Hotel energy retrofit

Hotel scenario: works budget, documented grants, energy savings and net contribution from additional revenue. Initial ratios are illustrative, not quotes or grant promises.

Building

Total heated area

m²

Number of rooms

Current consumption

kWh/m²/an

Billed final energy per heated m²; do not directly use a CPE primary-energy index.

Target consumption (optional)

kWh/m²/an

0 = illustrative scenario for selected works; replace with technical study. No guaranteed CPE outcome.

Average kWh price

€

Works planned

Building envelope insulation (roof, facade)HVAC (heating / ventilation / AC)Domestic hot water (heat pump, solar)LED lighting + BMSWindows (triple glazing)

Hotel performance

Selected total works budget (optional)

€

Blank = illustrative per-room ratios; enter your quotes. Allocation across items follows ratios, not contractual pricing.

Confirmed grants included

€

Additional annual maintenance

€

Contribution margin on additional revenue after variable costs

ADR

€

Occupancy

RevPAR gain from eco-label

Entered commercial assumption, 0% by default. A label guarantees no RevPAR uplift.

Net investment (after subsidies)

632 000 €

Gross: 632 000 €Confirmed grants included: 0 €

Annual benefits

Energy bill savings72 380 €

Net contribution from additional revenue0 €

Additional annual maintenance0 €

Annual total72 380 €

Payback & 10-year NPV (4 % discount)

Payback (bills only)8.7 yrs

Payback (bills + label)8.7 yrs

Cumulative NPV 10 years-44 933 €

Energy impact

Consumption before works700 MWh/yr

Consumption after works338 MWh/yr

Reduction362 MWh/yr (52 %)

Detail by item

Item	Gross	Net
Building envelope insulation (roof, facade)	340 000 €	340 000 €
HVAC (heating / ventilation / AC)	260 000 €	260 000 €
Domestic hot water (heat pump, solar)	0 €	0 €
LED lighting + BMS	32 000 €	32 000 €
Windows (triple glazing)	0 €	0 €

Scenario assumptions, with no validation of cost or technical performance. Entered grants are assumed immediately available and allocated proportionally to costs; no Klimabonus rate is awarded. Commercial gains are multiplied by the entered margin, then added to energy savings net of maintenance. Ten-year NPV at 4%, constant year-end flows, excluding debt, tax, recoverable VAT, future replacements and residual value. Use the detailed scenario for delayed grants or financing.

Business grants: check the applicable scheme

A hotel does not automatically qualify for residential Klimabonus. Verify building use, beneficiary business, eligible expenditure, application date and cumulation rules. Zero included aid means no amount is counted in this scenario, not an ineligibility decision.

Environmental business grants — Guichet.lu Detailed scenario: delayed grants and financing

Chargement...

Building

Total heated area

m²

Number of rooms

Current consumption

kWh/m²/an

Billed final energy per heated m²; do not directly use a CPE primary-energy index.

Target consumption (optional)

kWh/m²/an

0 = illustrative scenario for selected works; replace with technical study. No guaranteed CPE outcome.

Average kWh price

€

Hotel performance

Selected total works budget (optional)

€

Blank = illustrative per-room ratios; enter your quotes. Allocation across items follows ratios, not contractual pricing.

Confirmed grants included

€

Additional annual maintenance

€

Contribution margin on additional revenue after variable costs

ADR

€

Occupancy

RevPAR gain from eco-label

Entered commercial assumption, 0% by default. A label guarantees no RevPAR uplift.

Item

Gross

Subsidy

Net

Building envelope insulation (roof, facade)

340 000 €

0 €

340 000 €

HVAC (heating / ventilation / AC)

260 000 €

0 €

260 000 €

Domestic hot water (heat pump, solar)

0 €

LED lighting + BMS

32 000 €

0 €

32 000 €

Windows (triple glazing)

0 €

Business grants: check the applicable scheme

Environmental business grants — Guichet.lu

Detailed scenario: delayed grants and financing