Apollo Industries Pty Ltd v Chief Executive, Department of Lands [1993] QLC 68
LAND COURT,
BRISBANE.
25th June, 1993.
Re: Appeal against a decision of the Valuer-General
Hervey Bay City Council - AV91-798
Apollo Industries Pty Ltd
V.
The Chief Executive, Department of Lands
(Hearing at Noosa)
DECISION
Land described as Lots 3, 18-22 on Registered Plan 35184, (subsequently
resurveyed as Lot 22 on Registered Plan 835509), Parish of Urangan, containing an
area of 1. 732 hectares, situated at Torquay Road and Taylor Street, Pialba, is
developed as a drive-in shopping centre (Bay Plaza - Woolworths). The land is
zoned "Business".
As at 31st March, 1990, the Valuer-General (as he then was) assessed the
unimproved value of the land in the amount of $1,125,000. An objection lodged
against that valuation was disallowed. It is against that decision which an appeal
was filed in the Court. The appellant company estimated the unimproved value to
be $350,000. The grounds of appeal are set out as follows:-
" 1. That the valuation is unreasonable.
2. That the Valuer-General in arriving at the unimproved value of
the land has not taken into account all factors affecting the land
and the value thereof and in particular the valuation did not
[1993] QLC 68
-- 1 of 20 --
take into account that a significant portion of the land was low
lying and partially covered by a swamp which required
substantial filling before the land could be utilised.
3. That if the value of the land has allegedly been or is to be
determined by reference to or based on sales of land in the
locality, all the circumstances affecting such sales should be
admitted as evidence of value of the land or otherwise.
4. That the valuation has been made on the wrong basis in law."
After adjournments, the matter eventually came before the Court for hearing
on 28th May, 1993. Two witnesses, a civil engineer - Mr A.J. Mcvey, and a valuer -
Mr C. Browning, were called by counsel for the appellant company. Mr G.E. Short,
the valuer responsible for the valuation appealed against, gave evidence for the
respondent.
Mr Browning's valuation relied in part on Mr McVey's estimate of the cost of
civil engineering works "required to bring the site from its naturally occurring
condition to a condition that would be expected by an average buyer with the intent
of developing a shopping centre site." In his considerations relevant to the original
topography of the site, Mr McVey was guided by contour information available from
sewerage design plans as well as photographs taken prior to filling. He identified
two principal factors of influence being:
" (i) The site was relatively "swampy" and contained poor quality,
low bearing strength soils; and
(ii) The lowest half of the site was subject to local flooding."
The evidence is that the site was purchased by the appellant company in the
late 1970's. Mr McVey had access to the results of the testing of soil samples
taken from the site in 1978. Information obtained from the appellant company
indicated that "the following works had been performed to bring the site to an
-- 2 of 20 --
- Page 3 -
acceptable condition for development of a shopping centre":
" (a) Preliminary soil testing of on site material;
(b) Stripping of vegetation;
(c) Dewatering of depressed area;
(d) Drainage catchments external to the site along the southern
and eastern boundaries had to be piped through to the
western boundary of the site;
(e) Use of geofabric in soft areas to support construction
equipment;
(f) Importation of solid filling material;
(g) Spreading and compacting of imported material;
(h) Compaction testing of imported material;
(i) Surveying and engineering control of the filling and drainage
works.
0) Use of reinforced concrete as a paving material for carparks in
lieu of gravel pavement with asphalt surfacing."
Mr McVey had not been provided with the actual cost of development at the
time it occurred, nor the quantities of fill involved.
In his professional opinion, the works performed would have been necessary
given the original characteristics of the site. He held the opinion that, in the
absence of knowledge of quantities of actual work carried out it was possible to
determine quantities with reasonable accuracy by "assessment of the 'as built'
infrastructure and levels minus the pre-development infrastructure and level." He
then proceeded to estimate the costs of the works at the date relevant to the
valuation - 31st March, 1990 - as follows:-
-- 3 of 20 --
Preliminary soil testing
Stripping Vegetation
Dewatering
External Drainage catchments
Geofabric
- Page 4 -
Importation of solid filling material (including
$ 1,900
$ 5,120
$ 9,320
$ 24,100
$ 15,750
compaction) 15,090m3 @ $21. 77 /m3 $328,51 O
Testing Filling $ 2,400
Concrete Carpark Slabs - increase above normal
asphalt surfacing - ($311,010 - $134,080) $176,930
Surveying and Engineering Fees i 47,160
TOTAL VALUE OF WORKS $611,190
- - - - ----
Mr McVey gave evidence that his estimate of the cost of fill had been based
on enquiries of a local quarry supplier and from his own local knowledge. The
basis of the calculation was $6.50 per tonne of fill material delivered on site, before
compaction. He said that fill material weighed about 1.8 tonnes per cubic metre in
its loose state and about 2.35 tonnes per cubic metre compacted in place. The
cost then equated $15.27 per cubic metre on a compacted volume basis. The cost
of the compaction was estimated as $6.50 per cubic metre resulting in the adopted
rate of $21. 77 per cubic metre to supply and compact the filling to a finished
condition.
The nature of the site was such that even after the filling as estimated, there
remained a sub-surface drainage problem due to soft underlying soils and a high
water-table fed by underground streams. He said that in such circumstances the
carparking and driveway areas required concrete surfacing rather than the normal
asphalt cement surface over a gravel base, otherwise the sub-surface saturation
would cause constant maintenance and/or irreparable damage to the hardstand
surfaces. Even with the concrete surface that had been laid, problems had
-- 4 of 20 --
- Page 5 -
occurred due to sub-surface saturation. He was able to confirm his opinion as to
the necessity for this type of surfacing after considering the results of core
sampling of the actual carparking area. The extra cost of the concreting was, in his
opinion, a result of a natural disability of the site and a matter which a prudent
developer, informed by soil testing, would need to consider before purchase and
development of the site. To overcome the saturation problems, additional
siteworks and further sub-surface drainage would have been necessary. In his
opinion these works would have been more expensive than was the additional cost
of concreting the carparking and driveway areas.
Under cross-examination, Mr McVey was asked questions about the nearby
Pialba Place (Coles) drive-in shopping centre site. He agreed that the contour plan
he was shown indicated that the Coles site had originally been traversed by a
drainage system and that it was reasonable to assume that it would have suffered
some drainage and local flooding disabilities. He pointed out, however, that the
Coles site was generally higher in elevation than was the subject, appeared to have
been free draining and not affected by a depressed swampy area as was the
subject. It was suggested to him that before development of the Coles site, it had
been necessary for the developer to remove sub-surface coffee rock. He had no
specific knowledge of the site development, but agreed that the presence of coffee
rock, which he was surprised to hear, could have caused sub-surface drainage
problems. This also would have been relevant to the type of hardstand
development best suited to that site. To his knowledge, the Coles carparking area
had been developed with an asphalt cement surface.
Mr McVey held the opinion that when the need for dewatering of the
-- 5 of 20 --
- Page 6 -
depressed area on the subject land was considered, it was reasonable to envisage
a six month period to bring the site from its unimproved state to a condition
allowing structural development to proceed. He said that the actual use of
geofabric was to strengthen the fill material and to support machinery during
compaction of the fill. Alternatively more extensive excavation of soft material would
have been necessary to provide a hard base. The cost of the additional excavation
then replacement by imported fill material again would have been more expensive.
His estimates included survey and engineering fees, because he felt the
unimproved state of the site was such as to warrant professional engineering
supervision. No allowance had been made for contingencies, although in his
opinion it would not have been unreasonable to have done so.
Turning now to the valuation evidence, it was Mr Browning's opinion that the
land with siteworks effected, but with no remaining sub-surface drainage problem,
would have possessed value equivalent to $70/m 2 or $1,213,000. He based this
valuation on the evidence provided by five sales. The following comments are
extracted from his tendered report under the heading of "Sales Evidence":
" 1. Pialba Place Shopping Centre, vacant land component with an
area of 2.0154 hectares was sold for $1,614,000 on the 27th
February, 1987.
This analyses at $80.08 per square metre.
This site is considered superior to the subject because
of Main Street frontage, better access and proximity to
the town centre.
2. Vacant Land at Hunter Street, sold for $150,000 on the 23rd
August, 1989. Described as Lot 2 on Registered Plan 68256
and having an area of 14 70 square metres.
-- 6 of 20 --
- Page 7 -
Sale analyses at $102 per square metre.
The property is one removed from Torquay Road and
has wide frontage to the street. A minimum of half this
property is above the flood building line with the low land
at the rear of the block providing parking. Considered
superior to the subject on a per metre basis. The June
1989 quarter also marked the peak of the property
boom in most areas of Queensland.
Much smaller site than subject located between the
subject and Pialba Place in superior position.
3. Vacant Lot at 54 Main Street, sold for $160,000 on the 24th
July, 1989. Described as Lot 1 on RP 85251 having an area of
2023 square metres.
Sale analyses at $79.09 per square metre.
This property is in a prominent position with easy access
and is considered superior to the subject.
4. House property at 16 Hunter Street, sold for $260,000 on 6th
January, 1988. Described as Lot 2 on RP 85656 and having an
area of 2557 square metres.
Sale analyses at $101.68 per square metre.
It was purchased by interests associated with the
subject property, adjoins the subject property to the
west and overlooks the Pialba Place property on the
opposite site of Hunter Street. It is to the north of Sale 2
with Sale 5 in between these two sales.
5. House property at 12-14 Hunter Street, sold for $110,000 on
the 23rd May, 1988. Described as Lot 1 on RP 65845 having
an area of 1295 square metres.
Sale analyses at $85 per square metre.
It was also purchased by interests associated with the
subject and similar remarks apply as to Sale of above."
In assessing the site value as developed, Mr Browning commented that
Taylor Street does not entice a significant volume of traffic, except that generated
-- 7 of 20 --
- Page 8 -
by the subject development. While Torquay Road is a busy thoroughfare, vehicular
access to and from the subject property is restricted to Taylor Street. In his
opinion, the subject property has inferior access and position to the Pialba Place
shopping centre. It is the sale of the vacant land developed as the Pialba Place
centre which he saw as the best available evidence of value, because the site was
aggregated for development as a shopping centre. While the sale was "early in
time" he expressed the opinion that values for sites of that nature had not changed
significantly from the date of sale although there had been an upward movement in
real estate values generally, peaking in mid 1989. In his opinion the subject land as
developed was worth 30% less than the Pialba Place site as developed, but not on
an unimproved basis. Evidence was given that the Valuer-General's unimproved
valuation of Pialba Place as at the same relevant date equated $90/m 2•
From an improved site value perspective, Mr Browning said that the actual
construction of a concrete surfaced carparking area, provided no added value to
the completed development over and above that which would have been added by
an asphalt cement surfaced carpark. He saw the added cost of the necessary
concrete construction as a site disability directly affecting the unimproved value of
the land.
He deduced the unimproved value from the following calculation:
Improved Land Value -
17326 m2 @ $70/m2
Less - Value of land improvements
$ 1,213,000
as per estimate from Engineers, Leddy
Sergiacomi & Associates $. 611 ,000
-- 8 of 20 --
- Page 9 -
Less - Administration Costs 3% of
$611,000
Less - Interest on Cost for Half of
6 mths at 12% =
$629,000 X 12 X .25
100
Less land clearing
Less Land Tax and Council Rates
calculated for 6 mths on $560,000
Land Tax $ 4,250
Rates $ 3,750
Less - Interest on Capital outlay
for 6 mths =
$552,000 X 12 X.5
112
$ 602,000
i 18,000
$ 584,000
i 19,000
$ 565,000
5,000
$ 560,000
8,000
$ 552,000
i 30,000
$ 522,000
Applied value: 17326 m 2 @ $30.12/m 2 $ 522,000
All calculations have been rounded."
This then became the valuation for which the appellant company contended.
Mr Browning saw the "administration costs" of a developer as adding to the
actual cost of a development project, but it seems to me that any such expense is
related to the cost of running a particular business. I see the apportionment of
"administration costs" towards the added value of the site improvements as too
narrow an interpretation of matters which reflect on the market value of the land.
-- 9 of 20 --
- Page 10 -
The exercise before the Court is to determine the unimproved value of the
land in terms of the relevant legislation - the Valuation of Land Act 1944 (as
amended). Unimproved value as defined, may well be, as suggested by Mr
Browning, an artificial concept. Similarly, the definition of "the value of
improvements" might not equate commercial concepts of value. For the purposes
of the Act, however, the meaning of the latter term is found in section 12(2)(b):
" 'The value of improvements' means, in relation to land, the added
value which the improvements give to the land at the time as at which
the value is required to be ascertained for the purposes of this Act,
irrespective of the cost of improvements, ....
Provided that the added value shall in no case exceed the amount
that should reasonably be involved in effecting, at the time as at which
the value is required to be ascertained for the purposes of this Act,
improvements of a nature and efficiency equivalent to the existing
improvements;"
It has been accepted historically, that interest, even if notional, on monies
outlaid, during a development period, is an expense reasonably involved in
effecting improvements. I am not convinced that holding costs of land, such as
the notional interest on the land content, or rates and taxes outlaid during the
development period, fall within the statutory definition of value of improvements.
Nevertheless, in conducting an exercise to assist in the assessment of unimproved
value of land which required significant earthworks construction prior to
development for its highest and best use, it would be impractical not to consider all
costs which affect the worth of the land in its raw state. It seems to me then that
Mr Browning's valuation approach should be seen in the context of a market
orientated and practical exercise in considering the question of acceptable level of
unimproved value, particularly in the absence of directly comparable sales
-- 10 of 20 --
- Page 11 -
evidence.
If, on the other hand, the exercise was intended to reflect the statutory
definition of firstly "improved value" then the "value of improvements", the question
of whether the holding costs of the land (rates, taxes and interest on land) should
be included in the exercise, would be another matter.
I will accept Mr McVey's professional evidence that a prudent developer, fully
informed as to the nature of the site once the earthworks were completed, would
decide on the necessity for the hardstand areas to be concreted rather than
asphalt sealed. I see the necessity however to deal with the additional cost aspect
in a different manner to that which Mr Browning and Mr McVey have. That will
become obvious later.
Mr Short approached the valuation by three methods as follows:
METHOD (A)
Valuation by Direct Comparison.
Standard Rate $80/m 2
Less $15/m 2 or 20% for filling/drainage works
17,320 m2 at $65/m2 = $1,125,800
ADOPT $1,125,000
METHOD (8)
Valuation of Individual Sites Plus Balance Land ·
Lot
18
19
20
Area
2228m 2
2238m 2
2304m 2
Value
$ 140,000
$ 155,000
$ 175,000
Rate/m 2
$63/m 2
$70/m 2
$76/m 2
-- 11 of 20 --
- Page 12 -
21
22
2350m 2
2352m 2
$ 190,000 $80/m 2
i 230,000 $98/m 2
$ 890,000
Plus Balance land at Rear Lot 3
5847m2 at $40/m 2 i 234;000
$ 1,124,000
ADOPT $1,125,000
METHOD (C)
Valuation of Total Agg re gation Less Site Improvements
17 320m 2 at $80/m 2
Less Filling
(1990 Cost) Compacted/Consolidated
(to RL 12' contour)
Trucked in Fill
1.332 ha at $10/m 3 = $133,200
x 1 m Av. Depth
Cut and Fill at Rear
4000 m3 at $5/m3 = $ 20,000 $ 153,200
(1 /2 rate)
Drains (1990 Cost)
$ 15,200
$ 18,200
90m at $170/m run (750mm)
130m at $140/m run (600mm)
42m at $100/m run (450mm) ~ 4,200 i 37,700
Concrete Block Retaining Wall (1990 Cost)
100 m at $90/m run $ 9,000
(1.6 metres high)
Railway Sleeper Wall (1990 Cost)
Av. 1 metre high i 1.400 i 10,400
(35 metres at $40/metre run) $ 201,300
+ 10% Contingencies i 20,130
$1,385,000
-- 12 of 20 --
- Page 13 -
+ interest on development costs for
1/2 development period of 6
months say 3 months at 13.5%
+ professional fees 8%
ADOPT $1, 130,000
$ 221, 430
i 7,473
$ 228,903
i 18,312 i 247,215
$1,137,785
======
In Mr Short's tendered report was a schedule of five sales, brief details of
which are as follows:
1. Torquay Road, 2354m 2 site, zoned Residential B and Business,
sold August, 1990 to show an analysed unimproved value of
$77 per m2 , applied value $75 per m2 - subsequently developed
as a medical centre.
2. Hunter Street, 1470 m 2 site, zoned Residential A (Business on
Development Control Plan), sold August, 1989 to show an
analysed unimproved value of $96 per m 2 , applied value $95
per m 2 - used for carparking purposes.
This sale was Mr Browning's Sale 2.
3. Esplanade and Hillyard Street, 2023 m 2 site, zoned Residential
B, sold September, 1990, to show an analysed unimproved
value of $126 per m2 , applied $86 per m2 - subsequently
developed as a Motel.
4. 77 Main Street, 1315 m 2 site, zoned Business, sold April, 1990,
to show an analysed unimproved value of $101 per m 2 , applied
value $90 per m 2 •
5. 174 Boat Harbour Drive, 3544 m 2 site, zoned Business,
sold December, 1990 to show an analysed unimproved
value of $80 per m2 , applied value $80 per m2 -
subsequently developed as fast food outlet.
As I understand his evidence, Mr Short arrived at the standard rate of
-- 13 of 20 --
- Page 14 -
$80/m 2 (before allowance for disabilities) in Method A, after consideration of the
sales evidence provided, although that evidence was of greater assistance in
establishing the values applied to the individual surveyed lots, in Method 8. There
is no argument that !he highest and best use of the site is as developed, as a
drive-in shopping centre. Although Mr Short appeared to take the greatest comfort
from Method B, he agreed that if the highest and best use was for development in
the smaller parcels, based on the evidence of sales of smaller parcels, then a
discounting procedure would have been warranted, to establish the value of the
aggregated parcel. The basis adopted in Method A (providing a disability
(filling/drainage works) allowance of $15/m 2 overall) was checked by the
development exercise carried out in Method C. Mr Short had calculated that the
equivalent of 13,320m 3 of consolidated fill would be required. Mr McVey agreed
that this estimate would be reasonable had there been no necessity to strip part of
the site, remove unsuitable material from the depressed area then replace the
removed material with imported fill. Mr Short allowed for the cut and fill and
retention of part of the site which had actually taken place, while Mr McVey had not
seen the need to consider those particular works as part of the site development.
Mr Short's drainage estimate was based on an actual drainage plan which included
collection and discharge of on-site stormwater. Mr McVey costed only the drains
required for the siteworks development as indicated by the Council approval. In
the end result, Mr Short has allowed for certain works which Mr McVey did not
associate with the siteworks development. Mr Short also allowed for contingencies
which Mr McVey did not, professional fees at 8% (Mr McVey 7.5%) and interest on
the development costs at the rate of 13.5% (Mr Browning 12%) for half of the
-- 14 of 20 --
- Page 15 -
development period of 6 months. It can be seen that Mr Short did not set out to
take an overly conservative approach to the development costs which he
envisaged would be necessary. The major differences arise between the parties in
the quantity and cost of imported fill and the various engineering related filling
procedures seen as necessary by Mr McVey.
The evidence with regard to the cost of supplying fill leaves much to be
desired. It is obviously important in Mr Short's professional valuation duties,
dealing with the question of unimproved value, to be well informed as to filling
costs. He says his investigations in this regard extended to discussions with the
Council engineer. His evidence is that by paying a royalty charge of $2.50 per
cubic metre and cartage of $2 .50 per cubic metre, fill could be trucked to the site
for a total of $5 per cubic metre. He then allowed $5 per cubic metre for costs
associated with compaction. This resulted in his allowance for filling of $10 per
cubic metre supplied and compacted. Mr McVey says he enquired of a local
supplier (Baral) and was informed that the cost to supply fill of the quality used, at
the relevant date, would have been $6.50 per tonne delivered. This he said, was in
keeping with his local knowledge of the cost of supplying fill. On my calculations,
using the evidence of Mr McVey that 1 cubic metre "loose" weighs 1.8 tonnes then
his estimates are based on a delivered cost of $11. 70 per cubic metre as
compared with Mr Short's $5 per cubic metre. The site was actually filled some 10
years earlier than the relevant date by the appellant company. Records as to the
cost at that time and the source of supply were not made available to Mr McVey.
The cost at that time is now irrelevant, yet the source of supply might have thrown
some light on the subject. I am unable to reconcile the differences in the evidence
-- 15 of 20 --
- Page 16 -
and this aspect is critical to the valuation exercise. It seems to me however that if
supplies of the significant quantity required for such development were readily
available locally, as at the relevant date, on a royalty basis, as is suggested by Mr
Short, then the cost allowed by Mr McVey on an overburden weight basis from the
local quarry, seems to be excessive. In the absence of specific evidence as to the
cost of an actual filling contract, I will increase Mr Short's allowance to provide
some benefit of doubt in favour of the appellant. I propose to allow a cost to
supply suitable fill material at the relevant date of $7.50 per cubic metre. The cost
of compaction as provided by Mr McVey - $6.50 per cubic metre - will be adopted.
It also appears to me that no allowance has been made by Mr Short for the
increased "loose" volume required to allow for the compaction process. On the
evidence given by Mr McVey as to the ratio between "loose" and "compacted", I will
increase a rounded 15,000 m3 of compacted volume requirement to 19,500m3 of
loose volume material.
With regard to the evidence of value, Mr Short did not use the sale of the
Pialba Place shopping centre site as did Mr Browning. While that sale was earlier
in time, on a generally rising real estate market, the sale was not so distant as to
be of no assistance in this matter when the paucity of evidence is considered. Mr
Short was obviously aware of the critical details of the sale as it seems that he has
considered the evidence relevant at an earlier time. He said that the Pialba Place
site was also affected by natural disabilities related to the need for removal of
unsuitable natural material (coffee rock), importation of fill and drainage works. It is
seen as unfortunate that an analysis of that sale on a like with like development
basis, did not form part of Mr Short's primary evidence. He agreed that before a
-- 16 of 20 --
.. .
- Page 17 -
proper comparison could be made between the two shopping centre sites, the
degree of disability of the Pialba Place site would need to be known. Mr Browning
accepted the sale for what is was, an acquisition of the site for development of a
shopping centre, showing a land content of about $80/m 2 three years prior to the
relevant date. His verbal comparison is limited to a 30% degree of inferiority
attaching to the subject site if it was able to be compared on a "like with like"
development basis, but Mr Browning had apparently made no enquiries as to the
degree of siteworks necessary before development of the Pialba Place shopping
centre took place.
I am unable to gain any real assistance from the Pialba Place site sale or
relativity comparisons provided by the valuers, in the absence of cogent details as
to the cost of siteworks development of the site. It is noted however, that the price
paid for the aggregated site was generally within the range of values shown by the
later sales of the smaller "Business" sites.
It seems then, that rather than any discounting taking place on a pro rata
area basis, that larger site with potential for drive-in shopping centre development,
commanded a level of value generally comparable to that paid for the much smaller
"Business" zoned sites, later in time and on a rising market.
The sales evidence is admittedly weak, when are considered the questions
of size, zoning and development potential, location and siteworks development
required on the sale properties and then the adjoining owner relationship involved
in Mr Browning's Sales 4 and 5. Nevertheless, and particularly in the absence of
details of the site development costs involved in the Pialba Place sale, I am unable
to find that Mr Short's standard rate of $80/m 2 has been proved wrong.
-- 17 of 20 --
' . '
- Page 18 -
However, and as referred to earlier, it seems to me that the starting point, or
standard rate needs to be considered in light of the cost of additional works
involved in concreting the hardstand areas. This work would take place at a later
time in the actual shopping centre development. Mr McVey's evidence is that the
additional cost would be $176,930. While engineering fees would add to that
amount, it is seen that some saving in the volume of fill might have resulted from
the sand under-fill to the concreting procedure. In addressing the question of sub-
surface drainage disability, in the broader valuation terms that reflect market
conditions, I will adopt a rounded value of $70/m 2 for the site as filled, on the basis
that a developer would then need to consider the disability known to exist at that
stage of development.
Although I am not fully informed as to some holding costs (rates and taxes)
which would be involved I would approach the notional development valuation
exercise as follows:-
Land, with siteworks completed, but with sub-surface drainage disability:
17,320 m2 @ $70/m2
Less Estimated Costs of Development:
Preliminary soil testing
Stripping vegetation (to including
clearing)
Dewatering
Drainage
Geofabric
Filling:
19,500 m 3 loose fill supplied
@ $7.50/m 3 = $ 146,250
Spreading, compacting and trimming
$ 1,900
$ 5,120
$ 9,320
$ 24,100
$ 15,750
15,000 m3 @ $6.50/m3 = $. 97,500 $243,750
$ 1,212,400
-- 18 of 20 --
Fill testing
Survey fees
- Page 19 -
Engineering fees 7.5% of $302,340
$ 2,400
$ 5,000
i 22,675
$330,015
Interest 13.5% for 3 mths (half estimated development
period) say i 11,140 i 341 ,155
$ 871,245
Less Holding charges
Rates and Taxes - say $ 12,500
Interest on net land value 13.5%
for 6 mths i 54,275 i 66,775
Net Land Value $ 804,470
Conclusion:
The preceding exercise is one which I see as being of assistance in
understanding the significance which estimated development costs would have on
the value of the land if it was, as it has to be, considered in its unimproved state. It
is well known that the real estate market is not controlled by precise estimations or
calculations. Valuations need to reflect the negotiation processes and rounding
processes which take place between willing, not over-anxious and prudent parties.
The subject land in its unimproved state had major problems - and problems
which would hand to any potential purchaser a negotiating advantage. On the
evidence before the, the cost of development is clouded by the widely different
estimates of the cost of importation of fill. see the need to take a final
conservative view, again providing benefit of doubt in favour of the appellant.
I will adopt a value based on $45/m 2 with the amount of the valuation then
rounded to $780,000.
-- 19 of 20 --
'
- Page 20 -
Finding
The appeal is allowed, the Valuer-General's valuation set aside and the
unimproved value determined in the amount of $780,000.
(R. E. Wenck)
Member of the Land Court.
-- 20 of 20 --
Official source: https://www.sclqld.org.au/caselaw/QLC/1993/068