DNS RESUB1 BLD2023-0028+COST BREAKDOWN+4.15.2023_1.55.17_PM+3485292pF ED,y
Permit #
Address:_8023 2151" PI W Edmonds, Wa 98020
Home Owner: Ian Joseph
Contractor: Sequoia Construction & Consulting, LLC
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 (50% in a flood zone), the structure will be required to be rebuilt to the
standards of new construction. See ECDC 19.00.045
Replacement cost of existing home $ 748,800
How was the value determined? _$864,00 market value from 2022 for 1500sf. The residence is 1300sf
with a 200sf out building. The value per sf was determined to be $576._
Component
Value of
Existing
Component
Percentage
removed
Replacement
cost of removed
component
Notes
Foundation
$79112
0%
$0
Floor Framing
$38,217
0%
$0
Floor Insulation
$5778.83
0%
$0
Wall Framing
$50,077.09
57%
$28,543.94
Wall Insulation
$6566
100%
$6566
Siding
$56,000
100%
$56,000
Roof Framing
$54,000
100%
$54,000
Roofing
$22,000
100%
$22,000
Attic Insulation
$5560
100%
$5560
Windows
$38,000
100%
$38,000
Doors
$22,000
100%
$22,000
Plumbing
$45,786
70%
$32,050.20
Electrical
$52,758.92
75%
$13,189.73
HVAC
$48,434.40
50%
$24,217.20
Drywall
$28,000
100%
$28,000
Cabinets
$55,000
100%
$55,000
Painting, Flooring
and Finishes
$105,000
100%
$105,000
Other
$36,509.76
100%
$36,509.76
Debris clean up/disposal, miscellaneous labor,
management and supervision, exterior concrete and mist
grading/landscaping
Total
$748,800
$526,636.83
Percentage Removed (Total of Column 4 divided by Column 2) equals_70 %
Permit #
Owner
Address:_8023 2151h PI W Edmonds, Wa 98020
Home Owner: Ian Joseph
Contractor: Sequoia Construction & Consulting, LLC
Date
Contractor Date