Laserfiche WebLink
U). <br />~ <br />Table ,5: Scenario 4 Parameter Values <br />Year <br />Horses <br />6,000 Starting Numbers of Horses <br />25.00% Growth Rate of Horses <br />$252,000.00 Starting Total Revenues <br />$42 Starting Revenues per Horse <br />$516.232 Starting Total Expenses <br />$86.04 Starting Expenses per horse <br />7.00% Growth Rate of Expenses <br />400 Number of stalls <br />17,717 Maximum Horses <br />2.50% Inflation Rate <br />2 <br />6000 7500 <br />$42.00 $42.00 <br />3 <br />9375 <br />$42.00 <br />4 5 6 7 a: 9 <br />11719 14648 17717 1n11 17717 1.n11 <br />$42.00 S4i.oo $43.41 $44.49 $45.60 $46.74 Total Rev per Horse <br />Total Revenue $252,000 $315,000 $393,750 $492,188 $615,234 $769,043 $788,269 $807,976 $828,175 <br />Total Expenses <br />Expenses per horse <br />Operattng Profits <br />Cumulative Losses <br />$516,232 $55?,368 $591,034 $632,406 $676,675 $724,042 $774,725 $794,093 $813,945 <br />$86 $74 $63 $54 $46 $41 $44 $45 $46 <br />-$264,232 -$2~7,368 -$197,284 -$140,219 -$61,440 $45,001 $13,544 $13,883 $14,230 <br />-$264·,232 -$501,600 -$698;884 -$839,103 -$900,544 -$855,543 -$841,999 -$828,116 -$813,886