《Transit Core》A Developer's Math
Advertisement
Tod went back and crunched numbers on each of the projects.
Low Density
Medium Density
High Density
30 units (assumed)
70 Units
150 units
Total Cost of Project (in million)
Residential-only
$17.0
$30.0
$47.0
Commercial/Mixed Use Properties
$21.0
$38.0
$78.0
Total Revenue (in Millions)
Residential-only
$36.0
$70.0
$120.0
Commercial/Mixed Use Properties
$54.0
$105.0
$225.0
Total Profits (in millions)
Residential-only
$19.0
$40.0
$73.0
Commercial/Mixed Use Properties
$33.0
$67.0
$147.0
Return on Capital Employed (Profits / Cost)
Residential-only
111.76%
133.33%
155.32%
Commercial/Mixed Use Properties
157.14%
176.32%
188.46%
He only had $29million left. So theoretically, the mixed use property project would yield the best payoff. For $21million, we would be able to make at least $54million.
But would it be better if he modeled a medium density project instead? Since the assumed 70 units can be lowered to maybe about 35 to 50 units. So, focusing just on commercial/mixed use properties, he calculated how much he could generate.
Medium
Medium
Medium
Number of units
35 units
40 units
50 units
Total Cost of Project (in million)
Commercial/Mixed Use Properties
$20.5
$23.0
$28.0
Total Revenue (in Millions)
Commercial/Mixed Use Properties
$52.5
$60.0
$75.0
Total Profits (in millions)
Commercial/Mixed Use Properties
$32.0
$37.0
$47.0
Return on Capital Employed (Profits / Cost)
Commercial/Mixed Use Properties
156.10%
160.87%
167.86%
Ah. If he spent $28million, he would be able to get $75million back, increasing his entire cash position by $47million. That’s amazing, but it assumes that he actually does sell all 50 units for $1.5million.
Should he do some market survey?
Were these 3 cities ready for a 50 unit development project? Surely with their population for 50-70 thousand, they can easily eat up $75million worth of properties! He just needed 50 wealthy citizens! The math checks out!
Advertisement
With $75million, he could reinvest it into more properties, and then he could work on new lines!
Wait.
Is he a property developer, or a rail transit developer? Was he going astray?
He thought about it for a moment and remembered that property values and high density properties must work together with public transport. If the property funds more public transport, that’s a good thing overall.
Steps that he needed to take to get where he wanted to be!
Advertisement
- In Serial29 Chapters
PenDragon's PicToStory Challenge
Welcome to PicToStory, a weekly PenDragon challenge where you are pitted against fellow authors to see whose mind works the sharpest! Each week we will reveal a picture for you to base a short story around (5000 words max limit). You have the entire week to join (and you don't even have to be a member), while using the form supplied. Simply type your story somewhere, post your nickname and the link into the form, and you're done, it's that easy! Our panel of competent judges will review you on RRL standards regarding the familiar categories of Grammar, Style, Story, and Character, so make sure your work is the best it can be! The winners will be elected to the prestigious Council, which not only gives bragging rights and a pretty colour, but also has limited slots and access to a secret base with special permissions! Good luck and just remember: this is all about improving, not winning. If you don't win, you can ask the judges to give you constructive feedback to improve on your writing. After all, this group is meant for you! Submission form: https://docs.google.com/forms/d/1VJ5HvuAMQ0sYsmXd-dzlteBDA5XOIv3KBFZYK1AP1G8/edit?ts=589e65bd#responses A minimum of at least 6 entries is required for a competition to go into the judging phase. Communication is handled through our discord server, a join link is in here Anyone who reads this on RRL can enter, the picture for each week will be posted via both RRL and the Discord server. All stories must be submitted by Saturday, 12:00AM pacific time, you can edit and have them edited by anyone except for judges (they are stated in the PenDragon discord). Good luck! -Aucis Josh
8 134 - In Serial26 Chapters
Eliminator
Raymond Archer is not your typical rich spoiled kid. Well in fact, he is not even rich, he doesn't even have anything to his name. Except for maybe the orphanage he grew up in, the only place he could call his own, for it is his home. Raymond Archer dives into the very first virtual reality mmorpg. Will he fall into despair? or will he fight on and persevere like he has always have throughout his entire life?Follow Raymond as he faces the hardship of both Virtual Reality and Real Life.
8 363 - In Serial13 Chapters
Puranae
In 2021, an inexplicable global shockwave wreaked havoc upon the modern world, now a shadow of its former self. Less than 1% of the population survived and was forced into urban shelters amidst all of the destruction. Since the fateful day, children began to develop exceptional abilities, to which one could refer as magic. Four years later, Ken and his younger sister Charlotte live in Nataran, one of the most thriving shelters known for its resource expeditions which he is a part of. One day, a tour goes horribly wrong, but Ken is rescued by a mysterious woman - an elf from another world. This discovery makes him rethink the cause of the initial apocalypse and sparks the possibility of a new hope for humanity. This novel is also on Scribble Hub Cover illustration by Yunano
8 193 - In Serial47 Chapters
Kiss Miss // Taekook
"I Wove youuu, Honey Bunny-"- Kim Taehyung"I Love you tooo, Taebear-"- Jeon JungkookA CUTE, CLINGY, FLUFFY, ROMANTIC STORY OF TWO CHILDHOOD BESTFRIENDS.Warning:-Too Sweet For Your Taekook Heartu! 💜(Top Kook & Bottom Tae)Author: Nayek PriyaCover pic (1) credit: @S.T & @NayekPriyaFanart: @kookv_an_oxygenCover pic (2) credit: @Sushmitu2All other pics: credit to the rightful ownerGenre: RomanticOriginal content.All rights reserved.Do not repost.Translation is not allowed.● 2021
8 140 - In Serial20 Chapters
Online Lovers • Treegan
@keeganallen started following you @keeganallen liked your post @keeganallen commented on your post- "You're so pretty, be mine - @keeganallen"D i s c l a i m e r: This is my own idea. I'm writing this for entertainment. I hope you enjoy. :)
8 205 - In Serial30 Chapters
Mr. Professor [A Jeon Jungkook FF]
This story revolves around a normal university student who's pretty good at academics but in practical life, she's a failure. She often gets caught in an unpleasant situation with her newly appointed History Professor. The Professor is usually a kind guy but exceptionally weird towards her. He's had a gray past that made him numb to every emotion.Both of them were not bothered by each other unless their lives took a drastic turn and now, their fates Kare entangled with each other.What's going to happen? Do heavens have ulterior motives? Are their lives going to be shattered or, are they going to heal each other?WARNING- CONTAINS SMUT (18+)YOU CAN GIVE A TRY TO MY STORIES. I'LL TRY NOT TO SHOW YOU REPEATED CONTENTS!
8 220
Prev Chap
Next Chap
Chap List
Boy
Girl
