《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 Serial47 Chapters
Beyond The Wall (Complete)
Survive. In a world seemingly much like ours, the survivors of an apocalyptic event find themselves cornered and outnumbered. In a final desperate attempt to find answers, a crew of scouts is sent south of the Wall.
8 90 - In Serial55 Chapters
Who Said Death Was Easy? [Death Note Fanfiction]
Keiko Kagami: high schooler, wanna-be investigator, and classmate of Light Yagami. What happens when she gets tangled with Light Yagami and the Kira investigation? OCX? to be determined. Keep in mind that things are not always what they seem.
8 54 - In Serial23 Chapters
White Lich
A very unfortunate girl dies, and then gets reborn as a pale lich in a different world. Her misfortune does not end there; She gets captured, enslaved and finally sold to a hero. Or so he call himself. He prides himself on only having his party full of girls and he adores his harem he created over the years. But because she is a strong willed girl she do not easily give in to his ideas of love. She is still faithful to her boyfriend from before when she died. Whether she will be able to accept her loss and build a new relationship will be impossible to say. Her journey is filled with danger from both ancient civilizations to humankind. Will she find happiness in her new existence as a slave to the idiot hero? Or will she find never ending despair?
8 101 - In Serial7 Chapters
Silence
After her return from St.Petersburg, the daugter of a small church priest keeps an eerie silence. The priest goes down to his personal hell of loneliness and remorse in the desperate search for an answer. A chilling Russian gothic from Leonid Andreyev (1905), the master of psychological drama and suspense. The translation is mine. The original book is in the public domain.
8 193 - In Serial58 Chapters
Does Hell Have an Adventurers' Guild?
I have decided to try out a different style. I cannot say much at this point, the story is mostly fantasy/romance and will evolve as I go, but it will involve an "adventurers' guild" in a demonic setting. MC will be a reincarnator becoming a denizen of hell, I will add vital description as I go. Gore will be used with reason, some bad words here and there and severe explicit or traumatizing content will be announced in advance, but it will not be the focus of the work.
8 165 - In Serial21 Chapters
•Let me help you• (Lin Manuel Miranda)
About a month ago a young woman named sara started working at lin's local bodega across from his apartment. Since he's close with everyone in the neighborhood he's been trying to talk to her but she always seems timid and somewhat scared. Lin thinks it's strange but doesn't worry about it too much, but when he sees her in an aggresive confrontation with a man one evening that changes.
8 82
Prev Chap
Next Chap
Chap List
Boy
Girl
