tea-model · chia.xlsx
Techno-economic simulator · v1.0

Protein Isolate 80–90%

Mass balance, equipment sizing, CAPEX/OPEX and 6-year financial projection across five seed feedstocks. Edit any input on the left — every figure updates live.
AAA monogram
Chia 9 unit operations Oil $800/t USD · metric tons
Feedstock
Production
t/y
d/y
sh
Prices
$/t
%
$/t
Operating costs
$/kWh
pers
$/mo
Projection
%/y
%/y
%
%
Product spec & mass balance
Process flow — 9 operations
Equipment & CAPEX
Profitability & cost breakdown
Analysis charts
Break-even
Revenue vs OPEX + CAPEX
OPEX mix
Cost composition
6-year flow
Cumulative cash flow
6-year financial projection
Feedstock comparison · all 5 seeds
Andres Alberto Arrocha Arcos
Process Engineering · TEA Modeling
Illustrative model. Real client deployments use live cost inputs.