Download as pptx, pdf, or txt
Download as pptx, pdf, or txt
You are on page 1of 4

Real Estate a Golden Egg.

Basic terms:
 Fsi = Floor space index
 Tdr = transfer of development rights
 Carpet area = Actual area.
 Bulit up = carpet * 1.2 (20 % rise)
 Super built up = carpet * 1.4 (40% rise)
 Area sold = Sellable area (Super built
up)
Land & Flat rate trend (Sq ft)
Land rate (Fsi 1) Residential rate

2002: Rs 507 2002: Rs1468


2006: Rs 920 (81%  2006: Rs 2184 (49%
Up) Up)
 2011: Rs 6310 (188%
2011: Rs 3160 (243%
Up)
Up) Cost:
Const
2002: Rs 512
2006: Rs 790 (54% Up)
2011: Rs 1490 (89% Up)
Actual development reality: (Rs/Sq ft)
Mumbai Sub urban area:
Cost of land per Sq Ft. 4000
Const Cost. 2000
Architect + Municipal Prem + Misc 1000
Interest rate @ 14% 1000
Total Cost 8000

Selling Price @ 40% Profit: 11200


The Golden trap:
2 Bhk flat of 1200 Sq ft on15th floor
 (-) 40% loading: 720 sq ft Carpet
 Actual 720 + 40% = 1008 Sq ft
 Flat Price: 1200* (11200 + 10% floor rise)

= Rs. 1200*12320 = Rs.14784000 (Rs1.47 Cr)


 Actual Payment = 1008*12320 = Rs 12418560 (Rs
1.24 Cr)

 GoldenEgg: Sell – Actual Price = Rs. 2365440 (Rs


23.6 Lac)

You might also like