COLOR SETS	MEDITER-RANEAN	BALTIC	ORIENTAL	VERMONT	CONNEC-TICUT	ST CHARLES PL	STATES	VIRGINIA	ST JAMES PL	TENNESSEE	NEW YORK	KENTUCKY	INDIANA	ILLINOIS	ATLANTIC	VENTNOR	MARVIN GARDENS	PACIFIC	NORTH CAROLINA	PENNA AVE	PARK PLACE	BOARD-WALK		RAILROADS & UTILITIES
probability	2.008%	2.037%	2.130%	2.185%	2.166%	2.553%	2.171%	2.423%	2.679%	2.820%	2.807%	2.607%	2.559%	2.991%	2.537%	2.510%	2.429%	2.515%	2.474%	2.355%	2.056%	2.483%	probability
price	$60	$60	$100	$100	$120	$140	$140	$160	$180	$180	$200	$220	$220	$240	$260	$260	$280	$300	$300	$320	$350	$400	price
cost of house	$50	$50	$50	$50	$50	$100	$100	$100	$100	$100	$100	$150	$150	$150	$150	$150	$150	$200	$200	$200	$200	$200	cost of house		RRs OWNED
cost of hotel	$250	$250	$250	$250	$250	$500	$500	$500	$500	$500	$500	$750	$750	$750	$750	$750	$750	$1,000	$1,000	$1,000	$1,000	$1,000	cost of hotel
																									READING	PENNA	B&O	SHORT LINE	Probabilty a rival hits any one of them on next roll	Rent	Expected Revenue per Rival-Roll	Payback Period (rival-rolls)
rent	$2	$4	$6	$6	$8	$10	$10	$12	$14	$14	$16	$18	$18	$20	$22	$22	$24	$26	$26	$28	$35	$50	rent		X				2.801%	$25	$0.70	286
1 house	$10	$20	$30	$30	$40	$50	$50	$60	$70	$70	$80	$90	$90	$100	$110	$110	$120	$130	$130	$150	$175	$200	1 house			X			2.632%	$25	$0.66	304
2 houses	$30	$60	$90	$90	$100	$150	$150	$180	$200	$200	$220	$250	$250	$300	$330	$330	$360	$390	$390	$450	$500	$600	2 houses				X		2.884%	$25	$0.72	277
3 houses	$90	$180	$270	$270	$300	$450	$450	$500	$550	$550	$600	$700	$700	$750	$800	$800	$850	$900	$900	$1,000	$1,100	$1,400	3 houses					X	2.285%	$25	$0.57	350
4 houses	$160	$320	$400	$400	$450	$625	$625	$750	$750	$750	$800	$875	$875	$925	$975	$975	$1,025	$1,100	$1,100	$1,200	$1,300	$1,700	4 houses		X	X			5.359%	$50	$2.68	149
HOTEL	$250	$450	$550	$550	$600	$750	$750	$900	$950	$950	$1,000	$1,050	$1,050	$1,100	$1,150	$1,150	$1,200	$1,275	$1,275	$1,400	$1,500	$2,000	HOTEL		X		X		5.604%	$50	$2.80	143
																									X			X	5.022%	$50	$2.51	159
expected revenue per rival-roll, assuming ownership of color-group																		expected revenue per rival-roll, assuming ownership of color-group								X	X		5.440%	$50	$2.72	147
rent (x2)	$0.08	$0.16	$0.26	$0.26	$0.35	$0.51	$0.43	$0.58	$0.75	$0.79	$0.90	$0.94	$0.92	$1.20	$1.12	$1.10	$1.17	$1.31	$1.29	$1.32	$1.44	$2.48	rent (x2)			X		X	4.857%	$50	$2.43	165
1 house	$0.00	$0.21	$0.44	$0.46	$0.67	$1.08	$0.89	$1.25	$1.68	$1.77	$2.05	$2.15	$2.10	$2.79	$2.59	$2.56	$2.72	$3.07	$3.02	$3.33	$3.40	$4.77	1 house				X	X	5.103%	$50	$2.55	157
2 houses	$0.20	$0.82	$1.52	$1.57	$1.77	$3.43	$2.86	$3.96	$4.96	$5.24	$5.78	$6.12	$6.00	$8.57	$7.97	$7.88	$8.34	$9.41	$9.25	$10.20	$9.88	$14.50	2 houses		X	X	X		8.089%	$100	$8.09	74
3 houses	$1.21	$3.07	$5.15	$5.30	$5.90	$10.89	$9.17	$11.52	$14.13	$14.91	$16.24	$17.65	$17.31	$21.84	$19.70	$19.48	$20.05	$22.04	$21.67	$22.95	$22.02	$34.16	3 houses		X	X		X	7.522%	$100	$7.52	80
4 houses	$2.42	$5.72	$7.72	$7.94	$8.95	$15.16	$12.77	$17.38	$19.29	$20.35	$21.66	$22.02	$21.59	$26.87	$23.94	$23.67	$24.10	$26.87	$26.42	$27.46	$25.93	$41.41	4 houses		X		X	X	7.761%	$100	$7.76	77
HOTEL	$4.40	$8.55	$11.10	$11.40	$12.37	$18.52	$15.66	$21.19	$24.83	$26.17	$27.45	$26.76	$26.25	$32.28	$28.55	$28.24	$28.53	$31.45	$30.92	$32.35	$30.22	$49.04	HOTEL			X	X	X	7.601%	$100	$7.60	79
																									X	X	X	X	10.189%	$200	$20.38	39
expected revenue per rival-roll, consolidated																		expected revenue per rival-roll, consolidated
rent (x2)		$0.24			$0.86			$1.53			$2.44			$3.06			$3.39			$3.91		$3.92	rent (x2)
1 house		$0.21			$1.56			$3.22			$5.50			$7.04			$7.87			$9.42		$8.17	1 house			UTILITIES OWNED
2 houses		$1.03			$4.85			$10.25			$15.98			$20.69			$24.20			$28.86		$24.38	2 houses
3 houses		$4.28			$16.35			$31.58			$45.29			$56.80			$59.22			$66.66		$56.18	3 houses			Electric Co	Water Works			Exp.  Roll
4 houses		$8.14			$24.61			$45.31			$61.30			$70.48			$71.70			$80.75		$67.34	4 houses			X			2.611%	7.120	$0.74	202
HOTEL		$12.95			$34.87			$55.38			$78.44			$85.29			$85.32			$94.72		$79.26	HOTEL				X		2.651%	7.059	$0.75	200
																										X	X		5.193%	7.090	$3.68	81
payback period for development (unit = # rival-rolls)																		payback period for development (unit = # rival-rolls)
1 house	38000	240	114	110	75	93	113	80	60	56	49	70	71	54	58	59	55	65	66	60	59	42	1 house					Exp. Roll = expected dice roll reaching this square
2 houses	492	121	66	64	57	58	70	50	40	38	35	49	50	35	38	38	36	43	43	39	40	28	2 houses
3 houses	124	49	29	28	25	28	33	26	21	20	18	25	26	21	23	23	22	27	28	26	27	18	3 houses
4 houses	83	35	26	25	22	26	31	23	21	20	18	27	28	22	25	25	25	30	30	29	31	19	4 houses
HOTEL	57	29	23	22	20	27	32	24	20	19	18	28	29	23	26	27	26	32	32	31	33	20	HOTEL
	Calculations omit the risk of tying up one's cash in houses and/or hotels.  Factoring in the risk will increase the payback period.  The risk also makes the "3 house" and "4 house" options relatively superior to the "hotel" option.																								The calculations for the Railroads and Utilities are slightly understated by omission of the multipliers applied by certain Chance cards.