《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 Serial10 Chapters
Magician's Pact
A young boy with a special key finds himself caught up with an old wizard, an ancient prohpecy, and a possibly conspercy. This sounds like the sort of thing most childern would love to be a part of, but there are just three small problems. The first is that he is not the hero. Someone already got that role. The second is that he isn't a wizard. He is a Magician which complicates things. The third is that there might be a chance that the whole 'problem' might be comming from his end. Personally he never understood (or interacted with) the 'secret' magical world, but that becomes a problem when the magical world apparently has what his role is supposed to be according to their ancient book... and they are not to happy about him not matching their book. Still it shouldn't be to hard right? All he has to do is go to a school, learn some wizard magic, make sure nobody takes his key... also avoid dying. Thankfully he has had a lot of expereince with that last part and a bunch of Twig Twirling childern can't be too dangerious? Right?
8 107 - In Serial26 Chapters
Tale of Lolicon in Another World
Preface : Fanfiction yet Original. Fanfiction because there'll be a lot of character and town name that taken from popular game/manga/novel. Only the character name is same. Character personality is following mine (Author) dream. Original story created by me. Based of my unique dream 10 years ago. ----------------------------------------------------------------------------------------------------------------------------------------------------------- Synopsis : 5 years after the dissapeared of his father, Ryousuke Akira got a mysterious package from him. He then knew the existance of the another world Edea. With the help the item power he then train himself untill limit. 10 years after that he meet the self proclaimed goddess in the hospital room after 2 months hospitalized because of traffic accident. Using the ability he got toward the goddess he then obtained a 'cheat'. Using his cheat he 'collect' his dream as a gentleman (Lolicon). Starting the journey with destroying a Kingdom that hunt him, he leisurely go tourism while adding more harem member to go to the promised place Midgard
8 188 - In Serial40 Chapters
Powerful
3 highschool aged girls with super abilities are kept secluded from the outside world by their adoptive father. After a tragic incident, they are then sent to a special academy to learn how to control their abilities. At this academy, they meet others like them, and discover a sinister plot going on within the academy's walls.
8 117 - In Serial36 Chapters
Sidequest
A group of 4 young adventurer's of the Three-Winged Guild travel around helping people, fighting monsters, and clearing dungeons even if they aren't very good at it. Also on Wattpad, Scribblehub and my wordpress! Cover by @shadnoise on Twitter
8 209 - In Serial16 Chapters
Ms.Thick & Mr.Sexy || 21+ || PJM x READER ||
"Sir you have a meeting with Mr. Kwon in the sixth meeting room in ten minutes then you are going to have Lunch with Mr. Kang in Cuisinerè at 2:45 PM to discuss over the deal and-""Shh...the last thing I want to know is what I've got to do....the thing I actually want to know is.......is if you're wearing a thong underneath this skirt of yours...." ×Slow Updates×Please read at your own risk.Started: 18/4/21Ended: Not yet
8 180 - In Serial37 Chapters
Not You It's Me
Gemma Summers is unlucky in love. After a decade of bad dates, she's all but given up. Enter: Chase Croft, Boston's most eligible bachelor. Chase does not date. But when a kiss-cam brings the two strangers together, somehow all it takes is one kiss for things to spiral out of control... *****One kiss. Two strangers. No strings attached. That was all it was when Gemma Summers and Chase Croft kissed for the dreaded jumbotron kiss-cam at the hottest playoff game of the season. Gemma knows that love is never in her favor - all the boring sex and abysmal morning-afters have done nothing to improve her prospects. But little does she know, Chase is used to getting whatever he wants. As a reformed bad boy, Chase would rather put his energy into taking over the family business than weed through a world of gold-diggers to find the right woman. But after kissing Gemma once, he knows one thing... He wants more.Content and trigger warning: This story contains mature sexual content.
8 260
Prev Chap
Next Chap
Chap List
Boy
Girl
