UM = SF
Construction Cost Factor (CCF)
8.00/SF, based on data from TriService #12, and deflated to FY04 $ using a deflation factor of
0.97.
Sustainment Cost Factor (SCF)
.11/SF, using the Whitestone MARS and a component list derived from the DoD typical
inventory size of 19,157 SF. Values shown are in FY04 $.
Replacement
Cost:
,830,447
Building GSFT: 19,157
M&R Average Annual Cost Forecasts
Current Year
5 Year
20 Year
50 Year
PM & Minor Repair:
,013
,911
,600
,479
Unscheduled
,019
,431
,265
,122
Renewal &
Replacement:
||content||
,012
,901
,181
Total M&R Costs:
,032
,354
,766
,781
As % of replacement:
1.07%
1.36%
2.25%
2.78%
Per gsft:
||content||
.56
.00
.33
.11
Component
Quantity
UM
Component
Quantity
UM
Clay Brick, Exterior, 1st Floor
2740
Sq Ft
Pipe Insulation, Cold Water
4
K Ln Ft
Clay Brick, Exterior, 2nd Floor
2740
Sq Ft
Pipe Insulation, Hot Water
2
K Ln Ft
Clay Brick, Exterior, 3rd+ Floor
2740
Sq Ft
Water Heater, Gas/Oil 175 Gph
2
Each
Stairs, Exterior and Decking
1246
Sq Ft
Water Storage Tank, 1000 Gal.
1
Each
Aluminum Operable Window, 24 sf, 1st Floor
20
Each
Pipe & Fittings, 6" Cast Iron
1
K Ln Ft
Aluminum Operable Window, 24 sf, 2nd Floor
18
Each
Pipe & Fittings, 4" DWV PVC
0.3
K Ln Ft
Aluminum Operable Window, 24 sf, 3rd+ Floor
18
Each
Roof Drain, 4-6"
2
Each
Steel, Painted, Exterior Door
18
Each
Circulation Pump 5 HP, Hot Water
1
Each
Metal Roof
6000
Sq Ft
Gas Boiler, 750 Mbh
1
Each
Steel, Painted, Interior Door
114
Each
Pressure Reducer Valve, 2"
2
Each
Wood, Solid Core, Painted, Interior Door
100
Each
Exhaust Fan, Ceiling, 200-500 Cfm
2
Each
Concrete Interior Steps
672
Sq Ft
Exhaust Fan, Roof Mounted, 10,000 Cfm
1
Each
Metal Interior Railing, Painted
250
Ln Ft
Pipe & Fittings, 3/4" Copper, High Temp.
1
K Ln Ft
Ceramic Tile Wall Finish
1600
Sq Ft
Variable Air Volume Box
20
Each
Sheetrock, Unstippled, Interior Wall Finish
9610
Sq Ft
Air Conditioner, Rooftop, 20 Ton
3
Each
Vinyl Interior Wall Finish
1390
Sq Ft
Fan Coil, Two-Pipe, 400 Cfm
3
Each
Wall & Corner Guards
720
Ln Ft
Fire Sprinkler Head
235
Each
Carpet, Nylon 20 oz., High Traffic
2600
Sq Ft
Fire Suppression System Water Pump
1
Each
Ceramic Tile Flooring
1790
Sq Ft
Distribution Panel Board
3
Each
Acoustical Tile, Dropped, Ceiling
3000
Sq Ft
Motor Starter, 5-20 HP, <600 V
3
Each
Sheetrock, Unstippled, Ceiling
1390
Sq Ft
Emergency Lighting Pack, 2 Light w/ Battery
7
Each
Drinking Fountain, Vitreous China
4
Each
Exit Lighting Fixture, w/ Battery
6
Each
Lavatory, Vitreous China
32
Each
Fluorescent Lighting Fixture, 160w
263
Each
Service Sink, Iron Enamel
3
Each
Metal Halide Lighting Fixture, Wall Mount, 150w
9
Each
Shower, Fiberglass
32
Each
Receptacle, 120V, 15 Amp
340
Each
Tankless Water Closet
32
Each
Wiring Device, Switch
285
Each
Urinal, Vitreous China
24
Each
Fire Alarm Bell, 6"
3
Each
Circulator Pump, 1/6 HP, Hot Water
1
Each
Fire Alarm Control Panel
1
Each
Pipe & Fittings, 2" Copper, Cold Water
1
K Ln Ft
Manual Pull Station
6
Each
Pipe & Fittings, 3/4" Copper, Cold Water
3
K Ln Ft
Smoke Detector
75
Each
Pipe & Fittings, 3/4" Copper, Hot Water
2
K Ln Ft
Annual Sustainment Costs
.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
