UM = SF
Construction Cost Factor (CCF)
6.32/SF, based on data provided RS Means, and inflated to FY04 $ using a inflation factor of
1.015.
Sustainment Cost Factor (SCF)
.70/SF, using the Whitestone MARS and a component list derived from the DoD typical
inventory size of 16,131 SF. Values shown are in FY04 $.
Replacement
Cost:
,328,148
Building GSFT: 16,131
M&R Average Annual Cost Forecasts
Current Year
5 Year
20 Year
50 Year
PM & Minor Repair:
,229
,039
,918
,769
Unscheduled
,405
,640
,576
,425
Renewal &
Replacement:
||content||
,999
,453
,801
Total M&R Costs:
,634
,678
,947
,995
As % of replacement:
0.89%
1.08%
1.92%
2.76%
Per gsft:
||content||
.84
.21
.97
.70
Component
Quantity
UM
Component
Quantity
UM
Concrete, Painted, Exterior, 1st Floor
14067
Sq Ft
Booster Pump, 10 HP
1
Each
Concrete, Painted, Exterior, 2nd Floor
14066
Sq Ft
Circulator Pump, 1 HP, Hot Water
1
Each
Aluminum Fixed Window, 12 sf, 1st Floor
105
Each
Pipe & Fittings, 3/4" Copper, Cold Water
7.7
K Ln Ft
Aluminum Fixed Window, 12 sf, 2nd Floor
100
Each
Pipe & Fittings, 3/4" Copper, Hot Water
1.8
K Ln Ft
Aluminum Frame, Fully Glazed, Exterior Door
1
Each
Water Heater, Electric 1500 Gph
1
Each
Steel Single 12'x12', Painted, Roll-up Door
1
Each
Water Storage Tank, 500 Gal.
1
Each
Steel, Painted, Exterior Door
8
Each
Pipe & Fittings, 10" Cast Iron
0.2
K Ln Ft
Built-up Roof
14067
Sq Ft
Pipe & Fittings, 6" Cast Iron
3
K Ln Ft
Steel, Painted, Interior Door
142
Each
Pipe & Fittings, 4" DWV PVC
0.5
K Ln Ft
Wood, Solid Core, Painted, Interior Door
19
Each
Roof Drain, 4-6"
2
Each
Concrete Interior Steps
243
Sq Ft
Pipe & Fittings, 4" Steel, Gas
0.2
K Ln Ft
Metal Interior Railing, Painted
288
Ln Ft
Variable Air Volume Box
10
Each
Ceramic Tile Wall Finish
1000
Sq Ft
Air Conditioner, Rooftop, 20 Ton
2
Each
Concrete, Painted, Interior Wall Finish
25000
Sq Ft
Fire Sprinkler Head
177
Each
Sheetrock, Unstippled, Interior Wall Finish
4000
Sq Ft
Distribution Panel Board
2
Each
Concrete, Finished Flooring
11012
Sq Ft
Fluorescent Lighting Fixture, 160w
146
Each
Vinyl Tile Flooring
4164
Sq Ft
Metal Halide Lighting Fixture, Low Bay, 250w
4
Each
Acoustical Tile Ceiling
5790
Sq Ft
Receptacle, 120V, 15 Amp
250
Each
Concrete, Finished Ceiling
5298
Sq Ft
Wiring Device, Switch
200
Each
Sheetrock, Unstippled, Ceiling
1485
Sq Ft
Annunciation Panel
1
Each
Drinking Fountain, Refrigerated
2
Each
Fire Alarm Bell, 6"
2
Each
Lavatory, Vitreous China
8
Each
Fire Alarm Control Panel
2
Each
Service Sink, Iron Enamel
7
Each
Heat Detector
1
Each
Shower, Fiberglass
19
Each
Manual Pull Station
4
Each
Tankless Water Closet
8
Each
Smoke Detector
46
Each
Toilet & Wash Basin, Stainless Steel, Detention Fixture
181
Each
Generator, Diesel, 30kw
1
Each
Urinal, Vitreous China
3
Each
Detention Doors & Hardware
181
Each
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
