FAC 1431 Ship Operations Building

UM = SF

Construction Cost Factor (CCF)

8.00/SF, based on data provided from TriService #11/1, deflated to FY04 $ using a deflation

factor of 0.97

Sustainment Cost Factor (SCF)

.36/SF, using the Whitestone MARS and a component list derived from the DoD typical

inventory size of 7,107 SF. Values shown are in FY04 $.

Replacement

Cost:

0,055

Building GSFT: 7,107

M&R Average Annual Cost Forecasts

Current Year

5 Year

20 Year

50 Year

PM & Minor Repair:

,173

,686

,591

,532

Unscheduled

,233

,835

,807

,739

Renewal &

Replacement:

||content||

||content|| ,927

,267

,576

Total M&R Costs:

,405

,449

,665

,847

As % of replacement:

0.85%

1.17%

2.01%

2.44%

Per gsft:

||content|| .19

||content|| .61

.77

.36

Component

Quantity

UM

Component

Quantity

UM

Clay Brick, Exterior, 1st Floor

1008

Sq Ft

Tankless Water Closet

8

Each

Clay Brick, Exterior, 2nd Floor

1008

Sq Ft

Urinal, Vitreous China

3

Each

Concrete Block, Painted, Exterior, 1st Floor

2024

Sq Ft

Circulator Pump, 1/12 HP, Hot Water

1

Each

Concrete Block, Painted, Exterior, 2nd Floor

1875

Sq Ft

Pipe & Fittings, 2" Copper, Cold Water

0.9

K Ln Ft

Aluminum Fixed Window, 12 sf, 1st Floor

31

Each

Pipe & Fittings, 3/4" Copper, Cold Water

0.8

K Ln Ft

Aluminum Fixed Window, 12 sf, 2nd Floor

34

Each

Pipe & Fittings, 3/4" Copper, Hot Water

0.4

K Ln Ft

Steel Single 12'x12', Painted, Roll-up Door

1

Each

Pipe Insulation, Cold Water

1.2

K Ln Ft

Steel w/ Safety Glass, Painted, Exterior Door

1

Each

Pipe Insulation, Hot Water

0.2

K Ln Ft

Steel, Painted, Exterior Door

2

Each

Water Heater, Electric 52 Gal.

1

Each

Built-up Roof

3554

Sq Ft

Pipe & Fittings, 10" Cast Iron

0.2

K Ln Ft

Single-Ply Modified Bituminous/Thermoplastic Roof

1777

Sq Ft

Pipe & Fittings, 6" Cast Iron

0.5

K Ln Ft

Steel, Painted, Interior Door

3

Each

Pipe & Fittings, 4" DWV PVC

0.3

K Ln Ft

Wood, Solid Core, Painted, Interior Door

30

Each

Roof Drain, 4-6"

2

Each

Concrete Interior Steps

26

Sq Ft

Exhaust Fan, Roof Mounted, 5000 Cfm

1

Each

Metal Interior Railing, Painted

23

Ln Ft

Variable Air Volume Box

4

Each

Concrete Block, Painted, Interior Wall Finish

5766

Sq Ft

Air Conditioner, Rooftop, 20 Ton

1

Each

Fabric Interior Wall Finish

1943

Sq Ft

Fan Coil, Two-Pipe, 400 Cfm

1

Each

Sheetrock, Unstippled, Interior Wall Finish

11592

Sq Ft

Fire Sprinkler Head

55

Each

Carpet, Nylon 20 oz., Low Traffic

2949

Sq Ft

Distribution Panel Board

3

Each

Concrete, Finished Flooring

3456

Sq Ft

Motor Starter, 5-20 HP, <600 V

2

Each

Terrazzo Flooring

480

Sq Ft

Fluorescent Lighting Fixture, 160w

77

Each

Vinyl Tile Flooring

222

Sq Ft

Incandescent Lighting Fixture, Basic, 100w

6

Each

Acoustical Tile, Dropped, Ceiling

3518

Sq Ft

Receptacle, 120V, 15 Amp

280

Each

Metal Unpainted Interior Ceiling

3136

Sq Ft

Wiring Device, Switch

107

Each

Sheetrock, Unstippled, Ceiling

453

Sq Ft

Fire Alarm Bell, 6"

3

Each

Drinking Fountain, Refrigerated

2

Each

Fire Alarm Control Panel

1

Each

Lavatory, Vitreous China

10

Each

Manual Pull Station

3

Each

Service Sink, Iron Enamel

1

Each

Smoke Detector

14

Each

Annual Sustainment Costs

.00

||content||

.00

1 3 5 7 9 11 13 15 17 19 21 23 25 27 29 31 33 35 37 39 41 43 45 47 49

50 Year Life Cycle