Green Harvest Drones

Projected Annual Profit

$0 Goal: $100,000

Your daily target to hit the goal

Acres / Day

Spray Hours

Revenue / Day

Revenue Inputs

Rate Per Acre

$12.00

Acres Per Hour

Spray Hours Per Day

Utilization (% of Season Working)

50%

Season

Active Months (March = start)

8 mo

Profit Goal

$100K

Monthly Expenses (Fixed)

Loan Repayment ($44K / payback period)$

Insurance (Liability + Chemical + Hull)$

Maintenance (Truck + Generator + Drone + Trailer)$

Total Fixed / Month$3,875

Daily Expenses (Per Work Day)

Gas — Truck (est. 200-400 mi @ 15 MPG)$

Gas — Generator (est. 6-8 hrs @ 2 gal/hr)$

Consumables (Adjuvants, Nozzles, Water)$

Total Variable / Work Day$184

Tax Estimate

Effective Tax Rate (SE + Income)

33%

Estimated Annual Tax Bill

Take-home after tax: $0

Annual P&L Summary

Gross Revenue$0

Fixed Expenses (12 months)$0

Variable Expenses (work days)$0

Net Profit (Pre-Tax)$0

Estimated Taxes$0

Take-Home (After Tax)$0

Volume Scenarios (at your current rate)

Annual Acres	Work Days	Acres/Day	Revenue	Profit

When to Hire

A seasonal field tech costs ~$31K–$44K (Mar–Oct). They need to bring in 0 new acres to break even.

🚨Turning down 2+ jobs/week because your schedule is full 💰Revenue consistently above $15K/month for 3+ months ⏰Travel eating more than 40% of your work day 🌱Farmers saying "I needed you yesterday" more than twice