Page 70 - 2020 JN+A & HVS Hotel Cost Estimating Guide

UPPER UPSCALE
Prototype Hotel: 192 guestrooms, 25 suites, 7 stories (6 with guestrooms), 31 bays/floor Other assumptions and allowances are listed in each section below.
Public Restrooms Softgoods Renovation
Assume four restrooms, totaling 1,440 SF. Each with 5 lavs and 7 fixtures. Ceiling 12' AFF.
RANGE
AVERAGE
Demolition $887.54
to $1,331.30 to $15,228.56 to $7,530.00 to $2,160.00 to $880.84 to $8,142.70 to $7,440.50
$1,020.67 $12,680.72 $6,460.00 $1,928.09 $730.57 $7,058.77 $6,223.88
Artwork and Artifacts (Installed) Backlit Mirror
Paint Drywall Ceiling
Paint Doors and Trim
Vinyl Wallcovering (LY 54") Decorative Vanity Lighting
$10,090.40 $5,500.00 $1,526.40
$580.00 $5,920.15 $4,926.00
Public Restrooms Softgoods Renovation Cost Subtotal $29,430.49 to $42,713.91 $36,102.70 Public Restrooms Softgoods Renovation Cost Per SF $20.44 to $29.66 $25.07
Public Restrooms - Add for a Full Renovation
RANGE
AVERAGE
Additional Demolition Toilet Partitions Toilet Accessories Replace Doors Toilets / Urinals Architectural Lighting Tile Flooring
Tile Walls
Motion-sensing Flush Valves Motion-sensing Faucets Vanity Top, Sinks
Millwork Vanity Base
$13,524.35 $36,158.84 $4,500.00 $6,570.00 $13,510.00 $14,200.56 $18,146.16 $9,073.08 $17,080.00 $12,000.00 $16,380.00 $8,502.00
to $17,750.71 to $53,498.65 to $7,810.31 to $7,800.00 to $25,200.00 to $17,750.71 to $29,875.39 to $16,060.16 to $22,288.00 to $18,908.00 to $26,231.30 to $22,305.78
$15,553.00 $44,882.44 $6,329.71 $7,062.47 $19,585.94 $15,407.61 $21,871.94 $11,160.46 $18,830.47 $15,825.84 $21,881.95 $14,665.51
Public Restrooms Full Renovation Additional Cost Subtotal $169,645.00 to $265,479.01 $213,057.34 Public Restrooms Full Renovation Additional Cost Per SF $117.81 to $184.36 $147.96
Restaurant Softgoods Renovation
Assume a 195-seat restaurant area of approximately 60' x 76' (4,560 SF). Ceiling 12' AFF.
RANGE
AVERAGE
Demolition $8,030.08
to $10,680.01 to $11,607.85 to $28,097.47 to $9,245.16 to $4,930.75 to $2,162.40 to $18,432.50 to $6,840.00 to $1,101.06 to $6,859.26 to $5,718.56 to $114,887.50 to $12,261.40
$9,309.54
$9,679.04 $25,722.86 $7,625.06 $3,686.32 $1,626.79 $15,301.50 $5,796.84 $913.21 $5,941.28 $4,765.47 $101,159.92 $10,881.07
Artwork (Installed)
Carpet and Pad (80% of Floor Area)
Millwork Buffet, Host Station (Refinish)
Millwork Screen Walls (Refinish)
Millwork Running Trim (Refinish - Hardwood Crown, Chair, and Base) Reupholster Banquettes
Paint Drywall Ceiling
Paint Doors and Trim
Vinyl Wallcovering (LY 54", 40% Openings)
Window Treatments (with Hardware and Installation)
Dining Chairs (With Arms)
Dining Chairs (No Arms)
$7,707.88 $23,639.26 $5,987.34 $2,347.98 $1,418.25 $12,170.50 $4,377.60 $725.00 $4,976.80 $3,812.03 $87,491.25 $9,494.00
Restaurant Softgoods Renovation Cost Subtotal Restaurant Softgoods Renovation Cost Per SF Restaurant Softgoods Renovation Cost Per Seat
$172,177.98 to $37.76 to $882.96 to
$232,823.92 $51.06 $1,193.97
$202,408.88 $44.39 $1,037.99
70
JN+A and HVS DESIGN | HOTEL COST ESTIMATING GUIDE 2020