Laserfiche WebLink
ti-). -> <br />Table 2: Scenario 1 Parameter Values <br />Year <br />Horses <br />4,000 Starting Numbers of Horses <br />20.00% Growth Rate of Horses <br />$80,000.00 Starting Total Revenues <br />$20 Starting Revenue Per Horse <br />$516.232 Starting Total Expenses <br />$129.06 Starting Expenses per horse <br />7.00% Growth Rate of Expenses <br />400 Number of stalls <br />10,630 Maximum Horses <br />2.50% Inflation Rate <br />1 <br />4000 <br />2 <br />4800 <br />Total Rev per Horse <br />Total Revenue <br />$20.00 <br />$80,000 <br />$20.00 <br />$96,000 <br />3 <br />5760 <br />$20.00 <br />$115,200 <br />4 <br />6912 <br />$20.00 <br />$138,240 <br />5 <br />8294 <br />$20.00 <br />$165,888 <br />Total Expenses <br />Expenses per horse <br />$516,232 $552,368 $591,034 $632,405" $678,675 <br />$129 $115 $103 $91 $82 <br />6 <br />9953 <br />$20.00 <br />$199,066 <br />$724,042 <br />$73 <br />7 <br />10630 <br />$22.47 <br />$238,879 <br />8 <br />10630 <br />$24.05 <br />$255,600 <br />$774,725 $794,093 <br />$73 $75 <br />t 9 <br />10630 <br />$25.73· <br />$273,492 <br />$813,945 <br />sn <br />Operating Profits -$436,232 -$456,368 -$475,834 -$494,166 -$510,787 -$524,976 -$535,846 -$538,493 -$540,453 <br />Cumulative Losses -$436,232 -$892,600 -$1,368,434 ·-$1,862,601 -$2,373,388 -$2,898,364 -$3,434,210 -$3,972,703 -$4,513,156