| Instructor | Arena | Hrs/Wk | $/Hour | Monthly Pay |
|---|---|---|---|---|
| TOTAL | β | β | ||
| Type | Lessons/Wk | Riders | Duration | Horse Hrs/Wk |
|---|---|---|---|---|
| TOTAL | β | β |
| Total Horse Hours / Week | β |
| Max Hours a Horse Can Work / Week | |
| Minimum Horses Required | β |
| Spare Horses | |
| TOTAL LESSON HORSES NEEDED | β |
| Hay, Shavings & Feed / horse / month | |
| Vet & Farrier / horse / month | |
| Total / Owned Horse | β |
| Boarded Horses on Property | |
| Feed Only / Boarded Horse | |
| TOTAL HORSE EXPENSES (no labor) | β |
| Role | Monthly Pay |
|---|---|
| Full-Time Manager (MonβFri) | |
| Weekend Help | |
| Additional (optional) | |
| TOTAL STABLE MANAGEMENT | β |
| Type | Price | Clients/Mo | Monthly Rev |
|---|---|---|---|
| Evals (per session) | β | β | |
| Monthly Subscriptions | β | β | |
| TOTAL LESSON REVENUE | β | ||
| Stream | Price | # Clients | Monthly Total |
|---|---|---|---|
| Total Other Revenue | β | ||
| π TOTAL MONTHLY RECURRING REVENUE | β | ||
| Expense | Monthly |
|---|---|
| TOTAL FIXED COSTS | β |