| | Number of clients | Slurry 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 | $163,302.22 | $130,980.00 | $294,282.22 | $294,282.22 | $3.78 | −$60,948.89 | −$22,060.00 | | 2 | $235,114.44 | $222,750.00 | $457,864.44 | $228,932.22 | $2.94 | $8,802.22 | $86,580.00 | | 3 | $306,926.67 | $314,520.00 | $621,446.67 | $207,148.89 | $2.66 | $78,553.33 | $195,220.00 | | 4 | $378,738.89 | $406,290.00 | $785,028.89 | $196,257.22 | $2.52 | $148,304.44 | $303,860.00 | | 5 | $450,551.11 | $498,060.00 | $948,611.11 | $189,722.22 | $2.44 | $218,055.56 | $412,500.00 | | 6 | $522,363.33 | $589,830.00 | $1,112,193.33 | $185,365.56 | $2.38 | $287,806.67 | $521,140.00 | | 7 | $594,175.56 | $681,600.00 | $1,275,775.56 | $182,253.65 | $2.34 | $357,557.78 | $629,780.00 | | 8 | $665,987.78 | $773,370.00 | $1,439,357.78 | $179,919.72 | $2.31 | $427,308.89 | $738,420.00 | | 9 | $737,800.00 | $865,140.00 | $1,602,940.00 | $178,104.44 | $2.29 | $497,060.00 | $847,060.00 | | 10 | $809,612.22 | $956,910.00 | $1,766,522.22 | $176,652.22 | $2.27 | $566,811.11 | $955,700.00 |
|
|
