Agrivoltaics Dual-Use Solar & Crop Farming Modeler

Underwrite dual-use agricultural land combining 10 MW elevated solar tracking arrays with shade-tolerant crops and pollinator sheep grazing. Model dual energy and agricultural cash flows.

Solar Capacity & Agricultural Acreage

Agrivoltaic Acreage (Acres)

Elevated Solar Capacity (MW DC)

Wholesale PPA Power Price ($ / kWh)

Crop / Grazing Yield ($ / acre / yr)

Solar & Farm Maintenance ($ / yr)

Agrivoltaic Clean Infrastructure Cap (%)

Dual-Yield Verdict

DUAL ENERGY & AG REVENUE

Net Operating Income (NOI)

$891,250 / yr

Institutional Asset Valuation

$13,711,500

Dual Revenue Stream Breakdown

• PPA Clean Power Generation: +$840,000 / yr (17.5M kWh/yr)
• Specialty Crop & Sheep Grazing: +$146,250 / yr (+28% water efficiency)