FAC 1411 Airfield Fire & Rescue Station

UM = SF

Construction Cost Factor (CCF)

4.00/SF, based on data provided from TriService #3, deflated to FY04 $ using a deflation

factor of 0.97

Sustainment Cost Factor (SCF)

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

inventory size of 5,425 SF. Values shown are in FY04 $.

Replacement

Cost:

||content|| ,068,725

Building GSFT: 5,425

M&R Average Annual Cost Forecasts

Current Year

5 Year

20 Year

50 Year

PM & Minor Repair:

,847

,365

,247

,219

Unscheduled

,075

,607

,560

,519

Renewal &

Replacement:

||content||

,027

,349

,784

Total M&R Costs:

,923

,999

,156

,522

As % of replacement:

0.56%

0.84%

1.42%

1.74%

Per gsft:

||content|| .10

||content|| .65

.79

.41

Component

Quantity

UM

Component

Quantity

UM

Clay Brick, Exterior, 1st Floor

1089

Sq Ft

Lavatory, Vitreous China

7

Each

Clay Brick, Exterior, 2nd Floor

1089

Sq Ft

Service Sink, Iron Enamel

1

Each

Clay Brick, Exterior, 3rd+ Floor

384

Sq Ft

Shower, Fiberglass

2

Each

Concrete, Painted, Exterior, 1st Floor

1081

Sq Ft

Tankless Water Closet

7

Each

Steel, Painted, Exterior Finish, 2nd Floor

860

Sq Ft

Urinal, Vitreous China

2

Each

Aluminum Fixed Window, 24 sf, 1st Floor

21

Each

Circulator Pump, 1/12 HP, Hot Water

1

Each

Aluminum Fixed Window, 24 sf, 2nd Floor

24

Each

Pipe & Fittings, 2" Copper, Cold Water

0.6

K Ln Ft

Aluminum Operable Window, 12 sf, 1st Floor

5

Each

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

0.6

K Ln Ft

Aluminum Operable Window, 12 sf, 2nd Floor

10

Each

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

0.3

K Ln Ft

Aluminum Operable Window, 12 sf, 3rd+ Floor

10

Each

Pipe Insulation, Cold Water

0.9

K Ln Ft

Steel Frame, Painted, Operable Window, 12 sf, 2nd Floor

5

Each

Water Heater, Electric 52 Gal.

1

Each

Steel Double 12'x24', Painted, Roll-up Door

2

Each

Water Storage Tank, 150 Gal.

1

Each

Steel w/ Safety Glass, Painted, Exterior Door

1

Each

Pipe & Fittings, 10" Cast Iron

0.1

K Ln Ft

Steel, Painted, Exterior Door

2

Each

Pipe & Fittings, 6" Cast Iron

0.3

K Ln Ft

Metal Roof

1434

Sq Ft

Pipe & Fittings, 4" DWV PVC

0.2

K Ln Ft

Single-Ply Modified Bituminous/Thermoplastic Roof

1537

Sq Ft

Roof Drain, 4-6"

1

Each

Steel, Painted, Interior Door

4

Each

Exhaust Fan, Roof Mounted, 5000 Cfm

1

Each

Wood Frame, Fully Glazed, Painted, Interior Door

1

Each

Variable Air Volume Box

2

Each

Wood, Hollow Core, Painted, Interior Door

13

Each

Air Conditioner, Rooftop, 5 Ton

2

Each

Wood, Solid Core, Painted, Interior Door

12

Each

Fire Sprinkler Head

23

Each

Concrete Interior Steps

50

Sq Ft

Distribution Panel Board

1

Each

Metal Interior Railing, Painted

37

Ln Ft

Distribution Switch, Fused, <600 V

1

Each

Concrete Block, Painted, Interior Wall Finish

3090

Sq Ft

Motor Starter, 5-20 HP, <600 V

3

Each

Fabric Interior Wall Finish

1358

Sq Ft

Fluorescent Lighting Fixture, 160w

58

Each

Sheetrock, Unstippled, Interior Wall Finish

14480

Sq Ft

Metal Halide Lighting Fixture, High Bay, 400w

6

Each

Carpet, Nylon 20 oz., Low Traffic

2807

Sq Ft

Receptacle, 120V, 15 Amp

217

Each

Ceramic Tile Flooring

109

Sq Ft

Wiring Device, Switch

86

Each

Concrete, Finished Flooring

2111

Sq Ft

Annunciation Panel

1

Each

Terrazzo Flooring

293

Sq Ft

Fire Alarm Bell, 6"

2

Each

Vinyl Tile Flooring

54

Sq Ft

Fire Alarm Control Panel

1

Each

Acoustical Tile, Dropped, Ceiling

2405

Sq Ft

Manual Pull Station

1

Each

Metal Unpainted Interior Ceiling

1418

Sq Ft

Public Address Speaker

1

Each

Sheetrock, Unstippled, Ceiling

1552

Sq Ft

Smoke Detector

8

Each

Drinking Fountain, Refrigerated

1

Each

Annual Sustainment Costs

.00

||content||

.00

1 3 5 7 9 11 13 15 17 19 21 23 25 27 29 31 33 35 37 39 41 43 45 47 49

50 Year Life Cycle