《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 Serial7 Chapters
ZOMBIE
At one time in Brazil, the virus spreads through the students, everyone will have to survive, but they are the first zombie apocalypse and it's got to take care of humans than zombies, our what to deal with In this situation, betrayal, death, troubled relationships is very harder.
8 155 - In Serial34 Chapters
Bonespore
Harux Y'saanith is not your average elf. He is wild, untamed, and likes a good old cut of meat over a plate of vegetables. But what he does have in common is his love of fighting and magic. So when he gets the perfect opportunity to join an academy full of strong fighters, he couldn't resist. Journeying with an eccentric tech billionaire, a boy who's way too theatrical for his own good, a proud knightess and many others, Harux wonders if he'd finally found strong opponents, or even people he can call his friends. Bonespore is a shonen-inspired story set in an academy where students train and fight. There is also a blend of magic and SciFi as it is set in a post-modern world of sorts. If you like something that is a blend of both magical slice of life, and tense moments with battle, horror and other events, then it'll be to your liking. (This will be crossposted onto Scribblehub)
8 171 - In Serial8 Chapters
World of Warcraft- New beginnings
Throughout stories, there have been many different world's that people have conquered. Be it through invasion and war, peace and diplomacy, or through the economy. However few are war-torn as the world of Azeroth. with invasions from legions of enemies on account of 4 times on record, constant conflict between the races populating the world itself, and the world its self being alive, it is a constant struggle to survive. (I don't own any of the characters other than the ones which I made up on the spot, other than those it all belongs to blizzard and shit. Now then, good luck reading this)
8 183 - In Serial238 Chapters
Nostalgic Gamer in a Cultivation World
Dyne Valiant is a frustrated gamer. But as one of the best special ops agents that the world has, his superiors and the government itself ensured that he won’t be able to play video games because of his addictive tendencies. And so he lived and fought without ever being able to play beyond the nostalgic PS-One games. Fate was cruel as he finally meets his end after exacting revenge on those who killed his family. But on his dying moments, another dying man with strange magical powers appears. But unlike Dyne, justice was not served for this man. He then offers Dyne a chance to satisfy the greatest regret of his life… To play the videogames he loved back when he was a kid. Using the enigmatic god-tiered artifact, the Imaginarium Bond, Dyne is revived and sent to the world of cultivators where he must reach for the peak and challenge the gods of that world. And while the path of Immortality and a second life was a great gift, Dyne's joy was elsewhere. Within the Imaginarium Bond were three worlds that the mysterious man created with the last of his powers. These worlds were based on three PS-One classic games and are designed to help Dyne in his Path of Cultivation. Soon, Dyne will reach the Cultivation world and fight the wicked Kings, Saints, Devils, and Gods that now control it. Soon, Dyne will awaken the Genesis Trees of Legaia. Soon he will conquer the many nations with his Rune Knights in the continent of Forsena. Soon he will be reborn as an Endless to battle gods and dragons and slay the founding Emperor of the Fou Empire. Dyne was deprived of gaming all his life. But now his life depends on his gaming. Witness the tales of Dyne Valiant in his adventure as a Nostalgic Gamer in a Cultivation World. --- (Will also be posting this on Scribblehub.com and Webnovel. Support me on Patreon and read more (up to 90 chapters there!) Note: This isn't my first rodeo. I have written over 1000 chapters on two other ongoing stories that is ongoing with a 3-4 chapter per week rate at Webnovel and another in Meganovel. This will probably have at least 900 chapters before it ends. And I'm being very conservative. As this story is at its early phase, please read and rate it as such.
8 209 - In Serial54 Chapters
The untold story of the first wife
In ancient Times, we have heard about stories of kings who were in polygamous marriages. And certain movies have romanticised their life with second or last wife. But I feel they didn't exactly show the feelings and griefs of a first wife rather they were made villains. So I got a thought why don't I write a story by myself and write what I want to see and show that? So this is my first try in wattpad and tell me your views about the story.#1 in india#3 in Cheating#6 in heartbreak #8 in historicalfiction#7 in betrayal
8 154 - In Serial43 Chapters
I Will Live My Life As A Slime With A Dark Elf Body As A Base!
Yukiyo Shinohara lived in the age where VRMMORPG was everywhere right after chatting with her best friend, she went to catch a snack in the kitchen but saw a thief who then stabbed her and turned on her VR device. After waking up seeing her body was not as it was supposed to be she thought of her status and there it was, her race was a slime!!How was she to do stuff now she was the weakest
8 223
Prev Chap
Next Chap
Chap List
Boy
Girl
