FAC 7347 Bank & Credit Union

UM = SF

Construction Cost Factor (CCF)

0.02/SF, based on data from USACE, and deflated to FY04 $ using a deflation factor of 0.985

Sustainment Cost Factor (SCF)

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

inventory size of 2,300 SF. Values shown are in FY04 $.

Replacement

Cost:

Building GSFT: 2,300

9,046

M&R Average Annual Cost Forecasts

Current Year

5 Year

20 Year

50 Year

PM & Minor Repair:

||content|| ,271

||content|| ,444

||content|| ,399

||content|| ,380

Unscheduled

||content|| ,215

||content|| ,363

||content|| ,340

||content|| ,321

Renewal &

||content||

||content|| ,005

,920

,245

Replacement:

Total M&R Costs:

,486

,812

,658

,945

As % of replacement:

0.83%

1.28%

2.22%

2.66%

Per gsft:

||content|| .08

||content|| .65

.89

.45

Component

Quantity

UM

Component

Quantity

UM

Clay Brick, Exterior, 1st Floor

1699

Sq Ft

Circulator Pump, 1/12 HP, Hot Water

1

Each

Clay Brick, Exterior, 2nd Floor

1140

Sq Ft

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

0.5

K Ln Ft

Aluminum Fixed Window, 12 sf, 1st Floor

27

Each

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

0.2

K Ln Ft

Aluminum Fixed Window, 12 sf, 2nd Floor

22

Each

Pipe Insulation, Cold Water

0.5

K Ln Ft

Steel w/ Safety Glass, Painted, Exterior Door

1

Each

Pipe Insulation, Hot Water

0.1

K Ln Ft

Steel, Painted, Exterior Door

1

Each

Water Heater, Electric 52 Gal.

1

Each

Built-up Roof

383

Sq Ft

Pipe & Fittings, 6" Cast Iron

0.3

K Ln Ft

Single-Ply Modified Bituminous/Thermoplastic Roof

575

Sq Ft

Pipe & Fittings, 4" DWV PVC

0.2

K Ln Ft

Steel, Painted, Interior Door

1

Each

Roof Drain, 4-6"

1

Each

Wood, Solid Core, Painted, Interior Door

5

Each

Variable Air Volume Box

1

Each

Concrete Interior Steps

8

Sq Ft

Air Conditioner, Rooftop, 5 Ton

1

Each

Metal Interior Railing, Painted

13

Ln Ft

Fan Coil, Two-Pipe, 400 Cfm

1

Each

Concrete Block, Painted, Interior Wall Finish

739

Sq Ft

Fire Sprinkler Head

15

Each

Fabric Interior Wall Finish

1105

Sq Ft

Circuit Breaker, Main, 600 V, 800 Amp., 3 Ph.

1

Each

Sheetrock, Unstippled, Interior Wall Finish

9634

Sq Ft

Distribution Panel Board

1

Each

Carpet, Nylon 20 oz., Low Traffic

1726

Sq Ft

Emergency Lighting Pack, 2 Light w/ Battery

2

Each

Concrete, Finished Flooring

161

Sq Ft

Exit Lighting Fixture, w/ Battery

1

Each

Vinyl Tile Flooring

259

Sq Ft

Fluorescent Lighting Fixture, 160w

31

Each

Acoustical Tile, Dropped, Ceiling

2139

Sq Ft

Incandescent Lighting Fixture, Basic, 100w

2

Each

Sheetrock, Unstippled, Ceiling

162

Sq Ft

Receptacle, 120V, 15 Amp

50

Each

Drinking Fountain, Vitreous China

1

Each

Wiring Device, Switch

25

Each

Lavatory, Vitreous China

2

Each

Fire Alarm Bell, 6"

1

Each

Service Sink, Iron Enamel

1

Each

Fire Alarm Control Panel

1

Each

Tankless Water Closet

2

Each

Manual Pull Station

3

Each

Urinal, Vitreous China

2

Each

Smoke Detector

5

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