BOA Integrated Model - Version 2
Protected 21-sheet lender model with embedded charts, DSRA option, CFADS waterfall and circular-economy manure schedules.
Open Integrated BOA XLSXProject Summary
- Location: Agbaku Village, Moro Local Government Area, near Ilorin, Kwara State, Nigeria
- Initial loan request: NGN 275m
- Sponsor contribution: NGN 60m non-cash land equity
- Projection period: 10 years
- Debt assumptions: 7-year tenor, 9% annual rate, 2-year moratorium
- Workbook structure: 25 formula self-contained visible sheets; original 47 sheets retained plus 3 roll-up tabs
- Model rule: no external workbook links and no prior legacy debt schedule
BOA Financial HTML Review
Guided browser review with sensitivity dashboard and CAPEX appendix.
Open ReviewBusiness Plan DOCX
Narrative business plan for editing, printing, or submission.
Open DOCXBusiness Plan HTML
Readable browser copy of the business plan narrative.
Open HTMLInvestor Summary Deck
Concise PPTX deck for presentation and discussion.
Open PPTX