《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 Serial121 Chapters
I'm a brick! But why am I a Humanoid? [A Non-Level LitRPG with a Humanoid MC full of Magic, Drama and Comedic Undertone]
Equality.Prosperity.Choice. These are the words that Agrea defines itself by, but to a brick that has known only ignorance, they are evils that rot a society. But destroying an ideal society will have to wait, first the brick must learn some pesky things, like how to pee or deal with pesky systems that seem to have a grudge against you. [Participant in the Writathon Challenge] Disclaimer: My characters are often wrong. Some characters may consider something to be true which conflicts with what is occuring at the place mentioned. Some characters also may have contradictory views on a thing Example: Meemauy- Transmigrators are bad, Narvin-Transmigrators are just people Meemauy- Launeior is the fault of Faction leaders. Raina- Launeior is the fault of Meemauy.
8 159 - In Serial20 Chapters
Margrave's Divinity (Rewrite)
Power always comes with a price. Seventeen years ago, obsidian towers thousands of feet tall erupted from the earth near the world’s population centers. Strange magic accompanied their appearance—powerful and inexplicable abilities granted to lucky humans, called Embers for the burning in their eyes. Lyle isn’t lucky, though. When the recently-unemployed college dropout finally manages to get his hands on a Cinder, he is utterly disappointed to find that he will never be an Ember like his father or brother. Before he even has time to process his failure, a strange Ember shoves him through a tear in reality and into the cave of a dragon, where the titanic beast claims to be an ancient goddess of myth and legend. She has a gift for him, but it comes with a warning. War is coming. --- Posting Thursdays and Sundays at 8am Central. Confused about the rewrite? See my letter to previous readers here.
8 340 - In Serial12 Chapters
Hidden Adversary
"Hidden Adversary" is a story of a world of heroes and monsters hidden in the deep shadow of the earth. Various species of such beings that have not been found,waiting for its time to destroy mankind take back what is theirs. People all over the world have witnessed people with special abilities and share it through the media of social networking site "Utube" and "Popbook". Nobody believed the existence of such beings and the people that were caught on camera some claimed hoax and some claimed it true who knows? until monsters,devils,mysterious creatures slowly appearing in the world tormenting the existence of humans not until a 15 year old boy named Takoshi Kouno with other humans with special abilities appeared at the surface of the earth.
8 247 - In Serial11 Chapters
Tarot
Horoscopes. Fortunes. Predictions.The cards hold more power than anyone could ever imagine.She will use their power to conquer the world.
8 101 - In Serial18 Chapters
Re-Write
As someone very familiar with the Otaku-culture, Amanokawa Makoto finds himself reincarnated in the extremely popular VRMMORPG—titled Grand Saga— as the penultimate last boss character, the dystopian ruler Emperor Wilthelm VII, several years before the game's lore had started. Naturally wanting to avoid his terrible fate and knowing the truth that he was a mere puppet of the real antagonist, he utilized his in-game knowledge of the lore, changed the fate of others, and trained like a maniac...and succeeded! He has defeated the true villain and changed his reincarnation fate. All before the game even began. Now he can finally relax, right? Well, it turns out that he still has to deal with the aftermath of changing the lore of the game. Not to mention his character is the monarch of a massive nation that needs rebuilding. However, Will is not perturbed nor daunted. He utilizes his knowledge of both his past life and in-game lore to guide the nation to a brighter future. Though what Will wants is to finally enjoy the game world that has become his reality. But Will soon realizes that this world isn't limited to the game of Grand Saga. What's more...he's not the only one.
8 216 - In Serial125 Chapters
sHe: THE RISE OF THE NEW BREED (BOOK 1)
An airborne biochemical attack occurred, where the deadly Medusa Virus had leftover 4 billion women alone to defend themselves on earth... ...after it wiped out the entire male species worldwide. Those women, who were pregnant with the infected males' semen of the virus, soon gave birth to a Third Specie -- the new breed of mutilated-transgender - resulting in the co-existence of the androgynous male-boys. Many years later, the women-ruled government had taken measures, by containing some of these 'coming of age' boys, inside abandoned prisons --- so to secretly harvest their semen -- for the future propagation of womankind. This led to the shemale mutineers creating an insurrection, which soon spearheaded a prison breakout -- and next into, a civil war against the dominatrix government.
8 540
Prev Chap
Next Chap
Chap List
Boy
Girl
