| Assuming 700 K SF pavement for each client | Admin expenses ($/SY/yr) | Quantity of pavement to be maintained | Condition distribution | Number of clients | SF | SY | Ln-mile | 70% good | 30% fair |
| 1 | 700,000 | 77,778 | 11 | 54,444 | 15,556 | $1.68 | 2 | 1,400,000 | 155,556 | 22 | 108,889 | 31,111 | $0.84 | 3 | 2,100,000 | 233,333 | 33 | 163,333 | 46,667 | $0.56 | 4 | 2,800,000 | 311,111 | 44 | 217,778 | 62,222 | $0.42 | 5 | 3,500,000 | 388,889 | 55 | 272,222 | 77,778 | $0.34 | 6 | 4,200,000 | 466,667 | 66 | 326,667 | 93,333 | $0.28 | 7 | 4,900,000 | 544,444 | 77 | 381,111 | 108,889 | $0.24 | 8 | 5,600,000 | 622,222 | 88 | 435,556 | 124,444 | $0.21 | 9 | 6,300,000 | 700,000 | 99 | 490,000 | 140,000 | $0.19 | 10 | 7,000,000 | 777,778 | 110 | 544,444 | 155,556 | $0.17 |
|
|