FAC 1714 Reserve Training Facility

UM = SF

Construction Cost Factor (CCF)

6.00/SF, based on data provided from TriService #6, deflated to FY04 $ using a deflation

factor of 0.97.

Sustainment Cost Factor (SCF)

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

inventory size of 12,178 SF. Values shown are in FY04 $.

Replacement

Cost:

||content|| ,559,393

Building GSFT: 12,178

M&R Average Annual Cost Forecasts

Current Year

5 Year

20 Year

50 Year

PM & Minor Repair:

,777

,030

,587

,520

Unscheduled

,951

,968

,646

,546

Renewal &

Replacement:

||content||

,479

,736

,810

Total M&R Costs:

,728

,477

,969

,876

As % of replacement:

1.14%

1.44%

2.57%

3.20%

Per gsft:

||content|| .45

||content|| .85

.28

.10

Component

Quantity

UM

Component

Quantity

UM

Clay Brick, Exterior, 1st Floor

4614

Sq Ft

Water Heater, Gas/Oil 75 Gph

1

Each

Concrete, Painted, Exterior, 1st Floor

0

Sq Ft

Pipe & Fittings, 10" Cast Iron

0.3

K Ln Ft

Aluminum Fixed Window, 12 sf, 1st Floor

8

Each

Pipe & Fittings, 6" Cast Iron

1

K Ln Ft

Aluminum Operable Window, 12 sf, 1st Floor

10

Each

Aluminum Gutter, Downspouts, Fittings

0.5

K Ln Ft

Aluminum Frame, Fully Glazed, Exterior Door

4

Each

Pipe & Fittings, 4" DWV PVC

0.6

K Ln Ft

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

2

Each

Roof Drain, 4-6"

12

Each

Steel w/ Safety Glass, Painted, Exterior Door

13

Each

Pipe & Fittings, 4" Steel, Gas

0.83

K Ln Ft

Built-up Roof

0

Sq Ft

Exhaust Fan, Roof Mounted, 5000 Cfm

1

Each

Metal Roof

10100

Sq Ft

Variable Air Volume Box

6

Each

Steel, Painted, Interior Door

19

Each

Air Conditioner, Rooftop, 20 Ton

2

Each

Wood, Solid Core w/ Safety Glass, Painted, Interior Door

0

Each

Fan Coil, Two-Pipe, 400 Cfm

4

Each

Wood, Solid Core, Painted, Interior Door

0

Each

Radiant Heating Panel, Electric, 8 sf

4

Each

Ceramic Tile Wall Finish

660

Sq Ft

Fire Sprinkler Head

45

Each

Concrete Block, Painted, Interior Wall Finish

19180

Sq Ft

Distribution Panel Board

3

Each

Plaster Interior Wall Finish

0

Sq Ft

Motor Starter, 50-75 HP, <600 V

8

Each

Carpet, Nylon 20 oz., High Traffic

1111

Sq Ft

Emergency Lighting Pack, 2 Light w/ Battery

3

Each

Concrete, Finished Flooring

5285

Sq Ft

Fluorescent Lighting Fixture, 160w

115

Each

Vinyl Tile Flooring

2207

Sq Ft

Metal Halide Lighting Fixture, High Bay, 400w

15

Each

Acoustical Tile Ceiling

3264

Sq Ft

Receptacle, 120V, 15 Amp

85

Each

Metal Unpainted Interior Ceiling

2560

Sq Ft

Wiring Device, Switch

42

Each

Drinking Fountain, Vitreous China

1

Each

Annunciation Panel

1

Each

Lavatory, Vitreous China

9

Each

Fire Alarm Bell, 6"

7

Each

Service Sink, Iron Enamel

2

Each

Fire Alarm Control Panel

1

Each

Shower, Ceramic Tile

10

Each

Manual Pull Station

6

Each

Tankless Water Closet

9

Each

Public Address Speaker

1

Each

Urinal, Vitreous China

8

Each

Smoke Detector

13

Each

Circulator Pump, 1/12 HP, Hot Water

1

Each

Time Control Clock

1

Each

Pipe & Fittings, 2" Copper, Cold Water

0.5

K Ln Ft

Uninterruptible Power Supply

1

Each

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

1

K Ln Ft

Commercial Dishwasher

1

Each

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

1.5

K Ln Ft

Commercial Walk-In Freezer/Cooler

1

Each

Pipe Insulation, Cold Water

1.5

K Ln Ft

Detention Doors & Hardware

1

Each

Pipe Insulation, Hot Water

1.5

K Ln Ft

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