The Equivalent Total Area was calculated to be 52.4 + 7.6 + 6.2 = 66.2 ha.

STEP 3

The ratio of Roads and Lands assessments were calculated by proportioning the equivalent areas as follows:

Roads Apportionment

Equivalent Road Area / Equivalent Total Area = 52.4 / 66.2 = 79.2%

Lands Apportionment

Land Area / Equivalent Total Area = 13.8 / 66.2 = 20.8%

STEP 4

The Benefit and Outlet Assessments were assessed against the roads and lands at the foregoing proportions as follows:

Benefit Apportionment

Roads = $87,219.33 x 0.792 = $ 69,077.71
Lands = $87,219.33 x 0.208 = $ 18,141.62

Outlet Apportionment

Roads = $87,219.33 x 0.792 = $ 69,077.71
Lands = $87,219.33 x 0.208 = $ 18,141.62 

The Schedule of Assessment reflects the foregoing methodology.