| | Number of clients | Chip seal | | Cost of service ($/yr) | Total ($) | Annual cost per 700 K SF property ($) | Annual cost per SY ($) | Profit/loss-charging $3/SY/yr | Profit/loss-charging $3.5/SY/yr | | Good | Fair |
| | 1 | $173,701.11 | $155,363.33 | $170,550.61 | $329,064.44 | $4.23 | −$95,731.11 | −$56,842.22 | | 2 | $255,912.22 | $271,516.67 | $210,401.23 | $527,428.89 | $3.39 | −$60,762.22 | $17,015.56 | | 3 | $338,123.33 | $387,670.00 | $250,251.84 | $725,793.33 | $3.11 | −$25,793.33 | $90,873.33 | | 4 | $420,334.44 | $503,823.33 | $290,102.45 | $924,157.78 | $2.97 | $9,175.56 | $164,731.11 | | 5 | $502,545.56 | $619,976.67 | $329,953.07 | $1,122,522.22 | $2.89 | $44,144.44 | $238,588.89 | | 6 | $584,756.67 | $736,130.00 | $369,803.68 | $1,320,886.67 | $2.83 | $79,113.33 | $312,446.67 | | 7 | $666,967.78 | $852,283.33 | $409,654.29 | $1,519,251.11 | $2.79 | $114,082.22 | $386,304.44 | | 8 | $749,178.89 | $968,436.67 | $449,504.91 | $1,717,615.56 | $2.76 | $149,051.11 | $460,162.22 | | 9 | $831,390.00 | $1,084,590.00 | $489,355.52 | $1,915,980.00 | $2.74 | $184,020.00 | $534,020.00 | | 10 | $913,601.11 | $1,200,743.33 | $529,206.13 | $2,114,344.44 | $2.72 | $218,988.89 | $607,877.78 |
|
|
