The value assigned to the R1 General Residential and R2 Low Density Residential land is derived from sales evidence in the immediate area around the time of sale. A parcel of land immediately opposite the property at 23-29 Hezlett Road zoned R1 General Residential and R2 Low Density Residential, sold in June 2015 for $5,100,000. The land size of the property was 10,440 square metres, reflecting $489/m2 of land area. I have added a conservative rate of $300/m2 to the larger R1 - General Residential area of the subject property, the higher rate of $400 per square metre to the small component of R2 Low Density Residential land.
The B1 - Neighbourhood Centre component of the land had many similarities to the potential of the subject property, in that a retail development has been constructed at ground-floor level with residential apartments situated above.
The site does not have the requirement for an extensive commercial element within the B1 Neighbourhood Centre land compared to the subject property. Therefore, the land has been able to be developed with a greater density of residential apartments in comparison to the commercial development. The residential apartment ratio of the development represents 86% of the entire development with 14% comprising retail development.
The site also benefits from the future construction of the Kellyville Railway Station, situated approximately 2.5 kilometres to the west along Samantha Riley Drive.
The apportioned value to the B1 - Neighbourhood Centre land of $5,225,500 derived a GFA of 25,517m2 which reflects a GFA analysis of $205/m2.
- His more general commentary on this sale was (at page 16 of his statement):
The property is situated within The Hills Shire Council, less than four kilometres to the north of the subject property.
The site comprises land zoned B1 Neighbourhood Centre, R1 General Residential and R2 Low Density Residential.
The B1 land has been developed with retail and residential apartment development consistent with the form of development anticipated for the subject land. It does not comprise a commercial office component.
The analysis of the sale has isolated the B1 zoned land from the remainder of the site.
The location is inferior to the subject property, being an area undergoing rapid development and expansion. The Norwest Business Park locality is also continuing to undergo development and expansion, but is more advanced.
The date of sale being July 2015 is close to the base date of valuation.
The land area and overall potential floor space of the subject property is larger.
The sale property sold with the benefit of a development approval (DA).
Overall, an upwards adjustment to the sale is required for comparison purposes. The location of the subject property is superior being situated in a more prominent locality. The sale requires a downward adjustment for the existing DA, the requirement to incorporate a considerable component of commercial floorspace at the subject property and the larger scale of development of the subject property with a discount for size required.
- Mr Rylaarsdam's comments concerning Mr Jackson's adjustments for this site were set out in Exhibit E. He did not propose different adjustments for this sale as he proposed that this sale should be rejected. He opined that the sale of 133-139 Samantha Riley Drive was not comparable, saying:
84 In my opinion, this analysis is misleading as the sale price was agreed between the parties in early 2014. The town planning controls which applied to 133-139 Samantha Riley as at the date of the Option Agreement (and still as at the current date) included a maximum FSR of 0.5:1.
85 The development consent, which was subsequently granted, achieved a total GFA which is 284% greater than the maximum floor space which could have been yielded on the basis of the actual town planning controls which applied as at the date the transaction was "struck". The resultant analysed $/m2 GFA rate is significantly out of line with the balance of the market evidence, inlcluding Mr Jackson's other sales. This may be due to the significant increase in the GFA which was ultimately achieved by the development consent.
…
89 In my opinion, the analysis and application of the sale of 133-139 Samantha Riley as set out by Mr Jackson in his original report and in this Joint Report, does not provide for a "like for like" comparison. Having regard to the aforementioned considerations, I have not placed any weight on the sale of 133-139 Samantha Riley Drive, Kellyville.
- He also made comment concerning this site in his oral evidence, when he observed (Transcript, 27 March 2018, page 93, lines 22 to 35 and Transcript, 28 March 2018, page 137, lines 19 to 31):
WITNESS RYLAARSDAM: My concern with this sale is looking at the title there were two option agreements, in January 14 and February 14 which is when the agreement to sale took place. When I spoke with the landowner he advised me that the purchase of the property was on the basis of existing town planning controls, at the time. Those existing town planning controls differ from what was actually sorry, let me rephrase that, what ended up being built on the site differed from what was in the DCP, noting that the development application did not there was no development application on this site until September of 2014, being nine months after the agreed option to purchase.
It was deemed refusal in June 2015 and was later given development consent afterwards. There was no monetary recompense to the landowner as a result of any uplift that resulted from I think I used the right word, any uplift from the bigger building.
…
WHITE: Overall, what assistance do you say that the Court gains from the sale at 133 139 Samantha Riley Drive?
WITNESS RYLAARSDAM: I don't think it has any support.
WHITE: Why is that?
WITNESS RYLAARSDAM: I think the analysis is incorrect, it's location is incorrect and it's just too difficult to analyse.
WHITE: When you say it's location is incorrect, what do you
WITNESS RYLAARSDAM: Sorry, location is far inferior is what I meant, sorry.