APPROVED 75% REVISED2 BLD2020-0955_Required_Prior_to_Issuance_10-26-2020_DEMO_75%_form - BF - REV. 2Permit # BLD2020-0955
Address: 1615 9th Avenue North
Home Owner: Akers, William
Contractor: SCOTT DELAP CONSTRUCTION INC
RESUB
Nov 04 2020
CITY OF EDMONDS
DEVELOPMENT SERVICES
DEPARTMENT
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. this number matchestotal
from column#1 below Additionally, the NAHB 2019 single family
costchart
Replacement cost of existing home $ $1,109,002 home cobreakdown
was usedof % of overall
How was the value determined? Scott DeLap construction cost estimate of $296/sf x 3410 sf = $1,009,360
Component
Value of
Existing
Component
Percentage
removed
Replacement cost
of removed
component
Notes
mis numoer Is me s>amng point
forgetting NAHB percentages
from the overall project cost given
by Scott DeLap Construction
Foundation
119,104
0%
0
NAHB: foundation = 11.8% of overall = $119,104
Floor Framing
30,000
0.01%
300
NAHB: all framing = 13.7% of overall = $138,282.32
Floor Insulation
6056
0
0
NAHB: insulation = 0.6% of overall = $6,056
Wall Framing
60,000
19.5%
11,700
NAHB: all framing = 13.7% of overall = $138,282.32
Wall Insulation
6056
10%
606
NAHB: insulation = 0.6% of overall = $6,056
Siding
65,608
18.9%
12,400
NAHB: siding = 6.5% of overall = $65,608.40
Roof Framing
48,000
37.5%
18,000
NAHB: all framing = 13.7% of overall = $138,282.32
Attic Insulation
6056
37.5%
2,271
NAHB: insulation = 1.7% of overall = $17,159.12
Windows
20,187
12%
2,422
NAHB: windows = 2% of overall = $20,187.20
Doors
20,187
23.8%
4,805
NAHB: doors = 2% of overall = $20,187.20
Plumbing
50,468
20%
10,094
NAHB: plumbing = 5% of overall = $50,468
Electrical
47,440
5%
2,372
NAHB: electrical = 4.7% of overall = $47,440
HVAC
48,449
5%
2,422
NAHB: HVAC = 4.8% of overall = $48,449.28
Drywall
36,337
19.5%
7,086
NAHB: drywall = 3.6% of overall = $36,337
Cabinets
46,431
90%
41,788
NAHB: cabinets = 4.6% of overall = $46,431
Painting, Flooring
and Finishes
104,973
18%
18,895 NA
HB: painting, finishing, finishes = 2.8% + 3.6% + 4.0% of overall = $104,973.44
Deck
0
0%
0
Other
$393,650
$52,713 NAH
: hard construction cost = 61 % = 0.61 x $1,009,360 = $615,709.60
Total
$715,352 + 393,65
=
135 161 + $52,713 = = 39
/o of overall, so 0.39 x $1,009,360 = $393,650.40;
of total
removed
16.9
$187,874 For replacement
soft costs
cost of $135,161, a 39% increase of this number for
= 135,161 x 0.39 = $52,713. So 52713 + 135161 = $187,874
Percentage of Removed equals 'Total of Column 4 divided by Full Replacement cost' equals 16.9
Owner ! Bill Akers Date Nov 3 2020
Contractor
Scott DeLap
Date Nov. 3, 2020 \
$187,874/ $1,109,002 = 16.9%