FAC 1712 Applied Instruction Building

UM = SF

Construction Cost Factor (CCF)

3.00/SF, based on data provided from TriService #5/2, deflated to FY04 $ using a deflation

factor of 0.97.

Sustainment Cost Factor (SCF)

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

inventory size of 14,984 SF. Values shown are in FY04 $.

Replacement

Cost:

,509,071

Building GSFT: 14,984

M&R Average Annual Cost Forecasts

Current Year

5 Year

20 Year

50 Year

PM & Minor Repair:

,625

,365

,120

,060

Unscheduled

,465

,079

,970

,892

Renewal &

Replacement:

||content||

,512

,811

,142

Total M&R Costs:

,089

,956

,901

,095

As % of replacement:

0.52%

0.68%

1.31%

1.59%

Per gsft:

||content||

.87

||content|| .13

.19

.68

Component

Quantity

UM

Component

Quantity

UM

Clay Brick, Exterior, 1st Floor

1464

Sq Ft

Tankless Water Closet

10

Each

Clay Brick, Exterior, 2nd Floor

1464

Sq Ft

Urinal, Vitreous China

3

Each

Concrete, Painted, Exterior, 1st Floor

2565

Sq Ft

Circulator Pump, 1/12 HP, Hot Water

1

Each

Steel, Painted, Exterior Finish, 2nd Floor

2042

Sq Ft

Pipe & Fittings, 2" Copper, Cold Water

0.8

K Ln Ft

Aluminum Fixed Window, 12 sf, 1st Floor

44

Each

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

0.8

K Ln Ft

Aluminum Fixed Window, 12 sf, 2nd Floor

49

Each

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

0.4

K Ln Ft

Aluminum Frame, Fully Glazed, Exterior Door

2

Each

Pipe Insulation, Cold Water

1.4

K Ln Ft

Steel Double 12'x24', Painted, Roll-up Door

3

Each

Pipe Insulation, Hot Water

0.1

K Ln Ft

Steel w/ Safety Glass, Painted, Exterior Door

1

Each

Water Heater, Electric 52 Gal.

1

Each

Steel, Painted, Exterior Door

2

Each

Pipe & Fittings, 6" Cast Iron

0.6

K Ln Ft

Metal Roof

5658

Sq Ft

Pipe & Fittings, 4" DWV PVC

0.3

K Ln Ft

Single-Ply Modified Bituminous/Thermoplastic Roof

3746

Sq Ft

Roof Drain, 4-6"

3

Each

Steel, Painted, Interior Door

9

Each

Exhaust Fan, Roof Mounted, 5000 Cfm

1

Each

Wood Frame, Fully Glazed, Painted, Interior Door

1

Each

Variable Air Volume Box

8

Each

Wood, Solid Core, Painted, Interior Door

39

Each

Air Conditioner, Rooftop, 20 Ton

3

Each

Concrete Interior Steps

94

Sq Ft

Fan Coil, Two-Pipe, 400 Cfm

3

Each

Metal Interior Railing, Painted

51

Ln Ft

Fire Sprinkler Head

60

Each

Concrete Block, Painted, Interior Wall Finish

6340

Sq Ft

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

1

Each

Fabric Interior Wall Finish

2821

Sq Ft

Distribution Panel Board

3

Each

Sheetrock, Unstippled, Interior Wall Finish

15447

Sq Ft

Motor Starter, 5-20 HP, <600 V

4

Each

Carpet, Nylon 20 oz., Low Traffic

5619

Sq Ft

Emergency Lighting Pack, 2 Light w/ Battery

6

Each

Ceramic Tile Flooring

1011

Sq Ft

Fluorescent Lighting Fixture, 160w

165

Each

Concrete, Finished Flooring

7966

Sq Ft

Incandescent Lighting Fixture, Basic, 100w

12

Each

Vinyl Tile Flooring

187

Sq Ft

Metal Halide Lighting Fixture, High Bay, 400w

9

Each

Acoustical Tile Ceiling

8516

Sq Ft

Receptacle, 120V, 15 Amp

396

Each

Metal Unpainted Interior Ceiling

5594

Sq Ft

Wiring Device, Switch

157

Each

Sheetrock, Unstippled, Ceiling

674

Sq Ft

Fire Alarm Bell, 6"

4

Each

Drinking Fountain, Vitreous China

2

Each

Fire Alarm Control Panel

1

Each

Emergency Eye Wash

1

Each

Manual Pull Station

6

Each

Emergency Shower Station

1

Each

Public Address Speaker

1

Each

Lavatory, Vitreous China

11

Each

Smoke Detector

15

Each

Service Sink, Iron Enamel

2

Each

Time Control Clock

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