UM = SF
Construction Cost Factor (CCF)
6.48/SF, based on data provided the Fairfax County Parks Authority, and inflated to FY04 $
using a inflation factor of 1.015.
Sustainment Cost Factor (SCF)
.68/SF, using the Whitestone MARS and a component list derived from the DoD typical
inventory size of 1,513 SF. Values shown are in FY04 $.
Replacement
Cost:
1,624
Building GSFT: 1,513
M&R Average Annual Cost Forecasts
Current Year
5 Year
20 Year
50 Year
PM & Minor Repair:
2
6
6
2
Unscheduled
0
9
8
8
Renewal &
Replacement:
||content||
4
||content||
,806
,768
Total M&R Costs:
3
||content||
,638
,099
,058
As % of replacement:
0.32%
0.74%
1.40%
1.83%
Per gsft:
||content||
.47
||content||
.09
.05
.68
Component
Quantity
UM
Concrete Block, Exterior, 1st Floor
1298
Sq Ft
Steel, Painted, Exterior Door
5
Each
Asphalt Shingle Roof
1544
Sq Ft
Ceramic Tile Wall Finish
1689
Sq Ft
Concrete Block, Painted, Interior Wall Finish
1568
Sq Ft
Ceramic Tile Flooring
744
Sq Ft
Concrete, Finished Flooring
744
Sq Ft
Plaster Ceiling
1487
Sq Ft
Lavatory, Vitreous China
3
Each
Shower, Fiberglass
8
Each
Tankless Water Closet
6
Each
Urinal, Vitreous China
2
Each
Pipe & Fittings, 3/4" Copper, Cold Water
0.2
K Ln Ft
Pipe & Fittings, 3/4" Copper, Hot Water
0.2
K Ln Ft
Pipe Insulation, Cold Water
0.2
K Ln Ft
Pipe Insulation, Hot Water
0.2
K Ln Ft
Water Heater, Electric 52 Gal.
2
Each
Pipe & Fittings, 6" Cast Iron
0.2
K Ln Ft
Fluorescent Lighting Fixture, 160w
18
Each
Incandescent Lighting Fixture, Basic, 100w
6
Each
Receptacle, 120V, 15 Amp
12
Each
Wiring Device, Switch
6
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
