to home page  Home   E-Mail  SiteTree (all case studies)    HomePage    Index (this case study)    Format492    LAND    LUTTLS    Format491    PACE    Whats New    MV    Format489    pRINST    PRICE    Site Map    Web Links    COSTREF    Format480    Format482    Format488    PRODUCT    STARTS    TAKEDOWN   

Oakbridge Homebuilding (no appreciation):1326100 80784 24 (8)

Earnings Projection

Annual Total Project

  Total To Date 1985 1986 1987 1988 1989 1990 1991 1992 1993 1994
300 Sales 107637000       21900000 32820000 15726000 5880000 10290000 11613000 6909000 2499000
DEPRECIATION                        
COST OF SALES -4158210       -846036 -1267895 -607524 -227155 -397521 -448631 -266907 -96541
Annual Earnings 103478790       21053964 31552105 15118476 5652845 9892479 11164369 6642093 2402459
132.9 Land Cost -20219500     -13515000     -3047500 -1510500 -2146500      
132.91 Land Kicker - Land                        
143 Direct Construction Costs -64168800     -2561700 -14419200 -17307000 -8271900 -4057200 -6350400 -6438600 -3528000 -1234800
600 Marketing Expense -8610960       -1752000 -2625600 -1258080 -470400 -823200 -929040 -552720 -199920
6301 Finance A       17121686 -3730675 -11871096 -1519915          
Subtotal -92999260     1044986 -19901875 -31803696 -14097395 -6038100 -9320100 -7367640 -4080720 -1434720


 Home   E-Mail  home at CD root