CHINULNA POINT SUBDIVISION - ROAD IMPROVEMENT ASSESSMENT DISTRICT
Estimated Cost:
		Construction					$ 150,000.00
		Engineering & Project Admin					$   15,000.00
		Contingency					$   15,000.00
Filing Fee Adjustment							$    1,960.00
KPB Admin Fee							$    8,309.42
Total Estimated Cost							$ 190,269.42
Less Road Service Area Match							$   95,134.71
Final Estimated Cost to Parcel Owners							$   95,134.71
Number of benefitted parcels:							31
Cost per parcel							$    3,068.86
Parcel #	CD	Legal Description	Acres	Improvement Value	Land Value	Unimpr. Land Value	Total Assessed Value	Cost/Value Ratio	Maximum Assessment Allowed	Required Prepay	Owner	Address	City	ST	Zip
05539001	7	KN0780078 T05N R11W S19 CHINULNA POINT SUB PART 1 LOT 1 BLOCK 2	1.10	148,500	23,000	-	171,500	1.79%	$    3,068.86	-	SOMERS DAVID A & DIANE M	PO BOX 3083	SOLDOTNA	AK	99669
05539002	5	KN0780078 T05N R11W S19 CHINULNA POINT SUB PART 1 LOT 2 BLOCK 2	1.11	219,600	22,000	-	241,600	1.27%	$    3,068.86	-	RUTHERFORD STEPHEN & KAREN	36850 CHINULNA DR	KENAI	AK	99611
05539003	3	KN0780078 T05N R11W S19 CHINULNA POINT SUB PART 1 LOT 3 BLOCK 2	1.32	120,400	23,300	-	143,700	2.14%	$    3,068.86	-	TITUS DENISE M	PO BOX 3016	KENAI	AK	99611
05539004	1	KN0780078 T05N R11W S19 CHINULNA POINT SUB PART 1 LOT 4 BLOCK 2					15,500		$    3,068.86	-	SORENSON PAUL J & JEAN A	36800 CHINULNA DR	KENAI	AK	99611
05539005	8	KN0780078 T05N R11W S19 CHINULNA POINT SUB PART 1 LOT 5 BLOCK 2	1.20	169,100	23,200	-	192,300	1.60%	$    3,068.86	-	SORENSON PAUL J & JEAN A	36800 CHINULNA DR	KENAI	AK	99611
05539006	6	KN0780078 T05N R11W S19 CHINULNA POINT SUB PART 1 LOT 12 BLOCK 4	1.30	314,300	23,500	-	337,800	0.91%	$    3,068.86	-	STEINBECK DUSTIN J & MICHELLE M	36740 CHINULNA DR	KENAI	AK	99611
05539013	2	KN0780078 T05N R11W S19 CHINULNA POINT SUB PART 1 LOT 7 BLOCK 4	1.02	166,900	21,700	-	188,600	1.63%	$    3,068.86	-	COWGILL CLINT W	PO BOX 544	KENAI	AK	99611
05539014	0	KN0780078 T05N R11W S19 CHINULNA POINT SUB PART 1 LOT 8 BLOCK 4	0.94	231,100	20,600	-	251,700	1.22%	$    3,068.86	-	SUMMERS SCOTT D & ERICA L	36580 CHINULNA DR	KENAI	AK	99611
05539015	7	KN0780078 T05N R11W S19 CHINULNA POINT SUB PART 1 LOT 9 BLOCK 4	0.93	137,900	20,600	-	158,500	1.94%	$    3,068.86	-	SMITH RUSSELL A	36610 CHINULNA DR	KENAI	AK	99611
05539016	5	KN0780078 T05N R11W S19 CHINULNA POINT SUB PART 1 LOT 10 BLOCK 4	0.93	244,900	20,600	-	265,500	1.16%	$    3,068.86	-	OLSEN CLARK A & DEBRA K	PO BOX 2703	KENAI	AK	99611
05539017	3	KN0780078 T05N R11W S19 CHINULNA POINT SUB PART 1 LOT 11 BLOCK 4	0.93	149,500	20,600	-	170,100	1.80%	$    3,068.86	-	HANSEN K DALE & CHARLENE A	36680 CHINULNA DR	KENAI	AK	99611
05539018	1	KN0780078 T05N R11W S19 CHINULNA POINT SUB PART 1 LOT 12 BLOCK 3	1.49	255,200	68,100	-	323,300	0.95%	$    3,068.86	-	LOUTHAN MICHAEL G & CAROL E	36705 CHINULNA DR	KENAI	AK	99611
05539019	9	KN0780078 T05N R11W S19 CHINULNA POINT SUB PART 1 LOT 13 BLOCK 3	1.47	-	61,600	61,600	61,600	4.98%	$    3,068.86	-	ROZAK RONALD T & L MARIE	PO BOX 350	KENAI	AK	99611
05539020	7	KN0780078 T05N R11W S19 CHINULNA POINT SUB PART 1 LOT 14 BLOCK 3	1.45	177,800	68,100	-	245,900	1.25%	$    3,068.86	-	ROZAK RONALD T & MARIE	PO BOX 350	KENAI	AK	99611
05539021	5	KN0780078 T05N R11W S19 CHINULNA POINT SUB PART 1 LOT 15 BLOCK 3	1.41	142,900	68,100	-	211,000	1.45%	$    3,068.86	-	CRAWFORD WARREN & LORRAINE	36615 CHINULNA DR	KENAI	AK	99611
05539022	3	KN0780078 T05N R11W S19 CHINULNA POINT SUB PART 1 LOT 16 BLOCK 3	1.36	213,200	68,700	-	281,900	1.09%	$    3,068.86	-	GODDARD VINCENT L	PO BOX 1209	KENAI	AK	99611
05539023	1	KN0780078 T05N R11W S19 CHINULNA POINT SUB PART 1 LOT 17 BLOCK 3	1.31	543,700	70,200	-	613,900	0.50%	$    3,068.86	-	MANZEK ROLF & JACKIE	36575 CHINULNA DR	KENAI	AK	99611
05539024	9	KN0780078 T05N R11W S19 CHINULNA POINT SUB PART 1 LOT 18 BLOCK 3	1.26	84,800	61,500	-	146,300	2.10%	$    3,068.86	-	STRICKLER LESLIE P & BETTY	PO BOX 2678	KENAI	AK	99611
05539025	6	KN0780078 T05N R11W S19 CHINULNA POINT SUB PART 1 LOT 19 BLOCK 3	1.24	135,200	67,000	-	202,200	1.52%	$    3,068.86	-	HINKLE GARY C & JUDITH A	PO BOX 322	SOLDOTNA	AK	99669
05548010	7	KN0790002 T05N R11W S19 CHINULNA POINT SUB PART 2 LOT 3 BLOCK 3	1.06	166,800	54,900	-	221,700	1.38%	$    3,068.86	-	BAXTER DOUGLAS S	PO BOX 2377	SOLDOTNA	AK	99669
05548011	5	KN0790002 T05N R11W S19 CHINULNA POINT SUB PART 2 LOT 4 BLOCK 3	1.08	308,400	64,400	-	372,800	0.82%	$    3,068.86	-	MERSCH DONALD	31767 E SHORE DR	PENGILLY	MN	55775
05548012	3	KN0790002 T05N R11W S19 CHINULNA POINT SUB PART 2 LOT 5 BLOCK 3	1.11	271,100	63,700	-	334,800	0.92%	$    3,068.86	-	SONNICHSEN CHRISTIAN J & PHILIPPA S	36855 CHINULNA DR	KENAI	AK	99611
05548013	1	KN0790002 T05N R11W S19 CHINULNA POINT SUB PART 2 LOT 6 BLOCK 3	1.19	152,900	64,200	-	217,100	1.41%	$    3,068.86	-	FRISON RONALD A & LINDA S	36835 CHINULNA DR	KENAI	AK	99611
05548014	9	KN0790002 T05N R11W S19 CHINULNA POINT SUB PART 2 LOT 7 BLOCK 3	1.28	223,200	65,700	-	288,900	1.06%	$    3,068.86	-	ANDERSON ROY BRUCE & CELIA	PO BOX 1331	SOLDOTNA	AK	99669
05548015	6	KN0790002 T05N R11W S19 CHINULNA POINT SUB PART 2 LOT 8 BLOCK 3	1.79	194,400	72,500	-	266,900	1.15%	$    3,068.86	-	WEISE DAVID A & TRACI L	36775 CHINULNA DR	KENAI	AK	99611
05548016	4	KN0790002 T05N R11W S19 CHINULNA POINT SUB PART 2 LOT 9 BLOCK 3	1.99	178,900	78,300	-	257,200	1.19%	$    3,068.86	-	MCLANE STAN A ET ALL	36745 CHINULNA DR	KENAI	AK	99611
05548017	2	KN0790002 T05N R11W S19 CHINULNA POINT SUB PART 2 LOT 10 BLOCK 3	1.44	173,900	68,100	-	242,000	1.27%	$    3,068.86	-	MCLANE STAN A & SUSAN M	36745 CHINULNA DR	KENAI	AK	99611
05548018	0	KN0790002 T05N R11W S19 CHINULNA POINT SUB PART 2 LOT 11 BLOCK 3	1.48	430,500	62,600	-	493,100	0.62%	$    3,068.86	-	DRAGSETH JOE M & GINA J	36725 CHINULNA DR	KENAI	AK	99611
05548020		KN2004129 T05N R11W S19 CHINULNA POINT SUB LOCKWOOD ADDN LOT 2A BLOCK 3	1.09	185,300	65,400	-	250,700	1.22%	$    3,068.86	-	LOCKWOOD JENIFER C ET AL	PO BOX 1566	KENAI	AK	99611
05554034	8	KN2002016 T05N R11W S19 KARLUK REEF SUB THURBER ADDN LOT 1-B	0.96	-	50,800	50,800	50,800	6.04%	$    3,068.86	-	THURBER MICHELE L & MARTIN G	PO BOX 880	KENAI	AK	99611
05554035	5	KN2002016 T05N R11W S19 KARLUK REEF SUB THURBER ADDN LOT 1-A	2.22	18,700	83,600	-	102,300	3.00%	$    3,068.86	-	THURBER MICHELE L & MARTIN G	PO BOX 880	KENAI	AK	99611
31						112,400	7,321,200
Following parcels have these additional interested parties:
05548020											LOCKWOOD MARKE E ET AL	PO BOX 1566	KENAI	AK	99611
05548016											MCLANE M SCOTT ET AL	365 DIANE LANE	SOLDOTNA	AK	99669