FAC 7220 Dining Facility

UM = SF

Construction Cost Factor (CCF)

1.00/SF, based on data from TriService #14, and deflated to FY04 $ using a deflation factor of

0.97.

Sustainment Cost Factor (SCF)

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

inventory size of 7,130 SF. Values shown are in FY04 $.

Replacement

Cost:

||content|| ,671,486

Building GSFT: 7,130

M&R Average Annual Cost Forecasts

Current Year

5 Year

20 Year

50 Year

PM & Minor Repair:

,134

,156

,730

,709

Unscheduled

,976

,757

,413

,377

Renewal &

Replacement:

||content||

3

,820

,986

Total M&R Costs:

,110

,295

,964

,073

As % of replacement:

0.72%

0.85%

1.55%

2.27%

Per gsft:

||content|| .70

.01

.64

.34

Component

Quantity

UM

Component

Quantity

UM

Concrete Block, Exterior, 1st Floor

5510

Sq Ft

Water Heater, Gas/Oil 75 Gph

2

Each

Stairs, Exterior and Decking

250

Sq Ft

Water Storage Tank, 250 Gal.

1

Each

Aluminum Operable Window, 24 sf, 1st Floor

2

Each

Pipe & Fittings, 6" Cast Iron

0.3

K Ln Ft

Steel Frame, Painted, Operable Window, 12 sf, 1st Floor

15

Each

Pipe & Fittings, 4" DWV PVC

0.3

K Ln Ft

Aluminum Frame, Fully Glazed, Exterior Door

2

Each

Roof Drain, 4-6"

2

Each

Steel, Painted, Exterior Door

8

Each

Exhaust Fan, Roof Mounted, 10,000 Cfm

3

Each

Metal Roof

9220

Sq Ft

Variable Air Volume Box

4

Each

Steel, Painted, Interior Door

8

Each

Air Conditioner, Rooftop, 20 Ton

2

Each

Ceramic Tile Wall Finish

3940

Sq Ft

Direct Digital Controls, System Points

1

Each

Fabric Interior Wall Finish

1600

Sq Ft

Fire Sprinkler Head

58

Each

Sheetrock, Unstippled, Interior Wall Finish

2730

Sq Ft

Distribution Panel Board

1

Each

Carpet, Nylon 20 oz., High Traffic

1214

Sq Ft

Main Switchgear, >1200 Amp.

1

Each

Concrete, Finished Flooring

303

Sq Ft

Motor Starter, 5-20 HP, <600 V

6

Each

Quarry Tile Flooring

4546

Sq Ft

Secondary Transformer, Dry, 150 KVA

1

Each

Acoustical Tile Ceiling

6060

Sq Ft

Emergency Lighting Pack, 2 Light w/ Battery

4

Each

Drinking Fountain, Refrigerated

1

Each

Exit Lighting Fixture, w/ Battery

4

Each

Lavatory, Vitreous China

4

Each

Fluorescent Lighting Fixture, 160w

88

Each

Service Sink, Iron Enamel

1

Each

Metal Halide Lighting Fixture, Low Bay, 250w

8

Each

Sink, Stainless Steel

5

Each

Receptacle, 120V, 15 Amp

65

Each

Tankless Water Closet

4

Each

Wiring Device, Switch

32

Each

Circulator Pump, 1/12 HP, Hot Water

1

Each

Fire Alarm Bell, 6"

2

Each

Pipe & Fittings, 2" Copper, Cold Water

1

K Ln Ft

Fire Alarm Control Panel

1

Each

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

1

K Ln Ft

Heat Detector

4

Each

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

1

K Ln Ft

Manual Pull Station

3

Each

Pipe Insulation, Cold Water

2

K Ln Ft

Commercial Kitchen Exhaust Hood

2

Each

Pipe Insulation, Hot Water

0.6

K Ln Ft

Commercial Walk-In Freezer/Cooler

1

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