125 The Corporation submits that a comparison of 8 Cobb St and 9 Bantry Bay Road demonstrates that the former supports the sale price of the latter to the Corporation in 2006 (minus the 10 per cent premium referred to in the contract), and provides good evidence to support Mr Lunney's valuation of the Penfold Land. The reasoning, which is persuasive, is along the following lines:
(1) 9 Bantry Bay Road sold in May 2006 for $675,000 (excluding the 10 per cent premium over agreed market value);
(2) adjusting this sale to the date of the 8 Cobb Street sale (July 2007) requires an adjustment of time at 11% per annum. For the 14 months between the sales, this is 12.8%, which shows $761,000;
(3) Mr Large stated that 9 Bantry Bay Road is 10 per cent better than 8 Cobb Street. By the hearing this was increased to 15 per cent. I accept 10 per cent;
(4) as 8 Cobb Street sold for $690,0900, 10 per cent ($69,000) would adjust the value of 8 Cobb Street to $759,000. This is virtually identical to the figure of $761,000 for 9 Bantry Bay Road referred to in (2) above. The comparison of these two figures indicates that the sale price in (1) above represented market value of 9 Bantry Bay Road;
(5) as to the comparison between 9 Bantry Bay Road and the Penfold Land, Mr Large said that the Penfold Land was more valuable by $18,000 because its land size is 13m2 larger than 9 Bantry Bay Road and the Penfold Land has 15m2 larger floor area in the house;
(6) as 8 Cobb Street sold for $690,000 in July 2007, this sale price needs adjustment the market movement between July 2007 and 30 November 2007. This is four months at 11% pa or +3.67%, which equals $715,000;
(7) to this must be added the adjustment of 10% for superior features of 9 Bantry Bay Road. This yields $787,000;
(8) accepting Mr Large's $18,000 difference between 9 Bantry Bay Road and the Penfold Land, this yields $805,000 as the market value of the Penfold Land, which is less than Mr Lunney's valuation of that Land at $820,000.
126 On the other hand, further analysis of the comparable sales listed earlier, along lines suggested by the applicants, suggests that Mr Lunney's assessment of the residential market value of the Lands may be too low:
(a) 9 Bantry Bay Road. Its market value at the sale date of 31 May 2006 was $675,000 which, if adjusted at 13.5 per cent per annum, leads to a value on 30 November 2007 of $810,000. I am prepared to accept Mr Large's evidence that No 9 was inferior to the Penfold Land, therefore a further adjustment needs to be made for that fact;
(b) 14 Penrose Place, Frenchs Forest was sold for $845,000 on 14 October 2007. I accept Mr Large's evidence that it is not as good as the Penfold Land. A small increase for time to 30 November 2007 is required on account of the good market conditions. Mr Lunney suggested that the sale was out of line, but I am not persuaded that that is so;
(c) 56 Bantry Bay Road. Mr Lunney agreed that the June 2008 sale price of $880,444 would have been achieved by December 2007;
(d) 1 Bantry Bay Road referred to at [113] above which sold for a market value of $805,000 in June 2006 (after deducting the premium over market value). The applicant submitted that it was in poor condition compared with the Penfold Land but I am not satisfied that that was so. The proposition seems inconsistent with the valuation report in evidence and I am not satisfied that the photographs on which the applicant relied represented its condition at its sale date.
127 Balancing these competing considerations, I conclude that Mr Lunney's residential valuations should be increased by 5 per cent to $860,000 for the Penfold Land and to $1,155,000, for the Bracey Land. To this should be added the premium of 25 per cent for their private hospital development potential, discussed earlier, to arrive at market value (rounded) for the Penfold Land of $1,075,000 and for the Bracey Land of $1,444,000.
Disturbance loss
128 The following table summarises the parties' competing contentions and my decisions concerning the quantum of s 59 disturbance loss: