FAC 6101 Small Unit Headquarters Building

UM = SF

Construction Cost Factor (CCF)

0.00/SF, based on data provided from the TriService Committee, #4/3, deflated to FY04 $

using a deflation factor of 0.97.

Sustainment Cost Factor (SCF)

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

inventory size of 6,627 SF. Values shown are in FY04 $.

Replacement

Cost:

6,084

Building GSFT: 6,627

M&R Average Annual Cost Forecasts

Current Year

5 Year

20 Year

50 Year

PM & Minor Repair:

,395

,831

,653

,605

Unscheduled

,455

,913

,765

,710

Renewal &

Replacement:

,798

,944

,664

,730

Total M&R Costs:

,648

,688

,082

,045

As % of replacement:

1.41%

1.62%

2.28%

2.59%

Per gsft:

.06

.36

.33

.78

Component

Quantity

UM

Component

Quantity

UM

Clay Brick, Exterior, 1st Floor

2690

Sq Ft

Service Sink, Iron Enamel

1

Each

Clay Brick, Exterior, 2nd Floor

2760

Sq Ft

Tankless Water Closet

5

Each

Stairs, Exterior and Decking

222

Sq Ft

Urinal, Vitreous China

2

Each

Aluminum Fixed Window, 12 sf, 1st Floor

16

Each

Circulator Pump, 1/6 HP, Hot Water

1

Each

Aluminum Fixed Window, 12 sf, 2nd Floor

13

Each

Pipe & Fittings, 2" Copper, Cold Water

0.5

K Ln Ft

Steel w/ Safety Glass, Painted, Exterior Door

1

Each

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

0.5

K Ln Ft

Steel, Painted, Exterior Door

6

Each

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

0.4

K Ln Ft

Asphalt Shingle Roof

3660

Sq Ft

Pipe Insulation, Cold Water

0.7

K Ln Ft

Steel, Painted, Interior Door

2

Each

Pipe Insulation, Hot Water

0.4

K Ln Ft

Wood, Solid Core, Painted, Interior Door

37

Each

Water Heater, Gas/Oil 75 Gph

1

Each

Concrete Interior Steps

600

Sq Ft

Pipe & Fittings, 6" Cast Iron

0.1

K Ln Ft

Metal Interior Railing, Painted

160

Ln Ft

Pipe & Fittings, 4" DWV PVC

0.3

K Ln Ft

Paneling

1510

Sq Ft

Pipe & Fittings, 4" Steel, Gas

0.4

K Ln Ft

Concrete Block, Painted, Interior Wall Finish

520

Sq Ft

Variable Air Volume Box

4

Each

Fabric Interior Wall Finish

1000

Sq Ft

Air Conditioner, Rooftop, 5 Ton

4

Each

Plaster Interior Wall Finish

1510

Sq Ft

Fire Sprinkler Head

23

Each

Sheetrock, Unstippled, Interior Wall Finish

7930

Sq Ft

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

1

Each

Carpet, Nylon 20 oz., Low Traffic

2130

Sq Ft

Distribution Panel Board

2

Each

Concrete, Finished Flooring

164

Sq Ft

Motor Starter, 5-20 HP, <600 V

4

Each

Terrazzo Flooring

1116

Sq Ft

Fluorescent Lighting Fixture, 160w

50

Each

Vinyl Tile Flooring

1820

Sq Ft

Receptacle, 120V, 15 Amp

72

Each

Acoustical Tile, Dropped, Ceiling

4090

Sq Ft

Wiring Device, Switch

29

Each

Plaster Ceiling

164

Sq Ft

Fire Alarm Bell, 6"

2

Each

Sheetrock, Unstippled, Ceiling

840

Sq Ft

Fire Alarm Control Panel

1

Each

Drinking Fountain, Refrigerated

1

Each

Manual Pull Station

3

Each

Lavatory, Vitreous China

5

Each

Smoke Detector

30

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