Teknik Perhitungan Perbandingan Data Pasar - 20180808
Teknik Perhitungan Perbandingan Data Pasar - 20180808
Comparative Analysis
500.000
Penyesuaian Posisi Tanah
Grouped Data Analysis
2017 2018
2017 Data 1 1.070.000
Data 1 1.000.000 Data 2 1.140.000
Data 2 1.090.000 Data 3 1.120.000
Data 3 1.070.000 Data 4 1.080.000
Data 4 1.030.000 Data 5 1.100.000
Data 5 1.050.000 Rata-rata 1.102.000
Data 6 1.060.000
Rata-rata 1.050.000 Penyesuaian Kondisi Pasar :
1.102.000/1.050.000-1 = 5%
Secondary Data Analysis
Skenario
Optimis Kisaran
Moderat Nilai
Pesimis
Data 1 Data 2
Tahun Dibangun 2010 2008
Biaya Pengganti Baru 4,000,000 4,000,000
Indikasi Nilai Bangunan 3,200,000 3,000,000
Penyesuaian Kondisi Bangunan 200,000
Capitalization of Income Difference
Land Price
No. Property Score Point Estimate Rank
(Rp/sqm)
1 Data 1 1,000,000 4.34 230,503 4
2 Data 2 1,100,000 4.86 226,121 1
3 Data 3 900,000 3.34 269,595 6
4 Data 4 1,050,000 4.47 234,706 3
5 Data 5 1,200,000 4.86 246,677 1
Property 1,006,940 4.17 5
Mean 1,042,823.4 Min 226,121.00
Max 269,595.00
Average 241,520.40
Point Estimate
Land Price (Rp/sqm) 1,006,940
Min. 934,137
Calculate
Max. 1,079,744
HGB SHM
Rumah OP Data 1
HGB SHM
1.000.000.00
Harga Jual 0
Bunga Deposito 6%
DP 20% 200.000.000 1 200.000.000
Cicilan 1 66.666.667 0,995 66.343.735
2 66.666.667 0,990 66.022.368
3 66.666.667 0,986 65.702.557
4 66.666.667 0,981 65.384.296
5 66.666.667 0,976 65.067.576
6 66.666.667 0,971 64.752.391
7 66.666.667 0,967 64.438.732
8 66.666.667 0,962 64.126.593
9 66.666.667 0,957 63.815.965
10 66.666.667 0,953 63.506.842
11 66.666.667 0,948 63.199.217
12 66.666.667 0,943 62.893.082
1.000.000.000 975.253.355
24.746.645
Diskon -2,47% 2,54%
975.253.355 1.000.000.000
3. Kondisi penjualan
Penyesuaian 200.000.000
20%
4. Pengeluaran yang dilakukan segera setelah pembelian
E 107.838 (43.401)
Metode ini tidak dapat digunakan jika terdapat data pembanding yang tidak
mempunyai perbedaan dengan objek penilaian (total gross adjustment = 0)
Metode 2 dan 3
Elemen
Perbandingan Data 1 Data 2 Data 3 Data 4 Total GA Total GA2
GA GA2 GA GA2 GA GA2 GA GA2
494.973.50
B 8.250 68.062.500 22.248 4 (10.000) 100.000.000 6.500 42.250.000
400.800.40
C 107.838 11.629.034.244 20.020 0 81.960 6.717.441.600 (21.708) 471.237.264
D (32.643) 1.065.565.449
E (43.401) 1.883.646.801
Total 160.088 13.633.096.744 50.368 961.383.904 (22.584) 10.108.903.850 102.392 14.343.247.264 542.768 39.046.631.762
GA = Gross Adjustment
GA2= Gross Adjustment2
Total of all adjustments – Total adjustment for property i
(n -1) x Total of all adjustments
Metode 2 - Data 1 : 39.046.631.762 – 13.633.096.744 = 0,2170
(4-1) x 39.046.631.762
Sumber:
The Appraisal of Real Estate - 14th Edition
Property Valuation & Analysis by RTM Whipple