FAC 2171 E & C Maintenance Shop

UM = SF

Construction Cost Factor (CCF)

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

of 0.985

Sustainment Cost Factor (SCF)

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

inventory size of 6,721 SF. Values shown are in FY04 $.

Replacement

Cost:

9,787

Building GSFT: 6,721

M&R Average Annual Cost Forecasts

Current Year

5 Year

20 Year

50 Year

PM & Minor Repair:

,261

,838

,763

,728

Unscheduled

,160

,876

,862

,808

Renewal &

Replacement:

||content||

||content|| ,009

,022

,877

Total M&R Costs:

,421

,723

,647

,413

As % of replacement:

0.66%

0.89%

1.39%

1.78%

Per gsft:

||content||

.95

||content|| .30

.03

.59

Component

Quantity

UM

Component

Quantity

UM

Concrete Block, Painted, Exterior, 1st Floor

3436

Sq Ft

Water Heater, Gas/Oil 75 Gph

1

Each

Steel, Painted, Exterior Finish, 2nd Floor

2736

Sq Ft

Pipe & Fittings, 6" Cast Iron

0.2

K Ln Ft

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

15

Each

Pipe & Fittings, 4" DWV PVC

0.2

K Ln Ft

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

2

Each

Roof Drain, 4-6"

2

Each

Steel, Painted, Exterior Door

4

Each

Air Compressor, Gas, 7.5 HP

1

Each

Metal Roof

5076

Sq Ft

Pipe & Fittings, 3/4" Copper, Oxygen

0.1

K Ln Ft

Steel, Painted, Interior Door

10

Each

Exhaust Fan, Roof Mounted, 5000 Cfm

1

Each

Wood Frame, Fully Glazed, Painted, Interior Door

2

Each

Variable Air Volume Box

4

Each

Concrete Interior Steps

36

Sq Ft

Air Conditioner, Rooftop, 5 Ton

2

Each

Metal Interior Railing, Painted

23

Ln Ft

Fan Coil, Two-Pipe, 400 Cfm

2

Each

Concrete Block, Painted, Interior Wall Finish

6366

Sq Ft

Direct Digital Controls, System Points

1

Each

Concrete, Finished Flooring

6542

Sq Ft

Fire Sprinkler Head

21

Each

Acoustical Tile, Dropped, Ceiling

1523

Sq Ft

Distribution Panel Board

2

Each

Metal Unpainted Interior Ceiling

5018

Sq Ft

Distribution Switch, Fused, <600 V

2

Each

Drinking Fountain, Refrigerated

1

Each

Motor Starter, 5-20 HP, <600 V

2

Each

Emergency Eye Wash

1

Each

Fluorescent Lighting Fixture, 160w

54

Each

Metal Halide Lighting Fixture, High Bay,

Lavatory, Vitreous China

4

Each

400w

8

Each

Service Sink, Iron Enamel

1

Each

Receptacle, 120V, 15 Amp

58

Each

Shower, Fiberglass

2

Each

Wiring Device, Switch

22

Each

Tankless Water Closet

4

Each

Fire Alarm Bell, 6"

2

Each

Urinal, Vitreous China

1

Each

Fire Alarm Control Panel

1

Each

K Ln

Pipe & Fittings, 2" Copper, Cold Water

0.2

Ft

Manual Pull Station

5

Each

K Ln

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

0.2

Ft

Public Address Speaker

1

Each

K Ln

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

0.2

Ft

Crane, Electric Bridge, <5 Ton

1

Each

K Ln

Pipe Insulation, Cold Water

0.2

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