UM = SF
Construction Cost Factor (CCF)
2.30/SF, based on data provided from USACE & AFCESA, deflated to FY04 $ using a
deflation factor of 0.985.
Sustainment Cost Factor (SCF)
.24/SF, using the Whitestone MARS and a component list derived from the DoD typical
inventory size of 11,793 SF. Values shown are in FY04 $.
Replacement
Cost:
,149,864
Building GSFT: 11,793
M&R Average Annual Cost Forecasts
Current Year
5 Year
20 Year
50 Year
PM & Minor Repair:
,041
,413
,218
,080
Unscheduled
,062
,334
,234
,096
Renewal &
Replacement:
||content||
,100
,465
,576
Total M&R Costs:
,103
,847
,917
,752
As % of replacement:
0.79%
1.34%
2.56%
2.87%
Per gsft:
||content||
.45
.45
.66
.24
Component
Quantity
UM
Component
Quantity
UM
Clay Brick, Exterior, 1st Floor
6200
Sq Ft
Pipe & Fittings, 3/4" Copper, Cold Water
0.8
K Ln Ft
Steel, Painted, Exterior Finish, 2nd Floor
8800
Sq Ft
Pipe & Fittings, 3/4" Copper, Hot Water
0.2
K Ln Ft
Aluminum Fixed Window, 24 sf, 1st Floor
12
Each
Pipe Insulation, Cold Water
0.2
K Ln Ft
Aluminum Frame, Fully Glazed, Exterior Door
2
Each
Pipe Insulation, Hot Water
0.1
K Ln Ft
Steel Single 12'x12', Painted, Roll-up Door
3
Each
Water Heater, Electric 52 Gal.
1
Each
Steel, Painted, Exterior Door
5
Each
Pipe & Fittings, 6" Cast Iron
0.3
K Ln Ft
Built-up Roof
12000
Sq Ft
Pipe & Fittings, 4" DWV PVC
0.3
K Ln Ft
Wood, Solid Core w/ Safety Glass, Painted, Interior Door
1
Each
Roof Drain, 4-6"
1
Each
Wood, Solid Core, Painted, Interior Door
10
Each
Pipe & Fittings, 4" Steel, Gas
0.2
K Ln Ft
Concrete Block, Painted, Interior Wall Finish
40000
Sq Ft
Expansion Tank, 30 Gal.
1
Each
Concrete, Painted, Interior Wall Finish
50000
Sq Ft
Gas Boiler, 1000 Mbh
1
Each
Sheetrock, Stippled, Interior Wall Finish
2560
Sq Ft
Exhaust Fan, Roof Mounted, 1000 Cfm
1
Each
Sheetrock, Unstippled, Interior Wall Finish
700
Sq Ft
Air Conditioner, Rooftop, 50 Ton
3
Each
Vinyl Interior Wall Finish
700
Sq Ft
Fire Sprinkler Head
157
Each
Concrete, Finished Flooring
7600
Sq Ft
Circuit Breaker, Main, 600 V, 800 Amp., 3 Ph.
2
Each
Vinyl Tile Flooring
4200
Sq Ft
Main Switchgear, >1200 Amp.
1
Each
Drinking Fountain, Vitreous China
1
Each
Fluorescent Lighting Fixture, 160w
96
Each
Flush Tank Water Closet
3
Each
Receptacle, 120V, 15 Amp
70
Each
Lavatory, Vitreous China
3
Each
Wiring Device, Switch
35
Each
Sink, Stainless Steel
1
Each
Fire Alarm Control Panel
1
Each
Urinal, Vitreous China
2
Each
Manual Pull Station
1
Each
Pipe & Fittings, 2" Copper, Cold Water
0.09
K Ln Ft
Smoke Detector
2
Each
Annual Sustainment Costs
.00
.00
.00
.00
.00
.00
||content||
.001 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
Previous Page
