FAC 2172 E & C Maintenance Shop, Depot

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)

||content|| .98/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

Building GSFT:

Cost:

15,018

,142,768

M&R Average Annual Cost Forecasts

Current Year

5 Year

20 Year

50 Year

PM & Minor Repair:

,435

,403

,197

,171

Unscheduled

,604

,592

,491

,432

Renewal &

Replacement:

||content||

||content|| ,574

,261

,143

Total M&R Costs:

,039

,569

,948

,747

As % of replacement:

0.52%

0.68%

1.08%

1.39%

Per gsft:

||content||

.73

||content||

.97

||content|| .53

||content|| .98

Component

Quantity

UM

Component

Quantity

UM

Concrete Block, Painted, Exterior, 1st Floor

5137

Sq Ft

Water Heater, Gas/Oil 75 Gph

1

Each

Steel, Painted, Exterior Finish, 2nd Floor

4090

Sq Ft

Pipe & Fittings, 6" Cast Iron

0.3

K Ln Ft

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

23

Each

Pipe & Fittings, 4" DWV PVC

0.4

K Ln Ft

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

4

Each

Roof Drain, 4-6"

4

Each

Steel, Painted, Exterior Door

4

Each

Sump Pump, 3 HP

1

Each

Metal Roof

11342

Sq Ft

Air Compressor, Gas, 7.5 HP

1

Each

Steel, Painted, Interior Door

16

Each

Pipe & Fittings, 3/4" Copper, Oxygen

0.1

K Ln Ft

Wood Frame, Fully Glazed, Painted, Interior Door

3

Each

Exhaust Fan, Roof Mounted, 5000 Cfm

6

Each

Concrete Interior Steps

80

Sq Ft

Variable Air Volume Box

6

Each

Metal Interior Railing, Painted

34

Ln Ft

Air Conditioner, Rooftop, 20 Ton

1

Each

Concrete Block, Painted, Interior Wall Finish

9516

Sq Ft

Direct Digital Controls, System Points

1

Each

Concrete, Finished Flooring

14618

Sq Ft

Fire Sprinkler Head

46

Each

Acoustical Tile, Dropped, Ceiling

3404

Sq Ft

Distribution Panel Board

2

Each

Metal Unpainted Interior Ceiling

11213

Sq Ft

Distribution Switch, Fused, <600 V

2

Each

Drinking Fountain, Refrigerated

1

Each

Motor Starter, 5-20 HP, <600 V

8

Each

Emergency Eye Wash

1

Each

Fluorescent Lighting Fixture, 160w

120

Each

Metal Halide Lighting Fixture, High Bay,

Lavatory, Vitreous China

6

Each

400w

18

Each

Service Sink, Iron Enamel

1

Each

Receptacle, 120V, 15 Amp

86

Each

Shower, Fiberglass

3

Each

Wiring Device, Switch

33

Each

Tankless Water Closet

6

Each

Fire Alarm Bell, 6"

4

Each

Urinal, Vitreous China

1

Each

Fire Alarm Control Panel

1

Each

K Ln

Pipe & Fittings, 2" Copper, Cold Water

0.3

Ft

Manual Pull Station

3

Each

K Ln

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

0.3

Ft

Public Address Speaker

1

Each

K Ln

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

0.3

Ft

Crane, Electric Bridge, <5 Ton

1

Each

K Ln

Pipe Insulation, Cold Water

0.3

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