FAC 1442 Operations Support Lab

UM = SF

Construction Cost Factor (CCF)

1.09/SF, based on data provided from USACE, deflated to FY04 $ using a deflation factor of

0.985.

Sustainment Cost Factor (SCF)

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

inventory size of 7,578 SF. Values shown are in FY04 $.

Replacement

Cost:

||content|| ,448,080

Building GSFT: 7,578

M&R Average Annual Cost Forecasts

Current Year

5 Year

20 Year

50 Year

PM & Minor Repair:

,336

,820

,699

,648

Unscheduled

,423

,927

,886

,823

Renewal &

Replacement:

||content||

,406

,248

,754

Total M&R Costs:

,759

,153

,834

,225

As % of replacement:

0.61%

0.84%

1.44%

1.75%

Per gsft:

||content|| .16

||content|| .60

.75

.33

Quantit

Component

y

UM

Component

y

UM

Clay Brick, Exterior, 1st Floor

1457

Sq Ft

Tankless Water Closet

10

Each

Clay Brick, Exterior, 2nd Floor

2991

Sq Ft

Urinal, Vitreous China

3

Each

Aluminum Fixed Window, 12 sf, 1st Floor

49

Each

Circulator Pump, 1/2 HP, Hot Water

1

Each

Aluminum Fixed Window, 12 sf, 2nd Floor

52

Each

Pipe & Fittings, 2" Copper, Cold Water

1

K Ln Ft

Steel Frame, Painted, Operable Window, 12 sf, 2nd Floor

41

Each

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

0.9

K Ln Ft

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

1

Each

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

0.4

K Ln Ft

Steel w/ Safety Glass, Painted, Exterior Door

1

Each

Pipe Insulation, Cold Water

1.5

K Ln Ft

Steel, Painted, Exterior Door

3

Each

Pipe Insulation, Hot Water

0.1

K Ln Ft

Built-up Roof

2273

Sq Ft

Water Heater, Electric 52 Gal.

1

Each

Single-Ply Modified Bituminous/Thermoplastic Roof

2652

Sq Ft

Pipe & Fittings, 10" Cast Iron

0.2

K Ln Ft

Steel, Painted, Interior Door

2

Each

Pipe & Fittings, 6" Cast Iron

0.6

K Ln Ft

Wood, Solid Core, Painted, Interior Door

40

Each

Pipe & Fittings, 4" DWV PVC

0.2

K Ln Ft

Concrete Interior Steps

38

Sq Ft

Roof Drain, 4-6"

2

Each

Metal Interior Railing, Painted

34

Ln Ft

Exhaust Fan, Roof Mounted, 5000 Cfm

1

Each

Concrete Block, Painted, Interior Wall Finish

3131

Sq Ft

Variable Air Volume Box

7

Each

Fabric Interior Wall Finish

2809

Sq Ft

Air Conditioner, Rooftop, 20 Ton

1

Each

Sheetrock, Unstippled, Interior Wall Finish

15781

Sq Ft

Fan Coil, Two-Pipe, 400 Cfm

1

Each

Carpet, Nylon 20 oz., Low Traffic

4181

Sq Ft

Fire Sprinkler Head

40

Each

Concrete, Finished Flooring

2460

Sq Ft

Distribution Panel Board

3

Each

Terrazzo Flooring

716

Sq Ft

Distribution Switch, Fused, <600 V

1

Each

Vinyl Tile Flooring

221

Sq Ft

Motor Starter, 5-20 HP, <600 V

3

Each

Acoustical Tile, Dropped, Ceiling

5118

Sq Ft

Fluorescent Lighting Fixture, 160w

105

Each

Metal Ceiling, Painted

1983

Sq Ft

Receptacle, 120V, 15 Amp

381

Each

Sheetrock, Unstippled, Ceiling

477

Sq Ft

Wiring Device, Switch

148

Each

Drinking Fountain, Vitreous China

2

Each

Fire Alarm Bell, 6"

4

Each

Lavatory, Vitreous China

10

Each

Manual Pull Station

3

Each

Service Sink, Iron Enamel

1

Each

Smoke Detector

19

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