FAC 7446 Misc. MWR Facility

UM = SF

Construction Cost Factor (CCF)

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

0.97.

Sustainment Cost Factor (SCF)

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

inventory size of 12,815 SF. Values shown are in FY04 $.

Replacement

Cost:

||content|| ,384,148

Building GSFT:12,815

M&R Average Annual Cost Forecasts

Current Year

5 Year

20 Year

50 Year

PM & Minor Repair:

,613

,244

,951

,840

Unscheduled

,968

,427

,194

,080

Renewal &

Replacement:

||content||

,484

,819

,096

Total M&R Costs:

,581

,154

,965

,016

As % of replacement:

1.20%

1.60%

2.16%

2.46%

Per gsft:

||content|| .29

||content|| .73

.33

.66

Component

Quantity

UM

Component

Quantity

UM

Stucco, Exterior, 1st Floor

7520

Sq Ft

Pipe & Fittings, 6" Cast Iron

0.3

K Ln Ft

Aluminum Operable Window, 12 sf, 1st Floor

3

Each

Pipe & Fittings, 4" DWV PVC

0.2

K Ln Ft

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

1

Each

Roof Drain, 4-6"

4

Each

Steel, Painted, Exterior Door

3

Each

Pipe & Fittings, 4" Steel, Gas

1

K Ln Ft

Built-up Roof

12810

Sq Ft

Chemical Feed System

2

Each

Concrete Block, Painted, Interior Wall Finish

36760

Sq Ft

Circulation Pump 5 HP, Hot Water

2

Each

Concrete, Unfinished Flooring

12690

Sq Ft

Expansion Tank, 30 Gal.

2

Each

Linoleum Flooring

130

Sq Ft

Gas Boiler, 250 Mbh

2

Each

Acoustical Tile, Dropped, Ceiling

130

Sq Ft

Air Handler, Singlezone, 6500 Cfm

2

Each

Metal Unpainted Interior Ceiling

12690

Sq Ft

Air Conditioner, Window, 2 Ton

1

Each

Flush Tank Water Closet

1

Each

Fire Sprinkler Head

1

Each

Lavatory, Vitreous China

1

Each

Distribution Switch, Fused, <600 V

2

Each

Service Sink, Iron Enamel

3

Each

Main Switchgear, <1200 Amp.

1

Each

Pipe & Fittings, 2" Copper, Cold Water

0.65

K Ln Ft

Motor Starter, 5-20 HP, <600 V

6

Each

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

0.2

K Ln Ft

Fluorescent Lighting Fixture, 160w

87

Each

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

0.15

K Ln Ft

Receptacle, 120V, 15 Amp

124

Each

Pipe Insulation, Cold Water

0.2

K Ln Ft

Wiring Device, Switch

120

Each

Pipe Insulation, Hot Water

0.15

K Ln Ft

Fire Alarm Control Panel

1

Each

Water Heater, Gas/Oil 65 Gph

1

Each

Smoke Detector

91

Each

Pipe & Fittings, 10" Cast Iron

0.5

K Ln Ft

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