❄️ Industrial Non-Destructive Surface Preparation

Commercial Dry Ice Blasting Fleet Solver

Model mobile diesel compressor rigs ($275/hr contract cleaning for automotive dry ice undercarriage cleaning, mold remediation & industrial descaling), retail CO2 pellet sales ($1.85/lb), and 4.5x EBITDA valuations.

⚙️ Mobile Blasting Fleet Inputs

Active Mobile Rigs (Trailer Rigs + Compressors)

Hourly Contract Rate (Rig + Tech / Hour)

Billed Hours / Week / Rig (Weekly Production)

hrs

Pellet Usage / Billed Hour (3mm CO2 Pellets)

lbs

Wholesale Pellet Cost (CO2 Pellet Buy / Lb)

Retail Pellet Sales / Mo (Walk-in Resale Lbs)

lbs

Retail Pellet Sale Price ($ / Lb Resale)

Compressor Diesel Fuel ($ / Billed Hour)

Blaster Tech Payroll (Monthly Labor)

Shop Lease & Insurance (Depot OPEX / Mo)

Valuation Multiple (EBITDA Multiple)

📊 Blasting Depot Financial Pro-Forma

Monthly Gross Revenue

$71,787

Monthly Net EBITDA

$31,529

EBITDA Operating Margin

43.9%

Annual Net EBITDA

$378,348

Depot Enterprise Valuation

$1,702,566

Monthly Billed Field Production	234 Billed Hrs / Mo
Total Monthly CO2 Pellets	19.6 Tons CO2 Pellets / Mo
Monthly Direct Gross Profit	$50,929 / mo
Total Monthly Depot OPEX	$40,258