Getaway Gourmet Inn - Business Plan calculate Loan repayment schedule

Buying 4000ft2 commercial land $4,000,000 Construct a single floor 30 rooms including showers, main lounge, restaurant, Gym, reception, and management office $5,000,000 Furniture Permits and Authority approvals $1,000,000 Marketing Setup Marketing at social media, TV $50,000 Operation Setup (Annual): Employees $150,000 Food / Beverages $500,000 Technology (internet, land lines, Network subscription) $100,000 $4,000 Research and Data gathering cost: Thorough research to determine the costs associated with each item on expense list. including reaching out to suppliers, consulting industry experts, obtaining quotes, or analyzing historical data. A buffer or contingency amount into estimate to account for unforeseen expenses or unexpected challenges that may arise during the project Contingencies $100,000 Timeline: The timeframe over which we plan to launch the business and start generate revenue