{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["Sheet1"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Sheet1","index":0,"n_rows":161,"n_cols":4,"rows_kept":161,"merged":[[90,1,92,1],[90,2,92,2],[90,3,92,3],[93,1,95,1],[93,2,95,2],[93,3,95,3],[96,1,98,1],[96,2,98,2],[96,3,98,3],[144,1,145,1],[144,2,145,2],[147,1,148,1],[147,2,148,2],[150,1,152,1],[150,2,152,2],[153,1,157,1],[153,2,157,2],[158,1,160,1],[158,2,160,2]],"flags":["formulas_cached_only"]}
["COST","MONTHLY COST","Divide by 12","ANNUAL COST"]
[]
["Business Costs"]
[]
["Rent/ Mortgage",null,"="]
["Business Rates",null,"="]
["Business Taxes",null,"="]
["Premises Insurance",null,"="]
["Business Insurance",null,"="]
["VAT",null,"="]
["Accounting/ Book Keeping",null,"="]
["Professional Memberships & Training",null,"="]
["PR and Marketing",null,"="]
["Office Equipment and Stationary",null,"="]
["Bank Charges",null,"="]
["Loan Repayments",null,"="]
["Legal or Consultancy Fees",null,"="]
["Other:",null,"="]
["Other:",null,"="]
["Other:",null,"="]
["Other:",null,"="]
[]
["Staffing Costs"]
[]
["Wages",null,"="]
["Casual Labour",null,"="]
["PAYE/ Accounting Costs",null,"="]
["Employers NI and Pensions",null,"="]
["Professional Memberships",null,"="]
["Training",null,"="]
["Employers Insurance",null,"="]
["Holiday or Sickness Pay",null,"="]
["Clothing",null,"="]
["Other:",null,"="]
["Other:",null,"="]
["Other:",null,"="]
["Other:",null,"="]
[]
["Utilities"]
[]
["Electricity",null,"="]
["Water",null,"="]
["Phone Bill",null,"="]
["Gas",null,"="]
["Oil",null,"="]
["Other:",null,"="]
["Other:",null,"="]
[]
["General Maintenance Costs"]
[]
["Machinery Fuel, Wear and Maintenance (tractors, quads etc)",null,"="]
["Muck Heap and Waste Removal",null,"="]
["General Maintenance(ditch clearing, hedge cutting, weedkilling)",null,"="]
["Delivery Costs or Fuel for collection (of feed, bedding, hay etc)",null,"="]
["Sub-Contractors (third party services used)",null,"="]
["Other:",null,"="]
["Other:",null,"="]
["Other:",null,"="]
["Other:",null,"="]
[]
["Paddock Maintenance"]
[]
["Land Maintenance (3rd-party services,  equipment hire, fuel  etc) ",null,"="]
["Grass Maintenance (3rd-party services, fertiliser, grass seed etc)",null,"="]
["Fencing Repairs/ Renewals (fencing, batteries, posts, fittings etc)",null,"="]
["Other:",null,"="]
["Other:",null,"="]
["Other:",null,"="]
["Other:",null,"="]
[]
["Yard Maintenance Costs"]
[]
["Stable Maintenance (re-painting, fittings and equipment used)",null,"="]
["Equipment Repair/ Replacement (wheelbarrows, tools, hoses etc) ",null,"="]
["Other:",null,"="]
["Other:",null,"="]
["Other:",null,"="]
["Other:",null,"="]
[]
["Facility Maintenance Costs"]
[]
["Facility Maintenance/ Repairs  (arena surfaces, fencing etc)",null,"="]
["Electricity (arena lights, floodlights)",null,"="]
["Damage or Replacement of Equipment (Poles, Cups, markers etc)",null,"="]
["Other:",null,"="]
["Other:",null,"="]
["Other:",null,"="]
["Other:",null,"="]
[]
["Direct Costs for Services and Package Inclusions"]
["Hay/ Haylage - calculate the allowance or average amount used per horse per day and times by 365",null,"="]
[]
["(if only stabled in winter then divide the weekly amount by half for an average over the year. Don’t forget also any field distributed hay in the winter)"]
["Bedding - calculate the allowance or average amount used per horse per day and times by 365",null,"="]
[]
["(if only stabled in winter then divide the weekly amount by half for an average over the year)"]
["Feed and Supplements- calculate the allowance or average amount used per horse per day and times by 365",null,"="]
[]
["(if only fed in winter then divide the weekly amount by half for an average over the year)"]
["Wormer or Worm Counts - if included",null,"="]
["Shoeing/ Trimming Costs - if included",null,"="]
["Clipping/ Grooming - if included (electricity, blades, maintenance)",null,"="]
["Equipment Replacement/ Repair (feed bowls, waterers, etc)",null,"="]
[null,null,"="]
["Other:",null,"="]
["Other:",null,"="]
["Other:",null,"="]
["Other:"]
[]
["Health and Safety Costs"]
[]
["Fire Extinguishers and Alarms (replacement, maintenance etc)",null,"="]
["Maintenance of Parking Areas/ Access (fill potholes, weedkilling etc)",null,"="]
["Cleaning Materials (toilet cleaner, toilet roll, kitchen roll etc)",null,"="]
["Tea Room Supplies (tea, coffee, milk, towels, washing up liquid etc)",null,"="]
["First Aid Kit re-stocking (Human and Horse)",null,"="]
["Signage ",null,"="]
["PAT Testing of Equipment",null,"="]
["Vermin Control",null,"="]
["Bio-Hazard Costs (disinfectant, signage, testing, etc)",null,"="]
["Security Services & Equipment",null,"="]
["Salting/ Gritting Stocks"]
["Other:"]
["Other:",null,"="]
["Other:",null,"="]
["Other:"]
[]
["Your Own Costs!!"]
[]
["Number of hours worked on the yard per week by your preferred rate of wage (suggested £20 an hour)"]
["Fuel (personal driving to and from the yard daily, twice daily etc)",null,"="]
[]
["TOTAL OUTGOINGS",null,"="]
["Deductions (amounts to be deducted from your outgoings)"]
[]
["Rate Relief","-","=","-"]
["Government Grants","-","=","-"]
["Agricultural Subsidies","-","=","-"]
["Other:","-","=","-"]
["Other:","-","=","-"]
["Other:","-","=","-"]
[]
["ANNUAL TOTAL (Total outgoings minus deductions above)",null,"Divide by 12"]
[]
["10% CONTINGENCY for Price/ Quantity Increases, Unforeseen Costs, Empty Stables etc.",null,null,"£"]
["To calculate, times the ANNUAL TOTAL above by 1.1"]
[]
["TOTAL ANNUAL OUTGOING"]
["(ANNUAL TOTAL + CONTINGENCY)",null,null,"£"]
[]
["COST PER STABLE PER YEAR",null,null,"ANNUAL"]
["To calculate the ANNUAL cost per stable, divide the ANNUAL total in the box above by the number of spaces you offer (i.e if you offer 10 spaces you divide the total by 10). ",null,null,"£"]
[]
[{"$nulls":3},"MONTHLY"]
["COST PER STABLE PER MONTH",null,null,"£"]
["To convert this to a MONTHLY cost per stable, divide the ANNUAL AMOUNT by 12."]
[]
[]
[{"$nulls":3},"DAILY"]
["COST PER STABLE PER DAY",null,null,"£"]
["To convert this to a DAILY amount per stable, divide the ANNUAL AMOUNT by 365."]