🌱 Commercial Agricultural Infrastructure & Custom Application

Commercial Dry Fertilizer Spreading & Ag Floatation Solver

Model 4 custom high-clearance pneumatic floatation applicators (TERRAGATOR / Ag-Chem spreaders @ $11.50/acre application rate + bulk dry N-P-K fertilizer sales across 66,000 seasonal acres for Midwest grain, soybean, and cotton operations), GPS variable rate prescription mapping, and 4.5x EBITDA valuations.

⚙️ Fleet Capacity & Custom Application

Floatation Spreader Rigs (TerraGator Pneumatics)

Seasonal Acres / Rig / Yr (Spring Pre-Plant + Fall)

Custom Application Fee ($ / Acre Spreading Labor)

Bulk N-P-K Blend Margin (Fertilizer Retail Margin / Mo)

GPS Variable Rate Fees (Soil Sampling & Maps / Mo)

Applicator & Driver Payroll (4 Applicators + 2 Tenders)

Off-Road Red Ag Diesel (Spreader & Tender Trucks / Mo)

Spreader Wear & Discs (Spinners, Chains & Float Tires)

Pollution & Drift Liability ($5M Ag Chemical / Mo)

Valuation Multiple (EBITDA Multiple)

📊 Agricultural Applicator Pro-Forma

Monthly Gross Revenue

$115,950

Monthly Net EBITDA

$53,550

EBITDA Operating Margin

46.2%

Annual Net EBITDA

$642,600

Custom Spreader Fleet Valuation

$2,891,700

Custom Application Labor Billing	$63,250 / mo Custom Application (66,000 Total Acres/Yr)
Bulk N-P-K Dry Fertilizer Margin	$38,500 / mo Bulk N-P-K Margin
Blended Gross Revenue per Acre	$21.08 / acre blended gross
Total Monthly Operating OPEX	$62,400