Q$1.$ Complete the projected cash flows from the hotel room and food & banquet service followed by EBITDA $($pre and post fees$)$

Q$2.$ Can you complete the debt model with the assumptions provided in Tab $4$ to repay the debt in $7$ years $(1$st draw down after equity infusion$)$

Q$3.$ Can you complete the valuation of the hotel based on EBITDA $($FCFF$)$ considering capitalized at the terminal exit cap rate of $8\mathrm{.}5\%,$ cost of sales $3\%$ of the terminal value, and EBITDA discount rate is Market capitalization rate i$.$e$.8\mathrm{.}25+7\mathrm{.}25=15\mathrm{.}75\%$

Q$4.$ If you do the valuation based on PAT or FCFE, what shall be the valuation?