Laserfiche WebLink
~ <br />c,- <br />Table 3: Scenario 2 Parameter Values <br />Year <br />Horses. <br />8,000 Starting Numbers of Horses <br />25.00% Growth Rate of Horses <br />$240,000.00 Starting Total Revenues <br />$30 Starting Revenues per Horse <br />$516,232 Starting Total Expenses <br />$64.53 Starting Expenses per horse <br />7 .00% Growth Rate of Expenses <br />400 Number of stalls <br />25,600 Mal<imum Horses <br />2 .50% Inflation Rate <br />1 2 <br />8000 10000 <br />Total Rev per Horse $30.00 $30.0p <br />3 <br />12500 <br />$30.00 <br />Total Revenue $240,000 $300,000 $375,000 <br />Total Expenses $516,232 $552,368 $591,034 <br />Expenses per horse $65 $55 $47 <br />Operating Profits -$276,232 -$252,368 -$216,034 <br />Cumulative Losses -$276,232 ·$528,600 -$744,634 <br />4 <br />15625 <br />$30.00 <br />$468,750 <br />$632,406 <br />$40 <br />-$163,656 <br />-$908,291 <br />5 6 7 8 9 <br />19531 24414 25600 25600 25600 <br />$30.00 $30.00 $35.76 $36.66 $37.57 <br />$585,938 $732,422 $915,527 $938,416. $961,876 <br />$676,675 $724,042 $774,725 $794,093 $813,945 <br />$35 $30 $30 $31 $32 <br />-$90,737 $8,380 $140,802 $144,322 $147,930 <br />-$999,028 -$990,648 -$849,846 -$705,524 -$557,593