Post by Carole on Jan 14, 2006 0:58:05 GMT -5
Mane'ly Racing Budget
$100,000 jan start up cash
-$5,500 stakes entries jan 1-15
=$94,500
+$30,000 purses(january)
=$124,000
-$7,500 purchased horses
=$117,000
-$12,000 purchased horses
=$114,000
+$31,750 purses(january)
=$146,250
-$4,000 entry fees
=$142,250
-$2,000 purchased horses
=$140,250
+$142,250 purses(febuary)
=$282,500
-$3,700 entry/nom fees
=$278,800
-$30,000 purchase on the rocks
=$248,800
-$4,000 entry/nom fees
=$244,800
+$83,000 purses(march)
=$327,800
-$7,700 entry/nom fees
=$320,100
=$1,000 refund for marshland
=$321,100
-$22,500 broodmare purchases
=$298,600
-3,750 entry/nom fees
=$294,850
-$1,900 entry/nom fees
=$292,950
-$13,000 broodmare purchases
=$279,950
+$36,250 purses(may)
=$316,200
-$7,000 entry/nom fees
=$309,200
+$66,000 purses(april)
=$375,200
-$2,000 purchased horses
=$373,200
-$10,000 corrected mistake on purse
=$363,200
+$68,750 purses(april)
=$431,950
-$17,500 entry/nom fees
=$414,450
-$20,000 purchaed horses
=$394,450
-$2,250 entry / nom fees
=$392,200
-$2,900 entry/nom fees
=$389,300
+$266,000 purses(may)
=$655,300
+$100,000 KD Quinella
=$755,300
-$1,000 entry/nom fees
=$754,300
-$34,000 entry/nom fees
=$720,300
+247,000 purses(may)
=$967,300
-$39,300 entry/nom fees
=$928,000
-$6,750 entry/nom fees
=$921,250
+$271,750 purses(june)
=$1,193,000
+$94,750 purses (june)
=$1,287,750
-$150,000 purchased Lumberjack
=$1,137,750
+$724,500 purses (july)
=$1,862,250
-$29,250 entry/nom fees
=$1,833,000
-$17,250 entry./nom fees
=$1,815,750
+$363,000 purses(july)
=$2,178,750
-$6,500 entry/nom fees
=$2,172,250
+$224,750 purses(august)
=$2,397,000
-$30,350 entry/nom fees
=$2,366,650
+$878,250.00 purses(august)
=$3,244,900.00
-$53,450 entry/nom fees
=$3,191,450.00
+$2,103,750.00 purses(september)
=$5,295,200.00
-$52,750.00 entry./nom fees
=$5,242,450.00
+$580,500.00 purses(september)
=$5,822,950.00
--$167,000 october entrance fees
=$5,655,950.00
--$66,000.00 november entrance fees
=$5,589,950.00
-$29,750.00 december entrance fees
=$5,560,200.00 new stable total
+$1,000.00 REFUND
=$5,561,200.00
+$1,500.00 REFUND
= $5,562,700.00
++$148,500.00 oct 1 race purse'
==$5,711,200.00 new total
+$2,080,250.00 race purse oct 16
==$7,791,450.00
+$1,076,500.00 race purses nov 1
==$$8,867,950.00 new stable total
+$379,000.00race purses nov 16
==$9,246,950.00 new total
+$267,250.00 race purse Dec 1 05
=$9,514,200.00
+$155,750.00 race purses dec 16 05
==$9,669,950.00
--$896,000.00 clearance and new horses
==$8,803,950.00
--$4,000.00 entry fees
==$8,799,950.00
++$767,750.00 race purses jan 1 2006
==$9,567,700.00
--$5,500.00entry fees jan 16,2006
==$9,562,200.00
++$347,500.00 race purse' jan16,06
=$9,909,700.00 new stable total
-$225,000.00 stud fees
=$9,684,700.00
-$6,500.00 feb 1 entry fees
=$9,678,200.00
+$106,350.00 feb 1 race purse
=$9,784,550.00 new total
-$550,000.00 purchase of auction horses
=$9,784,000.00 new stable total
-$25,000.00 clearance horses from Al Hambra
=$9,759000.00
-$11,750.00 entry fees for feb 16
=$9,747,250.00
-$515,000.00 stud fees
=$9,232,250.00 new total
-$120,000.00 auction horses
=$9,112,250.00
-$20,000.00 purchased two returned horses
=$9,092,250.00 new total
-$10,000.00 another horse
=$9,082,250.00 new total
+$429,250.00 race purse feb 16 06
=$9,511,500.00
-$25,000.00 returned race purse
=$9,486,500.00
-$40,500.00 march 1 entry fees
=$9,446,000.00
+$399,250.00 march 1 purse
=$9,845,250.00
-$182,000.00 entry fees
=$9,663,250.00 new total
+$3,220,000.00race purse march 16
+$ 12,883,250.00 new total
-$17,500 april1 entry fees
=$12,865,750.00
+$100,000.00 april 1 purses
=$12,965,750.00
+$3,500.00 sold irish rebel
=$12,969,250.00
+$50,000.00 sold two weanlings
=$13,019,250.00
+23,000.00 sold 3 horses
=$13,042,250.00
+$90,000.00 sold 3 weanlings and one bm
=$13,132,250.00
-$7,250.00 entry fees
=$13,125,000.00
+$264,750.00 race purse april 16/06
=$13,389,750.00
+10,000.00 sold Red Rose to Suzie Lodge
=$13,399,750.00
-$10,000.00 stud fee cat thief
=$13,389,750.00
+$4,000.00 two mares sold
+$13,393,750.00
-$62,000.00 entry fees
=$13,331,750.00
=$872,000.00 may 1 purse
=$14,203,750.00
+$25,000.00 quinella bet on derby
=$14,228,750.00
-$$46,500.00may16 entry fees
=$14,182,250.00
+$297,750.00race purse may 16 ,06
=$14,480,000.00
-$52,500.00 entry fees june 1,06
=$14,427,500.00
+$1,054,250.00 june 1 06 purse
=$15,481,750.00
-$12,000.00 entry feesjune 16.06
=$15,479,750.00
-$29,500.00 entry fees july 1,06
=$15,450,250.00
+$219,250.00 june 16 purse
+$580,750.00 july1 purse
=$16,250,250.00
-$51,750.00 race entries
=16,198,500.00
+$557,750.00 july 16 06 purses
=$16,756,250.00
-$18,000.00 aug 1,06 entry fees
=$16,738,250.00
+$489,750.00 aug 1 06 purse
=$17,228,000.00
-$55,000.00 entry fees aug 16
=$17,173,000.00
+$50,000.00 two horses claimed in race ten sold to silver lakes
+$913,000.00 aug 16 purse
=$18,136,000.00
-$122,500.00 sept 1 entry fees
=$18,013,500.00
-$105,500.00 sept 16,06 entry fees
=$17,908,000.00
+$2,511,500.00 sept1,06 purse
=$20,419,500.00
+$2,945,750.00 sept 16 purse+claimed mare
=$23,365,250.00
-$62,500.00 oct 1 entry fees
=$23,302,750.00
+$1,306,500.00 purse oct 1 06
=$24,609,250.00
-$288,000.00 oct 16 06 entries
=$24,321,250.00
+$3,325,750.00 oct 16,06 purse'
=$27,647,000.00
-$121,000.00 entry fees nov 1 06
=$27,526,000.00
+$2,049,750.00 nov 1 06 purse
=$29,575,750.00
-$21,000.00 nov 16,06 entry fees
=$29,554,750.00
+$647,750.00 nov16,06 race purse
=$30,202,500.00
-$56,500.00 dec 1 06 entries
=$30,146,000.00
+$837,250.00 dec 1,06 purse
=$30,983,250.00
+$50,000.00 lady lycious sold in claimer
=$31,033,250.00
+$35,000.00 sold horse to Suzie lodge
=$31,068,250.00
-$11,000.00 entry for dec 16,06
=$31,057,250.00
+$498,000.00 dec 16 purse'
=$31,566,250.00
-5,458,000.00 purchase of stable
=$26,108,250.00
-$6,000.00 jan 1,2007 entries
=$26,102,250.00
+$356,750.00 race purse' jan 1, 2007
=$26,459,000.00
-$12,000.00 race entry fees jan 16
=$26,447,000.00
+$341,500.00 jan16 purse'
=$26,788,500.00
-$1,077,000.00 stud fees for 08
=$25,711,500.00
-$14,750.00 entry fees feb 1
=$25,696,750.00
+$411,750.00 race purse feb 1
=$26,108,750.00
-$25,500.00 entry fees feb 16 ,07
=$26,083,250.00
+$275,000.00 feb 16 purse
=$26,358,250.00
-$53,040.00 entry fees march 1
=$26,305,210.00
+$439,750.000 march 1 purse
=$26,744,960.00
-$182,250.00 entry fees march 15
=$26,562,710.00
+$3,243,000.00 march 15 purse
=$29,805,710.00
-$78,000.00 entry fees april 1
=$29,727,710.00
+ $1,709,750.00 race purse april 1
=$31,437,460.00
+$ 70,500.00 sold horses
=$31,507,960.00
-$17,250.00 entry fees april 16
=$31,490,710.00
-$300,000.00 new barns
=$31,190,710.00
-$60,750.00 may 1 entry fees
=$ 31,129,960.00
+$1,030,500.00 may 1 purse
=$32,160,460.00
-$74,400.00 entry fees may 16
=$32,086,060.00
+$1,874,250.00 purse for may 16 -07
=$33,086,060.00
-$81,500.00 entry fees june 1
=$33,004,560.00
-$1,610,000.00 3 broodmares bought
=$31,394,560.00
+$932,500.00 june 1 purse
=$32,327,060.00
-$19,250.00 entry june 16
=$32,307,810.00
+$ 756,250.00--june 16 purse
=$33,064,060.00
-$49,750.00 entry fees july 1
=$33,014,310.00
+$1,828,250.00 july 1 purse
=$34,842,560.00
-$49,250.00 july 16 entry fees
=$34,793,310.00
+$1,646,250.00 july 16 purse
=$36,439,560.00
-$41,500.00 aug 1 entry fees
=$36,439,560.00
+$496,250.00 aug 1 purse
=$36,935,810.00
-$74,000.00 aug 16 entry fees
=$36,861,810.00
+$1,464,500.00 aug 16 purse
=$38,326,310.00
+$50,000.00 sold cherry cola
=$38,376,310.00
-$151,500.00 sept 1 entry fees
=$38,224,810.00
+$635,500.00 sept 1 purse
=$38,860,310.00
-$97,000.00 sept 16 entry fees
=$38,763,310.00
+$2,670,500.00 sept 16 purse
=$41,433,810.00
-$464,250.00 oct 1 entry fees
=$40,969,560.00
+$11,915,000.00 oct 1 purse
=$52,884,560.00
-$311,500.00 oct 16 entry fees
=$52,573,060.00
+$3,978,500.00 oct 16 purse
=$56,551,560.00
-$50,000.00 bought SW back
=$56,501,560.00
-$166,500.00 nov 1 entries
=$56,335,060.00
+$6,917,000.00 nov 1 purse
=$63,252,060.00
-$49,000.00 nov 16 entries
=$63,203,060.00
+$1,525,750.00 nov 16 purse
=$64,728,810.00
-$154,250.00 dec 1 entries
=$64,574,560.00
+$30,000.00 horse claimed (solid wood)
=$64,604,560.00
+$2,693,000.00 purse dec 1 2007
=$67,297,560.00
-$28,500.00 dec 16 entry fees
=$67,269,060
+$1,063,000.00 dec 16 purse
=$68,332,060.00
+$353,924.00 all horses sold/board /bonus
$68,685,984.00 total at end of yr
$100,000 jan start up cash
-$5,500 stakes entries jan 1-15
=$94,500
+$30,000 purses(january)
=$124,000
-$7,500 purchased horses
=$117,000
-$12,000 purchased horses
=$114,000
+$31,750 purses(january)
=$146,250
-$4,000 entry fees
=$142,250
-$2,000 purchased horses
=$140,250
+$142,250 purses(febuary)
=$282,500
-$3,700 entry/nom fees
=$278,800
-$30,000 purchase on the rocks
=$248,800
-$4,000 entry/nom fees
=$244,800
+$83,000 purses(march)
=$327,800
-$7,700 entry/nom fees
=$320,100
=$1,000 refund for marshland
=$321,100
-$22,500 broodmare purchases
=$298,600
-3,750 entry/nom fees
=$294,850
-$1,900 entry/nom fees
=$292,950
-$13,000 broodmare purchases
=$279,950
+$36,250 purses(may)
=$316,200
-$7,000 entry/nom fees
=$309,200
+$66,000 purses(april)
=$375,200
-$2,000 purchased horses
=$373,200
-$10,000 corrected mistake on purse
=$363,200
+$68,750 purses(april)
=$431,950
-$17,500 entry/nom fees
=$414,450
-$20,000 purchaed horses
=$394,450
-$2,250 entry / nom fees
=$392,200
-$2,900 entry/nom fees
=$389,300
+$266,000 purses(may)
=$655,300
+$100,000 KD Quinella
=$755,300
-$1,000 entry/nom fees
=$754,300
-$34,000 entry/nom fees
=$720,300
+247,000 purses(may)
=$967,300
-$39,300 entry/nom fees
=$928,000
-$6,750 entry/nom fees
=$921,250
+$271,750 purses(june)
=$1,193,000
+$94,750 purses (june)
=$1,287,750
-$150,000 purchased Lumberjack
=$1,137,750
+$724,500 purses (july)
=$1,862,250
-$29,250 entry/nom fees
=$1,833,000
-$17,250 entry./nom fees
=$1,815,750
+$363,000 purses(july)
=$2,178,750
-$6,500 entry/nom fees
=$2,172,250
+$224,750 purses(august)
=$2,397,000
-$30,350 entry/nom fees
=$2,366,650
+$878,250.00 purses(august)
=$3,244,900.00
-$53,450 entry/nom fees
=$3,191,450.00
+$2,103,750.00 purses(september)
=$5,295,200.00
-$52,750.00 entry./nom fees
=$5,242,450.00
+$580,500.00 purses(september)
=$5,822,950.00
--$167,000 october entrance fees
=$5,655,950.00
--$66,000.00 november entrance fees
=$5,589,950.00
-$29,750.00 december entrance fees
=$5,560,200.00 new stable total
+$1,000.00 REFUND
=$5,561,200.00
+$1,500.00 REFUND
= $5,562,700.00
++$148,500.00 oct 1 race purse'
==$5,711,200.00 new total
+$2,080,250.00 race purse oct 16
==$7,791,450.00
+$1,076,500.00 race purses nov 1
==$$8,867,950.00 new stable total
+$379,000.00race purses nov 16
==$9,246,950.00 new total
+$267,250.00 race purse Dec 1 05
=$9,514,200.00
+$155,750.00 race purses dec 16 05
==$9,669,950.00
--$896,000.00 clearance and new horses
==$8,803,950.00
--$4,000.00 entry fees
==$8,799,950.00
++$767,750.00 race purses jan 1 2006
==$9,567,700.00
--$5,500.00entry fees jan 16,2006
==$9,562,200.00
++$347,500.00 race purse' jan16,06
=$9,909,700.00 new stable total
-$225,000.00 stud fees
=$9,684,700.00
-$6,500.00 feb 1 entry fees
=$9,678,200.00
+$106,350.00 feb 1 race purse
=$9,784,550.00 new total
-$550,000.00 purchase of auction horses
=$9,784,000.00 new stable total
-$25,000.00 clearance horses from Al Hambra
=$9,759000.00
-$11,750.00 entry fees for feb 16
=$9,747,250.00
-$515,000.00 stud fees
=$9,232,250.00 new total
-$120,000.00 auction horses
=$9,112,250.00
-$20,000.00 purchased two returned horses
=$9,092,250.00 new total
-$10,000.00 another horse
=$9,082,250.00 new total
+$429,250.00 race purse feb 16 06
=$9,511,500.00
-$25,000.00 returned race purse
=$9,486,500.00
-$40,500.00 march 1 entry fees
=$9,446,000.00
+$399,250.00 march 1 purse
=$9,845,250.00
-$182,000.00 entry fees
=$9,663,250.00 new total
+$3,220,000.00race purse march 16
+$ 12,883,250.00 new total
-$17,500 april1 entry fees
=$12,865,750.00
+$100,000.00 april 1 purses
=$12,965,750.00
+$3,500.00 sold irish rebel
=$12,969,250.00
+$50,000.00 sold two weanlings
=$13,019,250.00
+23,000.00 sold 3 horses
=$13,042,250.00
+$90,000.00 sold 3 weanlings and one bm
=$13,132,250.00
-$7,250.00 entry fees
=$13,125,000.00
+$264,750.00 race purse april 16/06
=$13,389,750.00
+10,000.00 sold Red Rose to Suzie Lodge
=$13,399,750.00
-$10,000.00 stud fee cat thief
=$13,389,750.00
+$4,000.00 two mares sold
+$13,393,750.00
-$62,000.00 entry fees
=$13,331,750.00
=$872,000.00 may 1 purse
=$14,203,750.00
+$25,000.00 quinella bet on derby
=$14,228,750.00
-$$46,500.00may16 entry fees
=$14,182,250.00
+$297,750.00race purse may 16 ,06
=$14,480,000.00
-$52,500.00 entry fees june 1,06
=$14,427,500.00
+$1,054,250.00 june 1 06 purse
=$15,481,750.00
-$12,000.00 entry feesjune 16.06
=$15,479,750.00
-$29,500.00 entry fees july 1,06
=$15,450,250.00
+$219,250.00 june 16 purse
+$580,750.00 july1 purse
=$16,250,250.00
-$51,750.00 race entries
=16,198,500.00
+$557,750.00 july 16 06 purses
=$16,756,250.00
-$18,000.00 aug 1,06 entry fees
=$16,738,250.00
+$489,750.00 aug 1 06 purse
=$17,228,000.00
-$55,000.00 entry fees aug 16
=$17,173,000.00
+$50,000.00 two horses claimed in race ten sold to silver lakes
+$913,000.00 aug 16 purse
=$18,136,000.00
-$122,500.00 sept 1 entry fees
=$18,013,500.00
-$105,500.00 sept 16,06 entry fees
=$17,908,000.00
+$2,511,500.00 sept1,06 purse
=$20,419,500.00
+$2,945,750.00 sept 16 purse+claimed mare
=$23,365,250.00
-$62,500.00 oct 1 entry fees
=$23,302,750.00
+$1,306,500.00 purse oct 1 06
=$24,609,250.00
-$288,000.00 oct 16 06 entries
=$24,321,250.00
+$3,325,750.00 oct 16,06 purse'
=$27,647,000.00
-$121,000.00 entry fees nov 1 06
=$27,526,000.00
+$2,049,750.00 nov 1 06 purse
=$29,575,750.00
-$21,000.00 nov 16,06 entry fees
=$29,554,750.00
+$647,750.00 nov16,06 race purse
=$30,202,500.00
-$56,500.00 dec 1 06 entries
=$30,146,000.00
+$837,250.00 dec 1,06 purse
=$30,983,250.00
+$50,000.00 lady lycious sold in claimer
=$31,033,250.00
+$35,000.00 sold horse to Suzie lodge
=$31,068,250.00
-$11,000.00 entry for dec 16,06
=$31,057,250.00
+$498,000.00 dec 16 purse'
=$31,566,250.00
-5,458,000.00 purchase of stable
=$26,108,250.00
-$6,000.00 jan 1,2007 entries
=$26,102,250.00
+$356,750.00 race purse' jan 1, 2007
=$26,459,000.00
-$12,000.00 race entry fees jan 16
=$26,447,000.00
+$341,500.00 jan16 purse'
=$26,788,500.00
-$1,077,000.00 stud fees for 08
=$25,711,500.00
-$14,750.00 entry fees feb 1
=$25,696,750.00
+$411,750.00 race purse feb 1
=$26,108,750.00
-$25,500.00 entry fees feb 16 ,07
=$26,083,250.00
+$275,000.00 feb 16 purse
=$26,358,250.00
-$53,040.00 entry fees march 1
=$26,305,210.00
+$439,750.000 march 1 purse
=$26,744,960.00
-$182,250.00 entry fees march 15
=$26,562,710.00
+$3,243,000.00 march 15 purse
=$29,805,710.00
-$78,000.00 entry fees april 1
=$29,727,710.00
+ $1,709,750.00 race purse april 1
=$31,437,460.00
+$ 70,500.00 sold horses
=$31,507,960.00
-$17,250.00 entry fees april 16
=$31,490,710.00
-$300,000.00 new barns
=$31,190,710.00
-$60,750.00 may 1 entry fees
=$ 31,129,960.00
+$1,030,500.00 may 1 purse
=$32,160,460.00
-$74,400.00 entry fees may 16
=$32,086,060.00
+$1,874,250.00 purse for may 16 -07
=$33,086,060.00
-$81,500.00 entry fees june 1
=$33,004,560.00
-$1,610,000.00 3 broodmares bought
=$31,394,560.00
+$932,500.00 june 1 purse
=$32,327,060.00
-$19,250.00 entry june 16
=$32,307,810.00
+$ 756,250.00--june 16 purse
=$33,064,060.00
-$49,750.00 entry fees july 1
=$33,014,310.00
+$1,828,250.00 july 1 purse
=$34,842,560.00
-$49,250.00 july 16 entry fees
=$34,793,310.00
+$1,646,250.00 july 16 purse
=$36,439,560.00
-$41,500.00 aug 1 entry fees
=$36,439,560.00
+$496,250.00 aug 1 purse
=$36,935,810.00
-$74,000.00 aug 16 entry fees
=$36,861,810.00
+$1,464,500.00 aug 16 purse
=$38,326,310.00
+$50,000.00 sold cherry cola
=$38,376,310.00
-$151,500.00 sept 1 entry fees
=$38,224,810.00
+$635,500.00 sept 1 purse
=$38,860,310.00
-$97,000.00 sept 16 entry fees
=$38,763,310.00
+$2,670,500.00 sept 16 purse
=$41,433,810.00
-$464,250.00 oct 1 entry fees
=$40,969,560.00
+$11,915,000.00 oct 1 purse
=$52,884,560.00
-$311,500.00 oct 16 entry fees
=$52,573,060.00
+$3,978,500.00 oct 16 purse
=$56,551,560.00
-$50,000.00 bought SW back
=$56,501,560.00
-$166,500.00 nov 1 entries
=$56,335,060.00
+$6,917,000.00 nov 1 purse
=$63,252,060.00
-$49,000.00 nov 16 entries
=$63,203,060.00
+$1,525,750.00 nov 16 purse
=$64,728,810.00
-$154,250.00 dec 1 entries
=$64,574,560.00
+$30,000.00 horse claimed (solid wood)
=$64,604,560.00
+$2,693,000.00 purse dec 1 2007
=$67,297,560.00
-$28,500.00 dec 16 entry fees
=$67,269,060
+$1,063,000.00 dec 16 purse
=$68,332,060.00
+$353,924.00 all horses sold/board /bonus
$68,685,984.00 total at end of yr
??