FAC 6102 Large Unit Headquarters Building

UM = SF

Construction Cost Factor (CCF)

5.20/SF, based on data provided from the TriService Committee, #4/2, deflated to FY04 $

using a deflation factor of 0.97.

Sustainment Cost Factor (SCF)

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

inventory size of 7,602 SF. Values shown are in FY04 $.

Replacement

Cost:

||content|| ,145,697

Building GSFT: 7,602

M&R Average Annual Cost Forecasts

Current Year

5 Year

20 Year

50 Year

PM & Minor Repair:

,362

,702

,531

,467

Unscheduled

,320

,740

,600

,529

Renewal &

Replacement:

,147

,382

,746

,889

Total M&R Costs:

,829

,824

,876

,884

As % of replacement:

1.38%

1.55%

2.34%

2.78%

Per gsft:

.08

.34

.53

.19

Component

Quantity

UM

Component

Quantity

UM

Clay Brick, Exterior, 1st Floor

2880

Sq Ft

Tankless Water Closet

5

Each

Clay Brick, Exterior, 2nd Floor

2940

Sq Ft

Urinal, Vitreous China

2

Each

Stairs, Exterior and Decking

253

Sq Ft

Circulator Pump, 1/6 HP, Hot Water

1

Each

Aluminum Fixed Window, 12 sf, 1st Floor

14

Each

Pipe & Fittings, 2" Copper, Cold Water

1

K Ln Ft

Aluminum Fixed Window, 12 sf, 2nd Floor

17

Each

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

1

K Ln Ft

Steel w/ Safety Glass, Painted, Exterior Door

2

Each

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

0.5

K Ln Ft

Steel, Painted, Exterior Door

5

Each

Pipe Insulation, Cold Water

1

K Ln Ft

Asphalt Shingle Roof

4200

Sq Ft

Water Heater, Gas/Oil 75 Gph

1

Each

Aluminum Frame, Fully Glazed, Interior Door

2

Each

Pipe & Fittings, 6" Cast Iron

1

K Ln Ft

Steel, Painted, Interior Door

1

Each

Pipe & Fittings, 4" DWV PVC

0.3

K Ln Ft

Wood, Solid Core, Painted, Interior Door

40

Each

Roof Drain, 4-6"

2

Each

Concrete Interior Steps

600

Sq Ft

Pipe & Fittings, 4" Steel, Gas

1

K Ln Ft

Metal Interior Railing, Painted

160

Ln Ft

Exhaust Fan, Roof Mounted, 5000 Cfm

1

Each

Paneling

1620

Sq Ft

Variable Air Volume Box

8

Each

Ceramic Tile Wall Finish

1080

Sq Ft

Air Conditioner, Rooftop, 20 Ton

2

Each

Concrete Block, Painted, Interior Wall Finish

560

Sq Ft

Fan Coil, Two-Pipe, 400 Cfm

4

Each

Plaster Interior Wall Finish

1620

Sq Ft

Fire Sprinkler Head

26

Each

Sheetrock, Unstippled, Interior Wall Finish

8510

Sq Ft

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

1

Each

Carpet, Nylon 20 oz., Low Traffic

2440

Sq Ft

Distribution Panel Board

2

Each

Concrete, Finished Flooring

188

Sq Ft

Distribution Switch, Fused, <600 V

1

Each

Terrazzo Flooring

1278

Sq Ft

Motor Starter, 5-20 HP, <600 V

2

Each

Vinyl Tile Flooring

2092

Sq Ft

Fluorescent Lighting Fixture, 160w

58

Each

Acoustical Tile, Dropped, Ceiling

4690

Sq Ft

Receptacle, 120V, 15 Amp

77

Each

Plaster Ceiling

188

Sq Ft

Wiring Device, Switch

31

Each

Sheetrock, Unstippled, Ceiling

960

Sq Ft

Fire Alarm Bell, 6"

2

Each

Drinking Fountain, Refrigerated

1

Each

Fire Alarm Control Panel

1

Each

Lavatory, Vitreous China

6

Each

Manual Pull Station

3

Each

Service Sink, Iron Enamel

1

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