Page 74 - 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.
Ballroom Softgoods Renovation
Assume a ballroom area of approximately 50' x 90' (4,500 SF) with 3 divisions. Ceiling 18' AFF, coffered.
RANGE
AVERAGE
Demolition $7,924.42
to $10,539.48 to $7,200.00 to $28,404.17 to $3,550.14 to $2,174.46 to $6,163.44 to $17,812.15 to $3,653.76
$9,187.05
$6,086.09 $25,758.32 $3,214.03 $1,636.65 $4,872.05 $15,441.06 $3,217.25
Paint Articulated Drywall Ceiling
Carpet and Pad
Paint Doors and Trim
Millwork Running Trim (Refinish - Stained Hardwood Crown, Chair, and Base) Protect / Remove / Reinstall All Light Fixtures
Vinyl Wallcovering (LY 54") Operable Wallcovering
$4,770.00 $23,471.51 $3,000.00 $1,332.80 $3,521.97 $12,950.33 $2,759.38
Ballroom Softgoods Renovation Cost Subtotal $59,730.41 to $79,497.61 $69,412.49 Ballroom Softgoods Renovation Cost Per SF $13.27 to $17.67 $15.42
Ballroom - Add for a Full Renovation
RANGE
AVERAGE
Additional Demolition
Artwork, Accessories, and Mirrors (Allowance, Installed)
Banquet Chairs
Articulated Drywall Ceiling (New)
Decorative Lighting
Electrical
HVAC
Life Safety
Architectural Lighting
Millwork Running Trim (Stained Hardwood Crown, Chair, and Base)
Operable Walls (New, Manual)
Portable Bars
Tables (14" x 72", including Meeting Rooms)
Tables (72" rounds, including Meeting Rooms)
AV Infrastructure: Ceiling speakers and cabling; wall and floor input/output plates and cabling; control plates and cabling and processors; rack in AV room with audio processing and amplification; array of ceiling rigging points with CAT 6 AVnet cabling
and power (power by others); retractable projection screens. Portable equipment by others.
$31,697.69 $4,415.61 $63,963.00 $45,630.00 $303,053.25 $50,188.01 $23,773.27 $22,452.53 $52,829.48 $8,146.88 $60,155.55 $15,236.00 $30,529.20 $17,716.00
$188,387.00
to $37,720.25 to $6,632.17 to $80,649.00 to $61,337.25 to $457,277.27 to $69,338.69 to $41,603.22 to $29,122.25 to $83,206.43 to $14,280.00 to $87,435.00 to $22,872.00 to $33,124.80 to $19,776.00
to $329,677.25
$34,381.43 $5,524.23 $72,306.00 $55,689.69 $379,894.14 $59,565.24 $32,886.35 $25,635.51 $68,150.03 $11,181.15 $69,599.16 $19,053.33 $31,806.40 $18,746.00
$282,580.50
Ballroom Full Renovation Additional Cost Subtotal $918,173.46 to $1,374,051.58 $1,166,999.16 Ballroom Full Renovation Additional Cost Per SF $204.04 to $305.34 $259.33
74
JN+A and HVS DESIGN | HOTEL COST ESTIMATING GUIDE 2020