ESTIMATION
OF MARKET VALUE
of real estate at 5/a. Kalóz street Budapest
1.
Conception and methods of the estimation
According
to Decree No. 25/1997. (01. 08.) of Ministry of Finance and the international
practice, there are three possible methods offered by TEGOFOVA (The Group of
Valuers of Fixed Assets) to determine the value of a real estate. Basis of all
these three method is the determination of the market value.
1.1
Estimation based on the analysis of the comparative market data
The
essence of this method is the determination on the basis of values of given real
estate purchases already effected. When choosing the group of real estates to be
compared, we have to consider the geographical place, type of the real estate,
characteristics and technical parameters. The determination of the value can be
effected after comparison and analysis of the above data, considering and
estimating all the individual characteristics.
1.2.
Method based on the calculation of the profit
Approximation
by the method of calculation of profit is based on the presumption that there is
a relation between the profit-making capacity and the value of the real estate.
According to this method the income is converted into value by direct
capitalisation or by capitalisation of the profit. In case of direct
capitalisation the expectable income of a year is converted into value in the
following way: the estimated income is divided with a suitable income rate.
1.3
Methods based on expense calculation
The
essence of the method is that the costs of rebuilding of the real estate has to
be reduced by the value of amortisation and has to be increased by the value of
the land. This method expresses the real market value of the real estate in the
slightest degree.
2.
Description of the real estate
2.1.
General description:
The
real estate is situated in the 12th district of Budapest, on the Széchenyi
Hill of the prestigious Buda side. The ground belongs to the distinguished
region of Buda with a specially restricted construction area. The district is a
dwelling settlement with special environmental requirements and protection,
neighbour are properties with homes. The property has a panorama in direction of
South, to the neighbouring Sas Hill and the river Danube. Traffic connections
are satisfactory, streets are of good quality, the Downtown area of Budapest can
be reached within 10 to 15 minutes.
2.2
Description of the ground
Surface:
1.783 m2
The
ground is slightly sloping, the fences are made brick and partially metal, wire
mesh. The public utilities such as water, savage water gas and electric energy
are provided. The house is surrounded by a well-kept garden with indigenous
trees and bushes including black plines and birch-trees. Personal entrance and
the pavement around the house are covered by brick stones, the passage slightly
sloping between the automatic inlet door and the garage is covered by the same
brick stones and is delimited on both sides by counterforts made of decor
bricks. Benches are covered by natural stone, lawns in good shape.
2.3
Description of the building
Surface
of the real estate is 575 square meters. The building has three levels, and has
a function of dwelling house.
Rooms
within the building:
|
|
Lower
level |
Ground
level |
Upper
level |
||||
|
No |
Room |
m2 |
Room |
m2 |
Room |
m2 |
|
|
1 |
staircase |
17,00 |
entrance
room |
25,90 |
through
lounge |
18,50 |
|
|
2 |
garage |
43,80 |
living
room |
39,80 |
room |
12,00 |
|
|
3 |
atelier |
50,60 |
living
room |
54,40 |
shower
+ WC |
2,70 |
|
|
4 |
preparatory
kitchen |
10,40 |
pool |
36,40 |
room |
34,80 |
|
|
5 |
(food)
storage |
4,20 |
cloakroom |
2,40 |
room |
18,30 |
|
|
6 |
boiler
room + laundry |
20,00 |
kitchen,
dining room |
29,60 |
room |
18,30 |
|
|
7 |
shower
+ WC |
2,50 |
pantry |
2,70 |
room |
40,50 |
|
|
8 |
corridor |
7,50 |
room |
16,20 |
bathroom
+ WC |
13,80 |
|
|
9 |
sauna,
fitness, shower |
20,50 |
bathroom |
7,00 |
cloakroom |
1,90 |
|
|
10 |
store-room |
8,80 |
|
|
|
|
|
|
11 |
through
corridor, pool engines |
14,50 |
|
|
|
|
|
|
|
|
Total |
199,80 |
|
214,40 |
|
160,80 |
|
Total
surface |
575,00 |
|
|
|
|
||
The
accommodation is shown on the attached drawings in details.
The
construction of the house ended in the autumn of 2000. The building has an iron
concrete foundation, conventional wall structures made of HB 38 bricks and small
bricks, outer cover made of small decor bricks painted white. Closing ceiling is
made of iron banded concrete, bridges over the throughlets are ready made iron
concrete girder. The combined tent roof has a wooden construction and is fully
heat isolated and covered by plastic foil, outer surface made of roofing tile.
Covers made of copper plates. Rainwater channels hidden within the construction,
canals at the outlets.
Ports
for alarm system and satellite TV provided in the house. Gas fired radiator
central heating (2 pieces 35ES) and floor heating, the heating system is
flexibly adjustable on each level separately. Lighting equipment is mostly
hidden one. Covers on the floor are partly ceramics, partly granite plates.
Walls of the water cells are covered by tiles. Inner walls are three-layer
painted and partly covered by tiles and plastic. Windows and doors has double
glass heat insulation. Glass walls of the rooms on the ground floor are partly
slidable, cover on the terrace is wooden planks.
Integrated
into house, there is a well equipped pool, sauna and fitness room; the pool
within a unique glass house with wooden frame construction.
All
rooms of the house are ready made and ready for occupation. Outfit,
construction, equipment of the house is of highest level.
3.
Estimation of the marker value of the real estate
3.1
Approximation of the market value of the real
estate on the basis of the analysis of comparative market data
The
estimation of the real estate was effected on the base of the above viewpoints
and description, considering the joint influence of depreciation and
appreciation constituents, the circumstances and conditions of the market demand
and supply valid at the time of our estimation. We’ve also considered the
possible ways of utilisation according to the type of the real estate and its
potential future possibilities, but we’ve filtered out the speculative effects
deriving from the special and exclusive character of the real estate.
3.2
Result of the estimation
The
result of the estimation is shown in the following chart:
| Description |
Size (sqm)
|
Nominal value (HUF/sqm)
|
Property value (HUF)
|
| Piece of ground |
1.783
|
75.000
|
133.725.000
|
| Building |
575
|
260.000
|
149.500.000
|
| TOTAL: |
|
283.225.000
|