《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 Serial584 Chapters
Only Villains Do That
While waiting on an Akihabara train platform one day, ordinary high schooler Yoshi Shinonome was suddenly plucked from his normal life in Japan and whisked away by a beautiful goddess to Ephemera, a world of magic and adventure, to serve as her Hero and drive back the evil Dark Lord. This is not his story. Standing nearby at the moment Yoshi was isekai'd was a man named Seiji - a rude, cranky, misanthropic musician who was not at all pleased to find himself also snatched up and transported to Ephemera by the goddess's wicked sister, Virya. According to this self-proclaimed Goddess of Evil, the whole fantasy adventure thing was a game she and her sister played to stave off the boredom of immortality, and since the good goddess, Sanora, had picked her Hero...well, Virya needed a Dark Lord. A grown man with his own career and ambitions, Seiji has no interest in playing. Unfortunately for him, the call to adventure was not a request. Now, he must conquer Ephemera and defeat the Hero...or Virya promises to make him beg for the release of death before granting it. Playing along for his own survival, Seiji nonetheless is under no illusions who his true enemy is, and it's not the naive young would-be Hero from his own world. Placed in an impossible position, Seiji must make enough progress toward world domination to keep his sadistic patron goddess off his back, but not so much that he can't strike an accord with the forces of Good and convince the Hero Yoshi that it's the goddesses who are their mutual enemy. Forced to embrace Evil without being too evil, Seiji walks the razor's edge, building his forces and biding his time till he can get revenge on the goddesses and be free of them, his only certainty that he will not be getting out of this with his hands clean. A Dark Lord's gotta do what a Dark Lord's gotta do. Updates Tuesday and Friday. Most Patreon tiers get to read one chapter in advance of the public release!
8 947 - In Serial6 Chapters
The Celestial Blade
At the turn of an era, an unlikely occurrence is born into the world, able to wield magic and control the origin of life, Irhamel Stingryn starts his journey into Magic and Military Arts. This is a story of a boy who grows to be the most powerful and famous Hexblade that ever walked the earth. Contains swearing and gore viewer discretion advised Release Schedule: Monday, Wednesday, and Friday at 6 AM for the first 18 chapters (6 weeks) then 1 Chapter every 2 to 4 weeks(schedule may vary depending on real life situations, may take long but release long batch of chapters instead in some instances)Chapter Word Count: 1800 to 2800 wordsIt may contain mature content -------------Disclaimer: The first couple of chapters may feel a bit unrefined, so I'll work a little on editing them as I finish the batch I'm currently working on. I'm writing a batch of 18 chapters, that I will release "Scheduled Releases" thrice a week.
8 184 - In Serial7 Chapters
Give me a word I'll make a world
I can't make a synopsis as the novel will totally depends of you, the reader.TThis novel will evolve around several keywords per chapter, chosen by you.The goal is to manage to have a lot of links between the keywords, while avoiding as much as possible every single paradox. The novel resets every arc, so each new arc is a totally different story than the previous! Discord where you can post the keywords: discord.gg/9GMFzWZ
8 159 - In Serial89 Chapters
(Dropped) Crown of the martyr and martyr of the Crown.
An undisputed being sits upon his throne, the Crown of damnation adorning his head. One gaze enough to make gods tremble, and one wave of his hand enough to make the mightiest of demons flee. An unfathomable cataclysm will surely arrive when such a being is slain and grasps another chance to walk among the living. This is a story of a monarch more ancient than time itself defying the absolution of death in his eternal strive to accomplish his primordial goal. And the Crown gazes on ravenously, its curse awaiting its next martyr. --- Story with an overpowered mc who still thinks with his brain, not muscles. I believe I put my own twist on the reincarnation trope. The story is mostly told from third person view with mc’s perspective. New chapters are released 3 times a week. --- This is an updated synopsis after requests from viewers. --- I do not own the cover picture.
8 295 - In Serial7 Chapters
Imagine | Boku no Hero Academia
Здесь будут выкладываться имэйджины по фэндому -Моя геройская академия-За заказами в комментарии^^^Приятного прочтения!^
8 145 - In Serial15 Chapters
Obsession | Jisung
" I wanna wrap my hands around your neck and slowly suffocate you to death"
8 201
Prev Chap
Next Chap
Chap List
Boy
Girl
