Financial Scheme Proposal for Tourism Infrastructure Development in Sivasagar

This proposal outlines five different financial schemes for unemployed individuals and entrepreneurs to support the development of tourism infrastructure in Sivasagar. The focus is on eco-tourism, homestays, guided tours, local handicrafts, and organic product sales. The proposed schemes range from ₹2 lakhs to ₹10 lakhs and cover various aspects such as fixed costs, variable costs, working capital, machinery, and profit generation.

Scheme 1: Homestay Development (₹2,00,000)

Fixed Costs

Item	Cost (INR)
Furniture and Renovation	₹80,000
Bedding and Linens	₹30,000
Marketing and Branding	₹20,000
Total Fixed Cost	₹1,30,000

Working Capital

Estimated at ₹70,000 for three months of operation, including utility bills and small maintenance costs.

Profit Earning

Expected monthly revenue: ₹30,000 from room bookings.

Repayment Schedule

Loan of ₹2,00,000 at 8% interest, repaid over 2 years with a monthly EMI of ₹9,052.

---

Scheme 2: Eco-Trail and Tour Guide Services (₹4,00,000)

Fixed Costs

Item	Cost (INR)
Eco-Trail Equipment (Bicycles, Binoculars)	₹1,50,000
Marketing and Branding	₹50,000
Tour Guide Uniforms and Training	₹30,000
Total Fixed Cost	₹2,30,000

Working Capital

₹1,70,000 for staffing, maintenance, and promotional activities for the first 3 months.

Profit Earning

Expected monthly revenue: ₹40,000 from guided tours and eco-tourism packages.

Repayment Schedule

Loan of ₹4,00,000 at 8% interest, repaid over 3 years with a monthly EMI of ₹12,533.

---

Scheme 3: Handicraft and Organic Product Shop (₹6,00,000)

Fixed Costs

Item	Cost (INR)
Shop Renovation and Furniture	₹2,00,000
Initial Inventory (Handicrafts, Organic Products)	₹1,50,000
Marketing and Branding	₹50,000
Total Fixed Cost	₹4,00,000

Working Capital

₹2,00,000 for staffing, sourcing, and operational costs for the first 3 months.

Profit Earning

Expected monthly revenue: ₹50,000 from handicraft and organic product sales.

Repayment Schedule

Loan of ₹6,00,000 at 8% interest, repaid over 3 years with a monthly EMI of ₹19,250.

---

Scheme 4: Cultural Tour Services (₹8,00,000)

Fixed Costs

Item	Cost (INR)
Vehicle Purchase for Tours	₹4,00,000
Marketing and Tour Planning	₹1,00,000
Guide Training and Equipment	₹50,000
Total Fixed Cost	₹5,50,000

Working Capital

₹2,50,000 for operational expenses, fuel, and staff salaries for the first 3 months.

Profit Earning

Expected monthly revenue: ₹70,000 from cultural tour services.

Repayment Schedule

Loan of ₹8,00,000 at 8% interest, repaid over 4 years with a monthly EMI of ₹19,564.

---

Scheme 5: Integrated Tourism Hub (₹10,00,000)

Fixed Costs

Item	Cost (INR)
Hub Setup (Café, Information Center, Gift Shop)	₹6,00,000
Furniture and Equipment	₹2,00,000
Marketing and Promotions	₹1,00,000
Total Fixed Cost	₹9,00,000

Working Capital

₹1,00,000 for initial operational expenses, inventory, and staff salaries.

Profit Earning

Expected monthly revenue: ₹1,00,000 from the café, information center, and gift shop.

Repayment Schedule

Loan of ₹10,00,000 at 8% interest, repaid over 5 years with a monthly EMI of ₹20,276.

---

Conclusion

These five financial schemes are designed to encourage tourism infrastructure development in Sivasagar by empowering local entrepreneurs and unemployed individuals. The proposed loan structures ensure flexibility and profitability, making the investment both feasible and rewarding.