⚗️ Closed-Loop Hazardous Material Recycling & Circular Chemical Economy

Commercial Solvent Distillation & Fluid Recycling Solver

Model a 28,000 gallon/month vacuum solvent distillation plant ($3.85/gal custom toll fee + $9.50/gal wholesale virgin-equivalent solvent sales for reclaiming isopropyl alcohol IPA, acetone, MEK, xylene, and mineral spirits for electronics, printing, and aerospace manufacturing), and 4.5x EBITDA valuations.

⚙️ Distillation Volume & Chemical Economics

Monthly Spent Solvent Volume (Gallons / Mo Throughput)

gal

Toll Processing Fee / Gal ($ / Gal Closed-Loop Distillation)

Reclaimed Solvent Sales / Gal (Wholesale Clean Virgin-Spec $)

Surplus Solvent Sold / Mo (Monthly Sales Gallons)

gal

IBC Tote & Drum Lease Rev (UN/DOT Closed Containers / Mo)

Process Operators Payroll (3 Operators + 1 EHS Officer)

Boiler Steam & Chiller Energy (Thermal & Vacuum Energy / Mo)

Still Bottom Sludge Disposal (TSDF Incineration / Mo)

RCRA Environmental Insurance ($5M Pollution & Surety / Mo)

Valuation Multiple (EBITDA Multiple)

📊 Solvent Distillation Pro-Forma

Monthly Gross Revenue

$182,050

Monthly Net EBITDA

$122,850

EBITDA Operating Margin

67.5%

Annual Net EBITDA

$1,474,200

Depot Enterprise Valuation

$6,633,900

Closed-Loop Toll Distillation Fees	$107,800 / mo Toll Distillation (28,000 gal/mo)
Reclaimed Virgin-Spec Solvent Sales	$61,750 / mo Reclaimed Sales
Gross Revenue per Processed Gallon	$6.50 / gallon gross throughput
Total Monthly Operating OPEX	$59,200