A B C D E
1          
2 STATE_ID RNO OWNER Actual LF Assessable LF
3 Petition Support
4 1S2E15CB 1600 R561204520 HOST DEVELOPMENT INC 50.00 50.00
5 1S2E15CB 1700 R561204570 DOMME,JOHN P 50.00 50.00
6 1S2E15CB 2400 R561205150 DOMME,JOHN P 61.93 61.93
7 1S2E15CB 2500 R561205910 DOMME,JOHN P 83.07 83.07
8 1S2E15CB 400 R561205250 DOMME,JOHN P 84.41 84.41
9 1S2E15CB 500 R561205180 DOMME,JOHN P 60.59 60.59
11 Withdrawn Petition Support
12 None        
14 Waiver Support
15 None        
17 Government Support
18 None        
20 No Support
21 None        
23 TOTAL:   6 390.00 390.00
26 6 100.0% Petition Support 390.00 390.00
27 0 0.0% Waiver Support 0 0
28 0 0.0% Government Support 0 0
29 6 100.0% Total Support 390 390
30 0 0.0% Withdrawn Petition Support 0 0
31 0 0.0% No Support 0 0
32 6 100.0% Total 390 390

Petition Support Calculation

  A B C D E F G H I J K L M N O P Q R S T U V W X Y Z AA AB AC AD AE AF AG AH AI AJ AK AL AM AN AO AP AQ AR AS AT
1 AREA STATE_ID NEW_STATE_ RNO OWNER1 OWNER2 OWNER3 OWNERADDR OWNERCITY OWNERSTATE OWNERZIP SITEADDR SITECITY SITE_STATE SITEZIP LEGAL_DESC TAXCODE PROP_CODE PRPCD_DESC LANDUSE YEARBUILT BLDGSQFT BEDROOMS FLOORS UNITS MKTVALYR1 LANDVAL1 BLDGVAL1 TOTALVAL1 MKTVALYR2 LANDVAL2 BLDGVAL2 TOTALVAL2 MKTVALYR3 LANDVAL3 BLDGVAL3 TOTALVAL3 SALEDATE SALEPRICE ACC_STATUS A_T_SQFT A_T_ACRES COUNTY SOURCE PROPERTYID OUT_ORDER
2 4996.37000 1S2E15CB 1600   R561204520 HOST DEVELOPMENT INC     8835 NE HANCOCK ST PORTLAND OR 97212 10455 SE ELLIS ST PORTLAND OR 97266 MENTONE; LOT 11 BLOCK 32 703 A Vacant Land RES           2002 25440.00000 0.00000 25440.00000 2003 25950.00000 0.00000 25950.00000 2004           A 5000.00000 0.11478 M PORTLAND R217150 402472.00000
3 4996.60000 1S2E15CB 1700   R561204570 DOMME,JOHN P     2636 SE GINO LN MILWAUKIE OR 97222-7274 10444 SE ELLIS ST PORTLAND OR 97266 MENTONE; LOT 5 BLOCK 33 707 B Residential Improved RES 1923 594.00000 2.00000     2002 27190.00000 24350.00000 51540.00000 2003 43000.00000 25070.00000 68070.00000 2004           A 5000.00000 0.11478 M PORTLAND R217155 403554.00000
4 14518.26000 1S2E15CB 2400   R561205150 DOMME,JOHN P     2636 SE GINO LN MILWAUKIE OR 97222-7274 10508 W/ SE ELLIS ST PORTLAND OR 97266 MENTONE; BLOCK 42 707 A Vacant Land CVCL           2002 30190.00000 0.00000 30190.00000 2003 30790.00000 0.00000 30790.00000 2004           A 14675.00000 0.33689 M PORTLAND R217198 403368.00000
5 43703.36000 1S2E15CB 2500   R561205910 DOMME,JOHN P     2636 SE GINO LN MILWAUKIE OR 97222-7274 10508 SE ELLIS ST PORTLAND OR 97266 MENTONE; BLOCK 53 707 GA Industrial General CVCL   2160.00000       2002 75650.00000 21240.00000 96890.00000 2003 78680.00000 22090.00000 100770.00000 2004           A 43560.00000 1.00000 M PORTLAND R217215 403400.00000
6 21614.93000 1S2E15CB 400   R561205250 DOMME,JOHN P     2636 SE GINO LN MILWAUKIE OR 97222-7274 10464 SE HAROLD ST PORTLAND OR 97266 MENTONE; W 1/2 OF BLOCK 44 703 B Residential Improved RES 1912 1340.00000 4.00000     2002 47500.00000 57440.00000 104940.00000 2003 80600.00000 51400.00000 132000.00000 2004           A 21630.00000 0.49655 M PORTLAND R217201 401151.00000
7 16989.27000 1S2E15CB 500   R561205180 DOMME,JOHN P     2636 SE GINO LN MILWAUKIE OR 97222-7274 10454 SE HAROLD ST PORTLAND OR 97266 MENTONE; BLOCK 43 703 A Vacant Land RES           2002 33520.00000 0.00000 33520.00000 2003 34190.00000 0.00000 34190.00000 2004           A 15300.00000 0.35123 M PORTLAND R217199 401163.00000

Taxlots_20040506

  A B F G H I J K L M N O P Q S T
1     Linear Footage Assessment Valuation Ratio
2             Preliminary Estimate              
3 Seq State ID (RNo) Total Assessable Notes Pct. Project Extra Work Total              
4 3 1S2E15CB 1600 (R561204520) 50.00 50.00   12.8% $10,459.28 $- $10,459.28           $25,950 2.5
5 6 1S2E15CB 1700 (R561204570) 50.00 50.00   12.8% $10,459.28 $- $10,459.28           $68,070 6.5
6 4 1S2E15CB 2400 (R561205150) 61.93 61.93 A 15.9% $12,954.85 $- $12,954.85           $30,790 2.4
7 5 1S2E15CB 2500 (R561205910) 83.07 83.07 A 21.3% $17,377.04 $- $17,377.04           $100,770 5.8
8 1 1S2E15CB 400 (R561205250) 84.41 84.41 A 21.6% $17,657.35 $- $17,657.35           $132,000 7.5
9 2 1S2E15CB 500 (R561205180) 60.59 60.59 A 15.5% $12,674.55 $- $12,674.55           $34,190 2.7
10 2   390.00 390.00   100.0% $81,582.35 $- $81,582.35           $391,770 27.3
11     Rate per assessable L.F.: $ 209.185513                  
12                               O.K.
13 Notes:                              
14 A - Property does not currently abut SE Ellis Street east of 104th Avenue, but will do so after ROW dedication is complete.                              

Assessment Worksheet

  A B
1 Design Engineering $11,003
2 Construction $44,012
3 Construction Engineering $6,602
4 Project Mgmt. & Financing $4,012
5 Contingency $15,954
6 Total $81,582

Summary

  A B C D E F I
1 CITY OF PORTLAND, OREGON  
2 BUREAU OF TRANSPORTATION ENGINEERING AND DEVELOPMENT  
3              
4    
       
5              
6              
7              
8              
9              
10              
11 Construction            
12   Construction Estimate          
13     Project Work - Street Items $40,187.49      
14     Special Work - Street Items $-      
15     Project Work - Storm Items $3,824.10      
16     Total   $44,011.59   O.K.
17              
18 Engineering            
19   Engineering Estimate          
20     Design Engineering - Street Items $10,046.87      
21     Design Engineering - Storm Items $956.03      
22     Construction Engineering - Street Items $6,028.12      
24     Construction Engineering - Storm Items $573.62      
25         $17,604.64   O.K.
26 Project Management            
27   Project Management   $2,200.58      
28         $2,200.58   O.K.
29              
30 Contingency            
31   Project Work - Street Items $14,567.96      
32   Project Work - Storm Items $1,386.24      
33   Special Work - Street Items $-      
34         $15,954.20   O.K.
35              
36 Auditor's Costs            
37   LID Construction Fund - Progress Payment Interest   $1,288.30      
38   LID Construction Fund - Superintendence   $355.04      
39   Recording   $168.00      
40         $1,811.34    
41              
42 Overhead            
43   24.26% on street items     $17,717.33    
44              
45 TOTAL PROJECT COSTS         $99,299.68 O.K.
46              
47 Property Owner Share            
48   Street Items - Project Work   $81,582.35      
49   Street Items - Special Work   $-      
50         $81,582.35    
51              
52 Portland Office of Transportation            
53   Absorption of overhead   $17,717.33      
54         $17,717.33    
55              
56 TOTAL PROJECT FUNDING         $99,299.68  

LID Preliminary Estimate

  A B C D E F I J K L M N O
1             8.50% inflation rate from 2000       3 "AC
2 CITY OF PORTLAND, OREGON           8 "Base
3 BUREAU OF TRANSPORTATION ENGINEERING AND DEVELOPMENT           9.17E-01  
4 PRELIMINARY ENGINEER'S ESTIMATE     NOTES:        
5 for the Lents III LID         Reedway Ellis Total
6
                       
7                 Length   0 170 170
8                 curb to curb width   0 26  
9                 swale width   0 9  
10                 planter width   0 4  
11 ###### BID ITEMS ######     sidewalk width, N   0 5  
12                 sidewalk width, S   0 5  
13 NO. ITEMS OF WORK AND MATERIALS UNIT TOTAL QUANTITY UNIT PRICE TOTAL AMOUNT   Driveways (18' width)   0 0 0
14 1 Mobilization (8%) ls 1.00 $3,000.00 $3,000.00              
15 2 Temporary Protection & Direction of Traffic (1%) ls 1.00 $400.00 $400.00     A&B Curb Length   7952    
16 3 Temporary Signs sy 2.00 $117.00 $234.00         4% job curb ratio
17 4 Temporary Barricades ea 1.00 $100.00 $100.00              
18 5 Flaggers hr 9.00 $41.00 $369.00              
19 6 Temporary Erosion Control ls 0.00 $200.00 $-              
20 7 Straw Bale Sediment Barrier lf 0.00 $7.80 $-              
21 8 Silt Fence, Unsupported lf 340.00 $3.30 $1,122.00              
22 9 Gravel Construction Entrances ea 0.00 $1,085.00 $-              
23 10 Removal of Structures & Obstructions (1%) ls 1.00 $400.00 $400.00              
24 11 Concrete Excavation cy 0.00 $32.60 $-              
25 12 Sawcut Concrete lf 0.00 $4.30 $-              
26 13 Sawcut Aspaltic Concrete lf 0.00 $2.00 $-              
27 14 Clearing and Grubbing ls 1.00 $3,060.00 $3,060.00              
28 15 Contingent Tree Removal, 0" - 8" ea 0.00 $217.00 $-              
29 16 Contingent Tree Removal, 8" - 20" ea 1.00 $499.00 $499.00              
30 17 Contingent Tree Removal, Over 20" ea 1.00 $651.00 $651.00              
31 18 Exploratory Tree Root Excavation hr 3.00 $136.00 $408.00              
32 19 Ditch Excavation cy 0.00 $8.70 $-              
33 20 General Excavation cy 194.00 $20.00 $3,880.00              
34 21 General Excavation, drainage trench cy 63.00 $25.00 $1,575.00              
35 22 Embankment in Place cy 9.00 $9.10 $81.90              
36 23 Drainage Blanket (trench) cy 126.00 $10.00 $1,260.00              
37 24 12" Subgrade Stabilization sy 98.00 $7.80 $764.40              
38 25 Watering kgal 0.00 $51.00 $- Length Width Depth        
39 26 Drainage Geotextile sy 538.00 $1.50 $807.00 170 2.5 4        
40 27 Subgrade Geotextile sy 98.00 $1.10 $107.80              
41 28 3" Drain Pipe lf 0.00 $18.40 $-              
42 29 10" Inlet Lead Pipe - Complete lf 0.00 $74.00 $-              
43 30 Extra for Pipe under Pavement lf 0.00 $17.40 $-              
44 31 Concrete Inlets Type G-2 ea 0.00 $1,085.00 $-              
45 32 Concrete Inlets Type CG-2 ea 0.00 $1,190.00 $-              
46 33 Concrete Inlets Type D ea 0.00 $1,140.00 $-              
47 34 Adjust Manholes ea 0.00 $260.00 $-              
48 35 Reconstruct Manholes ea 0.00 $980.00 $-              
49 36 Adjust Inlets ea 0.00 $271.00 $-              
50 37 Adjust Boxes ea 0.00 $233.00 $-              
51 38 Aggregate Base, 8" Thick sy 491.00 $7.60 $3,731.60              
52 39 Aggregate Driveway Connection sy 0.00 $13.60 $-              
53 40 Brick Paving sf 0.00 $4.75 $-              
54 41 Std. Duty Cl. "B" Asphalt Concrete, 1 1/2" Thick. sy 491.00 $5.30 $2,602.30              
55 42 Std. Duty Cl. "C" Asphalt Concrete, 1 1/2" Thick sy 491.00 $5.30 $2,602.30              
56 43 Class "C" Asphalt Concrete in Temporary ton 0.00 $82.00 $-              
57 44 Extra for Aspalt Approaches ea 0.00 $434.00 $-              
58 45 Asphalt Driveway Connection sy 0.00 $17.40 $-              
59 46 Asphalt Sidewalk sy 0.00 $26.00 $-              
60 47 Concrete Walk sy 189.00 $29.80 $5,632.20              
61 48 Concrete Driveways sy 0.00 $34.20 $-              
62 49 Concrete Driveway Connection sy 0.00 $36.40 $-              
63 50 Concrete Curb Type C lf 340.00 $10.85 $3,689.00              
64 51 Concrete Curb Type A, Modified lf 0.00 $14.90 $-              
65 52 Concrete Stairs lf 0.00 $162.00 $-              
66 53 Remove & Re-install Existing Signs ea 0.00 $103.00 $-              
67 54 Sign Support Footings ea 0.00 $76.00 $-              
68 55 Single Post Slip Base Sign Supports ea 0.00 $814.00 $-              
69 56 Pipe Sign Posts ea 0.00 $87.00 $-              
70 57 Topsoil cy 59.00 $27.10 $1,598.90              
71 58 Seeding, Fertilizing & Mulching sy 264.00 $1.60 $422.40              
72 59 Seeded Lawn sy 0.00 $2.90 $-              
73 60 Deciduous Trees,50mm ea 6.00 $271.00 $1,626.00              
74 61 Bark Mulch cy 0.00 $446.00 $-              
75 62 Remove Fence lf 60.00 $13.20 $792.00              
76 63 Salvage & Re-install Fence lf 0.00 $47.60 $-              
77 64 Relocate Mailbox & Post ea 0.00 $98.00 $-              
78 65 Single Mailbox Supports ea 0.00 $163.00 $-              
79 66 Multiple Mailbox Supports ea 0.00 $298.00 $-              
80 67 Mailbox Concrete Collars ea 0.00 $49.00 $-              
81 68 Size I Mail Box ea 0.00 $18.40 $-              
82 69 Size II Mail Box ea 0.00 $32.60 $-              
83 70 Tree Grates ea 0.00 $380.00 $-              
84 71 Install Funding Sign ea 0.00 $217.00 $-              
85                          
86 TOTAL BID ITEMS       $41,415.80              
87                          
88 ###### ANTICIPATED ITEMS ######              
89                          
90 NO. ITEMS OF WORK AND MATERIALS UNIT TOTAL QUANTITY UNIT PRICE TOTAL AMOUNT            
91 72 Right of Way Monumentation ls 1.00 $- $-              
92 73 Erosion Control ls 1.00 $- $-              
93 74 Geotextile sy 0.00 $- $-              
94 75 Street Lighting ls 1.00 $500.00 $500.00              
95 76 Replace Sewer House Branch lf 0.00 $- $-              
96                          
97 TOTAL ANTICIPATED ITEMS       $500.00              
98                          
99                          
100                          
101 SCHEDULE SUMMARY                        
102                          
103 BID ITEMS         $41,415.80              
104 ANTICIPATED ITEMS         $500.00              
105                          
106 SUBTOTAL         $41,915.80              
107 CONSTRUCTION CONTINGENCY   5%     $2,095.79              
108                          
109 TOTAL CONSTRUCTION         $44,011.59       $129.45 cost/linear front foot    
110                          
111 PROJECT MANAGEMENT   5%     $2,200.58              
112 DESIGN ENGINEERING   25%     $11,002.90              
113 CONSTRUCTION MANAGEMENT   15%     $6,601.74              
114 RIGHT-OF-WAY & PROPERTY ACQUISITION (COST + 20%)         $-              
115                          
116 TOTAL PROJECT MANAGEMENT & ENGINEERING         $19,805.22              
117                          
118 SUBTOTAL         $63,816.81              
119 ESTIMATE CONTINGENCY   25%     $15,954.20 25%            
120 OVERHEAD         $-              
121                          
122 TOTAL PROJECT ESTIMATE         $79,771.01       $234.62 cost/linear front foot    

Lents III-east 170' of Ellis