Agrivoltaic Financial Model
Viroway Ltd · Land-use & Agricultural Economics · Cyprus

Primary inputs

345 ha
Whichever of area / capacity you moved last drives the other
100 MW
DC peak — derived from area when area is the master
0.29 MW/ha
Utility-scale typical: 0.25–0.35
2.0× panel width
Wider rows → more crop access space
29%
% of site area available for cropping
Affects per-hectare yield assumptions
35%
CAP / EU grant programme (illustrative)

Crop mix — allocation of cultivable area (applied across all phases)

Land use breakdown

Cultivable Solar-only Infrastructure

Site geometry — derived

Agricultural CAPEX

Revenue · OPEX · EBITDA by phase

EBITDA waterfall