| A | B | C | D | E | F | G | H | I | J | K | L | M | N | O | P | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
1 | Club | Buy in | Monthly | hourly rate | 10 hr / mo | 5 hr/mo | 2.5 hr/mo | 120 hr/yr | 60 hr /yr | 30 hr/yr | annual monthly fees | 120 hr/yr and fees | 60 +fees | 30+fees | To 1500 | |
2 | Club A | 7500 | 159 | 101 | 1010 | 505 | 252.5 | 12120 | 6060 | 3030 | 1908 | 14028 | 7968 | 4938 | ||
3 | Club B | 4000 | 162 | 115 | 1150 | 575 | 287.5 | 13800 | 6900 | 3450 | 1944 | 15744 | 8844 | 5394 | ||
4 | Club C | 600 | 70 | 130 | 1300 | 650 | 325 | 15600 | 7800 | 3900 | 840 | 16440 | 8640 | 4740 | ||
5 | School A | 0 | 0 | 155 | 1550 | 775 | 387.5 | 18600 | 9300 | 4650 | 0 | 18600 | 9300 | 4650 | ||
6 | Own Partners | 9000 | 90 | 900 | 450 | 225 | 10800 | 5400 | 2700 | 982 | 11782 | 6382 | 3682 | |||
7 | Own Sole | 75000 | 90 | 900 | 450 | 225 | 10800 | 5400 | 2700 | 6966 | 17766 | 12366 | 9666 | |||
8 | ||||||||||||||||
9 | Club | Instructor | AC/Hr rate | Total Hourly | 10 hr / mo | 5 hr/mo | 2.5 hr/mo | 120 hr/yr | 60 hr /yr | 30 hr/yr | annual monthly fees | 120 hr/yr and fees | 60 +fees | 30+fees | ||
10 | Club A | 45 | 101 | 146 | 1460 | 730 | 365 | 17520 | 8760 | 4380 | 1908 | 19428 | 10668 | 6288 | ||
11 | Club B | 45 | 115 | 160 | 1600 | 800 | 400 | 19200 | 9600 | 4800 | 1944 | 21144 | 11544 | 6744 | ||
12 | Club C | 45 | 130 | 175 | 1750 | 875 | 437.5 | 21000 | 10500 | 5250 | 840 | 21840 | 11340 | 6090 | ||
13 | School A | 100 | 155 | 255 | 2550 | 1275 | 637.5 | 30600 | 15300 | 7650 | 0 | 30600 | 15300 | 7650 | ||
14 | Own Partners | 45 | 90 | 135 | 1350 | 675 | 337.5 | 16200 | 8100 | 4050 | 982 | 17182 | 9082 | 5032 | ||
15 | Own Sole | 45 | 90 | 135 | 1350 | 675 | 337.5 | 16200 | 8100 | 4050 | 6966 | 23166 | 15066 | 11016 | ||
16 | ||||||||||||||||
17 | Club B dry | 65 | 8g/hr | $6.04 | $48.32 | $113.32 | ||||||||||
18 | 35 | 9 | 6.04 | 54.36 | 89.36 | |||||||||||
19 | ||||||||||||||||
20 | ||||||||||||||||
21 |