💧 Non-Destructive Subsurface Utility Infrastructure

Commercial Hydro-Excavation & Daylighting Fleet Solver

Model 3 heavy tri-axle hydro-vac trucks (5,800 CFM positive displacement blowers + 18 GPM @ 3,500 PSI hot water boilers @ $415/hr commercial daylighting rate + recurring gas utility & fiber optic retainers for potholing, pipeline verification, and frozen ground excavation), and 4.5x EBITDA valuations.

⚙️ Fleet Capacity & Daylighting Rates

Tri-Axle Hydro-Vac Trucks (5,800 CFM + Boiler Rigs)

Billable Hours / Truck / Mo (Daylighting Hours)

Hourly Daylighting Rate ($ / Hr Non-Destructive Rate)

Utility Retainer Contracts (Pipeline Standby / Mo)

Hydro-Vac Crew Payroll (3 Operators + 3 Riggers / Mo)

Diesel & Boiler Burner Fuel (PTO Blower & 800k BTU Boiler)

Slurry Decant & Tipping Fees (Environmental Slurry Disposal)

Nozzle Wear & Insurance (Tungsten Nozzles & $5M Liability)

Valuation Multiple (EBITDA Multiple)

📊 Hydro-Vac Financial Pro-Forma

Monthly Gross Revenue

$177,900

Monthly Net EBITDA

$101,000

EBITDA Operating Margin

56.8%

Annual Net EBITDA

$1,212,000

Hydro-Vac Fleet Valuation

$5,454,000

Hourly Hydro-Vac Daylighting Revenue	$149,400 / mo Hydro-Vac Billing
Gas & Telecom Retainers Gross	$28,500 / mo Utility Retainers
Revenue per Hydro-Vac Truck Rig	$59,300 / truck / mo
Total Monthly Operating OPEX	$76,900