UM = SF
Construction Cost Factor (CCF)
9.00/SF, based on data from TriService #16, and deflated to FY04 $ using a deflation factor of
0.97.
Sustainment Cost Factor (SCF)
.84/SF, using the Whitestone MARS and a component list derived from the DoD typical
inventory size of 6,815 SF. Values shown are in FY04 $.
Replacement
Cost:
||content||
,147,919
Building GSFT: 6,815
M&R Average Annual Cost Forecasts
Current Year
5 Year
20 Year
50 Year
PM & Minor Repair:
,799
,315
,234
,199
Unscheduled
,971
,570
,544
,500
Renewal &
Replacement:
||content||
||content||
,804
,068
,696
Total M&R Costs:
,770
,688
,846
,395
As % of replacement:
0.51%
0.76%
1.47%
1.68%
Per gsft:
||content||
.84
||content||
.28
.48
.84
Component
Quantity
UM
Component
Quantity
UM
Clay Brick, Exterior, 1st Floor
987
Sq Ft
Sheetrock, Unstippled, Ceiling
307
Sq Ft
Clay Brick, Exterior, 2nd Floor
1956
Sq Ft
Drinking Fountain, Refrigerated
3
Each
Concrete, Painted, Exterior, 1st Floor
969
Sq Ft
Lavatory, Vitreous China
8
Each
Stucco, Exterior, 3rd+ Floor
969
Sq Ft
Service Sink, Iron Enamel
1
Each
Aluminum Fixed Window, 12 sf, 1st Floor
30
Each
Tankless Water Closet
8
Each
Aluminum Fixed Window, 12 sf, 2nd Floor
33
Each
Urinal, Vitreous China
2
Each
Aluminum Fixed Window, 24 sf, 1st Floor
8
Each
Circulator Pump, 1/12 HP, Hot Water
1
Each
Aluminum Fixed Window, 24 sf, 2nd Floor
7
Each
Pipe & Fittings, 3/4" Copper, Cold Water
0.8
K Ln Ft
Aluminum Fixed Window, 24 sf, 3rd+ Floor
7
Each
Pipe & Fittings, 3/4" Copper, Hot Water
0.3
K Ln Ft
Aluminum Frame, Fully Glazed, Exterior Door
2
Each
Pipe Insulation, Cold Water
0.8
K Ln Ft
Steel w/ Safety Glass, Painted, Exterior Door
1
Each
Water Heater, Electric 52 Gal.
1
Each
Steel, Painted, Exterior Door
3
Each
Pipe & Fittings, 6" Cast Iron
0.5
K Ln Ft
Clay Tile Roof
1136
Sq Ft
Pipe & Fittings, 4" DWV PVC
0.2
K Ln Ft
Single-Ply Modified Bituminous/Thermoplastic Roof
1704
Sq Ft
Roof Drain, 4-6"
1
Each
Steel, Painted, Interior Door
1
Each
Variable Air Volume Box
2
Each
Wood, Solid Core w/ Safety Glass, Painted, Interior Door
4
Each
Air Conditioner, Rooftop, 20 Ton
1
Each
Wood, Solid Core, Painted, Interior Door
34
Each
Fan Coil, Two-Pipe, 400 Cfm
2
Each
Concrete Interior Steps
25
Sq Ft
Fire Sprinkler Head
43
Each
Metal Interior Railing, Painted
23
Ln Ft
Circuit Breaker, Main, 600 V, 800 Amp., 3 Ph.
1
Each
Concrete, Painted, Interior Wall Finish
1272
Sq Ft
Distribution Panel Board
1
Each
Fabric Interior Wall Finish
1903
Sq Ft
Motor Starter, 5-20 HP, <600 V
1
Each
Sheetrock, Unstippled, Interior Wall Finish
16583
Sq Ft
Emergency Lighting Pack, 2 Light w/ Battery
4
Each
Carpet, Nylon 20 oz., High Traffic
2556
Sq Ft
Fluorescent Lighting Fixture, 160w
91
Each
Carpet, Nylon 20 oz., Low Traffic
2556
Sq Ft
Incandescent Lighting Fixture, Basic, 100w
5
Each
Ceramic Tile Flooring
460
Sq Ft
Receptacle, 120V, 15 Amp
50
Each
Concrete, Finished Flooring
477
Sq Ft
Wiring Device, Switch
40
Each
Vinyl Tile Flooring
85
Sq Ft
Fire Alarm Bell, 6"
2
Each
Acoustical Tile, Dropped, Ceiling
6338
Sq Ft
Manual Pull Station
2
Each
Metal Ceiling, Painted
170
Sq Ft
Smoke Detector
14
Each
Annual Sustainment Costs
.00
.00
.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
