FAC 7241 Officer UPH, Transient

UM = SF

Construction Cost Factor (CCF)

8.71/SF, based on data from TriService #27, and deflated to FY04 $ using a deflation factor of

0.97.

Sustainment Cost Factor (SCF)

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

inventory size of 13,663 SF. Values shown are in FY04 $.

Replacement

Cost:

||content|| ,897,654

Building GSFT: 13,663

M&R Average Annual Cost Forecasts

Current Year

5 Year

20 Year

50 Year

PM & Minor Repair:

,755

,668

,251

,150

Unscheduled

,197

,746

,515

,391

Renewal &

Replacement:

,022

,971

,262

,169

Total M&R Costs:

,974

,385

,027

,710

As % of replacement:

1.47%

2.02%

3.11%

3.51%

Per gsft:

.05

.81

.32

.88

Component

Quantity

UM

Component

Quantity

UM

Clay Brick, Exterior, 1st Floor

2440

Sq Ft

Pipe Insulation, Cold Water

1.4

K Ln Ft

Clay Brick, Exterior, 2nd Floor

2440

Sq Ft

Pipe Insulation, Hot Water

0.7

K Ln Ft

Clay Brick, Exterior, 3rd+ Floor

2443

Sq Ft

Water Heater, Gas/Oil 175 Gph

1

Each

Aluminum Fixed Window, 12 sf, 1st Floor

49

Each

Pipe & Fittings, 10" Cast Iron

0.1

K Ln Ft

Aluminum Fixed Window, 12 sf, 2nd Floor

67

Each

Pipe & Fittings, 6" Cast Iron

0.4

K Ln Ft

Aluminum Fixed Window, 12 sf, 3rd+ Floor

67

Each

Pipe & Fittings, 4" DWV PVC

0.2

K Ln Ft

Aluminum Frame, Fully Glazed, Exterior Door

1

Each

Roof Drain, 4-6"

2

Each

Steel, Painted, Exterior Door

6

Each

Pipe & Fittings, 4" Steel, Gas

0.7

K Ln Ft

Single-Ply Modified Bituminous/Thermoplastic Roof

4558

Sq Ft

Chemical Feed System

1

Each

Wood, Hollow Core, Painted, Interior Door

82

Each

Circulation Pump 5 HP, Hot Water

1

Each

Wood, Solid Core, Painted, Interior Door

62

Each

Expansion Tank, 60 Gal.

1

Each

Concrete Interior Steps

246

Sq Ft

Gas Boiler, 750 Mbh

1

Each

Metal Interior Railing, Painted

89

Ln Ft

Chiller, Reciprocal Air-Cooled Hermetic, 40 Ton

1

Each

Concrete Block, Painted, Interior Wall Finish

2055

Sq Ft

Circulation Pump, 5 HP, Chiller & Condenser Water

1

Each

Sheetrock, Unstippled, Interior Wall Finish

44718

Sq Ft

Condenser, Air-Cooled, 40 Ton

1

Each

Carpet, Nylon 20 oz., Low Traffic

11887

Sq Ft

Fan Coil, Two-Pipe, 400 Cfm

36

Each

Ceramic Tile Flooring

1093

Sq Ft

Fire Sprinkler Head

68

Each

Concrete, Finished Flooring

683

Sq Ft

Distribution Switch, Fused, <600 V

2

Each

Sheetrock, Unstippled, Ceiling

13663

Sq Ft

Main Switchgear, <1200 Amp.

1

Each

Elevator, Hydraulic, 2500 lbs, 3-5 Floor, 200 fpm

1

Each

Motor Starter, 21-50 HP, <600 V

1

Each

Drinking Fountain, Refrigerated

3

Each

Motor Starter, 5-20 HP, <600 V

2

Each

Lavatory, Vitreous China

32

Each

Fluorescent Lighting Fixture, 160w

128

Each

Service Sink, Iron Enamel

3

Each

Receptacle, 120V, 15 Amp

185

Each

Shower, Fiberglass

32

Each

Wiring Device, Switch

74

Each

Tankless Water Closet

32

Each

Fire Alarm Bell, 6"

3

Each

Circulator Pump, 1/2 HP, Hot Water

1

Each

Fire Alarm Control Panel

1

Each

Pipe & Fittings, 2" Copper, Cold Water

1.5

K Ln Ft

Manual Pull Station

3

Each

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

1.2

K Ln Ft

Smoke Detector

33

Each

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

0.7

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