52 That leaves me with the valuations of the properties at 40 Chisholm, 16 Sims and 39 Taylor Street.
53 Mr Stibbard, although giving a slightly differing rate of depreciation for the existing structure on 39 Taylor Street, takes the value of the improvements on each of the properties; makes an adjustment for obsolescence; makes an adjustment for what he says is the appropriate rate for ground improvements and derives a rate per sq m, which he has regard to in concluding what he says should be the appropriate rate per sq m for the site.
54 As I understand Mr Falk's contentions with respect to Mr Stibbard's proposals, he suggests that Mr Stibbard is not making a sufficient and adequate deduction both by the process of depreciation of the improvements on the site and by the process of allowance for ground improvements and other features such as balconies and the like.
55 I have, therefore, undertaken some calculations, which are purely arithmetical in nature, to see what would be on the position for each of these properties by:
- valuing the improvements at approximately $3,000 per sq m (which appears to be agreed between Mr Falk and Mr Stibbard) and seeing what would be the value adjusted for time assuming that the totality of the improvements on each of those three sites were taken as a deduction; and
- taking as a deduction for other improvements, including the ground improvements and extra features of each comparable an amount of $40,000 (which I understand is, at least in two of the instances, contended for by Mr Falk and may be contended for in the third - his material being somewhat difficult to follow in this regard).
56 As a consequence, if I apply that process to 40 Chisholm Street in lieu of the derived value of Mr Stibbard of $5,214 per sq m, I calculate that the value would be ~ $4,290 per sq m.
57 Applying the same process to the sale at 16 Sims Street in lieu of $5,623 per sq m, the most advantageous calculation I could derive for Mr Falk would be ~ $3,514 per sq m.
58 Finally, applying the same process to the supplementary valuation provided by Mr Stibbard with respect to Taylor Street in lieu of the $5,430 per sq m contended for by him, I would come to a valuation of ~ $4,195 per sq m.
59 I am not suggesting by undertaking those calculations that those figures are the correct figures for those sites. What I have undertaken is to seek to establish, in my own mind, by applying Mr Falk's methodology as I understand it, what would be the most advantageous outcome to Mr Falk based on Mr Stibbard's comparable sales.
60 On my calculation they would come to a range between approximately $180,000 and $216,000 for the site.
61 I have not adopted those rates per square metre as being correct, I have simply sought to establish in my own mind, if I accept Mr Stibbard's approach (which is the approach consistently applied by this Court in considering comparable sales material) what would be the best range that is available to Mr Falk. It is clear from that range that Mr Falk's contention that a valuation of $170,000 is too high must necessarily fail.