| Expense - Infrastructure Setup |
| Farm experience infrastructure |
Expense |
Infrastructure Setup |
|
|
|
|
|
|
|
|
|
|
|
|
₦0 |
Remove
|
| Safety & compliance |
Expense |
Infrastructure Setup |
|
|
|
|
|
|
|
|
|
|
|
|
₦0 |
Remove
|
| Visitor facility setup |
Expense |
Infrastructure Setup |
|
|
|
|
|
|
|
|
|
|
|
|
₦0 |
Remove
|
| Subtotal - Infrastructure Setup |
|
|
₦0 |
₦0 |
₦0 |
₦0 |
₦0 |
₦0 |
₦0 |
₦0 |
₦0 |
₦0 |
₦0 |
₦0 |
₦0 |
|
| Expense - Marketing & Operations |
| Contingency (10%) |
Expense |
Marketing & Operations |
|
|
|
|
|
|
|
|
|
|
|
|
₦0 |
Remove
|
| Marketing partnerships |
Expense |
Marketing & Operations |
|
|
|
|
|
|
|
|
|
|
|
|
₦0 |
Remove
|
| Operations setup |
Expense |
Marketing & Operations |
|
|
|
|
|
|
|
|
|
|
|
|
₦0 |
Remove
|
| Staff / guide training |
Expense |
Marketing & Operations |
|
|
|
|
|
|
|
|
|
|
|
|
₦0 |
Remove
|
| Subtotal - Marketing & Operations |
|
|
₦0 |
₦0 |
₦0 |
₦0 |
₦0 |
₦0 |
₦0 |
₦0 |
₦0 |
₦0 |
₦0 |
₦0 |
₦0 |
|
| Expense - Site & Planning |
| Farm/tourism concept design |
Expense |
Site & Planning |
|
|
|
|
|
|
|
|
|
|
|
|
₦0 |
Remove
|
| Land preparation |
Expense |
Site & Planning |
|
|
|
|
|
|
|
|
|
|
|
|
₦0 |
Remove
|
| Site assessment |
Expense |
Site & Planning |
|
|
|
|
|
|
|
|
|
|
|
|
₦0 |
Remove
|
| Subtotal - Site & Planning |
|
|
₦0 |
₦0 |
₦0 |
₦0 |
₦0 |
₦0 |
₦0 |
₦0 |
₦0 |
₦0 |
₦0 |
₦0 |
₦0 |
|
| Revenue - Revenue |
| Event hosting |
Revenue |
Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
₦0 |
Remove
|
| Farm product sales |
Revenue |
Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
₦0 |
Remove
|
| Farm visits & entry fees |
Revenue |
Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
₦0 |
Remove
|
| Guided tours |
Revenue |
Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
₦0 |
Remove
|
| Hospitality packages |
Revenue |
Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
₦0 |
Remove
|
| Partnership packages |
Revenue |
Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
₦0 |
Remove
|
| School excursions |
Revenue |
Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
₦0 |
Remove
|
| Subtotal - Revenue |
|
|
₦0 |
₦0 |
₦0 |
₦0 |
₦0 |
₦0 |
₦0 |
₦0 |
₦0 |
₦0 |
₦0 |
₦0 |
₦0 |
|