FAC 7415 Bowling Center

UM = SF

Construction Cost Factor (CCF)

9.00/SF, based on data from TriService #25, and deflated to FY04 $ using a deflation factor of

0.97.

Sustainment Cost Factor (SCF)

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

inventory size of 7,071 SF. Values shown are in FY04 $.

Replacement

Cost:

||content|| ,121,390

Building GSFT: 7,071

M&R Average Annual Cost Forecasts

Current Year

5 Year

20 Year

50 Year

PM & Minor Repair:

,469

,466

,096

Unscheduled

,986

,772

,499

,484

Renewal &

Replacement:

||content||

||content|| ,485

,209

,683

Total M&R Costs:

,455

,723

,804

,262

As % of replacement:

1.11%

1.40%

2.03%

2.25%

Per gsft:

||content|| .77

.22

.23

.57

Component

Quantity

UM

Component

Quantity

UM

Concrete Block, Painted, Exterior, 1st Floor

5090

Sq Ft

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

0.2

K Ln Ft

Aluminum Fixed Window, 24 sf, 1st Floor

12

Each

Pipe Insulation, Cold Water

0.4

K Ln Ft

Aluminum Frame, Fully Glazed, Exterior Door

3

Each

Pipe Insulation, Hot Water

0.2

K Ln Ft

Steel Single 12'x12', Painted, Roll-up Door

1

Each

Water Heater, Electric 52 Gal.

1

Each

Steel, Painted, Exterior Door

2

Each

Pipe & Fittings, 10" Cast Iron

0.2

K Ln Ft

Built-up Roof

7071

Sq Ft

Pipe & Fittings, 6" Cast Iron

0.3

K Ln Ft

Wood, Solid Core, Painted, Interior Door

7

Each

Pipe & Fittings, 4" DWV PVC

0.1

K Ln Ft

Acoustical Interior Wall Tile

1189

Sq Ft

Roof Drain, 4-6"

2

Each

Concrete Block, Painted, Interior Wall Finish

4850

Sq Ft

Exhaust Fan, Roof Mounted, 5000 Cfm

1

Each

Sheetrock, Unstippled, Interior Wall Finish

6660

Sq Ft

Variable Air Volume Box

4

Each

Carpet, Nylon 20 oz., High Traffic

884

Sq Ft

Air Conditioner, Rooftop, 20 Ton

1

Each

Concrete, Finished Flooring

884

Sq Ft

Fan Coil, Two-Pipe, 400 Cfm

1

Each

Rubber Tile Flooring

1768

Sq Ft

Fire Sprinkler Head

35

Each

Acoustical Tile, Dropped, Ceiling

6187

Sq Ft

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

1

Each

Metal Ceiling, Painted

884

Sq Ft

Distribution Panel Board

2

Each

Drinking Fountain, Refrigerated

1

Each

Motor Starter, 5-20 HP, <600 V

24

Each

Lavatory, Vitreous China

2

Each

Fluorescent Lighting Fixture, 160w

88

Each

Service Sink, Iron Enamel

1

Each

Receptacle, 120V, 15 Amp

48

Each

Sink, Stainless Steel

1

Each

Wiring Device, Switch

12

Each

Tankless Water Closet

4

Each

Fire Alarm Control Panel

1

Each

Urinal, Vitreous China

2

Each

Heat Detector

4

Each

Pipe & Fittings, 2" Copper, Cold Water

0.4

K Ln Ft

Manual Pull Station

4

Each

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

0.4

K Ln Ft

Smoke Detector

11

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