Count the Cost PK
Have your say

Sources

Sources

Every figure on this site comes from a published source. Where we have done a calculation, we show the working.

Primary source

Perth and Kinross Council

Other Scottish councils

VAT

Wales

Manchester

Industry

Local press

Our calculations

  • Jobs at £4: the midpoint of the report's £3 (147) and £5 (244) figures = ~196.
  • Net position after reinvestment at £3: GVA loss £6.6m minus reinvestment benefit £2.34m–£2.81m = £3.79m–£4.26m net loss.
  • Reinvestment at £4: the report's £3 reinvestment range scaled by the ratio of net proceeds (£7.80m ÷ £5.85m ≈ 1.33) = £3.12m–£3.75m. Net loss = £8.8m minus that = £5.05m–£5.68m.
  • Revenue at two guests per room: 2.01m person-nights ÷ 2 = 1.005m room-nights × £4 = £4.02m gross.
  • Percentage increases: £4 ÷ room or pitch price.
  • VAT on the levy: £4 × 20% = £0.80 per night. Upper bound across 2.01m nights = £1.61m a year (assumes all nights at VAT-registered businesses; the real figure is lower).
  • VAT threshold example: £87,000 turnover + (1,200 room-nights × £4 = £4,800) = £91,800 > £90,000. VAT due if prices are held = £87,000 ÷ 6 = £14,500 (before input VAT reclaimed).

Figures marked with a “~” are approximate: they are read from the bar chart in the report, or (for jobs at £4) interpolated from the report’s stated figures.