Documents
Resources
Learning Center
Upload
Plans & pricing Sign in
Sign Out
Get this document free

Replacement Cost Calculation - Ag EG - Campus Facilities

VIEWS: 14 PAGES: 38

									Replacement Cost Calculations - 2005 Agriculture Experiment Stations E&G

                                                       LABS
Building                                               Function
Code       Building Name                         E&G   Code       LABS Function Description       Cost per. Area Ext. Gross Area       Repl_Cost

           Basket Wildlife
21001      RESIDENCE HOUSE                        Y    CCC        Farm House                  $          69.79          2,723.98 $    190,106.56
21002      LAKEHOUSE LAB                          Y    DDD        Multi-Purpose Building      $          78.07          2,553.87 $    199,380.63
21003      HEAD & SHADE HO                        Y    150        Greenhouse-Standard         $          74.10          1,079.10 $     79,961.31
21004      ELECTRICAL SHOP                        Y    240        Maintenance                 $          69.44           398.42 $      27,666.28
21005      LABORATORY                             Y    353        Storage                     $          63.98           829.58 $      53,076.53
21006      METAL SHOP                             Y    240        Maintenance                 $          69.44           305.18 $      21,191.70
21007      GARAGE                                 Y    353        Storage                     $          63.98          1,594.82 $    102,036.58
21008      STORAGE & SHOP                         Y    240        Maintenance                 $          69.44          2,059.04 $    142,979.74
21009      ANIMAL SHELTER                         Y    AAA        Pole Barn                   $          18.18          1,619.75 $     29,447.06
21010      CLASSROOM BLDG                         Y    AAA        Pole Barn                   $          18.18           777.69 $      14,138.40
21011      NEW SHED                               Y    353        Storage                     $          63.98           276.67 $      17,701.35
21012      PUMPHOUSE                              Y    420        Utility-Water               $          64.50            36.00 $       2,322.00
21013      BIRD SHELTER                           Y    AAA        Pole Barn                   $          18.18           990.14 $      18,000.75
21014      LATRINE #1                             Y    300        Rest Rooms- Pit Type        $         113.87            24.00 $       2,732.88
21015      LATRINE #2                             Y    300        Rest Rooms- Pit Type        $         113.87            24.00 $       2,732.88
                                        Total                                                                          15,292.24 $    903,474.65

           Bradford Agronomy Center
22011      GAS STORAGE BUILDING                   Y    353        Storage                     $          63.98           251.93 $      16,118.48
22012      ELECTRICAL BUILDING                    Y    240        Maintenance                 $          69.44            56.00 $       3,888.64
22013      WOODEN STORAGE SHED                    Y    353        Storage                     $          63.98           133.39 $       8,534.29
22014      HOUSE                                  Y    CCC        Farm House                  $          69.79          2,555.25 $    178,330.90
22015      GRAIN STOR. BIN                        Y    AAA        Pole Barn                   $          18.18           277.86 $       5,051.49
22017      MACHINE SHED                           Y    353        Storage                     $          63.98          1,671.71 $    106,956.01
22018      FERT STORAGE                           Y    353        Storage                     $          63.98          1,225.80 $     78,426.68
22019      ARC OPERATIONS                         Y    DDD        Multi-Purpose Building      $          78.07         22,848.67 $   1,783,795.67
22020      MACH STORE-NRTH                        Y    353        Storage                     $          63.98          8,495.58 $    543,547.21
22021      MACH STORE-WEST                        Y    353        Storage                     $          63.98          5,968.18 $    381,844.16
22022      SCALE HOUSE                            Y    353        Storage                     $          63.98           400.69 $      25,636.15
22023      PESTICIDE STOR.                        Y    353        Storage                     $          63.98          3,434.25 $    219,723.32
22024      GREENHOUSE                             Y    150        Greenhouse-Standard         $          74.10           720.00 $      53,352.00




University of Missouri - Columbia Confidential                        7/28/2011                                                                     Page 1
Replacement Cost Calculations - 2005 Agriculture Experiment Stations E&G

                                                       LABS
Building                                               Function
Code       Building Name                         E&G   Code       LABS Function Description       Cost per. Area Ext. Gross Area       Repl_Cost
22025      GREENHOUSE                             Y    150        Greenhouse-Standard         $          74.10           720.00 $      53,352.00
22026      GREENHOUSE                             Y    150        Greenhouse-Standard         $          74.10           720.00 $      53,352.00
22027      GREENHOUSE                             Y    150        Greenhouse-Standard         $          74.10           720.00 $      53,352.00
22028      GREENHOUSE                             Y    150        Greenhouse-Standard         $          74.10           720.00 $      53,352.00
22029      GREENHOUSE                             Y    150        Greenhouse-Standard         $          74.10           720.00 $      53,352.00
22030      GREENHOUSE                             Y    150        Greenhouse-Standard         $          74.10           720.00 $      53,352.00
22031      GREENHOUSE                             Y    150        Greenhouse-Standard         $          74.10           720.00 $      53,352.00
                                        Total                                                                          53,079.31 $   3,778,668.99

           South Farm
23011      SOYBEAN WAREHOUSE                      Y    353        Storage                     $          63.98          2,000.00 $    127,960.00
23012      SHEEP SHADE                            Y    AAA        Pole Barn                   $          18.18           386.75 $       7,031.12
23013      FOUNDATION SEED GR. BIN #              Y    353        Storage                     $          63.98           347.49 $      22,232.41
23014      FOUNDATION SEED GRAIN BIN              Y    353        Storage                     $          63.98           347.51 $      22,233.69
23015      INSECT COLLECTION BLDG                 Y    353        Storage                     $          63.98            16.00 $       1,023.68
23015A     INSECT COLLECTION BLDG #2              Y    AAA        Pole Barn                   $          18.18            16.00 $         290.88
23015B     INSECT COLLECTION BLDG. 3              Y    AAA        Pole Barn                   $          18.18            16.00 $         290.88
23016      SWINE FARM HOPPER                      Y    AAA        Pole Barn                   $          18.18            28.65 $         520.86
23017      STORAGE TRAILER                        Y    353        Storage                     $          63.98           254.58 $      16,288.03
23018      SWINE HOOP STRUCTURE                   Y    353        Storage                     $          63.98          1,814.27 $    116,076.99
23019      STORAGE SHED                           Y    353        Storage                     $          63.98           145.83 $       9,330.20
23021      SHEEP SHADE                            Y    AAA        Pole Barn                   $          18.18           230.66 $       4,193.40
23021A     SHEEP SHADE                            Y    AAA        Pole Barn                   $          18.18           230.66 $       4,193.40
23022      IRRIGATION EQUIPMENT STOR              Y    353        Storage                     $          63.98            53.22 $       3,405.02
23023      DIESEL FUEL STORAGE TANK               Y    353        Storage                     $          63.98           306.91 $      19,636.10
23025      COMMODITY BARN                         Y    AAA        Pole Barn                   $          18.18          3,393.72 $     61,697.83
23027      SWINE QUON STOR                        Y    353        Storage                     $          63.98           120.53 $       7,711.51
23028      RSS OFFICE                             Y    DDD        Multi-Purpose Building      $          78.07          5,739.22 $    448,060.91
23029      CARPENTER SHOP                         Y    240        Maintenance                 $          69.44          3,240.68 $    225,032.82
23030      TRUCK STORAGE                          Y    353        Storage                     $          63.98          1,899.37 $    121,521.69
23031      FEED MILL                              Y    353        Storage                     $          63.98         11,553.04 $    739,163.50
23032      FD MILL BOILER                         Y    353        Storage                     $          63.98           240.00 $      15,355.20
23033      FD MILL CLEANER                        Y    353        Storage                     $          63.98           240.00 $      15,355.20




University of Missouri - Columbia Confidential                        7/28/2011                                                                     Page 2
Replacement Cost Calculations - 2005 Agriculture Experiment Stations E&G

                                                       LABS
Building                                               Function
Code       Building Name                         E&G   Code       LABS Function Description       Cost per. Area Ext. Gross Area     Repl_Cost
23034      FD MILL GRN DRY                        Y    353        Storage                     $          63.98           125.16 $      8,007.74
23035      GRAIN STOR #1                          Y    353        Storage                     $          63.98           574.95 $     36,785.30
23036      GRAIN STOR #2                          Y    353        Storage                     $          63.98           574.58 $     36,761.63
23037      GRAIN STOR #3                          Y    353        Storage                     $          63.98           573.85 $     36,714.92
23038      GRAIN STOR #4                          Y    353        Storage                     $          63.98           574.38 $     36,748.83
23039      GRAIN STOR #5                          Y    353        Storage                     $          63.98           574.09 $     36,730.28
23040      GRAIN STOR #6                          Y    353        Storage                     $          63.98           573.57 $     36,697.01
23041      GRAIN STOR #7                          Y    353        Storage                     $          63.98           576.42 $     36,879.35
23042      GRAIN STOR #8                          Y    353        Storage                     $          63.98           573.79 $     36,711.08
23045      GRAIN STOR. #11                        Y    353        Storage                     $          63.98           523.86 $     33,516.56
23046      HVY EQUIP STOR                         Y    AAA        Pole Barn                   $          18.18           134.29 $      2,441.39
23047      HEAVY EQ REPAIR                        Y    282        Repair Garage               $          90.76          1,946.96 $   176,706.09
23048      UNLEAD FUEL STR                        Y    353        Storage                     $          63.98           256.16 $     16,389.12
23049      TURF RES OPER.                         Y    DDD        Multi-Purpose Building      $          78.07          2,194.43 $   171,319.15
23050      TURF OFFICE                            Y    DDD        Multi-Purpose Building      $          78.07          1,092.54 $    85,294.60
23051      TURF GARAGE                            Y    353        Storage                     $          63.98           492.29 $     31,496.71
23052      SM GRAIN STOR                          Y    353        Storage                     $          63.98           157.93 $     10,104.36
23053      ENT INSECT STOR                        Y    353        Storage                     $          63.98           963.17 $     61,623.62
23054      ENT S&M PROCESS                        Y    353        Storage                     $          63.98           981.79 $     62,814.92
23055      FRUIT SALES                            Y    353        Storage                     $          63.98           553.27 $     35,398.21
23056      GEN PURPOSE STO                        Y    353        Storage                     $          63.98          2,409.36 $   154,150.85
23057      ARO MACH SHOP                          Y    353        Storage                     $          63.98          6,684.79 $   427,692.86
23058      ARO/HVY EQ SHOP                        Y    240        Maintenance                 $          69.44          7,634.77 $   530,158.43
23059      EQ & LUMB STOR                         Y    353        Storage                     $          63.98          1,882.47 $   120,440.43
23060      FSP OFFICE                             Y    DDD        Multi-Purpose Building      $          78.07          2,012.88 $   157,145.54
23061      FSP SEED STO #1                        Y    353        Storage                     $          63.98          2,907.68 $   186,033.37
23062      FSP SEED STO #2                        Y    353        Storage                     $          63.98          6,305.58 $   403,431.01
23063      FSP SEED STO R1                        Y    353        Storage                     $          63.98           274.35 $     17,552.91
23064      FSP SEED STO R2                        Y    353        Storage                     $          63.98           272.68 $     17,446.07
23065      FSP SEED STO R3                        Y    353        Storage                     $          63.98           273.43 $     17,494.05
23066      FSP SEED STO R4                        Y    353        Storage                     $          63.98           273.38 $     17,490.85
23067      FSP SEED STO R5                        Y    353        Storage                     $          63.98           153.46 $      9,818.37
23068      FSP SEED STO R6                        Y    353        Storage                     $          63.98           153.87 $      9,844.60



University of Missouri - Columbia Confidential                        7/28/2011                                                                   Page 3
Replacement Cost Calculations - 2005 Agriculture Experiment Stations E&G

                                                       LABS
Building                                               Function
Code       Building Name                         E&G   Code       LABS Function Description       Cost per. Area Ext. Gross Area     Repl_Cost
23069      FSP SEED STO R7                        Y    353        Storage                     $          63.98           153.90 $      9,846.52
23070      FSP SEED CLNING                        Y    353        Storage                     $          63.98          4,792.52 $   306,625.43
23071      MACHINE STORAGE                        Y    353        Storage                     $          63.98          5,410.50 $   346,163.79
23072      SHAVINGS STOR                          Y    353        Storage                     $          63.98           931.92 $     59,624.24
23073      SHAVINGS STORAGE TANK                  Y    353        Storage                     $          63.98           210.06 $     13,439.64
23074      HORSE BARN                             Y    AAA        Pole Barn                   $          18.18         10,950.06 $   199,072.09
23075      BED STOR TANK                          Y    353        Storage                     $          63.98           133.47 $      8,539.41
23076      STUD SHELTER #1                        Y    AAA        Pole Barn                   $          18.18           218.78 $      3,977.42
23077      STU HORSE BARN                         Y    AAA        Pole Barn                   $          18.18          6,234.26 $   113,338.85
23078      SHB BED STORAGE                        Y    AAA        Pole Barn                   $          18.18           142.47 $      2,590.10
23079      ENT OPERATIONS                         Y    DDD        Multi-Purpose Building      $          78.07          4,502.92 $   351,542.96
23080      RP @ FNDTN SEED                        Y    420        Utility-Water               $          64.50            54.28 $      3,501.06
23081      FSP SEED STOR                          Y    353        Storage                     $          63.98           344.58 $     22,046.23
23082      QNST GRAIN STOR                        Y    353        Storage                     $          63.98           652.68 $     41,758.47
23083      QNST TRACTOR ST                        Y    353        Storage                     $          63.98          1,245.42 $    79,681.97
23084      SAMP WORK AREA #1                      Y    AAA        Pole Barn                   $          18.18           616.28 $     11,203.97
23085      SAMP WORK AREA #2                      Y    AAA        Pole Barn                   $          18.18           640.92 $     11,651.93
23086      WILDLIFE STO/OP                        Y    AAA        Pole Barn                   $          18.18          2,482.53 $    45,132.40
23087      FSP SEED STOR                          Y    353        Storage                     $          63.98           345.99 $     22,136.44
23088      AG ENG SHOPS                           Y    240        Maintenance                 $          69.44          5,459.10 $   379,079.90
23089      AG ENG STORAGE                         Y    353        Storage                     $          63.98          8,917.24 $   570,525.02
23090      RUMIN NUTR BARN                        Y    353        Storage                     $          63.98          5,201.23 $   332,774.70
23091      SHEEP NUTR BARN                        Y    353        Storage                     $          63.98          2,479.72 $   158,652.49
23095      MULTI-PURPOSE STORAGE BLD              Y    353        Storage                     $          63.98          3,292.02 $   210,623.44
23095A     FSP STOR TANK A                        Y    353        Storage                     $          63.98            19.41 $      1,241.85
23095B     FSP STOR TANK B                        Y    353        Storage                     $          63.98            19.48 $      1,246.33
23095C     FSP STOR TANK C                        Y    353        Storage                     $          63.98            19.51 $      1,248.25
23095D     FSP STOR TANK D                        Y    353        Storage                     $          63.98            19.47 $      1,245.69
23095E     FSP STOR TANK E                        Y    353        Storage                     $          63.98            19.57 $      1,252.09
23095F     FSP STOR TANK F                        Y    353        Storage                     $          63.98            19.51 $      1,248.25
23095G     FSP STOR TANK G                        Y    353        Storage                     $          63.98            19.50 $      1,247.61
23095H     FSP STOR TANK H                        Y    353        Storage                     $          63.98            19.53 $      1,249.53
23099      PUMP HOUSE/103                         Y    420        Utility-Water               $          64.50            41.33 $      2,665.79



University of Missouri - Columbia Confidential                        7/28/2011                                                                   Page 4
Replacement Cost Calculations - 2005 Agriculture Experiment Stations E&G

                                                       LABS
Building                                               Function
Code       Building Name                         E&G   Code       LABS Function Description       Cost per. Area Ext. Gross Area     Repl_Cost
23100      GARAGE/103                             Y    353        Storage                     $          63.98           718.52 $     45,970.91
23101      MATERNITY BARN                         Y    AAA        Pole Barn                   $          18.18          1,811.27 $    32,928.89
23102      ATMO SCI INSTR                         Y    AAA        Pole Barn                   $          18.18           509.67 $      9,265.80
23103      SHEEP FARMHOUSE                        Y    CCC        Farm House                  $          69.79          3,064.23 $   213,852.61
23104      FSP STOR TANK N                        Y    353        Storage                     $          63.98           112.71 $      7,211.19
23105      SHB TACK SHED                          Y    AAA        Pole Barn                   $          18.18           161.67 $      2,939.16
23106      SHELTER/119                            Y    AAA        Pole Barn                   $          18.18           622.40 $     11,315.23
23107      SHP FRM HRSE SH                        Y    AAA        Pole Barn                   $          18.18           243.68 $      4,430.10
23108      FSP STOR TANK O                        Y    353        Storage                     $          63.98            47.91 $      3,065.28
23109      SHEEP SHEL. #1                         Y    AAA        Pole Barn                   $          18.18          1,953.57 $    35,515.90
23110      SC HSE @ BARN                          Y    AAA        Pole Barn                   $          18.18           106.38 $      1,933.99
23111      SF LAGOON PH                           Y    420        Utility-Water               $          64.50           143.91 $      9,282.20
23112      OLD SHEEP BARN                         Y    AAA        Pole Barn                   $          18.18          4,809.40 $    87,434.89
23113      BEEF FARMHOUSE                         Y    CCC        Farm House                  $          69.79          1,463.43 $   102,132.78
23114      BF FRM GARAGE                          Y    353        Storage                     $          63.98           299.17 $     19,140.90
23115      NEW BLDG/N/AREN                        Y    AAA        Pole Barn                   $          18.18           474.06 $      8,618.41
23117      BF FRM HAY SHED                        Y    AAA        Pole Barn                   $          18.18          3,889.44 $    70,710.02
23118      NEW BLDG133/134                        Y    AAA        Pole Barn                   $          18.18           559.98 $     10,180.44
23119      NEW SHEEP BARN                         Y    AAA        Pole Barn                   $          18.18          9,410.12 $   171,075.98
23120      SHP FRM Q SH #1                        Y    AAA        Pole Barn                   $          18.18           117.33 $      2,133.06
23123-4A   SHELTER #4A                            Y    AAA        Pole Barn                   $          18.18           241.78 $      4,395.56
23123-4B   SHELTER #4B                            Y    AAA        Pole Barn                   $          18.18           241.78 $      4,395.56
23123-4C   SHELTER #4C                            Y    AAA        Pole Barn                   $          18.18           126.50 $      2,299.77
23123-4D   SHELTER #4D                            Y    AAA        Pole Barn                   $          18.18           126.50 $      2,299.77
23124      SHP FRM FD BIN1                        Y    353        Storage                     $          63.98            65.94 $      4,218.84
23125      SHP FRM FD BIN2                        Y    353        Storage                     $          63.98            65.94 $      4,218.84
23126      SHP FRM FD BIN3                        Y    353        Storage                     $          63.98            65.94 $      4,218.84
23127      SHEEP BARN-EAST                        Y    AAA        Pole Barn                   $          18.18          5,028.11 $    91,411.04
23128      SHP FRM SHELTER                        Y    AAA        Pole Barn                   $          18.18           246.63 $      4,483.73
23129      NEW TECH HOUSE                         Y    DDD        Multi-Purpose Building      $          78.07          2,782.84 $   217,256.32
23130      SWN CENTER LAB                         Y    AAA        Pole Barn                   $          18.18          5,835.15 $   106,083.03
23131      SWN CEN GESTATN                        Y    AAA        Pole Barn                   $          18.18          5,946.32 $   108,104.10
23132      SWN CEN FEEDBIN                        Y    353        Storage                     $          63.98            36.00 $      2,303.28



University of Missouri - Columbia Confidential                        7/28/2011                                                                   Page 5
Replacement Cost Calculations - 2005 Agriculture Experiment Stations E&G

                                                       LABS
Building                                               Function
Code       Building Name                         E&G   Code       LABS Function Description       Cost per. Area Ext. Gross Area     Repl_Cost
23133      SWN CEN FARROWG                        Y    AAA        Pole Barn                   $          18.18          3,803.31 $    69,144.18
23134      SWN CEN NURSERY                        Y    AAA        Pole Barn                   $          18.18          1,847.86 $    33,594.09
23135      SWN CEN FEEDING                        Y    AAA        Pole Barn                   $          18.18          3,803.85 $    69,153.99
23136      SWN CEN FD TANK                        Y    353        Storage                     $          63.98            36.00 $      2,303.28
23137      SNR BUILDING                           Y    353        Storage                     $          63.98           134.74 $      8,620.67
23137-A    QUONSET A                              Y    AAA        Pole Barn                   $          18.18           125.49 $      2,281.41
23137-B    QUONSET B                              Y    AAA        Pole Barn                   $          18.18           132.00 $      2,399.76
23137-C    QUONSET C                              Y    AAA        Pole Barn                   $          18.18           125.58 $      2,283.04
23137-D    QUONSET D                              Y    AAA        Pole Barn                   $          18.18           128.33 $      2,333.04
23137-E    QUONSET E                              Y    AAA        Pole Barn                   $          18.18           143.00 $      2,599.74
23139      BIOGAS ENG CONV                        Y    AAA        Pole Barn                   $          18.18          1,450.31 $    26,366.64
23140      TRENCH SILO #1                         Y    353        Storage                     $          63.98          4,261.33 $   272,639.89
23141      TRENCH SILO #2                         Y    353        Storage                     $          63.98          4,261.33 $   272,639.89
23142      HAY SHED #1                            Y    AAA        Pole Barn                   $          18.18          2,685.40 $    48,820.57
23143      HAY SHED #2                            Y    AAA        Pole Barn                   $          18.18          2,485.64 $    45,188.94
23144      HAY SHED #3                            Y    AAA        Pole Barn                   $          18.18          2,495.66 $    45,371.10
23145      SHEEP SHELTER                          Y    AAA        Pole Barn                   $          18.18           740.52 $     13,462.65
23146      STEER/HEIFER BN                        Y    AAA        Pole Barn                   $          18.18          7,294.40 $   132,612.19
23147      BULL SHED #1                           Y    AAA        Pole Barn                   $          18.18           638.16 $     11,601.75
23148      BULL SHED #2                           Y    AAA        Pole Barn                   $          18.18           638.16 $     11,601.75
23149      BULL SHED #3                           Y    AAA        Pole Barn                   $          18.18           638.16 $     11,601.75
23152      CATTLE SHELT# 1                        Y    AAA        Pole Barn                   $          18.18           413.76 $      7,522.16
23153      SHED/TRAILER #1                        Y    AAA        Pole Barn                   $          18.18           194.57 $      3,537.28
23154      SHED/TRAILER #2                        Y    AAA        Pole Barn                   $          18.18           230.80 $      4,195.94
23155      PUMPHOUSE #1                           Y    240        Maintenance                 $          69.44            42.98 $      2,984.53
23156      PUMPHOUSE #2                           Y    240        Maintenance                 $          69.44            42.98 $      2,984.53
23157      PUMPHOUSE #3                           Y    420        Utility-Water               $          64.50            50.36 $      3,248.22
23158      CATTLE SHELT#2                         Y    AAA        Pole Barn                   $          18.18           413.76 $      7,522.16
23159      CATTLE SHELT#3                         Y    AAA        Pole Barn                   $          18.18           413.76 $      7,522.16
23160      CATTLE SHELT#4                         Y    AAA        Pole Barn                   $          18.18           413.76 $      7,522.16
23161      CATTLE SHELT#5                         Y    AAA        Pole Barn                   $          18.18           413.76 $      7,522.16
23162      CATTLE SHELT#6                         Y    AAA        Pole Barn                   $          18.18           413.76 $      7,522.16
23163      CATTLE SHELT#7                         Y    AAA        Pole Barn                   $          18.18           413.76 $      7,522.16



University of Missouri - Columbia Confidential                        7/28/2011                                                                   Page 6
Replacement Cost Calculations - 2005 Agriculture Experiment Stations E&G

                                                       LABS
Building                                               Function
Code       Building Name                         E&G   Code       LABS Function Description       Cost per. Area Ext. Gross Area     Repl_Cost
23164      CATTLE SHELT#8                         Y    AAA        Pole Barn                   $          18.18           413.76 $      7,522.16
23165      CATTLE SHELT#9                         Y    AAA        Pole Barn                   $          18.18           413.76 $      7,522.16
23166      CATTLE SHELT#10                        Y    AAA        Pole Barn                   $          18.18           413.76 $      7,522.16
23167      CATTLE SHELT#11                        Y    AAA        Pole Barn                   $          18.18           413.76 $      7,522.16
23168      CATTLE SHELT#12                        Y    AAA        Pole Barn                   $          18.18           413.76 $      7,522.16
23169      BF FM SCALE HSE                        Y    AAA        Pole Barn                   $          18.18           692.52 $     12,590.01
23171      HARVESTER SILO2                        Y    353        Storage                     $          63.98           281.49 $     18,009.73
23172      BF FM OPERATION                        Y    DDD        Multi-Purpose Building      $          78.07          5,174.07 $   403,939.64
23173      CREED BARN                             Y    AAA        Pole Barn                   $          18.18          8,491.86 $   154,382.01
23174      PUMPHOUSE #4                           Y    240        Maintenance                 $          69.44            44.00 $      3,055.36
23175      FEED BIN #1                            Y    353        Storage                     $          63.98            26.89 $      1,720.42
23176      PUMPHOUSE                              Y    240        Maintenance                 $          69.44            42.19 $      2,929.67
23177      BULK BIN #1                            Y    353        Storage                     $          63.98            37.52 $      2,400.53
23178      BULK BIN # 2                           Y    353        Storage                     $          63.98            28.65 $      1,833.03
23179      SF BULK BIN #3                         Y    240        Maintenance                 $          69.44            28.65 $      1,989.46
23180      BULK BIN #4                            Y    353        Storage                     $          63.98            26.35 $      1,685.87
23181      RESCH BULL BARN                        Y    AAA        Pole Barn                   $          18.18          5,781.74 $   105,112.03
23182      TEST BULL BARN                         Y    AAA        Pole Barn                   $          18.18          5,467.27 $    99,394.97
23183      FS-WASTE STORAG                        Y    AAA        Pole Barn                   $          18.18           146.44 $      2,662.28
23188      S FRM PUMPHOUSE                        Y    420        Utility-Water               $          64.50            20.01 $      1,290.65
23189      SW TEST MACHSHD                        Y    353        Storage                     $          63.98          2,164.75 $   138,500.71
23190      SW TEST OFFICE                         Y    DDD        Multi-Purpose Building      $          78.07           587.28 $     45,848.95
23193      POULTRY FM HSE                         Y    CCC        Farm House                  $          69.79          1,809.00 $   126,250.11
23195      SF POULTRY GAR                         Y    353        Storage                     $          63.98           898.69 $     57,498.19
23196      PUMPHOUSE #5                           Y    240        Maintenance                 $          69.44            29.86 $      2,073.48
23197      BF SCALE HOUSE                         Y    AAA        Pole Barn                   $          18.18           386.72 $      7,030.57
23198      SF MACHINE STOR                        Y    353        Storage                     $          63.98          1,151.24 $    73,656.34
23203      CELLAR                                 Y    353        Storage                     $          63.98            32.47 $      2,077.43
23204      EX LAYING HOUSE                        Y    AAA        Pole Barn                   $          18.18          4,132.92 $    75,136.49
23205      UPRGT FEED TANK                        Y    353        Storage                     $          63.98            40.77 $      2,608.46
23206      COMPOST UNIT                           Y    AAA        Pole Barn                   $          18.18           259.34 $      4,714.80
23208      SF W MOF BARN                          Y    AAA        Pole Barn                   $          18.18           297.51 $      5,408.73
23209      SF RP PAST. LAG                        Y    420        Utility-Water               $          64.50            45.13 $      2,910.89



University of Missouri - Columbia Confidential                        7/28/2011                                                                   Page 7
Replacement Cost Calculations - 2005 Agriculture Experiment Stations E&G

                                                       LABS
Building                                               Function
Code       Building Name                         E&G   Code       LABS Function Description       Cost per. Area Ext. Gross Area     Repl_Cost
23210      PUMPHOUSE #6                           Y    420        Utility-Water               $          64.50            37.03 $      2,388.44
23211      SWN CTR FD TNK                         Y    353        Storage                     $          63.98            27.00 $      1,727.46
23212      SF E MOF BARN                          Y    AAA        Pole Barn                   $          18.18          3,608.94 $    65,610.53
23213      SF OFFICE                              Y    DDD        Multi-Purpose Building      $          78.07           843.06 $     65,817.69
23214A     BOAR SHELTER A                         Y    AAA        Pole Barn                   $          18.18           154.17 $      2,802.81
23214B     BOAR SHELTER B                         Y    AAA        Pole Barn                   $          18.18           154.17 $      2,802.81
23214C     BOAR SHELTER C                         Y    AAA        Pole Barn                   $          18.18           154.17 $      2,802.81
23214D     BOAR SHELTER D                         Y    AAA        Pole Barn                   $          18.18           154.17 $      2,802.81
23214E     BOAR SHELTER E                         Y    AAA        Pole Barn                   $          18.18           154.17 $      2,802.81
23214F     BOAR SHELTER F                         Y    AAA        Pole Barn                   $          18.18           154.17 $      2,802.81
23214G     BOAR SHELTER G                         Y    AAA        Pole Barn                   $          18.18           154.17 $      2,802.81
23214R     BOAR SHELTER R                         Y    AAA        Pole Barn                   $          18.18           154.17 $      2,802.81
23214S     BOAR SHELTER S                         Y    AAA        Pole Barn                   $          18.18           154.17 $      2,802.81
23214T     BOAR SHELTER T                         Y    AAA        Pole Barn                   $          18.18           154.17 $      2,802.81
23214U     BOAR SHELTER U                         Y    350        Shelter                     $          78.21            61.58 $      4,816.17
23214V     BOAR SHELTER V                         Y    350        Shelter                     $          78.21            61.58 $      4,816.17
23215      BOAR BLDG.                             Y    353        Storage                     $          63.98          2,124.40 $   135,919.11
23216      MACHINE STORAGE                        Y    353        Storage                     $          63.98           682.29 $     43,652.91
23217      UPRIGHT BIN #1                         Y    353        Storage                     $          63.98            66.16 $      4,232.92
23218      UPRIGHT BIN #2                         Y    353        Storage                     $          63.98            66.16 $      4,232.92
23222      STUD SHELTER #2                        Y    AAA        Pole Barn                   $          18.18           218.78 $      3,977.42
23223      STUD SHELTER #3                        Y    AAA        Pole Barn                   $          18.18           218.78 $      3,977.42
23224      STUD SHELTER #4                        Y    AAA        Pole Barn                   $          18.18           544.27 $      9,894.83
23225      NUTRIT. LAB STO                        Y    353        Storage                     $          63.98           469.39 $     30,031.57
23226      SF ARS MACH STO                        Y    353        Storage                     $          63.98          4,110.46 $   262,987.23
23227      FNDTN SEED SHOP                        Y    240        Maintenance                 $          69.44          5,779.60 $   401,335.42
23228      PLB & ELEC SHOP                        Y    240        Maintenance                 $          69.44           728.33 $     50,575.24
23229      FARM SUPPORT                           Y    AAA        Pole Barn                   $          18.18           386.36 $      7,024.02
23230      PUMPHOUSE #7                           Y    420        Utility-Water               $          64.50            41.33 $      2,665.79
23231      LIVSTK RES BLDG                        Y    AAA        Pole Barn                   $          18.18           170.00 $      3,090.60
23234      BROODER HOUSE                          Y    AAA        Pole Barn                   $          18.18          3,011.48 $    54,748.71
23237      PUMPHOUSE #8                           Y    420        Utility-Water               $          64.50            48.56 $      3,132.12
23238      SF SHEEP SHELT                         Y    AAA        Pole Barn                   $          18.18          2,553.67 $    46,425.72



University of Missouri - Columbia Confidential                        7/28/2011                                                                   Page 8
Replacement Cost Calculations - 2005 Agriculture Experiment Stations E&G

                                                       LABS
Building                                               Function
Code       Building Name                         E&G   Code       LABS Function Description       Cost per. Area Ext. Gross Area        Repl_Cost
23239      SF FIRE TRAINNG                        Y    DDD        Multi-Purpose Building      $          78.07          4,590.79 $     358,402.98
23240      AG. FERTILIZER OFFICE                  Y    DDD        Multi-Purpose Building      $          78.07          2,267.42 $     177,017.48
23241      PUMP SHELTER                           Y    420        Utility-Water               $          64.50           326.36 $       21,050.22
23242      PUMPHOUSE #9                           Y    240        Maintenance                 $          69.44            42.98 $         2,984.53
23243      PUMPHOUSE #10                          Y    420        Utility-Water               $          64.50            42.19 $         2,721.26
23244      SWINE HOOP STRUCTURE                   Y    AAA        Pole Barn                   $          18.18          1,814.27 $      32,983.43
23246      USDA MACHINE SHOP                      Y    240        Maintenance                 $          69.44          5,921.56 $     411,193.13
23247      USDA SWINE BLDG                        Y    AAA        Pole Barn                   $          18.18           800.00 $       14,544.00
23248      STOR. BLDG E. OF ARO MACH              Y    353        Storage                     $          63.98            67.19 $         4,298.82
23249      STOR. BLDG #2 E/ARO MACH               Y    353        Storage                     $          63.98            58.46 $         3,740.27
23250      GENERAL STOR./GENETICS                 Y    353        Storage                     $          63.98            42.15 $         2,696.76
23251      CHEM. STOR BLDG/GENETICS               Y    353        Storage                     $          63.98            42.15 $         2,696.76
23252      CATTLE SHADE #1                        Y    AAA        Pole Barn                   $          18.18           146.32 $         2,660.10
23253      CATTLE SHADE #2                        Y    AAA        Pole Barn                   $          18.18           146.32 $         2,660.10
23254      STORAGE BUILDING                       Y    353        Storage                     $          63.98           123.91 $         7,927.76
23255      FSP GRAIN BIN                          N    353        Storage                     $          63.98          1,017.63 $      65,107.97
23256      CATTLE SHADE #3                        Y    350        Shelter                     $          78.21            65.81 $         5,147.00
                                        Total                                                                        321,253.50 $    14,676,934.37

           Hundley - Whaley
24360      SHOP                                   Y    240        Maintenance                 $          69.44          3,092.41 $     214,736.95
24361      MACHINE STORAGE                        Y    353        Storage                     $          63.98          2,402.36 $     153,702.99
24362      PESTICIDE FAC.                         Y    353        Storage                     $          63.98          1,572.08 $     100,581.68
24363      PAVILION                               Y    DDD        Multi-Purpose Building      $          78.07          5,452.56 $     425,681.36
24364      LEARNING DISCOVERY CTR                 Y    075        Classroom-General           $         138.58          8,039.30 $    1,114,086.19
                                        Total                                                                          20,558.71 $    2,008,789.17

           Midwest Claypen
25245      OFFICE BLD/SHOP                        Y    240        Maintenance                 $          69.44          4,077.77 $     283,160.35
25247      GENERAL BARN                           Y    AAA        Pole Barn                   $          18.18          6,522.80 $     118,584.50
25249      MACH SHED NORTH                        Y    AAA        Pole Barn                   $          18.18          1,047.22 $      19,038.46
25252      HAY SHED                               Y    AAA        Pole Barn                   $          18.18          2,688.13 $      48,870.20
25254      PLOT SUPP STOR                         Y    AAA        Pole Barn                   $          18.18           330.16 $         6,002.31




University of Missouri - Columbia Confidential                        7/28/2011                                                                      Page 9
Replacement Cost Calculations - 2005 Agriculture Experiment Stations E&G

                                                       LABS
Building                                               Function
Code       Building Name                         E&G   Code       LABS Function Description       Cost per. Area Ext. Gross Area     Repl_Cost
25255      PUMPHOUSE                              Y    420        Utility-Water               $          64.50            51.13 $      3,297.89
25256      PESTICIDE STOR.                        Y    353        Storage                     $          63.98           157.60 $     10,083.25
                                        Total                                                                          14,874.81 $   489,036.96

           Forage System Res. Center
26258      FUEL STORAGE                           Y    353        Storage                     $          63.98           160.10 $     10,243.20
26259A     SMALL BIN A                            Y    353        Storage                     $          63.98            29.10 $      1,861.82
26259B     SMALL BIN B                            Y    353        Storage                     $          63.98            29.07 $      1,859.90
26260      OFFICE BLDG.                           Y    DDD        Multi-Purpose Building      $          78.07          4,537.96 $   354,278.54
26261      MACH REPAIR SHP                        Y    240        Maintenance                 $          69.44          3,574.55 $   248,216.75
26262      MACHINERY STORA                        Y    353        Storage                     $          63.98          8,708.01 $   557,138.48
26264      GARAGE                                 Y    353        Storage                     $          63.98           584.02 $     37,365.60
26265      FORAGE LAB                             Y    240        Utility-Water               $          69.44           286.19 $     19,873.03
26267      NORTH GARAGE                           Y    353        Storage                     $          63.98           406.67 $     26,018.75
26268      SOUTH GARAGE                           Y    353        Storage                     $          63.98           227.40 $     14,549.05
26269      CATTLE SHED 5                          Y    AAA        Pole Barn                   $          18.18           669.40 $     12,169.69
26270      BARN #2                                Y    AAA        Pole Barn                   $          18.18          3,164.01 $    57,521.70
26271      BARN # 3                               Y    AAA        Pole Barn                   $          18.18          2,187.89 $    39,775.84
26272      BARN # 4                               Y    AAA        Pole Barn                   $          18.18          2,396.61 $    43,570.37
26273      CATTLE WRK SHD1                        Y    AAA        Pole Barn                   $          18.18          1,113.33 $    20,240.34
26274      CATTLE WRK SHD2                        Y    AAA        Pole Barn                   $          18.18           818.07 $     14,872.51
26275      SMOKEHOUSE                             Y    AAA        Pole Barn                   $          18.18           343.37 $      6,242.47
26276      BARN #5                                Y    AAA        Pole Barn                   $          18.18          1,375.71 $    25,010.41
26277      HAY SHED #1                            Y    AAA        Pole Barn                   $          18.18          3,304.69 $    60,079.26
26278      HAY SHED #2                            Y    AAA        Pole Barn                   $          18.18          3,304.88 $    60,082.72
26280      PUMP HOUSE #1                          Y    420        Utility-Water               $          64.50            25.00 $      1,612.50
26281      PUMP HOUSE #2                          Y    420        Utility-Water               $          64.50            25.00 $      1,612.50
26282      PUMP HOUSE #3                          Y    420        Utility-Water               $          64.50            17.19 $      1,108.76
26283      PUMP HOUSE #4                          Y    420        Utility-Water               $          64.50            17.78 $      1,146.81
26284      PUMP HOUSE #5                          Y    420        Utility-Water               $          64.50            25.00 $      1,612.50
26285      CATTLE SHED 3                          Y    AAA        Pole Barn                   $          18.18           558.00 $     10,144.44
26286      CATTLE SHED 4                          Y    AAA        Pole Barn                   $          18.18           753.37 $     13,696.27
26558      FENCING SHED                           Y    353        Storage                     $          63.98           130.68 $      8,360.91




University of Missouri - Columbia Confidential                        7/28/2011                                                                   Page 10
Replacement Cost Calculations - 2005 Agriculture Experiment Stations E&G

                                                       LABS
Building                                               Function
Code       Building Name                         E&G   Code       LABS Function Description       Cost per. Area Ext. Gross Area       Repl_Cost
26559      WEATHER STATION                        Y    353        Storage                     $          63.98            75.00 $       4,798.50
26560A     LG BIN A                               Y    353        Storage                     $          63.98           259.12 $      16,578.50
26560B     LG BIN B                               Y    353        Storage                     $          63.98           259.08 $      16,575.94
                                        Total                                                                          39,366.25 $   1,688,218.04

           Dairy Farm
27289      MILKNG/TIE BARN                        Y    353        Storage                     $          63.98         11,391.79 $    728,846.72
27290      RP AT HOLSTIEN                         Y    AAA        Pole Barn                   $          18.18            51.20 $         930.82
27291      MCH SHD/ARO SHP                        Y    240        Maintenance                 $          69.44          3,756.43 $    260,846.50
27293      HAY BARN                               Y    AAA        Pole Barn                   $          18.18          4,115.42 $     74,818.34
27295      SELF-FEED SHED1                        Y    AAA        Pole Barn                   $          18.18          2,771.44 $     50,384.78
27296      SELF-FEED SHED2                        Y    AAA        Pole Barn                   $          18.18          2,771.44 $     50,384.78
27297      WATER TANK                             Y    420        Utility-Water               $          64.50           113.05 $       7,291.73
27298      LOAFING BARN                           Y    AAA        Pole Barn                   $          18.18          3,246.67 $     59,024.46
27299      HAY & BED STORG                        Y    AAA        Pole Barn                   $          18.18          3,398.63 $     61,787.09
27301      EXERCISE BLDG.                         Y    AAA        Pole Barn                   $          18.18          6,807.80 $    123,765.80
27302      FEEDING BARN PE                        Y    AAA        Pole Barn                   $          18.18         19,714.47 $    358,409.06
27303      FEED STORAGE                           Y    AAA        Pole Barn                   $          18.18          9,780.52 $    177,809.85
27305      AUTO FEED SHLT2                        Y    AAA        Pole Barn                   $          18.18           350.94 $       6,380.09
27306      HAY BARN                               Y    AAA        Pole Barn                   $          18.18          9,662.03 $    175,655.71
27314      CATTLE SHEL #1                         Y    AAA        Pole Barn                   $          18.18           138.94 $       2,525.93
27315      CATTLE SHEL #2                         Y    AAA        Pole Barn                   $          18.18           138.94 $       2,525.93
27316      CATTLE SHEL #3                         Y    AAA        Pole Barn                   $          18.18           138.94 $       2,525.93
27317      HOUSE #4                               Y    CCC        Farm House                  $          69.79          4,842.60 $    337,965.05
27318      GARAGE #4                              Y    353        Storage                     $          63.98           316.90 $      20,275.26
27319      LOAFING BARN #1                        Y    AAA        Pole Barn                   $          18.18          4,017.17 $     73,032.15
27321      MILKING BARN                           Y    353        Storage                     $          63.98          5,769.68 $    369,144.13
27322      MATERNITY BARN                         Y    AAA        Pole Barn                   $          18.18          4,001.08 $     72,739.63
27323      PUMPHOUSE #2                           Y    420        Utility-Water               $          64.50           166.50 $      10,739.25
27324      GRAIN STOR BIN                         Y    353        Storage                     $          63.98           226.90 $      14,517.06
27325      STOR SHED #1                           Y    AAA        Pole Barn                   $          18.18            89.62 $       1,629.29
27327      WATER TANK #1                          Y    420        Utility-Water               $          64.50            93.17 $       6,009.47
27329      PUMP HOUSE #1                          Y    420        Utility-Water               $          64.50            83.71 $       5,399.30




University of Missouri - Columbia Confidential                        7/28/2011                                                                     Page 11
Replacement Cost Calculations - 2005 Agriculture Experiment Stations E&G

                                                           LABS
Building                                                   Function
Code       Building Name                             E&G   Code       LABS Function Description       Cost per. Area Ext. Gross Area       Repl_Cost
27330      WATR TNK #3/329                            Y    420        Utility-Water               $          64.50           112.40 $       7,249.80
27331      BUNKER SILO #1                             Y    353        Storage                     $          63.98          5,983.17 $    382,803.22
27332      BUNKER SILO #2                             Y    353        Storage                     $          63.98          6,244.27 $    399,508.39
27335      WATER TANK #2                              Y    420        Utility-Water               $          64.50            80.54 $       5,194.83
27336      RECYCL PUMPHOU                             Y    420        Utility-Water               $          64.50            89.02 $       5,741.79
27337      CATTLE SHELTER                             Y    AAA        Pole Barn                   $          18.18          2,944.00 $     53,521.92
27338      HAY STORAGE                                Y    353        Storage                     $          63.98            96.00 $       6,142.08
27339      WASTE TREATMENT BLDG                       Y    353        Storage                     $          63.98           388.75 $      24,872.23
27340      FEEDING AREA #1                            Y    AAA        Pole Barn                   $          18.18          1,023.33 $     18,604.14
27341      FEEDING AREA #2                            Y    AAA        Pole Barn                   $          18.18           741.67 $      13,483.56
27342      CATTLE SHELTER #4                          Y    AAA        Pole Barn                   $          18.18           123.67 $       2,248.32
                                             Total                                                                       115,782.80 $    3,974,734.38

           Northeast Energy Conser. Center
28340      NECC-WATER SHED #1                         Y    420        Utility-Water               $          64.50            43.50 $       2,805.75
28341      NECC-WATER SHED #2                         Y    420        Utility-Water               $          64.50            43.50 $       2,805.75
28342      NECC-WATER SHED #3                         Y    420        Utility-Water               $          64.50            43.50 $       2,805.75
28344      SUPERINT'S HOUS                            Y    CCC        Farm House                  $          69.79          3,157.63 $    220,371.00
28345      GREENLEY HOUSE                             Y    CCC        Farm House                  $          69.79          5,727.97 $    399,755.03
28346      RP STATION                                 Y    420        Utility-Water               $          64.50            50.62 $       3,264.99
28347      GEN PURPOSE                                Y    DDD        Multi-Purpose Building      $          78.07          9,370.16 $    731,528.39
28348      GENERAL BARN                               Y    AAA        Pole Barn                   $          18.18          8,154.87 $    148,255.54
28349      QONST MACH STOR                            Y    353        Storage                     $          63.98          4,156.69 $    265,945.03
28350      HAY BARN                                   Y    AAA        Pole Barn                   $          18.18          3,306.49 $     60,111.99
28351      GRN STORE BIN#1                            Y    353        Storage                     $          63.98           269.40 $      17,236.21
28352      SM. QUONSET                                Y    353        Storage                     $          63.98           789.78 $      50,530.12
28353      GRN STORE BIN#3                            Y    353        Storage                     $          63.98           159.01 $      10,173.46
28354      GRN STORE BIN#4                            Y    353        Storage                     $          63.98           159.04 $      10,175.38
28355      CATTLE BARN                                Y    AAA        Pole Barn                   $          18.18          1,489.67 $     27,082.20
28356      GRN STORE BIN#6                            Y    353        Storage                     $          63.98           464.16 $      29,696.96
28357      PUMPHOUSE BY LA                            Y    420        Utility-Water               $          64.50           119.69 $       7,720.01
28358      PUMPHOUSE BY HO                            Y    420        Utility-Water               $          64.50            38.28 $       2,469.06
28359      GRN STOR BIN #7                            Y    353        Storage                     $          63.98           586.03 $      37,494.20




University of Missouri - Columbia Confidential                            7/28/2011                                                                     Page 12
Replacement Cost Calculations - 2005 Agriculture Experiment Stations E&G

                                                       LABS
Building                                               Function
Code       Building Name                         E&G   Code       LABS Function Description       Cost per. Area Ext. Gross Area       Repl_Cost
                                        Total                                                                          38,129.99 $   2,030,226.80

           Horticulture Farm
29362      CEDAR PUMPHOUSE                        Y    EEE        Well House & Equip          $        1,982.31          649.90 $    1,288,303.27
29363      PUMPHOUSE                              Y    420        Utility-Water               $          64.50           211.56 $      13,645.62
29366      PESTICIDE STOR.                        Y    AAA        Pole Barn                   $          18.18          2,152.00 $     39,123.36
29368      MACHINE REPAIR                         Y    282        Repair Garage               $          90.76          1,640.00 $    148,846.40
29369      MACHINE STORAGE                        Y    353        Storage                     $          63.98          5,868.85 $    375,489.02
29370      MACH. & CHEM. S                        Y    353        Storage                     $          63.98          4,000.00 $    255,920.00
29371      OFFICE HOUSE #1                        Y    CCC        Farm House                  $          69.79          3,378.08 $    235,756.20
29372      HOUSE #2                               Y    CCC        Farm House                  $          69.79          2,782.44 $    194,186.49
29373      OLD HICKMAN HSE                        Y    353        Storage                     $          63.98          3,611.73 $    231,078.49
29374      GREENHOUSE LAB                         Y    149        Greenhouse-Research         $         256.92          7,609.21 $   1,954,958.23
29375      TURF STORAGE BG                        Y    353        Storage                     $          63.98           279.08 $      17,855.54
29378      SCALE HOUSE                            Y    AAA        Pole Barn                   $          18.18           146.67 $       2,666.46
                                         Total                                                                         32,329.52 $   4,757,829.08

           Thompson Farm
30355      CATTLE BARN                            Y    AAA        Pole Barn                   $          18.18          7,200.00 $    130,896.00
30378      SUPERINT HOUSE                         Y    CCC        Farm House                  $          69.79          4,784.19 $    333,888.62
30380      NORTH HAY BARN                         Y    AAA        Pole Barn                   $          18.18          3,504.69 $     63,715.26
30381      GN PURPOSE BARN                        Y    DDD        Multi-Purpose Building      $          78.07          8,142.61 $    635,693.56
30382      SUPERNT CELLAR                         Y    353        Storage                     $          63.98            65.13 $       4,167.02
30383      HOLDING PENS                           Y    AAA        Pole Barn                   $          18.18          1,404.78 $     25,538.90
30384      WEIGHNG STATION                        Y    AAA        Pole Barn                   $          18.18          3,342.78 $     60,771.74
30385      CATTLE SHELT #1                        Y    AAA        Pole Barn                   $          18.18          1,177.46 $     21,406.22
30386      FRONT CATTLE SHELTER                   Y    AAA        Pole Barn                   $          18.18          1,177.46 $     21,406.22
30387      FRONT CATTLE SHELTER                   Y    AAA        Pole Barn                   $          18.18          1,177.46 $     21,406.22
30392      GRAIN TANK #1                          Y    353        Storage                     $          63.98           254.12 $      16,258.60
30393      GRAIN TANK #2                          Y    353        Storage                     $          63.98          1,173.80 $     75,099.72
30394      AGRONOMY SHED                          Y    AAA        Pole Barn                   $          18.18          1,696.94 $     30,850.37
30395      GRAIN TANK #3                          Y    353        Storage                     $          63.98          1,173.93 $     75,108.04
30397      SOUTH PUMP HSE                         Y    420        Utility-Water               $          64.50            48.00 $       3,096.00




University of Missouri - Columbia Confidential                        7/28/2011                                                                     Page 13
Replacement Cost Calculations - 2005 Agriculture Experiment Stations E&G

                                                       LABS
Building                                               Function
Code       Building Name                         E&G   Code       LABS Function Description       Cost per. Area Ext. Gross Area       Repl_Cost
30553      PUMPHOUSE POND                         Y    420        Utility-Water               $          64.50            37.01 $       2,387.15
30554      SCALEHOUSE                             Y    AAA        Pole Barn                   $          18.18            40.08 $         728.65
                                        Total                                                                          36,400.44 $   1,522,418.31

           Southwest Center
31398      OFFICE                                 Y    DDD        Multi-Purpose Building      $          78.07          5,799.48 $    452,765.40
31399      GN PURPOSE BLDG                        Y    DDD        Multi-Purpose Building      $          78.07          7,985.00 $    623,388.95
31400      FERT/CHEM STORE                        Y    AAA        Pole Barn                   $          18.18          3,352.08 $     60,940.81
31401      GREEN/HEADHOUSE                        Y    150        Greenhouse-Standard         $          74.10         10,550.58 $    781,797.98
31402      HOUSE(ENTRANCE)                        Y    CCC        Farm House                  $          69.79          3,502.81 $    244,461.11
31403      DAIRY BARN #1 W                        Y    AAA        Pole Barn                   $          18.18          3,360.00 $     61,084.80
31404      DAIRY BARN #2 E                        Y    AAA        Pole Barn                   $          18.18          3,380.00 $     61,448.40
31405      PUMP HOUSE                             Y    420        Utility-Water               $          64.50           146.09 $       9,422.81
31406-A    CALF HOLDING PEN                       Y    AAA        Pole Barn                   $          18.18           313.35 $       5,696.70
31406-B    CALF HOLDING PEN                       Y    AAA        Pole Barn                   $          18.18           313.35 $       5,696.70
31406-C    CALF HOLDING PEN                       Y    AAA        Pole Barn                   $          18.18           313.35 $       5,696.70
31406-D    CALF HOLDING PEN                       Y    AAA        Pole Barn                   $          18.18           313.35 $       5,696.70
31406-E    CALF HOLDING PEN                       Y    AAA        Pole Barn                   $          18.18           313.35 $       5,696.70
31406-F    CALF HOLDING PEN                       Y    AAA        Pole Barn                   $          18.18           313.35 $       5,696.70
31406-G    CALF HOLDING PEN                       Y    AAA        Pole Barn                   $          18.18           313.35 $       5,696.70
31406-H    CALF HOLDING PEN                       Y    AAA        Pole Barn                   $          18.18           313.35 $       5,696.70
31406-I    CALF HOLDING PEN                       Y    AAA        Pole Barn                   $          18.18           313.35 $       5,696.70
31406-L    CALF HOLDING PEN                       Y    AAA        Pole Barn                   $          18.18           313.35 $       5,696.70
31407      SWINE TEST SERV                        Y    AAA        Pole Barn                   $          18.18          1,349.14 $     24,527.37
31408      SOLAR GREEN HOUSE                      Y    150        Greenhouse-Standard         $          74.10           297.06 $      22,012.15
31409      SHADE STRUCTURE                        Y    AAA        Pole Barn                   $          18.18            96.00 $       1,745.28
31409-A    SHADE STRUCTURE                        Y    AAA        Pole Barn                   $          18.18            96.00 $       1,745.28
31409-B    SHADE STRUCTURE                        Y    AAA        Pole Barn                   $          18.18            96.00 $       1,745.28
31409-C    SHADE STRUCTURE                        Y    AAA        Pole Barn                   $          18.18            96.00 $       1,745.28
31409-D    SHADE STRUCTURE                        Y    AAA        Pole Barn                   $          18.18            96.00 $       1,745.28
31410      AUSTRALIAN MILKING BARN                Y    353        Storage                     $          63.98          2,665.25 $    170,522.70
31411      WATER STORAGE TANK                     Y    353        Storage                     $          63.98            33.08 $       2,116.46
31412      MACHINERY STORAGE                      Y    AAA        Pole Barn                   $          18.18          3,377.55 $     61,403.86




University of Missouri - Columbia Confidential                        7/28/2011                                                                     Page 14
Replacement Cost Calculations - 2005 Agriculture Experiment Stations E&G

                                                       LABS
Building                                               Function
Code       Building Name                         E&G   Code       LABS Function Description       Cost per. Area Ext. Gross Area       Repl_Cost
31413      GENERAL PURPOSE BARN                   Y    AAA        Pole Barn                   $          18.18          2,587.28 $     47,036.75
31414      WEIGH SHELTER #1                       Y    AAA        Pole Barn                   $          18.18           195.11 $       3,547.10
31416      PUMPHOUSE                              Y    420        Utility-Water               $          64.50            38.15 $       2,460.68
31417      MERCK WEIGH BARN                       Y    AAA        Pole Barn                   $          18.18           793.00 $      14,416.74
31418      STORAGE SHED (HOUSE)                   Y    AAA        Pole Barn                   $          18.18            97.19 $       1,766.91
31419      WELL & PUMPHOUSE                       Y    420        Utility-Water               $          64.50            98.99 $       6,384.86
31420      WEIGH SHELTER #3                       Y    AAA        Pole Barn                   $          18.18            92.02 $       1,672.92
31421      PUMPHOUSE                              Y    420        Utility-Water               $          64.50            52.08 $       3,359.16
31422      STORAGE TANK                           Y    353        Storage                     $          63.98           221.38 $      14,163.89
31425      GRAIN STORAGE #1                       Y    353        Storage                     $          63.98            28.06 $       1,795.28
31426      GRAIN STORAGE                          Y    353        Storage                     $          63.98            28.10 $       1,797.84
31427      BARN                                   Y    AAA        Pole Barn                   $          18.18          3,173.39 $     57,692.23
31428      CALF SHELTER                           Y    AAA        Pole Barn                   $          18.18           127.65 $       2,320.68
31428-A    CALF SHELTER A                         Y    AAA        Pole Barn                   $          18.18           127.65 $       2,320.68
31428-B    CALF SHELTER B                         Y    AAA        Pole Barn                   $          18.18           127.65 $       2,320.68
31428-C    CALF SHELTER C                         Y    AAA        Pole Barn                   $          18.18           127.65 $       2,320.68
31428-D    CALF SHELTER D                         Y    AAA        Pole Barn                   $          18.18           127.65 $       2,320.68
31429      GRAIN BIN                              Y    353        Storage                     $          63.98            32.18 $       2,058.88
31430      STORAGE                                Y    353        Storage                     $          63.98           211.90 $      13,557.36
                                        Total                                                                          57,698.70 $   2,824,900.20

           Rocheford Turkey Farm
33428      RESIDENCE HOUSE                        Y    CCC        Farm House                  $          69.79          1,305.45 $     91,107.36
33429      RTF PEN FACILIT                        Y    353        Storage                     $          63.98           190.77 $      12,205.46
33430      RP STATION                             Y    420        Utility-Water               $          64.50            43.31 $       2,793.50
33431      INCUBATOR HOUSE                        Y    AAA        Pole Barn                   $          18.18           392.22 $       7,130.56
33433      W BROODER HOUSE                        Y    AAA        Pole Barn                   $          18.18          9,043.14 $    164,404.29
33434      SW BROODER HOS                         Y    AAA        Pole Barn                   $          18.18          4,618.67 $     83,967.42
33435      E. STOR. BARN                          Y    353        Storage                     $          63.98          1,152.04 $     73,707.52
33436      UPRT BULK BIN#1                        Y    353        Storage                     $          63.98            27.99 $       1,790.80
33437      STORAGE BUILDING                       Y    353        Storage                     $          63.98           767.92 $      49,131.52
33438      MULTI-PEN FACILITY                     Y    AAA        Pole Barn                   $          18.18         10,568.78 $    192,140.42
33439      MANUFACTURED RES. HOUSE                Y    CCC        Farm House                  $          69.79          1,278.63 $     89,235.59




University of Missouri - Columbia Confidential                        7/28/2011                                                                     Page 15
Replacement Cost Calculations - 2005 Agriculture Experiment Stations E&G

                                                       LABS
Building                                               Function
Code       Building Name                         E&G   Code       LABS Function Description       Cost per. Area Ext. Gross Area       Repl_Cost
                                        Total                                                                          29,388.92 $    767,614.43

           University Forest
34364      LEARNING DISCOVERY CTR                 Y    075        Classroom-General           $         138.58          8,039.30 $   1,114,086.19
34440      GREEN/HEADHOUSE                        Y    150        Greenhouse-Standard         $          74.10           862.88 $      63,939.41
34441      SAWMILL                                Y    AAA        Pole Barn                   $          18.18          2,512.50 $     45,677.25
34443      PLANER PLANT                           Y    AAA        Pole Barn                   $          18.18          2,522.78 $     45,864.14
34444      REP SHOP/STORE                         Y    AAA        Pole Barn                   $          18.18          2,283.12 $     41,507.12
34445      OFFICE/LAB                             Y    DDD        Multi-Purpose Building      $          78.07          1,090.60 $     85,143.14
34446      GARAGE/TOOLROOM                        Y    353        Storage                     $          63.98          1,263.16 $     80,816.98
34447      OIL HOUSE                              Y    353        Storage                     $          63.98           102.78 $       6,575.86
34449      FACULTY HOUSE                          Y    274        Park Cabin                  $         107.00          1,286.75 $    137,682.25
34450      RES AST QUARTER                        Y    320        Residence                   $         107.03           559.00 $      59,829.77
34451      DINING HALL                            Y    DDD        Multi-Purpose Building      $          78.07          1,845.53 $    144,080.53
34452      STU CABIN - ADA                        Y    274        Park Cabin                  $         107.00          1,704.96 $    182,430.72
34453      CLASSROOM                              Y    DDD        Multi-Purpose Building      $          78.07          1,553.31 $    121,266.91
34454      STUDENT CABIN#1                        Y    274        Park Cabin                  $         107.00           617.63 $      66,086.41
34455      STUDENT CABIN#2                        Y    274        Park Cabin                  $         107.00           617.63 $      66,086.41
34456      STUDENT CABIN#3                        Y    274        Park Cabin                  $         107.00           617.63 $      66,086.41
34457      STUDENT CABIN#4                        Y    274        Park Cabin                  $         107.00           617.63 $      66,086.41
34458      STUDENT CABIN#5                        Y    274        Park Cabin                  $         107.00           617.64 $      66,087.48
34459      STUDENT CABIN#6                        Y    DDD        Multi-Purpose Building      $          78.07           619.22 $      48,342.51
34461      RES.FORESTER HS                        Y    CCC        Farm House                  $          69.79          3,981.68 $    277,881.45
34462      TRASH STORAGE                          Y    353        Storage                     $          63.98            65.58 $       4,195.81
34463      WATER INST BD#1                        Y    420        Utility-Water               $          64.50            39.07 $       2,520.02
34464      WATER INST BD#2                        Y    420        Utility-Water               $          64.50            55.32 $       3,568.14
34465      WATER INST BD#3                        Y    420        Utility-Water               $          64.50            55.32 $       3,568.14
34466      LUMBER STORAGE                         Y    353        Storage                     $          63.98          2,692.25 $    172,250.16
                                        Total                                                                          36,223.27 $   2,971,659.61

           Wurdack Farm
35044      MACH REPAIR SHP                        Y    353        Storage                     $          63.98           153.35 $       9,811.33
35472      NEW BARN/SOUTH                         Y    AAA        Pole Barn                   $          18.18          4,854.77 $     88,259.72




University of Missouri - Columbia Confidential                        7/28/2011                                                                     Page 16
Replacement Cost Calculations - 2005 Agriculture Experiment Stations E&G

                                                       LABS
Building                                               Function
Code       Building Name                         E&G   Code       LABS Function Description       Cost per. Area Ext. Gross Area       Repl_Cost
35473      HOUSE                                  Y    CCC        Farm House                  $          69.79          1,688.06 $    117,809.71
35474      GENERAL BARN                           Y    AAA        Pole Barn                   $          18.18          8,263.07 $    150,222.61
35475      RP @ DAM                               Y    420        Utility - Water             $          64.50           221.57 $      14,291.27
35476      GARAGE                                 Y    353        Storage                     $          63.98           423.61 $      27,102.57
35477      CORN CRIB                              Y    AAA        Pole Barn                   $          18.18           671.25 $      12,203.33
35478      MACH STORAGE SD                        Y    240        Maintenance                 $          69.44          2,779.33 $    192,996.68
35479      STORAGE SHED                           Y    353        Storage                     $          63.98           150.83 $       9,650.10
35480      GEN BARN-SOUTH                         Y    AAA        Pole Barn                   $          18.18          2,842.50 $     51,676.65
35481      WF N CATTLE SHE                        Y    AAA        Pole Barn                   $          18.18           610.56 $      11,099.98
35483      PUMP HOUSE                             Y    420        Utility - Water             $          64.50           156.25 $      10,078.13
35552      METAL STO SHED                         Y    353        Storage                     $          63.98           162.56 $      10,400.59
35564      DAM CELLAR                             Y    353        Storage                     $          63.98           131.28 $       8,399.29
35565      MULTIPURPOSE BLDG                      Y    DDD        Multi-Purpose Building      $          78.07          2,424.96 $    189,316.63
35567      WURDACK FARM BBQ PAVILION              Y    350        Shelter                     $          78.21          1,188.91 $     92,984.65
                                        Total                                                                          26,722.86 $    996,303.23

           Delta Center
36484      OFFICE                                 Y    DDD        Multi-Purpose Building      $          78.07         20,831.67 $   1,626,328.48
36485      GREEN/HEADHOUSE                        Y    150        Greenhouse-Standard         $          74.10         20,201.26 $   1,496,913.37
36486      PLANT MATERIALS                        Y    AAA        Pole Barn                   $          18.18         10,171.63 $    184,920.23
36487      COTTON BREED LB                        Y    AAA        Pole Barn                   $          18.18          5,904.43 $    107,342.54
36488      FOUND SEED STOR                        Y    353        Storage                     $          63.98          9,124.17 $    583,764.40
36489      SUPERINT HOUSE                         Y    CCC        Farm House                  $          69.79          2,068.37 $    144,351.54
36490      GARAGE                                 Y    353        Storage                     $          63.98          1,523.99 $     97,504.88
36491      MACH STORAGE                           Y    AAA        Pole Barn                   $          18.18          7,169.46 $    130,340.78
36493      GEN PURPOSE BUILDING                   Y    DDD        Multi-Purpose Building      $          78.07         10,603.64 $    827,826.17
36497      NEMATODE LAB                           Y    DDD        Multi-Purpose Building      $          78.07          1,623.33 $    126,733.37
36501      PESTICIDE STOR                         Y    AAA        Pole Barn                   $          18.18          1,200.69 $     21,828.54
36502      FL STR TANK #5                         Y    353        Storage                     $          63.98           133.00 $       8,509.34
36503      FL STR TANK #6                         Y    353        Storage                     $          63.98           133.00 $       8,509.34
36506      RONE EXHIBITION CENTER                 Y    DDD        Multi-Purpose Building      $          78.07         14,643.23 $   1,143,196.97
36507      WEED SCIENCE PESTICIDE ST              Y    353        Storage                     $          63.98          2,428.52 $    155,376.71
36508      SUP WELL HSE                           Y    420        Utility - Water             $          64.50           120.06 $       7,743.87




University of Missouri - Columbia Confidential                         7/28/2011                                                                    Page 17
Replacement Cost Calculations - 2005 Agriculture Experiment Stations E&G

                                                       LABS
Building                                               Function
Code       Building Name                         E&G   Code       LABS Function Description       Cost per. Area Ext. Gross Area       Repl_Cost
36509      TRAV TRAILER 1                         Y    350        Storage                     $          78.21           153.33 $      11,991.94
36510      TRAV TRAILER 2                         Y    350        Storage                     $          78.21           153.33 $      11,991.94
36511      TRAV TRAILER 3                         Y    350        Storage                     $          78.21           147.25 $      11,516.42
36512      FUEL AND USED OIL STOR                 N    353        Storage                     $          63.98          1,152.00 $     73,704.96
36513      GENERATOR BUILDING                     N    240        Maintenance                 $          69.44           181.21 $      12,583.22
36514      DELTA CNTR GENERATOR BLD               N    240        Maintenance                 $          69.44           341.35 $      23,703.34
36515      DELTA FUEL STORAGE BLDG                N    353        Storage                     $          63.98           126.67 $       8,104.35
36516      DELTA GRAIN BIN 1                      N    353        Storage                     $          63.98           176.64 $      11,301.43
36517      DELTA GRAIN BIN 2                      N    353        Storage                     $          63.98           176.64 $      11,301.43
36518      DELTA GRAIN BIN 3                      N    353        Storage                     $          63.98           176.64 $      11,301.43
36519      DELTA GRAIN BIN 4                      N    353        Storage                     $          63.98           176.64 $      11,301.43
36520      DELTA GRAIN BIN 5                      N    353        Storage                     $          63.98           176.64 $      11,301.43
36521      LEE FARM SERVICE CENTER                N    DDD        Multi-Purpose Building      $          78.07         13,946.35 $   1,088,791.54
36522      CB COMMUNICATION TOWER                 N    NNN        CB COMMUNICATION TOWER $             4,599.98             1.00 $      4,599.98
                                        Total                                                                        124,966.14 $    7,974,685.37

           Hinkson Bottoms
38517      LAB TRAILER                            Y    AAA        Pole Barn                   $          18.18          1,104.86 $     20,086.35
38518      CORN STORAGE                           Y    353        Storage                     $          63.98            51.56 $       3,298.81
38519      SEED STOR                              Y    353        Storage                     $          63.98            36.00 $       2,303.28
38521      GRAIN BIN #1                           Y    353        Storage                     $          63.98           268.09 $      17,152.40
38522      BUTLER MAIN BLD                        Y    240        Maintenance                 $          69.44          3,316.44 $    230,293.59
38523      SEED DRYER                             Y    353        Storage                     $          63.98           616.06 $      39,415.52
38524      HB SHOP                                Y    240        Maintenance                 $          69.44          1,278.92 $     88,808.20
38525      COLD ROOM                              Y    353        Storage                     $          63.98           334.44 $      21,397.47
38526      LATRINE                                Y    300        Rest Rooms - Pit Type       $         113.87            26.69 $       3,039.19
38527      STORAGE SHED #2                        Y    353        Storage                     $          63.98           777.36 $      49,735.49
38528      MAIZE RES LAB                          Y    DDD        Multi-Purpose Building      $          78.07          4,800.00 $    374,736.00
38529      MACHINE                                Y    AAA        Pole Barn                   $          18.18          3,880.07 $     70,539.67
38530      NEW STORAGE                            Y    AAA        Pole Barn                   $          18.18           542.36 $       9,860.10
38562      PESTICIDE FACIL                        Y    353        Storage                     $          63.98          1,797.07 $    114,976.54
38565      GRAIN BIN #2                           Y    353        Storage                     $          63.98            25.01 $       1,600.14
38566      GAS TANKS                              Y    353        Storage                     $          63.98            54.00 $       3,454.92




University of Missouri - Columbia Confidential                        7/28/2011                                                                     Page 18
Replacement Cost Calculations - 2005 Agriculture Experiment Stations E&G

                                                            LABS
Building                                                    Function
Code       Building Name                              E&G   Code       LABS Function Description       Cost per. Area Ext. Gross Area        Repl_Cost
38567      TOOL STORAGE                                Y    353        Storage                     $          63.98           100.38 $         6,422.31
                                              Total                                                                         19,009.31 $    1,057,120.00

           Rhodes
39531      MACH STORAGE                                Y    353        Storage                     $          63.98          1,978.38 $     126,576.75
39532      LOUNGE                                      Y    DDD        Multi-Purpose Building      $          78.07           224.67 $       17,539.99
                                              Total                                                                          2,203.05 $     144,116.74

           Bertha Brown
47538      MACHINE SHED                                Y    AAA        Pole Barn                   $          18.18          1,635.17 $      29,727.39
47539      SILO #2                                     Y    353        Storage                     $          63.98           160.98 $       10,299.50
47540      GAS TANK #2                                 Y    353        Storage                     $          63.98            18.00 $         1,151.64
47541      SMALL BARN                                  Y    AAA        Pole Barn                   $          18.18          1,811.33 $      32,929.98
47542      STORAGE BARN                                Y    AAA        Pole Barn                   $          18.18           180.00 $         3,272.40
47543      GAS TANK                                    Y    353        Storage                     $          63.98            18.00 $         1,151.64
47544      LARGE BARN                                  Y    AAA        Pole Barn                   $          18.18          2,467.12 $      44,852.24
47545      CATTLE FEEDER                               Y    AAA        Pole Barn                   $          18.18            55.00 $          999.90
47546      SILO #1                                     Y    353        Storage                     $          63.98           184.08 $       11,777.44
                                              Total                                                                          6,529.68 $     136,162.13

           Ross Jones
48570      RJF SHOP                                    Y    AAA        Pole Barn                   $          18.18           853.70 $       15,520.27
48571      RJF GRAIN BIN 1                             Y    353        Storage                     $          63.98           132.31 $         8,465.19
48572      RJF GRAIN BIN 2                             Y    353        Storage                     $          63.98           132.30 $         8,464.55
48576      RJF HAY BARN                                Y    AAA        Pole Barn                   $          18.18          2,199.17 $      39,980.91
48577      RJF IMPLEMENT BARN                          Y    AAA        Pole Barn                   $          18.18          2,164.91 $      39,358.06
48578      RJF GRAIN BN 3                              Y    353        Storage                     $          63.98           132.14 $         8,454.32
48580      RJF FUEL STORAGE TANK                       Y    353        Storage                     $          63.98            24.00 $         1,535.52
                                              Total                                                                          5,638.53 $     121,778.83
                             Agricultue Farms Total                                                                       995,467.64 $    52,824,671.28




University of Missouri - Columbia Confidential                             7/28/2011                                                                      Page 19
University of Missouri - Columbia Confidential   7/28/2011   Page 20
University of Missouri - Columbia Confidential   7/28/2011   Page 21
University of Missouri - Columbia Confidential   7/28/2011   Page 22
University of Missouri - Columbia Confidential   7/28/2011   Page 23
University of Missouri - Columbia Confidential   7/28/2011   Page 24
University of Missouri - Columbia Confidential   7/28/2011   Page 25
University of Missouri - Columbia Confidential   7/28/2011   Page 26
University of Missouri - Columbia Confidential   7/28/2011   Page 27
University of Missouri - Columbia Confidential   7/28/2011   Page 28
University of Missouri - Columbia Confidential   7/28/2011   Page 29
University of Missouri - Columbia Confidential   7/28/2011   Page 30
University of Missouri - Columbia Confidential   7/28/2011   Page 31
University of Missouri - Columbia Confidential   7/28/2011   Page 32
University of Missouri - Columbia Confidential   7/28/2011   Page 33
University of Missouri - Columbia Confidential   7/28/2011   Page 34
University of Missouri - Columbia Confidential   7/28/2011   Page 35
University of Missouri - Columbia Confidential   7/28/2011   Page 36
University of Missouri - Columbia Confidential   7/28/2011   Page 37
University of Missouri - Columbia Confidential   7/28/2011   Page 38

								
To top