Laserfiche WebLink
Table5:Scenario4ParameterValues6,000StartingNumbersofHorses25.00%GrowthRateofHorses$252,000.00StartingTotalRevenues$42StartingRevenuesperHorse$516,232StartingTotalExpenses$86.04StartingExpensesperhorse7.00%GrowthRateofExpenses400Numberofstalls17,717MaximumHorses2.50%InflationRateYear123456789Horses600075009375117191464817717177171771717717TotalRevperHorse$42.00$42.00$42.00$42.00$42.00$43.41$44.49$45.60$46.74TdtalRevenue$252,000$315,000$393,750$492,188$615,234$769,043$788,269$807,976$828,175TotalExpenses$516,232$552,368$591,034$632,406$676,675$724,042$774,725$794,093$813,945Expensesperhorse$86$74$63$54$46541$44$45$46OperatingProfits-$264,232-$237,368-$197,284-$140,219-$61,440$45,001$13,544$13,883$14,230CumulativeLosses-$264,232-$501,600-$698,884-$839,103-$900,544-$855,543-$841,999-$828,116-$813,886