APPROVED BLD-BLD2020-1395+Revised Cost Breakdown+3.24.2021_1.58.40_PM+2109753Permit # I Lt' ,20,20 - 139-6--
�pF FDATU
��
, r C.,............................................
REVIEWED
Address: 7726 202 PL SW BY
Home Owner: MARK & Debbie SMITH CITY OF EDMONDS
BUILDING DEPARTMENT
Contractor: HOMEOWNER ...............................................
3/29/2021
This form may be used to help establish the percentage of demolition work performed to an existing
home in the course of a remodel. Once demolition has met or exceeded 75% of the value of the existing
home's replacement cost, the structure will be required to be rebuilt to the standards of new
construction.
Replacement cost of existing home $ 637,000
How was the value determined? 1821 SF X $350/SF
Component
Value of
Existing
Component
Percentage
removed
Replacement cost
of removed
component
Notes
Foundation
$76,440
0
so
12% of construction cost, includes excavationtbackfiil
Floor Framing
$38,220
20
$7,644
%ofconstruction cost
Floor Insulation
$6,370
100
$6,370
1% of construction cost
Wall Framing
S70,070
30
$21,021
1I%ofconstruction cost
Wall Insulation
$12,740
100
$12,740
%ofconstructioncost
Siding
$38,220
100
S38,220
% of construction cost
Roof Framing
$31,850
100
$31,850
5% of construction cost
Attic Insulation
$6,370
100
$6,370
1 % of construction cost
Windows
$25,480
100
$25,480
% of construction cost
Doors
$12,740
100
$12,740
% of constriction cost
Plumbing
$50,960
100
$50,960
8% of construction cost
Electrical
$50,960
100
S50,960
8% of construction cost
HVAC
$50,960
100
$50,960
8% of construction cost
Drywall
25,480
100
$25,480
%ofconstruction cost
Cabinets
31,850
100
$31,850
% of construction cost
Painting, Flooring
and Finishes
$63,700
100
$63,700
10% of construction cost
Deck
Other
$44,590
57
$25,490
% of construction cost, (roofing & other)
Tota 1
$637,000
461,825
100%
% of total
removed
72.5%
Percentage of Removed equals `Total
Owner Mark Smith
Contractor::
Column 4 divided by Full Replacement cost' equals 72.50 %
l�