OF
OrbiFarm® Calculation Tool
This document is confidential. Please enter the access code.
Unlock
Incorrect access code. Please try again.
OF
OrbiFarm
®
Calculation Tool
Business Case Calculator for Vertical Farming Operations
Configuration & Input Parameters
↺ Reset to Default
Category
All Plants
Egypt starting configuration
Pharma
Food
Trees
Microgreens
Baby Leaves
Plant / Crop
System / Facility
Module
OrbiFarm® Module
Productive Loops / Module
Loops
Loop Height
m (max. 12 m)
Band Width
5,80 m
4,00 m
m (construction dimension, fixed choices)
Loop Pitch (depth)
m depth per loop
Reserve Loops / Module
Shuttle Loops
Auxiliary Area Factor
Factor (corridors, tech rooms, storage, etc.)
Growing Area per Loop
m²/Loop = belt height x width x geometry factor
Productive Area
m² = Modules x Loops x Area per Loop
Floor Area per Loop
m² = band width x loop pitch
System Length / Module
m = loops x loop pitch + 2 x 1,05 m feed zone
Floor Space
m² = Modules x (prod.+reserve Loops) x floor area/loop x Aux. Factor
CapEx
CapEx per m²
€/m² growing area
CapEx Add-on (HVAC and process equipment)
€
Energy
Electricity Price
€/kWh
Lighting Hours
h/day
Light Intensity
W/m²
Energy Overhead Factor
Factor (HVAC, pumps, etc.)
Production / Agronomy
Yield (dry)
kg/m²/year
Plug Density
plugs/m²
Cycles / Year
loop grow-on cycles/year
Product Fraction
0-1 (biomass to product)
Sidestream Mass
kg/year
Processing & OpEx
Nutrient / Input Costs
€/kg
Processing & Packaging
€/kg
Personnel (annual)
€/year
Maintenance (% CapEx)
%
Rent
€/m²/month
Other OpEx
€/year
License Fee OrbiFarm®
% of revenue
Commercial
Product Name
Product Price
€/kg
Sidestream Revenue
€/year
CO₂ Certificate Price
€/tCO₂
CO₂ per Tonne Biomass
tCO₂/t
Depreciation
years
KPI Dashboard
Charts & Analysis
Sensitivity Analysis
Plant Comparison
Revenue Breakdown
OpEx Breakdown
P&L Waterfall
Payback Timeline
Unit Economics
EBITDA Sensitivity: Product Price vs. Yield
ROI Sensitivity: Product Price vs. CapEx/m²
Export CSV
Plant Comparison - Key KPIs (10 Modules, Default Parameters)
EBITDA Comparison - All Plants