TUSTUMENA TERRACE - UTILITY SPECIAL ASSESSMENT DISTRICT
Enstar Cost		########			$  204,485.00			HEADING DEFINITIONS:
KPB Admin Cost		########			$   13,490.00			Total Assessed Value:  2004 assessed value
Total Est. Cost		########			$  217,975.00			Adjusted Value:  Each parcels estimated assessment added to its total assessed value.
								Cost/Adj Value %:  Percent of the allocated cost to the adjusted value of each respective parcel.
No. of Parcels		107			107			Maximum Assessment:  Lien on each respective parcel cannot exceed 21% of the adjusted value.
Cost/Parcel		########			$     2,037.15			Required Prepay:  Amount required to be prepaid to keep the respective lien below 21%.
Total Project Cost:					$  217,975.00			Total Number of Parcels (Excluding KPB owned properties):							104
Total Required Prepay:					$     5,837.49			Parcels in Favor of Project:							86
Total Assessments:					$  212,137.51			% of Parcels in Favor of Project:							82.69%
								Number of Parcels Delinquent in 2003 Borough Taxes:							2
								% of Parcels Delinquent in 2003 Borough Taxes:							1.92%
Parcel #	CD	Legal Description	Imp Value	Land Value	Total Assessed Value	Adjusted Assessed Value	Cost/ Adj Value%	Maximum Assessment	Required Prepay	Owner	Address	City	St	Zip	+ = Yes Vote	2003 Tax Delq.
133-550-08	7		-	90,700	90,700	92,737	2.2%	2,037.15	-	ALASKA MENTAL HEALTH TRUST AUTHORITY	550 W 7TH AVE STE 1430	ANCHORAGE	AK	99501
133-120-56	8		-	214,000	214,000	216,037	0.9%	2,037.15	-	ALASKA STATE D N R	550 W 7TH AVE STE 650	ANCHORAGE	AK	99501
133-550-09	5		19,100	77,500	96,600	98,637	2.1%	2,037.15	-	ALASKA STATE D N R	550 W 7TH AVE STE 650	ANCHORAGE	AK	99501
133-560-10	2		105,900	18,500	124,400	126,437	1.6%	2,037.15	-	ALBANO SANDRA	PO BOX 973	KASILOF	AK	99610	+
133-560-08	6		-	13,500	13,500	15,537	13.1%	2,037.15	-	ALLEN CRAIG	PO BOX 66	KASILOF	AK	99610	+
133-560-07	8		-	12,300	12,300	14,337	14.2%	2,037.15	-	ALLEN CRAIG	PO BOX 66	KASILOF	AK	99610	+
133-560-05	2		129,200	46,600	175,800	177,837	1.1%	2,037.15	-	ALLEN CRAIG H	PO BOX 66	KASILOF	AK	99610	+
133-370-11	4		-	7,500	7,500	9,537	21.4%	2,002.80	34.35	BLAKELY SHANE A & JEANNIE L	PO BOX 374	KASILOF	AK	99610
133-370-10	6		102,100	14,000	116,100	118,137	1.7%	2,037.15	-	BLAKELY SHANE A & JEANNIE L	PO BOX 374	KASILOF	AK	99610
133-370-22	1		24,200	14,000	38,200	40,237	5.1%	2,037.15	-	BOATMAN WM H & JOAN A	PO BOX 67	KALAMA	WA	98625	+
133-570-05	1		94,200	44,300	138,500	140,537	1.4%	2,037.15	-	BONAVENTURE DOMINIQUE M & MONIQUE	PO BOX 525	KASILOF	AK	99610	+
133-571-04	2		400	89,600	90,000	92,037	2.2%	2,037.15	-	BRAMANTE JOHN P & TONGUE KATHARINE	247 N FIREWEED ST # A	SOLDOTNA	AK	99669
133-560-25	0		4,900	7,000	11,900	13,937	14.6%	2,037.15	-	COLLINS SHARN EUGENE	PO BOX 76	KASILOF	AK	99610	+
133-560-30	0		2,700	6,000	8,700	10,737	19.0%	2,037.15	-	CONWAY MARK & DANIELINA MARYNA	PO BOX 1355	SEWARD	AK	99664
133-560-02	9		159,300	39,500	198,800	200,837	1.0%	2,037.15	-	DANG ROBERT & PATRICIA	1445 KAMINAKA DR	HONOLULU	HI	96816	+
133-560-14	4		-	20,000	20,000	22,037	9.2%	2,037.15	-	DANG ROBERT K & DANG ADAM	PO BOX 986	KASILOF	AK	99610	+
133-370-26	2		29,100	14,000	43,100	45,137	4.5%	2,037.15	-	DEBOARD MICHAEL & DANIELLE	PO BOX 595	KASILOF	AK	99610	+
133-560-21	9		-	7,200	7,200	9,237	22.1%	1,939.80	97.35	DEES JACK & SUSAN	PO BOX 485	KASILOF	AK	99610	+
133-560-09	4		148,500	19,100	167,600	169,637	1.2%	2,037.15	-	DIPAOLO LENNY J & PAULA L	PO BOX 1187	KASILOF	AK	99610	+
133-560-19	3		-	7,200	7,200	9,237	22.1%	1,939.80	97.35	DIPAOLO LEONARD & PAULA	PO BOX 1187	KASILOF	AK	99610	+
133-570-11	9		-	7,200	7,200	9,237	22.1%	1,939.80	97.35	EVENSON DANIEL E	PO BOX 310	KASILOF	AK	99610	+
133-560-17	7		-	7,200	7,200	9,237	22.1%	1,939.80	97.35	EVENSON DANIEL E	PO BOX 310	KASILOF	AK	99610	+
133-560-22	7		-	7,200	7,200	9,237	22.1%	1,939.80	97.35	EVENSON DANIEL E	PO BOX 310	KASILOF	AK	99610	+
133-560-13	6		-	12,400	12,400	14,437	14.1%	2,037.15	-	EVENSON DANIEL E	PO BOX 310	KASILOF	AK	99610	+
133-560-12	8		-	13,000	13,000	15,037	13.5%	2,037.15	-	EVENSON DANIEL E	PO BOX 310	KASILOF	AK	99610	+
133-570-16	8		-	7,200	7,200	9,237	22.1%	1,939.80	97.35	EVENSON DANIEL E	PO BOX 310	KASILOF	AK	99610	+
133-570-06	9		-	14,400	14,400	16,437	12.4%	2,037.15	-	EVENSON DANIEL E	PO BOX 310	KASILOF	AK	99610	+
133-570-17	6		-	7,200	7,200	9,237	22.1%	1,939.80	97.35	EVENSON DANIEL E & ERIKSEN KRIS	PO BOX 310	KASILOF	AK	99610	+
133-570-10	1		-	7,200	7,200	9,237	22.1%	1,939.80	97.35	EVENSON DANIEL E & ERIKSEN KRISTEN	PO BOX 310	KASILOF	AK	99610	+
133-560-29	2		-	6,000	6,000	8,037	25.3%	1,687.80	349.35	EVENSON IRVIN L & MILDRED I	PO BOX 10	KASILOF	AK	99610	+
133-570-20	0		-	7,200	7,200	9,237	22.1%	1,939.80	97.35	EVENSON JEAN H & EVENSON RICHARD A TRUSTEES JEAN H EVENSON LIVING TR	PO BOX 48	KASILOF	AK	99610	+
133-570-12	7		-	7,200	7,200	9,237	22.1%	1,939.80	97.35	EVENSON JEAN H & EVENSON RICHARD A TRUSTEES JEAN H EVENSON LIVING TR	PO BOX 48	KASILOF	AK	99610	+
133-560-32	6		-	6,000	6,000	8,037	25.3%	1,687.80	349.35	EVENSON JEAN H & EVENSON RICHARD A TRUSTEES JEAN H EVENSON LIVING TR	PO BOX 48	KASILOF	AK	99610	+
133-560-31	8		-	6,000	6,000	8,037	25.3%	1,687.80	349.35	EVENSON JEAN H & EVENSON RICHARD A TRUSTEES JEAN H EVENSON LIVING TR	PO BOX 48	KASILOF	AK	99610	+
133-560-18	5		-	7,200	7,200	9,237	22.1%	1,939.80	97.35	EVENSON JEAN H & EVENSON RICHARD A TRUSTEES JEAN H EVENSON LIVING TR	PO BOX 48	KASILOF	AK	99610	+
133-560-27	6		-	6,000	6,000	8,037	25.3%	1,687.80	349.35	EVENSON JEAN H & EVENSON RICHARD A TRUSTEES JEAN H EVENSON LIVING TR	PO BOX 48	KASILOF	AK	99610	+
133-560-28	4		-	6,000	6,000	8,037	25.3%	1,687.80	349.35	EVENSON JEAN H & EVENSON RICHARD A TRUSTEES JEAN H EVENSON LIVING TR	PO BOX 48	KASILOF	AK	99610	+
133-550-02	0		-	12,000	12,000	14,037	14.5%	2,037.15	-	EVENSON JEAN H & EVENSON RICHARD A TRUSTEES JEAN H EVENSON LIVING TR	PO BOX 48	KASILOF	AK	99610	+
133-550-03	8		-	33,200	33,200	35,237	5.8%	2,037.15	-	EVENSON JEAN H & EVENSON RICHARD A TRUSTEES JEAN H EVENSON LIVING TR	PO BOX 48	KASILOF	AK	99610	+
133-570-07	7		-	11,900	11,900	13,937	14.6%	2,037.15	-	EVENSON JEAN H & EVENSON RICHARD A TRUSTEES JEAN H EVENSON LIVING TR	PO BOX 48	KASILOF	AK	99610	+
133-570-14	3		500	8,200	8,700	10,737	19.0%	2,037.15	-	EVENSON JEAN H & EVENSON RICHARD A TRUSTEES JEAN H EVENSON LIVING TR	PO BOX 48	KASILOF	AK	99610	+
133-570-15	0		-	7,200	7,200	9,237	22.1%	1,939.80	97.35	EVENSON JEAN H & EVENSON RICHARD A TRUSTEES JEAN H EVENSON LIVING TR	PO BOX 48	KASILOF	AK	99610	+
133-120-77	4		-	109,500	109,500	111,537	1.8%	2,037.15	-	EVENSON RICHARD A & JEAN H TRUSTEES RICHARD 7 JEAN EVENSON TRUSTS ET AL	PO BOX 48	KASILOF	AK	99610	+
133-550-01	2		188,200	57,200	245,400	247,437	0.8%	2,037.15	-	EVENSON RICHARD A & JEAN H TRUSTEES RICHARD A EVENSON LIVING TR ET AL	PO BOX 48	KASILOF	AK	99610	+
133-550-07	9		-	22,100	22,100	24,137	8.4%	2,037.15	-	EVENSON RICHARD A & JEAN H TRUSTEES RICHARD A EVENSON LIVING TR ET AL	PO BOX 48	KASILOF	AK	99610	+
133-560-11	0		-	12,000	12,000	14,037	14.5%	2,037.15	-	EVENSON ROBERT L & KATHLEEN	PO BOX 635	KASILOF	AK	99610	+
133-570-18	4		-	7,200	7,200	9,237	22.1%	1,939.80	97.35	EVENSON ROBERT L & KATHLEEN	PO BOX 635	KASILOF	AK	99610	+
133-560-24	3		-	7,200	7,200	9,237	22.1%	1,939.80	97.35	FRITZ GRANT & SHIRLEY	PO BOX 13	KASILOF	AK	99610	+
133-560-23	5		-	7,200	7,200	9,237	22.1%	1,939.80	97.35	FRITZ GRANT & SHIRLEY	PO BOX 13	KASILOF	AK	99610	+
133-570-09	3		118,700	20,200	138,900	140,937	1.4%	2,037.15	-	GAUTHIER BRIAN J	PO BOX 1223	KASILOF	AK	99610	+
133-560-06	0		93,400	47,700	141,100	143,137	1.4%	2,037.15	-	GAUTHIER PAUL J & KYLE D	PO BOX 135	KASILOF	AK	99610	+
133-370-05	6		-	16,900	16,900	18,937	10.8%	2,037.15	-	GLEASON EDNA	13854 ANDOVER DR	MAGABA	CA	95954	+
133-560-16	9		181,400	13,700	195,100	197,137	1.0%	2,037.15	-	GLICK ROBERT A & LIANE R	PO BOX 285	KASILOF	AK	99610	+
133-370-16	3		-	7,500	7,500	9,537	21.4%	2,002.80	34.35	GROCOTT JOHN ANDREW	PO BOX 59	ILWACO	WA	98624
133-370-32	0		90,900	19,300	110,200	112,237	1.8%	2,037.15	-	HEITSTUMAN BERT A	PO BOX 237	KASILOF	AK	99610	+
133-370-13	0		12,500	12,000	24,500	26,537	7.7%	2,037.15	-	HODGES WILLIAM MICHAEL & TANYA JANETTE	PO BOX 787	KASILOF	AK	99610
133-370-24	7		39,500	14,000	53,500	55,537	3.7%	2,037.15	-	HUNTER HARVEY A	PO BOX 3932	SOLDOTNA	AK	99669		Y
133-121-11	1		-	9,000	9,000	11,037	18.5%	2,037.15	-	HUTCHINS ALASKA COMMUNITY PROPERTY	2370 W HWY 89-A STE 11 PMB 425	SEDONA	AZ	86336	+
133-121-10	3		-	5,600	5,600	7,637	26.7%	1,603.80	433.35	HUTCHINS ALASKA COMMUNITY PROPERTY TRUST	2370 W HWY 89-A STE 11 PMB 425	SEDONA	AZ	86336	+
133-121-09	5		-	5,600	5,600	7,637	26.7%	1,603.80	433.35	HUTCHINS ALASKA COMMUNITY PROPERTY TRUST	2370 W HWY 89-A STE 11 PMB 425	SEDONA	AZ	86336	+
133-121-18	6		-	5,600	5,600	7,637	26.7%	1,603.80	433.35	HUTCHINS ALASKA COMMUNITY PROPERTY TRUST	2370 W HWY 89-A STE 11 PMB 425	SEDONA	AZ	86336	+
133-121-12	9		-	8,000	8,000	10,037	20.3%	2,037.15	-	HUTCHINS ALASKA COMMUNITY PROPERTY TRUST	2370 W HWY 89-A STE 11 PMB 425	SEDONA	AZ	86336	+
133-121-17	8		-	5,600	5,600	7,637	26.7%	1,603.80	433.35	HUTCHINS ALASKA COMMUNITY PROPERTY TRUST	2370 W HWY 89-A STE 11 PMB 425	SEDONA	AZ	86336	+
133-121-13	7		-	8,000	8,000	10,037	20.3%	2,037.15	-	HUTCHINS ALASKA COMMUNITY PROPERTY TRUST	2370 W HWY 89-A STE 11 PMB 425	SEDONA	AZ	86336	+
133-121-08	7		-	5,600	5,600	7,637	26.7%	1,603.80	433.35	HUTCHINS ALASKA COMMUNITY PROPERTY TRUST	2370 W HWY 89-A STE 11 PMB 425	SEDONA	AZ	86336	+
133-121-15	2		16,100	9,000	25,100	27,137	7.5%	2,037.15	-	HUTCHINS ALASKA COMMUNITY PROPERTY TRUST	2370 W HWY 89-A STE 11 PMB 425	SEDONA	AZ	86336	+
133-121-16	0		-	8,000	8,000	10,037	20.3%	2,037.15	-	HUTCHINS ALASKA COMMUNITY PROPERTY TRUST	2370 W HWY 89-A STE 11 PMB 425	SEDONA	AZ	86336	+
133-121-07	9		-	8,000	8,000	10,037	20.3%	2,037.15	-	HUTCHINS ALASKA COMMUNITY PROPERTY TRUST	2370 W HWY 89-A STE 11 PMB 425	SEDONA	AZ	86336	+
133-550-04	6		47,100	33,500	80,600	82,637	2.5%	2,037.15	-	JEWELL STEVEN M & KATHLEEN S	PO BOX 187	KASILOF	AK	99610	+
133-121-02	0		########	40,400	7,734,400	7,736,437	0.0%	2,037.15	-	KENAI PENINSULA BOROUGH (abstain from vote)	144 N BINKLEY ST	SOLDOTNA	AK	99669
133-120-61	8		-	16,000	16,000	18,037	11.3%	2,037.15	-	KENAI PENINSULA BOROUGH (abstain from vote)	144 N BINKLEY ST	SOLDOTNA	AK	99669
133-370-09	8		-	13,600	13,600	15,637	13.0%	2,037.15	-	KENAI PENINSULA BOROUGH (abstain from vote)	144 N BINKLEY ST	SOLDOTNA	AK	99669
133-570-08	5		-	15,000	15,000	17,037	12.0%	2,037.15	-	LEJEUNE RONALD A & MARY H	8208 NE 94TH ST	VANCOUVER	WA	98662
133-570-33	3		900	7,000	7,900	9,937	20.5%	2,037.15	-	MARSHALL TOM	1504 BARABARA DR	KENAI	AK	99611
133-370-27	0		-	7,500	7,500	9,537	21.4%	2,002.80	34.35	MEYER KRISTIN F	PO BOX 91	KASILOF	AK	99610	+
133-370-20	5		124,600	14,000	138,600	140,637	1.4%	2,037.15	-	MILLER DAVID E	PO BOX 641	KASILOF	AK	99610	+
133-570-02	8		100,800	45,900	146,700	148,737	1.4%	2,037.15	-	MILNER-WASKI SHELLEY	167 WAREHOUSE STE A	SOLDOTNA	AK	99669	+
133-370-21	3		108,900	14,000	122,900	124,937	1.6%	2,037.15	-	MORSE CHARLES N & CHERYL	PO BOX 583	KASILOF	AK	99610	+
133-570-03	6		134,300	40,800	175,100	177,137	1.2%	2,037.15	-	MULLIGAN JOSEPH R & SHIRLEY M	PO BOX 850	KASILOF	AK	99610	+
133-560-15	1		111,300	25,500	136,800	138,837	1.5%	2,037.15	-	NELSON ARNOLD E & D LYNN	PO BOX 677	KASILOF	AK	99610	+
133-560-20	1		-	7,200	7,200	9,237	22.1%	1,939.80	97.35	NEWGREN STEVEN & ANDREA	PO BOX 1144	KASILOF	AK	99610	+
133-370-30	4		81,800	13,600	95,400	97,437	2.1%	2,037.15	-	NOBLIN KERRY S & MELANIE G	PO BOX 183	KASILOF	AK	99610	+
133-570-04	4		145,500	39,900	185,400	187,437	1.1%	2,037.15	-	O'CONNOR THERESE	913 JEFFERSON AVE	LOUISVILLE	CO	80027	+
133-57-01	0		144,900	43,400	188,300	190,337	1.1%	2,037.15	-	PAGE MARGARET E	PO BOX 734	KASILOF	AK	99610	+
133-370-08	0		63,600	31,600	95,200	97,237	2.1%	2,037.15	-	PIERCE GEORGE & JEANIE	PO BOX 80	KASILOF	AK	99610		Y
133-370-31	2		78,200	17,500	95,700	97,737	2.1%	2,037.15	-	PREVO GARY & MARLAS ET AL	555 MCNEIL ST	WINNEMUCCA	NV	89445
133-370-15	5		57,600	14,000	71,600	73,637	2.8%	2,037.15	-	REECE MICHAEL I & DENISE L	PO BOX 895	KASILOF	AK	99610	+
133-560-04	5		196,700	47,400	244,100	246,137	0.8%	2,037.15	-	REILLY MARK & MARGARET A	PO BOX 847	KASILOF	AK	99610
133-570-19	2		-	7,200	7,200	9,237	22.1%	1,939.80	97.35	RINGWELSKI ELIZABETH A	PO BOX 1071	KASILOF	AK	99610	+
133-370-18	9		-	18,500	18,500	20,537	9.9%	2,037.15	-	ROZAK GREG A	PO BOX 710	KASILOF	AK	99610
133-370-17	1		94,300	15,000	109,300	111,337	1.8%	2,037.15	-	RUDISILL ALLAN D	PO BOX 1221	KASILOF	AK	99610	+
133-370-28	8		12,400	14,000	26,400	28,437	7.2%	2,037.15	-	SINGLETON SUSAN R	PO BOX 722	KASILOF	AK	99610	+
133-370-23	9		39,400	14,000	53,400	55,437	3.7%	2,037.15	-	SMITH ROBERT A	PO BOX 261	KASILOF	AK	99610	+
133-370-14	8		-	7,500	7,500	9,537	21.4%	2,002.80	34.35	SPRAGUE HENRY P JR	188 FARNSWORTH BLVD	SOLDOTNA	AK	99669	+
133-550-06	1		133,900	30,300	164,200	166,237	1.2%	2,037.15	-	STANDRIDGE CHARLES & KRISTY	PO BOX 353	KASILOF	AK	99610	+
133-121-14	5		78,700	14,500	93,200	95,237	2.1%	2,037.15	-	SVRCEK PEGGY A	PO BOX 854	KASILOF	AK	99610	+
133-370-12	2		52,200	14,000	66,200	68,237	3.0%	2,037.15	-	THIRLWELL LEILANI	PO BOX 667	KASILOF	AK	99610	+
133-560-03	7		163,100	22,900	186,000	188,037	1.1%	2,037.15	-	ULULANI DANG PATRICIAI-ANN & ULULANI DANG ROSALYN	1445 KAMINAKA DR	HONOLULU	HI	96816	+
133-110-20	5		-	50,900	50,900	52,937	3.8%	2,037.15	-	UNIVERSITY OF ALASKA STATEWIDE OFFICE OF LAND MGT	3890 UNIVERSITY LAKE DR #103	ANCHORAGE	AK	99508	+
133-570-13	5		-	7,200	7,200	9,237	22.1%	1,939.80	97.35	WALDRON FRANKLIN D	PO BOX 39093	NINILCHIK	AK	99639	+
133-550-05	3		127,500	30,400	157,900	159,937	1.3%	2,037.15	-	WENZEL ROBERT M	PO BOX 1241	KASILOF	AK	99610	+
133-370-25	4		-	7,500	7,500	9,537	21.4%	2,002.80	34.35	WILBANKS JAMES D & DEBRA	310 N OAK ST	TOWNSEND	MT	59644
133-571-02	6		-	48,000	48,000	50,037	4.1%	2,037.15	-	WITMAN HARRY F ALASKA PROPERTIES LLC	PO BOX 671581	CHUGIAK	AK	99567
133-560-26	8		6,600	7,000	13,600	15,637	13.0%	2,037.15	-	WORDEN DUANE D JR & REVA E	PO BOX 994	KASILOF	AK	99610	+
133-370-19	7		28,500	11,500	40,000	42,037	4.8%	2,037.15	-	WRATE KYLE	PO BOX 510	KASILOF	AK	99610	+
133-370-29	6		14,900	21,000	35,900	37,937	5.4%	2,037.15	-	YARBROUGH PAUL	PO BOX 1114	KASILOF	AK	99610	+
133-560-01	1		108,900	20,500	129,400	131,437	1.5%	2,037.15	-	YONCHER CLAYTON T	PO BOX 461	KASILOF	AK	99610	+
107								212,137.51	5,837.49						86	2