📅 Example Monthly Schedule – Small Hall 1

Sample Monthly Schedule – Small Hall 1 (Education Focus)

--------------------------------------------------------

Sept 2 (Mon) – Language Class Launch – Estonian A1 Group

Sept 4 (Wed) – Workshop – Public Speaking Essentials

Sept 5 (Thu) – Film Screening – Baltic Shorts for Beginners

Sept 6 (Fri) – Author Talk – Literature & Identity

Sept 7 (Sat) – Family Matinee – Animated Classics for Kids

Sept 8 (Sun) – Book Club – “Read & Reflect” (Community)

Sept 9 (Mon) – Language Class – Estonian A1 Continuation

Sept 10 (Tue) – Workshop – Digital Storytelling Basics

Sept 11 (Wed) – Youth Film Class – Visual Literacy for Teens

Sept 12 (Thu) – Lecture – History Through Cinema

Sept 13 (Fri) – Community Poetry Night – Open Mic & Readings

Sept 14 (Sat) – Stand-Up Night – Emerging Local Comedians

Sept 15 (Sun) – Culture & Coffee Meetup – Talk + screening (open)

Sept 16 (Mon) – Language Class – Estonian A2 Level

Sept 18 (Wed) – Workshop – Presenting with Confidence

Sept 19 (Thu) – Film Education – Intro to Editing Techniques

Sept 20 (Fri) – Documentary Screening – “Teaching the Teachers”

Sept 21 (Sat) – Open Workshop – Family Storytelling Lab

Sept 22 (Sun) – Author Talk – Baltic Women's Voices

Sept 25 (Wed) – Youth Film Showcase – Teen Shorts & Feedback

Sept 27 (Fri) – Stand-Up Night – Kosmos Comedy Club Live


Financial Potential – Educational Strategy | Small Hall 1

Revenue Stream | Estimated Monthly Income (€)

-------------------------------------------------------------------------

Public funding / education grants | 2,000–4,000

Paid courses & structured programs | 3,000–6,000

Weekday rentals (idle hours) | 3,000-5,000

-------------------------------------------------------------------------

Total Estimated Monthly Income: €8,000–15,000


Staffing Costs – Small Hall 1 (Monthly)

Role | FTE | Avg. Salary (€) | Monthly Cost (€)

-------------------------------------------------------------------

Usher / Coordinator | 1.0 | 2,000 | 2,000

Technician (Sound/Light) | 1.0 | 2,200 | 2,200

Cleaner (shared) | 0.5 | 1,500 | 750

Event Manager (part-time) | 0.5 | 2,800 | 1,400

-------------------------------------------------------------------

Total Staffing Cost: €6,350