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

Oakbridge Land Development (no appreciation)

Input array: COSTS

Periods are Annual COA# Total To Date 1985 1986 1987 1988 1989 1990 1991
Land Dev. Cost 141 14783000   4239000 2912000 1489000 1284000 1164000 1050000 2645000
Unit Site Work 142 3607000   275000 687000 1100000 300000 150000   1095000
Direct Construction Costs 143                  
Indirect Const. Costs 144                  
Landscaping & Stabilization 145 7710000   1486000 2001000 1581000 1066000 806000   770000
Entrances,Signage, & Lighting 146 600000   300000   150000   150000    
Amenities 147 7675000   3250000 3575000 525000   325000    
TOTAL   34375000   9550000 9175000 4845000 2650000 2595000 1050000 4510000


 Home   E-Mail  home at CD root