FAC 1452 Missile Guidance Facility

UM = SF

Construction Cost Factor (CCF)

0.97/SF, based on data provided from AFCESA, and inflated to FY04 $ using the appropriate

OSD inflation factors.

Sustainment Cost Factor (SCF)

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

inventory size of 1,846 SF. Values shown are in FY04 $.

Replacemen

t Cost:

9,431

Building GSFT: 1,846

M&R Average Annual Cost Forecasts

Current Year

5 Year

20 Year

50 Year

PM & Minor Repair:

||content|| ,717

||content|| ,927

||content|| ,897

||content|| ,871

Unscheduled

||content|| ,756

,018

,011

||content|| ,981

Renewal &

Replacement:

||content||

5

,206

,093

Total M&R Costs:

,473

,911

,114

,945

As % of replacement:

0.55%

0.78%

1.29%

1.58%

Per gsft:

||content|| .88

.66

.39

Quantit

Component

y

UM

Component

y

UM

Clay Brick, Exterior, 1st Floor

514

Sq Ft

Tankless Water Closet

4

Each

Clay Brick, Exterior, 2nd Floor

514

Sq Ft

Urinal, Vitreous China

2

Each

Concrete Block, Painted, Exterior, 1st Floor

1031

Sq Ft

Circulator Pump, 1/12 HP, Hot Water

1

Each

Concrete Block, Painted, Exterior, 2nd Floor

955

Sq Ft

Pipe & Fittings, 2" Copper, Cold Water

0.4

K Ln Ft

Aluminum Fixed Window, 12 sf, 1st Floor

16

Each

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

0.4

K Ln Ft

Aluminum Fixed Window, 12 sf, 2nd Floor

17

Each

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

0.2

K Ln Ft

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

1

Each

Pipe Insulation, Cold Water

0.6

K Ln Ft

Steel, Painted, Exterior Door

2

Each

Pipe Insulation, Hot Water

0.2

K Ln Ft

Built-up Roof

923

Sq Ft

Water Heater, Electric 52 Gal.

1

Each

Single-Ply Modified Bituminous/Thermoplastic Roof

462

Sq Ft

Pipe & Fittings, 6" Cast Iron

0.2

K Ln Ft

Steel, Painted, Interior Door

1

Each

Pipe & Fittings, 4" DWV PVC

0.1

K Ln Ft

Wood, Solid Core, Painted, Interior Door

15

Each

Roof Drain, 4-6"

1

Each

Concrete Interior Steps

7

Sq Ft

Exhaust Fan, Roof Mounted, 5000 Cfm

1

Each

Wood Interior Stair Railing

12

Ln Ft

Variable Air Volume Box

2

Each

Concrete Block, Painted, Interior Wall Finish

2939

Sq Ft

Air Conditioner, Rooftop, 5 Ton

1

Each

Fabric Interior Wall Finish

990

Sq Ft

Fan Coil, Two-Pipe, 400 Cfm

1

Each

Sheetrock, Unstippled, Interior Wall Finish

5908

Sq Ft

Fire Sprinkler Head

14

Each

Carpet, Nylon 20 oz., Low Traffic

766

Sq Ft

Circuit Breaker, Main, 600 V, 800 Amp., 3 Ph.

1

Each

Concrete, Finished Flooring

898

Sq Ft

Distribution Panel Board

1

Each

Terrazzo Flooring

125

Sq Ft

Fluorescent Lighting Fixture, 160w

20

Each

Vinyl Tile Flooring

58

Sq Ft

Incandescent Lighting Fixture, Basic, 100w

1

Each

Acoustical Tile, Dropped, Ceiling

914

Sq Ft

Receptacle, 120V, 15 Amp

143

Each

Metal Unpainted Interior Ceiling

815

Sq Ft

Wiring Device, Switch

54

Each

Sheetrock, Unstippled, Ceiling

118

Sq Ft

Fire Alarm Bell, 6"

1

Each

Drinking Fountain, Refrigerated

1

Each

Manual Pull Station

3

Each

Lavatory, Vitreous China

4

Each

Smoke Detector

4

Each

Service Sink, Iron Enamel

1

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