 30,750 sf $1.62 $49,815
02 41 05 Demolish (E) Ceiling Finish 30,750 sf $1.62 $49,815
02 41 05 Demolish (E) Casework 274 lf $28.08 $7,694
02 41 05 Demolish (E) Interior Door 33 ea $183.60 $6,059
02 41 05 Demolish (E) Wall 10,899 lf $10.26 $111,824
02 41 05 Remove (E) HVAC System 30,750 sf $6.48 $199,260
02 41 05 Remove (E) Lighting Fixtures 30,750 sf $4.32 $132,840
02 41 05
02 41 05 INTERIOR DEMOLITION $21.36 $656,936
02 80 00 FACILITY REMEDIATION
02 80 00
02 80 00 Hazardous Abatement 30,750 sf $3.24 $99,630
02 80 00
02 80 00 FACILITY REMEDIATION $3.24 $99,630
05 50 00 STRUCTURAL STEEL & MISC. METALS
05 50 00
05 50 00 Structural Upgrades 30,750 sf $16.20 $498,150
05 50 00
05 50 00 STRUCTURAL STEEL & MISC. METALS $16.20 $498,150
06 41 00 CASEWORK
06 41 00
06 41 00 Plastic Laminate Casework - Base Cabinets 68 lf $702.00 $47,736
06 41 00 Plastic Laminate Casework - Upper Cabinets 55 lf $513.00 $28,215
06 41 00 Plastic Laminated Full Height Cabinets 10 lf $1,404.00 $14,040
06 41 00 Cashier and Receiver Counter 76 lf $918.00 $69,768
06 41 00
06 41 00 CASEWORK $5.20 $159,759
07 31 00 ROOFING AND SHEET METAL
07 31 00
07 31 00 Roof Repairs 200 sf $3.24 $648
07 31 00
07 31 00 ROOFING AND SHEET METAL $0.02 $648
08 12 00 DOORS / FRAMES / HRDWR - EXTERIOR
08 12 00
08 12 00 Exterior Door - Single 1 ea $4,050.00 $4,050
08 12 00
08 12 00 DOORS / FRAMES / HRDWR - EXTERIOR $0.13 $4,050
08 12 00 DOORS / FRAMES / HRDWR - INTERIOR
08 12 00
08 12 00 Interior Door - Single 3 ea $3,186.00 $9,558
08 12 00 Interior Door - Double 24 ea $6,426.00 $154,224
08 12 00
08 12 00 DOORS / FRAMES / HRDWR - INTERIOR $5.33 $163,782
08 51 13 WINDOW SYSTEMS, GLASS & GLAZING - EXTERIOR
08 51 13
UNIT
COST
TOTAL
COST-SUB
CSI DESCRIPTION QTY UNIT
26-07-01 Camarillo City Hall TI - SD Cost Estimate - R2
Project Owner: City of Camarillo Renovation: 30,750 sf
Project: Camarilllo City Hall Renovation and Expansion Project Total GSF: 30,750 sf
Designed by: Andrew Goodwin Designs Tab Name: Interior Renovation Date: July 1, 2026
UNIT
COST
TOTAL
COST-SUB
CSI DESCRIPTION QTY UNIT
08 51 13 Bi-fold Storefront System 160 sf $216.00 $34,560
08 51 13 Exterior Storefront System 2,190 sf $199.80 $437,562
08 51 13 Exterior Glazing 102 sf $178.20 $18,176
08 51 13
08 51 13 WINDOW SYSTEMS, GLASS & GLAZING - EXTERIOR $15.94 $490,298
08 51 13 WINDOW SYSTEMS, GLASS & GLAZING - INTERIOR
08 51 13
08 51 13 Interior Storefront System 2,619 sf $178.20 $466,706
08 51 13 Interior Glazing 32 sf $162.00 $5,184
08 51 13
08 51 13 WINDOW SYSTEMS, GLASS & GLAZING - INTERIOR $15.35 $471,890
08 60 00 ROOF WINDOWS & SKYLIGHTS
08 60 00
08 60 00 Skylight 200 sf $248.40 $49,680
08 60 00
08 60 00 ROOF WINDOWS & SKYLIGHTS $1.62 $49,680
09 20 00 METAL FRAMING & DRYWALL - EXTERIOR
09 20 00
09 20 00 Exterior Wall Substrate 714 sf $5.94 $4,241
09 20 00
09 20 00 METAL FRAMING & DRYWALL - EXTERIOR $0.14 $4,241
09 20 00 METAL FRAMING & DRYWALL - INTERIOR
09 20 00
09 20 00 Metal Frame - Ceilings 8,170 sf $15.12 $123,530
09 20 00 Metal Frame - Soffits 786 sf $13.50 $10,611
09 20 00
09 20 00 Drywall Interior Walls 9,830 sf $7.02 $69,007
09 20 00 Drywall Interior Side of Exterior Walls 714 sf $7.02 $5,012
09 20 00 Drywall Ceilings 8,170 sf $7.56 $61,765
09 20 00 Drywall Soffits 786 sf $7.56 $5,942
09 20 00
09 20 00 METAL FRAMING & DRYWALL - INTERIOR $8.97 $275,868
09 30 00 TILE & STONE
09 30 00
09 30 00 Restroom Floor Ceramic Tile 556 sf $31.32 $17,414
09 30 00 Restroom Wall Ceramic Tile 1,944 sf $34.56 $67,185
09 30 00 Restroom Base Ceramic Tile 216 lf $19.44 $4,199
09 30 00
09 30 00 TILE & STONE $2.89 $88,798
09 51 00 ACOUSTICAL SYSTEMS
09 51 00
09 51 00 Acoustic Ceiling System 5,558 sf $18.36 $102,045
09 51 00 Acoustic Wood Plank Ceiling System 9,564 sf $59.40 $568,102
09 51 00
09 51 00 ACOUSTICAL SYSTEMS $21.79 $670,146
09 64 00 FLOORING & BASE
09 64 00
09 64 00 Carpet Tile 6,990 sf $15.12 $105,689
26-07-01 Camarillo City Hall TI - SD Cost Estimate - R2
Project Owner: City of Camarillo Renovation: 30,750 sf
Project: Camarilllo City Hall Renovation and Expansion Project Total GSF: 30,750 sf
Designed by: Andrew Goodwin Designs Tab Name: Interior Renovation Date: July 1, 2026
UNIT
COST
TOTAL
COST-SUB
CSI DESCRIPTION QTY UNIT
09 64 00 Resilient Tile Flooring 16,712 sf $17.87 $298,710
09 64 00 Colored Concrete 1,947 sf $19.44 $37,850
09 64 00 Sealed Concrete 104 sf $1.89 $197
09 64 00
09 64 00 4" Rubber Base 7,293 lf $2.70 $19,691
09 64 00
09 64 00 FLOORING & BASE $15.03 $462,136
09 90 00 PAINTING & WALLCOVERING
09 90 00
09 90 00 Wall Painting Interior 10,544 sf $1.84 $19,359
09 90 00 Ceiling Painting 8,170 sf $1.94 $15,882
09 90 00 Soffit Painting 786 sf $1.62 $1,273
09 90 00 Paint Doors & Frames 28 ea $486.00 $13,608
09 90 00 Paint to Exposed Ceiling (open to structure) 7,318 sf $2.38 $17,388
09 90 00 Patch / Repair / Finish (E) Walls 55,093 sf $2.70 $148,751
09 90 00
09 90 00 PAINTING & WALLCOVERING $7.03 $216,261
10 20 00 SPECIALTIES
10 20 00
10 20 00 Signages 30,750 sf $0.83 $25,461
10 20 00 Wood Slat Ceiling 1,271 sf $39.96 $50,789
10 20 00 Scalloped Ceiling 1,700 sf $48.60 $82,620
10 20 00 Bi-Folding Partition Wall 279 sf $174.96 $48,814
10 20 00
10 20 00 Toilet Partitions 6 ea $2,268.00 $13,608
10 20 00 Urinal Screen 1 ea $1,215.00 $1,215
10 20 00 Restroom Grab Bars 2 ea $702.00 $1,404
10 20 00 Restroom Seat Cover Dispenser 6 ea $167.40 $1,004
10 20 00 Restroom Toilet Tissue Dispenser 6 ea $172.80 $1,037
10 20 00 Restroom Sanitary Napkin Disposal 3 ea $189.00 $567
10 20 00 Restroom Soap Dispenser 7 ea $129.60 $907
10 20 00 Restroom Paper Towel Dispenser 7 ea $383.40 $2,684
10 20 00 Restroom Framed Mirror 4 ea $375.84 $1,503
10 20 00 Restroom Hand Dryer 2 ea $1,058.40 $2,117
10 20 00
10 20 00 SPECIALTIES $7.60 $233,730
11 50 00 EQUIPMENT
11 50 00
11 50 00 Digital Kiosk 1 ea $5,940.00 $5,940
11 50 00
11 50 00 EQUIPMENT $0.19 $5,940
12 40 00 FURNISHINGS
12 40 00
12 40 00 Workstations 174 ea $19,440.00 $3,382,560
12 40 00
12 40 00 FURNISHINGS $110.00 $3,382,560
22 10 00 PLUMBING PIPING & PUMPS
22 10 00
26-07-01 Camarillo City Hall TI - SD Cost Estimate - R2
Project Owner: City of Camarillo Renovation: 30,750 sf
Project: Camarilllo City Hall Renovation and Expansion Project Total GSF: 30,750 sf
Designed by: Andrew Goodwin Designs Tab Name: Interior Renovation Date: July 1, 2026
UNIT
COST
TOTAL
COST-SUB
CSI DESCRIPTION QTY UNIT
22 10 00 Plumbing Piping to Fixtures 18 ea $2,646.00 $47,628
22 10 00
22 10 00 PLUMBING PIPING & PUMPS $1.55 $47,628
22 30 00 PLUMBING EQUIPMENT & FIXTURES
22 30 00
22 30 00 Toilet 6 ea $3,974.40 $23,846
22 30 00 Restroom Sink 4 ea $3,407.40 $13,630
22 30 00 Counter Sink 3 ea $3,515.40 $10,546
22 30 00 Urinal 2 ea $2,430.00 $4,860
22 30 00 Shower 2 ea $2,700.00 $5,400
22 30 00 Hot Water Heater 1 ea $17,820.00 $17,820
22 30 00
22 30 00 PLUMBING EQUIPMENT & FIXTURES $2.47 $76,102
23 10 00 HVAC - CONTROLS, BALANCING, & COMMISSIONING
23 10 00
23 10 00 BMS Control Systems 30,750 sf $4.10 $126,198
23 10 00 Startup of Equipment 16 hr $186.05 $2,977
23 10 00 Testing of Equipment 40 hr $186.05 $7,442
23 10 00 Commissioning of Equipment 40 hr $186.05 $7,442
23 10 00 Facility Staff Training 4 hr $186.05 $744
23 10 00
23 10 00 HVAC - CONTROLS, BALANCING, & COMMISSIONING $4.71 $144,803
23 20 00 HVAC - PIPING & PUMPS
23 20 00
23 20 00 HVAC Piping and Pumps 30,750 sf $1.51 $46,494
23 20 00
23 20 00 HVAC - PIPING & PUMPS $1.51 $46,494
23 30 00 HVAC - AIR DISTRIBUTION
23 30 00
23 30 00 HVAC - Ducting for Air Distribution 30,750 sf $34.56 $1,062,720
23 30 00
23 30 00 HVAC - AIR DISTRIBUTION $34.56 $1,062,720
23 70 00 HVAC - EQUIPMENT
23 70 00
23 70 00 HVAC Equipment 30,750 sf $37.80 $1,162,350
23 70 00
23 70 00 HVAC - EQUIPMENT $37.80 $1,162,350
26 00 00 BUILDING POWER
26 00 00
26 00 00 Electrical System Modification 30,750 sf $12.96 $398,520
26 00 00
26 00 00 BUILDING POWER $12.96 $398,520
26 30 00 EMERGENCY GENERATOR
26 30 00
26 30 00 Emergency Back-up System 30,750 sf $32.40 $996,300
26 30 00
26 30 00 EMERGENCY GENERATOR $32.40 $996,300
26 50 00 LIGHTING & LIGHTING DISTRIBUTION
26-07-01 Camarillo City Hall TI - SD Cost Estimate - R2
Project Owner: City of Camarillo Renovation: 30,750 sf
Project: Camarilllo City Hall Renovation and Expansion Project Total GSF: 30,750 sf
Designed by: Andrew Goodwin Designs Tab Name: Interior Renovation Date: July 1, 2026
UNIT
COST
TOTAL
COST-SUB
CSI DESCRIPTION QTY UNIT
26 50 00
26 50 00 Lighting Fixtures 30,750 sf $23.76 $730,620
26 50 00 Lighting Controls 30,750 sf $2.70 $83,025
26 50 00 Branch Circuit Distribution - Lighting 30,750 sf $9.72 $298,890
26 50 00
26 50 00 LIGHTING & LIGHTING DISTRIBUTION $36.18 $1,112,535
27 30 00 VOICE & DATA COMMUNICATIONS
27 30 00
27 30 00 Data/Communications System 30,750 sf $2.70 $83,025
27 30 00
27 30 00 VOICE & DATA COMMUNICATIONS $2.70 $83,025
27 40 00 AUDIO-VIDEO COMMUNICATIONS
27 40 00
27 40 00 A/V System - Wiring and Devices (equipment excluded) 30,750 sf $0.27 $8,303
27 40 00
27 40 00 AUDIO-VIDEO COMMUNICATIONS $0.27 $8,303
28 00 00 ELECTRONIC SAFETY & SECURITY
28 00 00
28 00 00 Building Security System 30,750 sf $3.24 $99,630
28 00 00
28 00 00 ELECTRONIC SAFETY & SECURITY $3.24 $99,630
28 30 00 FIRE ALARM SYSTEM
28 30 00
28 30 00 Fire Alarm Distribution System 30,750 sf $2.16 $66,420
28 30 00
28 30 00 FIRE ALARM SYSTEM $2.16 $66,420
32 80 00 LANDSCAPE & IRRIGATION
32 80 00
32 80 00 Atrium Landscape Area 1,450 sf $5.40 $7,830
32 80 00 Irrigation for Planters 1,450 sf $5.94 $8,613
32 80 00
32 80 00 LANDSCAPE & IRRIGATION $0.53 $16,443
Total Subtotal Subcontractor Cost $431.08 $13,255,777
General Conditions 12.00% $51.73 $1,590,693
General Contractor Markup 6.50% $31.38 $965,021
General Contractor Bond & Insurance 2.85% $14.65 $450,627
Design Contingency 20.00% $105.77 $3,252,424
Construction Contingency 10.00% $63.46 $1,951,454
Current Construction Cost $698.08 $21,465,996
26-07-01 Camarillo City Hall TI - SD Cost Estimate - R2
Project Owner: City of Camarillo Renovation: 0 sf
Project: Camarilllo City Hall Renovation and Expansion Project Total GSF: 0 sf
Designed by: Andrew Goodwin Designs Tab Name: Building Envelope Renovation Date: July 1, 2026
02 41 05 INTERIOR DEMOLITION
02 41 05
02 41 05 Demolish (E) Exterior Wall Finishes 15,675 sf $4.86 $76,181
02 41 05
02 41 05 F30 INTERIOR DEMOLITION $76,181
07 10 00 WATERPROOFING
07 10 00
07 10 00 Exterior Wall Membrane Waterproofing 15,675 sf $5.86 $91,924
07 10 00
07 10 00 B30 WATERPROOFING $91,924
07 31 00 ROOFING AND SHEET METAL
07 31 00
07 31 00 Flashing 1,560 lf $48.60 $75,816
07 31 00
07 31 00 B30 ROOFING AND SHEET METAL $75,816
07 92 00 SEALANTS
07 92 00
07 92 00 Sealants 15,675 sf $0.92 $14,390
07 92 00
07 92 00 C10 SEALANTS $14,390
09 20 00 LATH & PLASTER - EXTERIOR
09 20 00
09 20 00 Ivory White Smooth Stucco 15,675 sf $16.20 $253,935
09 20 00 Scalloped Concrete Texture 4,400 sf $24.84 $109,296
09 20 00
09 20 00 B20 LATH & PLASTER - EXTERIOR $363,231
09 90 00 PAINTING & WALLCOVERING
09 90 00
09 90 00 Wall Painting Exterior 15,675 sf $2.38 $37,244
09 90 00 4' Joint Metal Panel, Glulam Beam Wrap 1,780 sf $59.40 $105,732
09 90 00 Black Metal Panel, Fascia, Glulam Beam Cap 115 sf $48.60 $5,589
09 90 00 Wood Panel Wall Accent 1,420 sf $54.00 $76,680
09 90 00
09 90 00 C30 PAINTING & WALLCOVERING $225,245
10 20 00 SPECIALTIES
10 20 00
10 20 00 Wood Slat Soffit 3,435 sf $75.60 $259,686
10 20 00
10 20 00 C10 SPECIALTIES $259,686
Total Subtotal Subcontractor Cost $1,106,472
General Conditions 12.00% $132,777
General Contractor Markup 6.50% $80,551
General Contractor Bond & Insurance 2.85% $37,614
Design Contingency 20.00% $271,483
Construction Contingency 10.00% $162,890
Current Construction Cost $1,791,787
CSI SYSTEM DESCRIPTION QTY UNIT
UNIT
COST
TOTAL
COST-SUB
26-07-01 Camarillo City Hall TI - SD Cost Estimate - R2
Project Owner: City of Camarillo Project: Camarilllo City Hall Renovation and Expansion Project Designed by: Andrew Goodwin Designs Tab Name: Outdoor Gathering Space Enhancement Date: July 1, 2026
02 41 05 SITE DEMOLITION
02 41 05
02 41 05 Remove (E) Trash Enclosure 1 ls $3,780.00 $3,780
02 41 05 Demolish (E) Landscape 4,130 sf $1.99 $8,207
02 41 05
02 41 05 F30 SITE DEMOLITION $11,987
03 30 00 MISC. CONCRETE
03 30 00
03 30 00 Breakroom Patio Concrete Flatwork 290 sf $19.00 $5,510
03 30 00 Trash Enclosure Concrete Pad 215 sf $17.10 $3,677
03 30 00 Reinforcement - #4 748 lbs $1.89 $1,414
03 30 00
03 30 00 A40 MISC. CONCRETE $10,601
03 40 00 PRECAST CONCRETE
03 40 00
03 40 00 Precast Concrete Stepping Pads 215 sf $37.80 $8,127
03 40 00
03 40 00 B20 PRECAST CONCRETE $8,127
04 20 00 MASONRY - EXT. WALLS
04 20 00
04 20 00 8' ht CMU Walls 328 sf $81.00 $26,568
04 20 00
04 20 00 B20 MASONRY - EXT. WALLS $26,568
12 93 00 SITE FURNISHINGS
12 93 00
12 93 00 8 Person Outdoor Picnic Table 2 ea $5,400.00 $10,800
12 93 00 Exterior Coffee Table 1 ea $3,240.00 $3,240
12 93 00 Exterior Bench for Flexible Work Station 1 ea $3,780.00 $3,780
12 93 00 BBQ Counter/ Grill Station - Santa Maria Style 1 ea $27,000.00 $27,000
12 93 00
12 93 00 G20 SITE FURNISHINGS $44,820
31 00 00 EARTHWORK
31 00 00
31 00 00 Excavation
31 00 00 Excavation - Concrete Pavement 19 cy $59.40 $1,111
31 00 00 Excavation - Pavers 65 cy $59.40 $3,850
31 00 00 Excavation - Side Walks 27 cy $59.40 $1,584
31 00 00
31 00 00 Grading
31 00 00 Clear and Grub 3,190 sf $0.37 $1,171
31 00 00 Rough Grade Site 3,190 sf $1.13 $3,617
31 00 00 Fine Grade and Compact at Hardscape Areas 1,965 sf $0.32 $637
31 00 00 Import Engineered Fill at Concrete Pavement 19 cy $32.40 $606
31 00 00 Compact - Concrete Pavement 505 sf $0.86 $436
31 00 00 Import Engineered Fill at Concrete Side Walks 27 cy $32.40 $864
31 00 00 Compact - Concrete Side Walks 720 sf $0.86 $622
31 00 00
31 00 00 G10 EARTHWORK $14,499
32 12 00 SITE PAVING
32 12 00
32 12 00 Concrete Sidewalk 720 sf $23.20 $16,703
32 12 00 Reinforcement - #3 1,160 lbs $1.57 $1,817
32 12 00
Alternate 1
CSI SYSTEM DESCRIPTION QTY UNIT
UNIT
COST
TOTAL
COST-SUB
26-07-01 Camarillo City Hall TI - SD Cost Estimate - R2
Project Owner: City of Camarillo Project: Camarilllo City Hall Renovation and Expansion Project Designed by: Andrew Goodwin Designs Tab Name: Outdoor Gathering Space Enhancement Date: July 1, 2026
Alternate 1
CSI SYSTEM DESCRIPTION QTY UNIT
UNIT
COST
TOTAL
COST-SUB
32 12 00 G20 SITE PAVING $18,519
32 16 00 CONCRETE CURBS & GUTTERS
32 16 00
32 16 00 6" Concrete Curb 745 lf $29.16 $21,724
32 16 00
32 16 00 G20 CONCRETE CURBS & GUTTERS $21,724
32 30 00 CONCRETE RAMPS & RETAINING WALLS
32 30 00
32 30 00 Retaining Wall Foundation 2 cy $1,350.00 $2,125
32 30 00 Concrete Landscape Retaining Wall 85 lf $486.00 $41,310
32 30 00
32 30 00 G20 CONCRETE RAMPS & RETAINING WALLS $43,435
32 31 00 FENCES & GATES
32 31 00
32 31 00 Fence
32 31 00 4' Decorative Wood Fence 145 lf $86.40 $12,528
32 31 00 4' Wood Gate - Single 2 ea $2,160.00 $4,320
32 31 00
32 31 00 G20 FENCES & GATES $16,848
32 80 00 LANDSCAPE & IRRIGATION
32 80 00
32 80 00 Landscaping
32 80 00 Trees 2 ea $648.00 $1,296
32 80 00 Native California Shrubs & Bushes 565 sf $15.12 $8,543
32 80 00 Native California Shrubs 655 sf $12.96 $8,489
32 80 00 Grass Bern 340 sf $12.96 $4,406
32 80 00 Succulent Plants for Screening 100 sf $17.28 $1,728
32 80 00
32 80 00 Irrigation
32 80 00 Irrigation for Trees 2 ea $54.00 $108
32 80 00 Irrigation for Planters 1,660 sf $5.94 $9,860
32 80 00
32 80 00 G20 LANDSCAPE & IRRIGATION $34,430
Total Subtotal Subcontractor Cost $251,559
General Conditions 12.00% $30,187
General Contractor Markup 6.50% $18,313
General Contractor Bond & Insurance 2.85% $8,552
Design Contingency 20.00% $61,722
Construction Contingency 10.00% $37,033
Current Construction Cost $407,366
26-07-01 Camarillo City Hall TI - SD Cost Estimate - R2
Prepared for: Andrew Goodwin Designs New Construction: 2,110 sf
Project Owner: City of Camarillo Renovation: 0 sf
Project: Camarilllo City Hall Renovation and Expansion Project Total GSF: 2,110 sf
Designed by: Andrew Goodwin Designs Tab Name: Public Foyer Improvements Date: July 1, 2026
03 30 00 FOUNDATION CONCRETE
03 30 00
03 30 00 Continuous Footings 32 cy $1,134.00 $36,288
03 30 00 Spread Footings 7 cy $1,026.00 $7,296
03 30 00 Reinforcement - #4 4,889 lbs $1.89 $9,240
03 30 00
03 30 00 FOUNDATION CONCRETE $25.04 $52,824
03 30 00 SLAB ON GRADE CONCRETE
03 30 00
03 30 00 6" Slab on Grade 2,110 sf $30.24 $63,806
03 30 00 Reinforcement - #4 14,201 lbs $1.89 $26,841
03 30 00
03 30 00 SLAB ON GRADE CONCRETE $42.96 $90,647
05 12 00 METAL DECKING
05 12 00
05 12 00 Steel Decking - Roof 1,490 sf $19.44 $28,966
05 12 00
05 12 00 METAL DECKING $13.73 $28,966
05 50 00 STRUCTURAL STEEL & MISC. METALS
05 50 00
05 50 00 Structural Steel 13 ton $14,580.00 $184,583
05 50 00 Miscellaneous Connectors, Brackets and Buckets 2,110 sf $2.70 $5,697
05 50 00
05 50 00 STRUCTURAL STEEL & MISC. METALS $90.18 $190,280
07 31 00 ROOFING AND SHEET METAL
07 31 00
07 31 00 Roofing
07 31 00 PVC Ballasted Roofing System 1,490 sf $22.68 $33,793
07 31 00 6" Rigid Insulation 1,490 sf $5.40 $8,046
07 31 00
07 31 00 Sheet Metal
07 31 00 Flashing 216 lf $48.60 $10,498
07 31 00 Roof Gutter 80 lf $39.96 $3,197
07 31 00 Sheet Metal Coping 216 lf $91.80 $19,829
07 31 00
07 31 00 ROOFING AND SHEET METAL $35.72 $75,362
07 81 00 FIRE PROOFING
07 81 00
07 81 00 Fire Proofing - to Metal Decking 1,490 sf $1.35 $2,012
07 81 00
07 81 00 FIRE PROOFING $0.95 $2,012
08 12 00 DOORS / FRAMES / HRDWR - EXTERIOR
08 12 00
08 12 00 Automatic Sliding Entry Door System 2 ea $32,400.00 $64,800
08 12 00
08 12 00 DOORS / FRAMES / HRDWR - EXTERIOR $30.71 $64,800
08 51 13 WINDOW SYSTEMS, GLASS & GLAZING - EXTERIOR
08 51 13
CSI DESCRIPTION QTY UNIT
Alternate 2
UNIT
COST
TOTAL
COST-SUB
26-07-01 Camarillo City Hall TI - SD Cost Estimate - R2
Project Owner: City of Camarillo Renovation: 0 sf
Project: Camarilllo City Hall Renovation and Expansion Project Total GSF: 2,110 sf
Designed by: Andrew Goodwin Designs Tab Name: Public Foyer Improvements Date: July 1, 2026
CSI DESCRIPTION QTY UNIT
Alternate 2
UNIT
COST
TOTAL
COST-SUB
08 51 13 Exterior Storefront System 1,220 sf $199.80 $243,756
08 51 13
08 51 13 WINDOW SYSTEMS, GLASS & GLAZING - EXTERIOR $115.52 $243,756
09 30 00 TILE & STONE
09 30 00
09 30 00 Colored Concrete 2,110 sf $19.44 $41,018
09 30 00
09 30 00 TILE & STONE $19.44 $41,018
10 20 00 SPECIALTIES
10 20 00
10 20 00 Signages 2,110 sf $1.24 $2,621
10 20 00
10 20 00 SPECIALTIES $1.24 $2,621
12 40 00 FURNISHINGS
12 40 00
12 40 00 Built-up Bench at Courtyard 67 lf $378.00 $25,326
12 40 00
12 40 00 FURNISHINGS $12.00 $25,326
21 10 00 FIRE SUPPRESSION SYSTEMS
21 10 00
21 10 00 Fire Suppression System 2,110 sf $10.48 $22,104
21 10 00
21 10 00 FIRE SUPPRESSION SYSTEMS $10.48 $22,104
22 70 00 PLUMBING - ROOF DRAINAGE
22 70 00
22 70 00 Roof Drains 2 ea $4,860.00 $9,720
22 70 00
22 70 00 PLUMBING - ROOF DRAINAGE $4.61 $9,720
26 00 00 BUILDING POWER
26 00 00
26 00 00 Electrical Power (allowance) 1 ls $5,400.00 $5,400
26 00 00
26 00 00 BUILDING POWER $2.56 $5,400
26 50 00 LIGHTING & LIGHTING DISTRIBUTION
26 50 00
26 50 00 Lighting Fixtures 2,110 sf $23.76 $50,134
26 50 00 Lighting Controls 2,110 sf $2.70 $5,697
26 50 00 Branch Circuit Distribution - Lighting 2,110 sf $9.72 $20,509
26 50 00
26 50 00 LIGHTING & LIGHTING DISTRIBUTION $36.18 $76,340
28 00 00 ELECTRONIC SAFETY & SECURITY
28 00 00
28 00 00 Building Security System 2,110 sf $3.24 $6,836
28 00 00
28 00 00 ELECTRONIC SAFETY & SECURITY $3.24 $6,836
28 30 00 FIRE ALARM SYSTEM
28 30 00
28 30 00 Fire Alarm Distribution System 2,110 sf $2.16 $4,558
26-07-01 Camarillo City Hall TI - SD Cost Estimate - R2
Project Owner: City of Camarillo Renovation: 0 sf
Project: Camarilllo City Hall Renovation and Expansion Project Total GSF: 2,110 sf
Designed by: Andrew Goodwin Designs Tab Name: Public Foyer Improvements Date: July 1, 2026
CSI DESCRIPTION QTY UNIT
Alternate 2
UNIT
COST
TOTAL
COST-SUB
28 30 00
28 30 00 FIRE ALARM SYSTEM $2.16 $4,558
32 80 00 LANDSCAPE & IRRIGATION
32 80 00
32 80 00 Courtyard Landscape Area 569 sf $5.40 $3,073
32 80 00 Irrigation for Planters 569 sf $5.94 $3,380
32 80 00
32 80 00 LANDSCAPE & IRRIGATION $3.06 $6,452
Total Subtotal Subcontractor Cost $449.77 $949,022
General Conditions 12.00% $53.97 $113,883
General Contractor Markup 6.50% $32.74 $69,089
General Contractor Bond & Insurance 2.85% $15.29 $32,262
Design Contingency 20.00% $110.36 $232,851
Current Construction Cost $728.35 $1,536,818
26-07-01 Camarillo City Hall TI - SD Cost Estimate - R2
Project Owner: City of Camarillo Project: Camarilllo City Hall Renovation and Expansion Project Designed by: Andrew Goodwin Designs Tab Name: Site and Landscape Improvements Date: July 1, 2026
02 41 05 SITE DEMOLITION
02 41 05
02 41 05 Demolish (E) Landscape 69,400 sf $1.99 $137,912
02 41 05 Demolish (E) Irrigation System 69,400 sf $0.44 $30,730
02 41 05 Demolish (E) Sidewalk 1,866 sf $2.43 $4,534
02 41 05
02 41 05 F30 SITE DEMOLITION $173,176
26 56 00 SITE LIGHTING
26 56 00
26 56 00 Pole Light w/ Motion Sensor 80 CRI 10 ea $7,020.00 $70,200
26 56 00 Site Lighting - Power Distribution 1,866 lf $75.60 $141,070
26 56 00
26 56 00 G40 SITE LIGHTING $211,270
31 00 00 EARTHWORK
31 00 00
31 00 00 Excavation
31 00 00 Excavation - Building Pad 78 cy $59.40 $4,642
31 00 00 Excavation - Site Utilities Trench 276 cy $59.40 $16,421
31 00 00
31 00 00 Grading
31 00 00 Clear and Grub 69,400 sf $0.37 $25,484
31 00 00 Rough Grade Site 69,400 sf $1.13 $78,700
31 00 00 Fine Grade Site 69,400 sf $1.19 $82,447
31 00 00 Import Engineered Fill (12") at Building Pad 78 cy $37.80 $2,954
31 00 00 Compact - Building Pad 2,110 sf $1.24 $2,621
31 00 00
31 00 00 G10 EARTHWORK $213,268
32 12 00 SITE PAVING
32 12 00
32 12 00 Concrete Sidewalk 1,866 sf $23.20 $43,288
32 12 00 Concrete Curb Ramp 311 sf $34.56 $10,748
32 12 00 Concrete Patio 332 sf $30.24 $10,040
32 12 00
32 12 00 G20 SITE PAVING $64,076
32 80 00 LANDSCAPE & IRRIGATION
32 80 00
32 80 00 Landscape Planting 69,400 sf $9.18 $637,092
32 80 00 Irrigation System 69,400 sf $3.51 $243,594
32 80 00
32 80 00 G20 LANDSCAPE & IRRIGATION $880,686
Total Subtotal Subcontractor Cost $1,542,476
General Conditions 12.00% $185,097
General Contractor Markup 6.50% $112,292
General Contractor Bond & Insurance 2.85% $52,436
Design Contingency 20.00% $378,460
Construction Contingency 10.00% $227,076
Current Construction Cost $2,497,837
Alternate 3
CSI SYSTEM DESCRIPTION QTY UNIT
UNIT
COST
TOTAL
COST-SUB
26-07-01 Camarillo City Hall TI - SD Cost Estimate - R2
File details come from the government source that posted it. Updated .