Page 77 - 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.
Exercise Facility Softgoods Renovation
Assume a four-bay facility of approximately 28' x 52' (1,456 SF). Ceiling 12' AFF.
RANGE
AVERAGE
Demolition $2,563.99 to Artwork (Installed) $743.21 to Clock $62.99 to Hamper $402.73 to Towel Caddy $437.75 to Sport Flooring $21,840.00 to Mirrors $2,440.80 to
$3,410.11 $1,127.98 $92.38 $522.21 $569.59 $29,120.00 $3,707.38 $1,092.00 $1,065.04 $5,916.90 $4,998.98 $902.28
$2,972.52 $938.25 $80.17 $462.47 $503.67 $25,508.56 $3,128.64 $960.28 $957.01 $4,740.57 $4,177.89 $748.81
Paint Drywall Ceiling
Paint Doors and Trim
Remove and Reinstall Exercise Equipment
Vinyl Wallcovering (LY 54")
Window Treatments (with Hardware and Installation)
$771.68 to
$900.00 to $3,521.97 to $3,311.22 to
$595.34 to
Exercise Facility Softgoods Renovation Cost Subtotal $37,591.68 to $52,524.86 $45,178.83 Exercise Facility Softgoods Renovation Cost Per SF $25.82 to $36.07 $31.03
Exercise Facility - Add for a Full Renovation
RANGE
AVERAGE
Additional Demolition
Articulated Drywall Ceiling (New)
Exercise Equipment (Installed)
Electrical
HVAC
Life Safety
Architectural Lighting
Millwork Lockers
TVs and Mounts (42", including Programming Allowance) Water Fountain
Sound System
$13,674.62 $14,763.84 $84,030.49 $14,358.35
$6,837.31
$7,264.64 $19,742.73 $13,383.47
$5,676.34 $2,113.18 $2,773.55
to $15,794.18 to $18,953.63 to $109,245.92 to $17,947.94 to $16,153.14 to $9,422.67 to $22,614.40 to $16,419.40 to $6,337.82 to $3,328.26 to $6,309.82
$14,577.14 $17,560.74 $96,638.38 $15,578.81 $13,356.68
$8,294.51 $21,034.98 $14,779.58
$5,997.83 $2,726.00 $4,682.67
Exercise Facility Full Renovation Additional Cost Subtotal $184,618.51 to $242,527.17 $215,227.31 Exercise Facility Full Renovation Additional Cost Per SF $126.80 to $166.57 $147.82
Outdoor Pool
Assume a 30' x 50' (1,500 SF) pool and a 15'-wide deck, approximately 3,300 SF surface.
RANGE
AVERAGE
ADA Lift
Pool Furniture
Pool Equipment
Resurface Pool Bottom Resurface Pool Deck (Kool Deck) Signage (Life Safety, Pool Rules)
$7,910.00 $50,429.00 $17,609.83 $13,500.00 $26,400.00
$1,130.00
to $16,611.00 to $75,643.00 to $28,351.82 to $33,000.00 to $36,300.00 to $2,966.25
$12,136.20 $63,036.00 $23,045.39 $21,163.22 $29,807.15
$2,118.75
Outdoor Pool Renovation Cost Subtotal $116,978.83 to $192,872.07 $151,306.72 Outdoor Pool Renovation Cost Per SF $24.37 to $40.18 $31.52
JN+A and HVS DESIGN | HOTEL COST ESTIMATING GUIDE 2020
77