walking angling mountain climbing water sports/ sailing/ kayaking heritage cultural dancing
TRANSCRIPT
Walking Angling
Mountain climbing Water sports/ sailing/Kayaking
Heritage Cultural Dancing
Sheep track walk
Canoeing
Maize
Army Jeep assault coursing
Catering and meeting facilities on the farm
Kevin
4.Extras
30 tea cosies @ €10 each €300
40 crochet and patchwork table centre pieces €15 each €600
100 pots jam @ €3 each €300
€4,000 @ 10% local gift shop sales €400 Income from Extras €1,700
Total Income before tax from Bed and Breakfast €26,068
Income 50% occupancy over 7 mths €35,320
Less 30% costs - €10,956 Income €24,364
Less 10% marketing € 2,436 Income less costs €22,928
68 days boat hire@ €100/day €6,800 Less maintainance and fuel €1,960 € 4840 Bait €3000 @10% € 300
Income from Self- catering
1. Self-catering income Self- catering Cottage 70% occupancy over 52 weeks
€500/week x 36wks = €18,000 50 Dinners @ €16/ meal = € 800
80 Breakfasts @ €8.50 = € 680 € 19,480 Costs 15% = € 2922 Income from Self- catering €16,558
Borrowed €150,000 @ 3.75% x 25 yrs €518.75/month
Income €26068Repayment € 6,225 per /annum
Income after repayments € 20,843(before tax) + asset worth ?