FAC 7240 Officer UPH

UM = SF

Construction Cost Factor (CCF)

5.00/SF, based on data from TriService #13, and deflated to FY04 $ using a deflation factor of

0.97.

Sustainment Cost Factor (SCF)

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

inventory size of 8,427 SF. Values shown are in FY04 $.

Replacement

Cost:

||content|| ,245,089

Building GSFT: 8,427

M&R Average Annual Cost Forecasts

Current Year

5 Year

20 Year

50 Year

PM & Minor Repair:

,125

,376

,080

,989

Unscheduled

,946

,080

,892

,775

Renewal &

Replacement:

||content||

,421

,994

,222

Total M&R Costs:

,070

,877

,967

,986

As % of replacement:

1.05%

1.59%

2.73%

3.69%

Per gsft:

||content|| .55

.35

.03

.46

Component

Quantity

UM

Component

Quantity

UM

Clay Brick, Exterior, 1st Floor

3600

Sq Ft

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

2.5

K Ln Ft

Clay Brick, Exterior, 2nd Floor

3600

Sq Ft

Pipe Insulation, Cold Water

2

K Ln Ft

Stairs, Exterior and Decking

90

Sq Ft

Pipe Insulation, Hot Water

2.5

K Ln Ft

Aluminum Fixed Window, 24 sf, 1st Floor

2

Each

Water Heater, Gas/Oil 175 Gph

2

Each

Aluminum Operable Window, 24 sf, 1st Floor

16

Each

Water Storage Tank, 500 Gal.

1

Each

Aluminum Operable Window, 24 sf, 2nd Floor

16

Each

Pipe & Fittings, 10" Cast Iron

0.2

K Ln Ft

Aluminum Frame, Fully Glazed, Exterior Door

4

Each

Pipe & Fittings, 6" Cast Iron

0.7

K Ln Ft

Steel, Painted, Exterior Door

4

Each

Pipe & Fittings, 4" DWV PVC

0.4

K Ln Ft

Built-up Roof

5249

Sq Ft

Roof Drain, 4-6"

2

Each

Wood, Solid Core, Painted, Interior Door

75

Each

Pipe & Fittings, 3/4" Copper, High Temp.

0.5

K Ln Ft

Masonry Interior Steps, Unpainted

264

Sq Ft

Variable Air Volume Box

4

Each

Metal Interior Railing, Painted

96

Ln Ft

Air Conditioner, Rooftop, 20 Ton

2

Each

Ceramic Tile Wall Finish

4380

Sq Ft

Fire Sprinkler Head

45

Each

Sheetrock, Unstippled, Interior Wall Finish

18670

Sq Ft

Distribution Switch, Fused, <600 V

1

Each

Vinyl Interior Wall Finish

3200

Sq Ft

Main Switchgear, <1200 Amp.

1

Each

Carpet, Nylon 20 oz., High Traffic

4455

Sq Ft

Motor Starter, 5-20 HP, <600 V

2

Each

Ceramic Tile Flooring

817

Sq Ft

Emergency Lighting Pack, 2 Light w/ Battery

4

Each

Concrete, Finished Flooring

135

Sq Ft

Exit Lighting Fixture, w/ Battery

4

Each

Sheetrock, Unstippled, Ceiling

5400

Sq Ft

Fluorescent Lighting Fixture, 160w

42

Each

Bathtub & Shower Enclosure, Fiberglass

16

Each

Incandescent Lighting Fixture, Basic, 100w

35

Each

Drinking Fountain, Refrigerated

1

Each

Metal Halide Lighting Fixture, Wall Mount, 150w

16

Each

Flush Tank Water Closet

17

Each

Receptacle, 120V, 15 Amp

164

Each

Lavatory, Vitreous China

17

Each

Wiring Device, Switch

80

Each

Service Sink, Iron Enamel

2

Each

Fire Alarm Bell, 6"

2

Each

Circulator Pump, 1/12 HP, Hot Water

1

Each

Fire Alarm Control Panel

1

Each

Circulator Pump, 1/2 HP, Hot Water

1

Each

Manual Pull Station

6

Each

Pipe & Fittings, 2" Copper, Cold Water

2.2

K Ln Ft

Smoke Detector

27

Each

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

2

K Ln 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