UM = SF
Construction Cost Factor (CCF)
0.97/SF, based on data from TriService #26, and deflated to FY04 $ using a deflation factor of
0.97.
Sustainment Cost Factor (SCF)
.90/SF, using the Whitestone MARS and a component list derived from the DoD typical
inventory size of 19,854 SF. Values shown are in FY04 $.
Replacement
Cost:
,802,988
Building GSFT: 19,854
M&R Average Annual Cost Forecasts
Current Year
5 Year
20 Year
50 Year
PM & Minor Repair:
,310
,107
,770
,535
Unscheduled
,997
,894
,696
,466
Renewal &
Replacement:
||content||
,296
,335
,284
Total M&R Costs:
,307
,297
,801
,285
As % of replacement:
1.23%
1.47%
2.27%
2.76%
Per gsft:
||content||
.73
.08
.22
.90
Component
Quantity
UM
Component
Quantity
UM
Concrete, Painted, Exterior, 1st Floor
5000
Sq Ft
Pipe & Fittings, 4" DWV PVC
0.26
K Ln Ft
Aluminum Fixed Window, 12 sf, 1st Floor
143
Each
Roof Drain, 4-6"
6
Each
Aluminum Frame, Fully Glazed, Exterior Door
3
Each
Pipe & Fittings, 4" Steel, Gas
1.17
K Ln Ft
Steel w/ Safety Glass, Painted, Exterior Door
5
Each
Chemical Feed System
1
Each
Built-up Roof
19850
Sq Ft
Circulation Pump 5 HP, Hot Water
1
Each
Wood, Solid Core w/ Safety Glass, Painted, Interior Door
34
Each
Expansion Tank, 60 Gal.
1
Each
Wood, Solid Core, Painted, Interior Door
10
Each
Gas Boiler, 2500 Mbh
1
Each
Concrete Block, Painted, Interior Wall Finish
1520
Sq Ft
Chiller, Reciprocal Water-Cooled Hermetic, 100 Ton
1
Each
Plaster Interior Wall Finish
32900
Sq Ft
Circulation Pump, 5 HP, Chiller & Condenser Water
2
Each
Carpet, Nylon 20 oz., Low Traffic
1985
Sq Ft
Cooling Tower, 100 Ton
1
Each
Concrete, Finished Flooring
990
Sq Ft
Air Handler, Multizone, 10,000 Cfm
1
Each
Quarry Tile Flooring
4960
Sq Ft
Air Handler, Multizone, 25,000 Cfm
1
Each
Vinyl Tile Flooring
11900
Sq Ft
Variable Air Volume Box
20
Each
Plaster Ceiling
19850
Sq Ft
Fire Sprinkler Head
97
Each
Drinking Fountain, Vitreous China
12
Each
Distribution Panel Board
2
Each
Lavatory, Vitreous China
12
Each
Motor Starter, 21-50 HP, <600 V
3
Each
Service Sink, Iron Enamel
3
Each
Motor Starter, 5-20 HP, <600 V
3
Each
Tankless Water Closet
14
Each
Fluorescent Lighting Fixture, 160w
370
Each
Urinal, Vitreous China
8
Each
Receptacle, 120V, 15 Amp
175
Each
Circulator Pump, 1/12 HP, Hot Water
1
Each
Wiring Device, Switch
45
Each
Pipe & Fittings, 2" Copper, Cold Water
2
K Ln Ft
Annunciation Panel
1
Each
Pipe & Fittings, 3/4" Copper, Cold Water
1.6
K Ln Ft
Fire Alarm Bell, 6"
4
Each
Pipe & Fittings, 3/4" Copper, Hot Water
0.45
K Ln Ft
Fire Alarm Control Panel
1
Each
Pipe Insulation, Cold Water
1.9
K Ln Ft
Manual Pull Station
4
Each
Pipe Insulation, Hot Water
0.65
K Ln Ft
Public Address Speaker
1
Each
Water Heater, Gas/Oil 130 Gph
1
Each
Smoke Detector
40
Each
Pipe & Fittings, 10" Cast Iron
0.32
K Ln Ft
Time Control Clock
1
Each
Pipe & Fittings, 6" Cast Iron
0.97
K Ln Ft
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
