🚜 Civil Infrastructure & Heavy Surface Paving Asset Class

Commercial Asphalt Paving & Milling Fleet Solver

Model multi-crew commercial asphalt paving contractors ($14,500/day crew mobilization + 3,200 tons/mo Hot Mix Asphalt HMA placement for commercial retail centers, industrial logistics parks, and municipal roadways), material markups, dump trucking logistics, and 4.5x EBITDA valuations.

⚙️ Fleet Capacity & Crew Economics

Active Paving Crews (Pavers, Rollers, Skid-Steers)

Billable Days / Mo (Weather-Adjusted Days)

Daily Commercial Crew Rate ($ / Crew / Day Base)

Monthly HMA Tonnage (Tons Asphalt Laid / Mo)

tons

Client Billed Price / Ton ($ / Ton Billed Material)

Wholesale Plant Cost / Ton ($ / Ton Plant Cost)

Dump Truck Freight / Mo (Haulage Logistics / Mo)

Paving Crew Payroll (Operators & Labor / Mo)

Equipment Fuel & Wear (Diesel & Screeds / Mo)

Insurance & Surety Bonds ($5M Liability / Mo)

Valuation Multiple (EBITDA Multiple)

📊 Asphalt Paving Financial Pro-Forma

Monthly Gross Revenue

$890,000

Monthly Net EBITDA

$517,600

EBITDA Operating Margin

58.2%

Annual Net EBITDA

$6,211,200

Paving Fleet Valuation

$27,950,400

Crew Labor & Equipment Revenue	$522,000 / mo Labor & Equipment
Asphalt Material Billing Gross	$368,000 / mo Materials
Blended Revenue per Crew / Day	$24,722 / crew day blended
Total Monthly COGS & OPEX	$372,400