CHINULNA POINT SUBDIVISION - ROAD IMPROVEMENT ASSESSMENT DISTRICT
ESTIMATED COST:						HEADING DEFINITIONS:
Construction		$  150,000.00
Engineering		$    15,000.00				Total Assessed Value:  2005 assessments
Project		$    15,000.00				Estimated Assessment:  Anticipated cost of the project to each parcel.
Filing Fee Adjustment		$      1,960.00				Maximum Assessment:  Lien on each benefited parcel cannot exceed 25% of 2004 assessed value.
KPB Admin Fee		$      8,309.42
Total Est Cost		$  190,269.42
Less RSA Match		$    95,134.71				Total Number of Parcels:	31
Final Est Cost to Parcel Owners		$    95,134.71				Parcels in Favor of Project:	28
						Percent of Parcels in Favor of Project:	90.32%
No. of Parcels Delq.
Percentage of Parcels Delq.					0.00%
Parcel #	CD	Total Assessed Value	Cost/Value Ratio	Estimated Assessment	Required Prepay	Name of Owner	+ = Yes Vote	Y = Tax Delq.
055-390-01	7	171,500	0.00%	$     3,068.86	$             -	SOMERS DAVID A & DIANE M	+
055-390-02	5	241,600	0.00%	$     3,068.86	$             -	RUTHERFORD STEPHEN & KAREN	+
055-390-03	3	143,700	0.00%	$     3,068.86	$             -	TITUS DENISE M
055-390-04	1	15,500		$     3,068.86	$             -	SORENSON PAUL J & JEAN A	+
055-390-05	8	192,300	0.00%	$     3,068.86	$             -	SORENSON PAUL J & JEAN A	+
055-390-06	6	337,800	0.00%	$     3,068.86	$             -	STEINBECK DUSTIN J & MICHELLE M	+
055-390-13	2	188,600	0.00%	$     3,068.86	$             -	COWGILL CLINT W	+
055-390-14	0	251,700	0.00%	$     3,068.86	$             -	SUMMERS SCOTT D & ERICA L	+
055-390-15	7	158,500	0.00%	$     3,068.86	$             -	SMITH RUSSELL A	+
055-390-16	5	265,500	0.00%	$     3,068.86	$             -	OLSEN CLARK A & DEBRA K	+
055-390-17	3	170,100	0.00%	$     3,068.86	$             -	HANSEN K DALE & CHARLENE A	+
055-390-18	1	323,300	0.00%	$     3,068.86	$             -	LOUTHAN MICHAEL G & CAROL E	+
055-390-19	9	61,600	0.00%	$     3,068.86	$             -	ROZAK RONALD T & L MARIE	+
055-390-20	7	245,900	0.00%	$     3,068.86	$             -	ROZAK RONALD T & MARIE	+
055-390-21	5	211,000	0.00%	$     3,068.86	$             -	CRAWFORD WARREN & LORRAINE	+
055-390-22	3	281,900	0.00%	$     3,068.86	$             -	GODDARD VINCENT L	+
055-390-23	1	613,900	0.00%	$     3,068.86	$             -	MANZEK ROLF & JACKIE	+
055-390-24	9	146,300	0.00%	$     3,068.86	$             -	STRICKLER LESLIE P & BETTY	+
055-390-25	6	202,200	0.00%	$     3,068.86	$             -	HINKLE GARY C & JUDITH A	+
055-480-10	7	221,700	0.00%	$     3,068.86	$             -	BAXTER DOUGLAS S	+
055-480-11	5	372,800	0.00%	$     3,068.86	$             -	MERSCH DONALD	+
055-480-12	3	334,800	0.00%	$     3,068.86	$             -	SONNICHSEN CHRISTIAN J & PHILIPPA S	+
055-480-13	1	217,100	0.00%	$     3,068.86	$             -	FRISON RONALD A & LINDA S	+
055-480-14	9	288,900	0.00%	$     3,068.86	$             -	ANDERSON ROY BRUCE & CELIA	+
055-480-15	6	266,900	0.00%	$     3,068.86	$             -	WEISE DAVID A & TRACI L	+
055-480-16	4	257,200	0.00%	$     3,068.86	$             -	MCLANE STAN A ET ALL	+
055-480-17	2	242,000	0.00%	$     3,068.86	$             -	MCLANE STAN A & SUSAN M	+
055-480-18	0	493,100	0.00%	$     3,068.86	$             -	DRAGSETH JOE M & GINA J	+
055-480-20		250,700	0.00%	$     3,068.86	$             -	LOCKWOOD JENIFER C ET AL	+
055-480-16	8	50,800	0.00%	$     3,068.86	$             -	THURBER MICHELE L & MARTIN G
055-540-35	5	102,300	0.00%	$     3,068.86	$             -	THURBER MICHELE L & MARTIN G
31		7,321,200		$   95,134.71	$             -		28
Following parcels have these additional interested parties:
05548020						LOCKWOOD MARKE E ET AL
05548016						MCLANE M SCOTT ET AL