Silicon Prairie Ag TechSPAG021 · NEBRASKA · CORN SIM
#2 · Nebraska Corn Market

$8.31B annual market. $12.5M modeled annual SPAG021 revenue at launch pricing.

Nebraska produced roughly 2.03 billion bushels of corn in 2025, worth about $8.31 billion. At the proposed disruptive launch take of 15 bps, full statewide penetration represents roughly $12.5 million of annual SPAG021 platform revenue. A post-Year-1 move to 25 bps would lift that to roughly $20.8 million. The fee math is made explicit below; the take remains adjustable in the model.

Market firstPhysical deliveryBasis remains realPersistent buyer mandatesUSD-first liquidity
2025 Nebraska corn production2.03B bu
2025 value of production$8.31B
2025 harvested acres10.45M
2025 MYA price$4.10/bu
How SPAG021 gets paid

Transaction GMV × platform take = SPAG021 revenue.

The 15 bps corn take is the proposed disruptive launch rate. A 25 bps post-Year-1 rate is shown as pricing upside; both remain below published grain marketplace and cash-sale service economics. Change the slider below and the revenue math updates.

Example physical transaction$100,000 GMV
×
SPAG021 take0.15% · 15 bps
=
SPAG021 revenue$150
Full Nebraska annual math: $8.31B GMV × 0.15% = $12.5M annual SPAG021 revenue.
Where the value really is: most Nebraska farmers sell straight to an elevator, processor or ethanol plant and pay no explicit fee. Their cost sits in the basis, the local discount to futures. SPAG021's case for corn therefore rests on basis improvement and buyer efficiency (Section 02), not on fee savings. Fee comparison, for farmers who do pay a marketing service: the table uses the low explicit 2¢/bu U.S. cash-sale service fee (~49 bps at $4.10 corn). CHS and MGX published fee ranges are higher.
Versus a paid marketing serviceExisting low explicit serviceSPAG021 launchHigher rate after proof
Transaction cost per $100K GMV$488$150$250
Discount to low explicit service feeBaseline69% cheaper49% cheaper
Annual SPAG021 revenue · Nebraska—$12.5M$20.8M
Participants retain of modeled value—88.0%81.4%
SPAG021 share of modeled value—12.0%18.6%
Participant share excludes LP financing income. Freight, actual storage, drying, quality and other legitimate physical costs are not claimed as SPAG021 savings.
01 · Actual Market Calendar

Corn does not come to market evenly.

USDA's actual 2024–25 U.S. farm-marketing percentages are used as the seasonal profile below and applied to Nebraska's 2025 production for scale. The price tiles are actual Nebraska 2025 prices received.

October + January represented 32% of annual U.S. corn farm marketings in 2024–25.

Persistent markets matter most when physical supply, storage decisions and buyer demand are highly seasonal rather than evenly distributed.

32.0%
2024–25 FARM MARKETINGS

When the grain actually moves.

Marketing percentages are USDA U.S. sample-survey percentages for the September–August 2024–25 corn marketing year. Implied Nebraska bushels are a scale proxy, not observed Nebraska monthly marketings.

NEBRASKA 2025 PRICES RECEIVED

Timing moved the realized price.

Nebraska producer prices received ranged from about $4.67/bu in May to $3.97/bu in August before recovering toward year-end. SPAG021 is not a price guarantee; the opportunity is better executable local competition around the physical basis and timing decision.

02 · Full Market Economics

What does a better physical corn market become in dollars?

These are modeled efficiency assumptions, not forecasts. The defaults are intentionally small: three cents per bushel of producer basis improvement and 1.5 cents per bushel of buyer procurement efficiency.

At full Nebraska scale, 3¢/bu + 1.5¢/bu equals roughly $91M/year of modeled participant value.

Three cents is less than 1% of the 2025 $4.10/bu MYA price — but across 2.03 billion bushels it becomes material.

$91.2M
MODEL ASSUMPTIONS
Producer basis improvement3.0¢/bu
Buyer procurement efficiency1.5¢/bu
SPAG021 platform take0.15%
GMV financed by LP pool10%
Gross buyer financing APR15.0%
Average financing duration14 days
Target utilization85%
Annual loss + ops reserve1.50%
Pilot bushels / year16.0M bu
100% NEBRASKA CORN END-STATE · ECONOMIC CEILING
Producers$60.8M
Buyers$30.4M
Total participant value$91.2M
LP net yield11.25%
SPAG021 annual revenue$12.5M

The funded corn pilot

Pilot volume16.0M bu
Pilot GMV$65.6M
Pilot share of Nebraska0.79%
Participant value created$720K
Producer modeled benefit$480K
Buyer modeled benefit$240K
Average LP capital$296K
SPAG021 12-month revenue$98K
03 · Market Formation Replay

Watch local basis discovery improve as qualified demand joins.

This is a modeled 100,000-bushel Central Nebraska example. It does not claim SPAG021 can eliminate basis. It shows how a persistent market can make more executable local demand visible around the same physical crop.

MODELED LOCAL CORN MARKET

The crop does not change. The market around it does.

100,000 bu · same quality · same delivery window · more qualified demand.

Auction 1 · baseline

A single outlet defines the executable basis.

The producer may know futures, but the physical transaction still depends on which local buyer is actually executable for this lot, place and delivery window.

PRODUCER VALUE VS AUCTION 1$0
QUALIFIED BUYERS0 buyers
READY
EXECUTABLE BASIS—
READY
PRODUCER CASH PRICE · $4.20 FUTURES REFERENCE—
READY
100K-BU producer gain$0
Modeled buyer friction saved$0
Basis improvement0¢
Next market≤ 1 hour
04 · What SPAG021 Is Actually Changing

Market formation, not commodity speculation.

Corn already has futures, elevators, processors, ethanol plants, feedlots, storage and logistics. SPAG021 connects verified supply and demand into a persistent physical market without pretending those systems disappear.

ProducerMore executable demand

Better chance to discover a competitive local basis without surrendering delivery reality.

BuyerPersistent procurement

Qualified buyer mandates can stay active instead of restarting sourcing manually.

LP capitalShort-duration credit

Capital finances qualified physical settlement rather than speculating on corn direction.

MarketMemory

Failed clears and repeated participation become data instead of disappearing.

SPAG021Market layer

The product is the executable physical market; the auction is the mechanism.

Sources + Guardrails

Hard data separated from modeled economics.

Hard data: USDA NASS 2025 Nebraska State Agriculture Overview; USDA NASS Crop Values 2025 Summary; USDA NASS Agricultural Prices monthly 2025 state corn-price tables; USDA NASS Agricultural Prices September 2025 corn marketing percentages for the 2024–25 U.S. marketing year; USDA AMS Nebraska Daily Elevator Grain Bids for local cash/basis market structure.

Modeled assumptions: producer basis improvement, buyer procurement efficiency, pilot bushels, SPAG021 platform take, financed GMV share, financing APR, duration, utilization, reserve, and the 100,000-bu basis-replay values. These are scenario inputs, not observed Nebraska savings or forecasts.

Guardrail: SPAG021 does not erase CME futures, basis, freight, storage, quality, delivery windows or counterparty risk. It attempts to make more qualified physical demand executable and persistent around those constraints.
DETAIL

Detail

Fee benchmark sources: Midwest Grain Marketing Level 2/3 pricing; CHS Ag Services Average Price Program 2026 service-fee schedule; My Grain Exchange pricing page. These are service-fee references, not identical service comparables.