《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 Serial102 Chapters
Empire of Souls
Gods? Magic? Fantasy? Nonsense. Ishmael never cared for any of those things. All that mattered was his work. The Tower of Babel. This would prove it to everyone... that gods do not exist. Until one day, it all came crashing down. His world destroyed, his life ended. Thrust into a world of magic, where gods exist. He will get his revenge. Rise, the 'Soul Eater', devourer of souls. Now will only be uploaded on Webnovel, Empire of Souls Cover art by Oracle of INKed Check here for a more clear picture: Soul Eater or Soul Eater
8 171 - In Serial72 Chapters
Sophie
Once in a while a new type of storytelling is born. Sophie is a sci-fi epic, sprinkled with horror, fantasy and virtual reality. A young anti-hero, in the fall of 2072, travels to Mars as guardian of her disabled father. She learns once every billion of years, the Multiverse initiates an 'Attraction.' It needs to heal itself from an unknown threat. Sophie is asked to become judge, jury and executioner of her world.
8 196 - In Serial10 Chapters
Sweetleaf Cultivation
If you’re reading this. Not cool Dude! Or Dudette. Hashtag Resist. Seriously though, it’s not nice to read other people's diaries. Yes, it's a diary, kind of. The only men who call their diaries journals have an issue with their own masculinity I think. Well, I guess I can’t be too angry, considering if this is in anyone else’s hands I’m probably dead. Or I lost it. I lose stuff a lot. Since you’re here, regardless of the reason, I guess I’ll tell my story, such as it is. I know, why tell my story when I could tell you about the Fall of Killianor, or the story of when Micha the Bold banded together with his underdog group of misfits to destroy the Pallantine Regime. Hell, even the tale of Tulsa and Gran’s star crossed love affair would probably be better. If you don’t think so after finishing this you more than likely have poor taste. Weird taste, at any rate. Hello RR! Welcome to the greatest work of fiction you will ever read! ... .... Did you believe that? Cause its not. At all. This is my first work that I will have published in any fashion, and to be completely honest is more to gain practice for my real story. That is not to say I do not care about it. I do. I will do my best to finish it in, if not satisying, at least a conclusive manner. I will warn you however that updates will be infrequent at best though chapter length will not be under 2000 words. I work third shift currently, and at over 40 hours a week I do not have much time to really devote to this at the moment. I DO have an outline for the novel complete, but currently only about 5 actual chapters written and edited. There will be mistakes, including grammar and continuity, plot holes, etc.. If you see these please either comment or feel free to message me directly, and I will get it updated asap. Aside from a fledgeling authors mishaps, expect to find a somewhat comedic slice of life, with a mish mash of xianxia and western fantasy themes, tropes and the like. There will be some gore, network tv levels of sexuality, and absolutely no harems. There will also be COPIUS amount of swearing and drug use and while I said there would be no harems already he may find people in polyamorous situations. I hope you enjoy this, and as a last aside I beg of you not to rate it super low without justification, and if you give a bad rating please leave an actual review so that i know what I need to work on. *Original cover as of 09/01/20. Mishmash of stock photos and edits. HAVE FUN!
8 104 - In Serial27 Chapters
Tale of the Bloodstained Hero (Old Edit)
Recently after being pulled from his unfulfilling life as an illustrator, twenty two year old Cyr is dropped into a mysterious fantastical city in a strange new world. With the help of a power granted to him by an apparition of his previous self, Cyr slowly begins to understand the purpose his newly-granted life holds as a series of escalating dangers are thrown in his path.
8 157 - In Serial26 Chapters
Being Badass
Dylan Winters is the new girl in town. Her first day of school she gets into a fight with the "Queen of the school" and turns down the most popular guy.As time goes on she makes some friends who are just as badass as her. Soon the group of bad boys has it out for them, in more ways then one.Shes 17, doesn't give a fuck about anything, and loves music and her guitar.
8 136 - In Serial52 Chapters
Finally Us
It's been five years since Austin & Ally has ended and Ross Lynch is just ending a four year, never ending world tour with R5. Finally getting enough rest, he heads back into acting and scores a sought after role by almost everyone. Little does he know that Laura Marano was just cast as his leading lady again. Will they still stay just friends after falling in love on screen again?
8 255
Prev Chap
Next Chap
Chap List
Boy
Girl
