FAC 7413 Golf Club House & Sales

UM = SF

Construction Cost Factor (CCF)

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

Sustainment Cost Factor (SCF)

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

inventory size of 1,602 SF. Values shown are in FY04 $.

Replacement

Cost:

Building GSFT: 1,602

4,604

M&R Average Annual Cost Forecasts

Current Year

5 Year

20 Year

50 Year

PM & Minor Repair:

||content|| ,047

||content|| ,300

||content|| ,262

||content|| ,248

Unscheduled

||content|| ,203

||content|| ,473

||content|| ,461

||content|| ,437

Renewal &

||content||

4

,729

,042

Replacement:

Total M&R Costs:

,250

,327

,452

,727

As % of replacement:

1.05%

1.55%

2.54%

3.14%

Per gsft:

||content|| .40

.08

.40

.20

Quantit

Component

y

UM

Component

y

UM

Clay Brick, Exterior, 1st Floor

1643

Sq Ft

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

0.3

K Ln Ft

Steel Frame, Painted, Operable Window, 12 sf, 1st Floor

24

Each

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

0.3

K Ln Ft

Steel, Painted, Exterior Door

1

Each

Pipe Insulation, Hot Water

0.3

K Ln Ft

Wood, Solid Core, Painted, Exterior Door

1

Each

Water Heater, Electric 52 Gal.

1

Each

Single-Ply Modified Bituminous/Thermoplastic Roof

1602

Sq Ft

Pipe & Fittings, 6" Cast Iron

0.3

K Ln Ft

Wood, Solid Core, Painted, Interior Door

8

Each

Pipe & Fittings, 4" DWV PVC

0.5

K Ln Ft

Ceramic Tile Wall Finish

402

Sq Ft

Roof Drain, 4-6"

1

Each

Plaster Interior Wall Finish

2009

Sq Ft

Air Conditioner, Window, 2 Ton

1

Each

Sheetrock, Stippled, Interior Wall Finish

1607

Sq Ft

Fire Sprinkler Head

8

Each

Wallpaper Interior Wall Finish

1477

Sq Ft

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

1

Each

Carpet, Nylon 20 oz., Low Traffic

1282

Sq Ft

Distribution Panel Board

1

Each

Concrete, Finished Flooring

81

Sq Ft

Emergency Lighting Pack, 2 Light w/ Battery

2

Each

Quarry Tile Flooring

240

Sq Ft

Exit Lighting Fixture, w/ Battery

2

Each

Plaster Ceiling

1602

Sq Ft

Fluorescent Lighting Fixture, 160w

17

Each

Drinking Fountain, Refrigerated

1

Each

Receptacle, 120V, 15 Amp

30

Each

Lavatory, Vitreous China

4

Each

Wiring Device, Switch

7

Each

Service Sink, Iron Enamel

1

Each

Fire Alarm Bell, 6"

1

Each

Tankless Water Closet

4

Each

Heat Detector

3

Each

Urinal, Vitreous China

2

Each

Manual Pull Station

1

Each

Circulator Pump, 1/12 HP, Hot Water

1

Each

Smoke Detector

2

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