to home page  Home   E-Mail  SiteTree (all case studies)    HomePage    Index (this case study)    GANDA    Format489    Format482    HOLDBACK    Format488    Whats New    Site Map    Web Links    Format480    LUTTLS    MV    pRINST    Oakbridge Land Development (no appreciation)    Oakbridge Homebuilding (no appreciation)   

Oakbridge Composite (no appreciation):1326100 80784 25 (8)

Earnings Projection

Annual Total Project

  Total To Date 1985 1986 1987 1988 1989 1990 1991 1992 1993 1994 1995 1996
DEPRECIATION                            
COST OF SALES -43793886 -3368760 -3368760 -3368760 -3368760 -3368760 -3368760 -3368760 -3368760 -3368760 -3368760 -3368760 -3368760 -3368760
Annual Earnings -43793886 -3368760 -3368760 -3368760 -3368760 -3368760 -3368760 -3368760 -3368760 -3368760 -3368760 -3368760 -3368760 -3368760
6000 Debt Free Income 62322847 -7200000 -6654097 8853651 11312850 13561177 3665259 12505405 5338593 18624586 718212 1151444 451267 -5500
6000 Debt Free Income 14637740     -16076700 5728800 12887400 3148520 -158100 969900 4245360 2828280 1064280    
6301 Finance A     7086613 8673689 -12597147 -3163155                
Subtotal 76960587 -7200000 432516 1450640 4444503 23285422 6813779 12347305 6308493 22869946 3546492 2215724 451267 -5500


 Home   E-Mail  home at CD root