FY2009/10
					--------------
(A)  Total Budget					$28,290
(B)  Portion Deemed "Fixed Expense"					2,190
Fixed Rate per Landowner				95	$24
Portion Allocated to Landowners by Mileage				(A) - (B) =	26,100
Portion Allocated To Residents/Renters				60%	15,660
# of Residents/Renters				43
Portion Allocated to Non-Residents				40%	10,440
# of Non-Residents				52
Mileage Charge per Resident/Renter Mile				100	$156
Mile Charge per Non-Resident Mile				128	$82
Calculations:
Resident Road Useage Fee =	$24 +(Miles X $156)
Non-Resident/Renter =	$24+(Miles X $82)
Check Total =	(Fixed Amount X 95 landowners) Plus (100 Res Miles X $156/mile) Plus
	(128 Non-Res Miles X $82/mile)
=	$28,376	= DCLI FY2009/10 Budget
	=======