UM = SF
Construction Cost Factor (CCF)
9.00/SF, based on data from TriService #27, and deflated to FY04 $ using a deflation factor of
0.97.
Sustainment Cost Factor (SCF)
.49/SF, using the Whitestone MARS and a component list derived from the DoD typical
inventory size of 19,200 SF. Values shown are in FY04 $.
Replacement
Cost:
,666,688
Building GSFT: 19,200
M&R Average Annual Cost Forecasts
Current Year
5 Year
20 Year
50 Year
PM & Minor Repair:
,152
,978
,868
,617
Unscheduled
,822
,593
,678
,360
Renewal &
Replacement:
||content||
||content||
,623
,119
,187
Total M&R Costs:
,974
,195
,666
,163
As % of replacement:
1.09%
1.58%
2.61%
3.23%
Per gsft:
||content||
.51
.20
.62
.49
Component
Quantity
UM
Component
Quantity
UM
Clay Brick, Exterior, 1st Floor
2740
Sq Ft
Pipe & Fittings, 3/4" Copper, Cold Water
3.5
K Ln Ft
Clay Brick, Exterior, 2nd Floor
2740
Sq Ft
Pipe & Fittings, 3/4" Copper, Hot Water
2
K Ln Ft
Clay Brick, Exterior, 3rd+ Floor
2740
Sq Ft
Pipe Insulation, Cold Water
6
K Ln Ft
Stairs, Exterior and Decking
1400
Sq Ft
Pipe Insulation, Hot Water
3
K Ln Ft
Aluminum Fixed Window, 12 sf, 1st Floor
4
Each
Water Heater, Gas/Oil 175 Gph
1
Each
Aluminum Fixed Window, 12 sf, 2nd Floor
2
Each
Water Heater, Gas/Oil 575 Gph
1
Each
Aluminum Fixed Window, 12 sf, 3rd+ Floor
2
Each
Water Storage Tank, 2500 Gal.
1
Each
Aluminum Operable Window, 24 sf, 1st Floor
20
Each
Pipe & Fittings, 6" Cast Iron
1
K Ln Ft
Aluminum Operable Window, 24 sf, 2nd Floor
20
Each
Aluminum Gutter, Downspouts, Fittings
0.2
K Ln Ft
Aluminum Operable Window, 24 sf, 3rd+ Floor
20
Each
Pipe & Fittings, 4" DWV PVC
0.3
K Ln Ft
Aluminum Frame, Fully Glazed, Exterior Door
4
Each
Roof Drain, 4-6"
6
Each
Steel, Painted, Exterior Door
4
Each
Circulation Pump 5 HP, Hot Water
1
Each
Metal Roof
6000
Sq Ft
Gas Boiler, 750 Mbh
1
Each
Steel, Painted, Interior Door
62
Each
Pressure Reducer Valve, 2"
2
Each
Wood, Hollow Core, Painted, Interior Door
120
Each
Exhaust Fan, Ceiling, 200-500 Cfm
2
Each
Wood, Solid Core, Painted, Interior Door
60
Each
Exhaust Fan, Roof Mounted, 10,000 Cfm
2
Each
Concrete Interior Steps
700
Sq Ft
Pipe & Fittings, 3/4" Copper, High Temp.
1
K Ln Ft
Metal Interior Railing, Painted
250
Ln Ft
Variable Air Volume Box
20
Each
Ceramic Tile Wall Finish
1600
Sq Ft
Air Conditioner, Rooftop, 20 Ton
3
Each
Sheetrock, Unstippled, Interior Wall Finish
9700
Sq Ft
Fan Coil, Two-Pipe, 400 Cfm
2
Each
Vinyl Interior Wall Finish
1390
Sq Ft
Fire Sprinkler Head
235
Each
Carpet, Nylon 20 oz., High Traffic
600
Sq Ft
Fire Suppression System Water Pump
1
Each
Carpet, Nylon 20 oz., Low Traffic
2000
Sq Ft
Distribution Panel Board
3
Each
Ceramic Tile Flooring
1790
Sq Ft
Motor Starter, 5-20 HP, <600 V
3
Each
Acoustical Tile, Dropped, Ceiling
3000
Sq Ft
Emergency Lighting Pack, 2 Light w/ Battery
7
Each
Sheetrock, Unstippled, Ceiling
1400
Sq Ft
Exit Lighting Fixture, w/ Battery
6
Each
Drinking Fountain, Refrigerated
4
Each
Fluorescent Lighting Fixture, 160w
263
Each
Flush Tank Water Closet
60
Each
Metal Halide Lighting Fixture, Wall Mount, 150w
8
Each
Lavatory, Vitreous China
60
Each
Receptacle, 120v, 20 Amp
340
Each
Shower, Fiberglass
60
Each
TV Cable Outlet
60
Each
Sink, Enameled Steel
4
Each
Wiring Device, Switch
285
Each
Tankless Water Closet
2
Each
Fire Alarm Bell, 6"
6
Each
Urinal, Vitreous China
6
Each
Fire Alarm Control Panel
1
Each
Circulator Pump 1/6 HP, Cold Water
2
Each
Manual Pull Station
6
Each
Pipe & Fittings, 2" Copper, Cold Water
1
K Ln Ft
Smoke Detector
75
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
