Teitelbaum,
J:
—William
and
Albertine
Haslam
acquired,
as
joint
tenants,
10.82
acres
of
land
situated
in
the
Town
of
St.
Albert,
in
the
Province
of
Alberta
in
August
1956
for
a
sum
of
$2,500.
The
purpose
of
the
purchase
was
to
build
a
home
on
the
land
so
as
to
have
a
proper
place
to
bring
up
a
family.
This
never
occurred.
Both
William
and
Albertine
owned
the
land
in
St.
Albert
on
December
31,
1971.
The
land
was,
in
effect,
in
the
same
condition
on
December
31,
1971
as
it
was
when
it
was
purchased.
A
cottage
which
had
been
on
the
land
at
the
date
of
purchase
had
been
abandoned.
In
August
of
1975,
William
and
Albertine
sold
their
interest
in
the
subject
land.
As
a
result
of
such
sale,
both
William
and
Albertine
Haslam
realized
a
capital
gain
based
on
the
proceeds
of
the
sale
of
the
property,
less
the
adjusted
cost
base
of
the
property.
This
was
based
on
the
value
of
the
land
on
December
31,1971
and
the
cost
of
sale.
The
10.82
acres
of
land
may
be
described
as
follows:
Lots
1
and
2,
within
Block
1,
Lots
1
through
6
inclusive,
in
Block
2
and
Lots
1,
2,
4
and
5
within
Block
3,
all
within
Plan
5428
AW,
River
Lot
23.
The
subject
land
was
sold
in
August
of
1975
for
a
sum
of
$332,500.
In
computing
their
income
tax
for
the
year
1975,
both
William
and
Albertine
declared
that
the
value
of
the
subject
property
on
December
31,
1971
was
$262,500.
They
also
declared
the
costs
incurred
in
the
sale
of
the
subject
property
as
being
$10,000.
They
therefore
declared
a
capital
gain
on
the
sale
of
the
property
of
$60,000.
William
and
Albertine
filed
separate
tax
returns
for
the
year
1975
and
thus,
each
declared
a
capital
gain
on
the
sale
of
the
subject
land
of
$30,000.
By
notice
of
reassessment
dated
November
6,
1979,
the
Minister
of
National
Revenue
reassessed
William
and
Albertine
by
increasing
the
amount
of
the
taxable
capital
gain
reported
on
the
basis
that
the
value
of
the
subject
property
on
Valuation
Day,
December
31,
1971,
was
less
than
the
value
stated
by
the
Haslams.
The
Minister
of
National
Revenue
determined
that
the
value
of
the
subject
land
on
December
31,1971
was
$56,000
and
not
$262,500.
As
a
result
of
the
Minister's
valuation
of
the
subject
land,
the
capital
gain
that
both
William
and
Albertine
earned
is
$266,500
and
not
$60,000
as
previously
reported.
The
Minister
is
of
the
belief
that
both
William
and
Albertine
should
have
reported
a
net
capital
gain
of
$133,250
on
each
of
their
1975
income
tax
return:
Sale
of
subject
land
|
$332,500
|
Less
Adjusted
Cost
Base
(Dec.
|
|
31,
1971)
|
56,000
|
|
276,500
|
Less
cost
of
sale
|
10,000
|
Net
Capital
Gain
|
$266,500
|
On
January
19,
1980,
the
Haslams
filed
a
notice
of
objection.
The
Minister
confirmed
his
reassessment
and
informed
the
Haslams
of
this
decision
on
June
30,
1980.
On
September
26,
1980,
both
William
and
Albertine
filed
separate
statements
of
claim
before
the
Federal
Court
of
Canada
making
the
submission
that
the
value
of
the
subject
land
on
December
31,
1971,
Valuation
Day,
is
$262,500.
The
issue
to
be
determined
is
one
of
fact.
That
is,
what
is
the
value
of
the
subject
land
on
December
31,
1971,
Valuation
Day,
in
order
to
determine
what
is
the
capital
gain
received
by
the
plaintiffs
when
they
disposed
of
the
land
on
August
26,
1975.
At
the
commencement
of
the
hearing,
counsel
agreed
that
both
cases
should
be
heard
at
the
same
time
and
with
the
same
evidence.
I
was
also
informed
that
Albertine
has
since
passed
away
and
that
the
style
of
cause,
in
her
case,
should
be
changed
to
read
William
Haslam
in
his
own
capacity
and
as
Executor
of
the
Estate
of
Albertine
Haslam.
I
agreed
that
both
cases
should
be
heard
at
the
same
time
and
upon
the
same
evidence.
Thus,
the
present
reasons
shall
be
for
both
dossiers
T-4551-80
and
T-4552-80.
I
allowed
the
verbal
motion
to
change
the
style
of
cause
in
the
dossier
of
Albertine
Haslam.
The
case
heard
was
that
of
William
Haslam
v.
The
Queen,
T-4552-80.
Plaintiff
testified
on
his
own
behalf
and
gave
the
reasons
why
and
how
he
and
his
late
wife
determined
the
value
of
their
land
in
St.
Albert
on
December
31,
1971.
In
relation
to
how
he
arrived
at
a
value
of
$262,500,
the
testimony
of
Mr.
Haslam
is
interesting.
He
states
that
prior
to
selling
the
subject
land
he
knew
that
he
would
have
to
pay
income
tax
on
any
profit
made
and
he
decided
to
consult
with
his
attorney,
not
his
present
counsel.
While
consulting
with
his
then
attorney,
he
met
an
accountant,
a
Mr.
Freeman
E.
Reynolds.
He
states
that
he
contacted
Mr.
Reynolds
by
telephone
in
June
1975
to
discuss
with
him
the
issue
of
capital
gains.
He
then
retained
Mr.
Reynolds
as
his
accountant
and,
after
the
sale
of
his
property,
he
himself
did
nothing
with
regard
to
the
issue
of
capital
gains
but
forwarded
all
the
documentation
to
Mr.
Reynolds.
In
1976,
when
the
1975
income
tax
returns
were
to
be
sent
in,
Haslam
states
that
Mr.
Reynolds
informed
him
how
it
was
possible
to
determine
the
value
of
the
land
on
December
31,
1971
and
Haslam
accepted
the
advice
given
to
him.
Haslam
states
"we
did
it
the
way
he
(Reynolds)
told
us
to
do
it
—
we
accepted
his
expertise".
According
to
Haslam,
Reynolds
told
him
that
the
straight-line
appreciation
method
should
be
used,
“starting
at
$2,500
(cost
of
purchase)
and
continuing
through
to
date
of
sale
for
$332,500”.
This
meant,
according
to
plaintiff,
that
he
held
the
land
for
15
/2
years
prior
to
Valuation
Day
(December
31,
1971)
and
3'/2
years
after
Valuation
Day,
thus
the
value
on
Valuation
Day
is
$262,500.
Haslam
states
that
Reynolds
told
him
he
used
this
type
of
accounting
in
cases
where
the
value
of
the
property
went
up
every
year.
He
also
states
that
Reynolds
deducted
the
expenses
of
the
sale
from
the
sale
price.
Plaintiff
called
Mr.
Freeman
E.
Reynolds
as
his
witness.
He
was
not
called
as
an
expert
witness.
Mr.
Reynolds
informed
me
that
he
was
not
a
chartered
accountant
but
a
certified
general
accountant.
He
was
,
he
states,
an
accredited
public
accountant
before
becoming
a
certified
general
accountant.
He
states
that
he
had
some
influence
on
the
plaintiff
in
determining
the
value
of
the
subject
land
“1
should
think”.
In
being
questioned
by
counsel
for
plaintiff
as
to
whether
he
acquired
some
information
to
determine
plaintiff's
land
value
he
replied
that
he
supposes
he
did,
he
believes
he
must
have
had
some
information.
He
states
that
the
method
used
to
calculate
the
value,
or
one
of
the
methods,
and
this
was
used
by
him,
was
to
allocate
an
equal
amount
to
each
year.
Reynolds
admits
that
he
did
not
instruct
Haslam
to
use
this
method
of
calculation
to
determine
the
value
of
the
subject
land
on
Valuation
Day.
He
admits
that
in
his
18
years
of
practice,
he
may
have
used
this
method
approximately
10
times
and
on
"one
or
two
occasions"
problems
arose
by
the
use
of
this
method.
He
also
states
that
he
always
advises
his
clients
to
obtain
an
appraisal
report
and
that
he
advised
Haslam
to
do
likewise.
This
witness
was
of
no
benefit
in
determining
the
value
of
plaintiff's
land.
It
seems
to
me
that
he
simply
told
plaintiff
to
use
the
straight-line
method
without
having
any
information
other
than
the
cost
of
the
land
in
1956,
the
expenses
incurred
for
the
sale
and
the
amount
of
the
sale
price.
I
am
satisfied
that
the
method
used
by
plaintiff
to
calculate
his
capital
gain
resulting
from
the
sale
of
his
land
and
as
reported
on
his
1975
income
tax
return
is
totally
unacceptable.
His
own
expert
witnesses
agree
that
the
straight-line
method
is
inadequate
to
determine
the
value
of
vacant
property
on
a
particular
day.
Plaintiff,
in
his
testimony
in
chief
attempted
to
show
the
high
value
of
his
land
on
December
31,
1971
by
describing
the
situation
as
it
existed
or
must
have
existed
on
Valuation
Day
in
regard
to
the
rate
of
development
in
the
Town
of
St.
Albert.
Haslam
states,
in
his
examination-in-chief,
that
in
examining
an
aerial
photograph,
Exhibit
P-1,
dated
June
1,
1971,
it
indicates,
and
this
is
only
six
months
before
valuation,
that
there
was
a
proposed
ring
road
to
go
through
his
property,
the
ring
road
to
be
a
feeder
road
for
traffic
to
proceed
to
McKinney
Ave.
and
thus
traffic
would
have
clear
access
to
the
roads
leading
to
the
City
of
Edmonton.
Plaintiff
believes
that
since
this
plan
existed
on
June
1,
1971,
it
is
an
important
indication
his
land
was
ready
for
development.
He
also
states
that
a
company
known
as
British
American
Construction
Materials
(B.A.C.M.)
was
in
the
process
of
developing
all
the
land
surrounding
his
property
and
that
a
Composite
Plan
in
March
1971
indicated
that
the
intention
was
to
develop
his
land
as
it
in
fact
was
developed,
that
is,
into
55
lots.
He
states
that
on
a
visit
to
his
land,
in
1968
or
1969,
he
noticed
surveyors'
tapes
on
his
property
which
indicated
to
him
that
there
existed
plans
for
development
of
his
land.
No
plans
were
produced
to
indicate
to
me
that
in
1968
or
1969
the
plaintiff's
land
was
ready
for
development.
Plaintiff
does
state
that
the
aerial
photo,
Exhibit
P-1,
shows
that
water
and
sewer
services
were
available
for
his
land
and
that
these
services
were
stubbed
at
his
property.
I
am
satisfied
that
services
were
available
on
December
31,
1971
to
the
plaintiff’s
land
and
that
these
services
were
stubbed
off
at
the
intersection
of
Larose
Drive
and
Langley
Road,
just
to
the
east
of
the
subject
land.
This
fact
was
confirmed
by
Mr.
Martin
Newell,
an
engineer
who
had
worked
in
the
Lacombe
Park
area
of
St.
Albert
were
the
subject
land
is
situated.
Mr.
Newell
produced
an
engineering
report,
D-4,
which
is
an
engineering
plan
showing
what
work
was
completed
by
October
31,
1971.
Exhibit
D-1,
according
to
Newell,
clearly
shows
what
water
and
storm
sewers
were
in
the
plan
on
October
31,1971
and
that
these
services
were
at
the
property
line
of
the
subject
land.
He
states
that
the
storm
sewer
had
a
diameter
of
27
inches
which
was
installed
along
Larose
Drive
and
ended
at
manhole
142
which
is
at
the
intersection
of
Larose
Drive
and
Langley
Ave.,
the
sanitary
sewer
had
a
diameter
of
10
inches.
It
ended
at
manhole
60,
the
intersection
of
Larose
and
Langley
while
the
potable
water
main,
8
inches
in
diameter,
ended
at
the
same
intersection.
This
witness
stated
the
services
were
stubbed
off
at
the
intersection
and
thus,
provision
was
made,
by
October
31,
1971,
for
future
extension.
The
plaintiff,
in
giving
his
evidence,
gave
his
opinion
that
the
value
of
fully
serviced
lots
in
a
good
area,
here
I
assume
near
his
own
land,
was
between
$7,000
to
$10,000
each.
He
states
that
he
based
himself
on
his
own
research
of
sales
in
1971
and
1972.
He
states
he
could
have
easily
found
20
such
sales
but
only
produced
seven
sales
which
he
believes
are
comparable.
This
witness
is
of
the
opinion,
and
quite
naturally,
that
prior
to
and
immediately
after
1971
there
was,
in
the
area
where
his
land
is
situated,
a
rapid
rate
of
development.
In
cross-examination,
the
plaintiff
admitted
he
had
left
Alberta
on
September
10,
1966,
he
had
been
living
in
Edmonton
not
St.
Albert,
and
that
the
first
time
he
returned
to
Alberta
was
for
a
ten-day
period
at
Christmas
in
1968
or
1969.
He
also
returned
in
February
1970
or
1971
to
Calgary
to
purchase
an
automobile
and
visited
his
property
in
St.
Albert
for
a
day
or
two
where
he
was
able
to
observe
what
he
called
the
rapid
growth.
He
did
not
return
again
until
May
of
1973
to
visit
his
friend,
the
Mayor
of
St.
Albert
for
one
day.
In
1974,
he
returned
for
one
day,
he
may
or
may
not
have
seen
his
property
but
did
visit
with
his
friend
the
mayor
and
with
an
engineer,
a
Mr.
Savage.
In
1975,
he
returned
to
sell
his
land.
The
plaintiff
admitted
in
his
cross-examination
that
all
of
his
opinions
as
to
development
were
simply
based
on
what
he
observed
when
visiting.
Although
I
am
satisfied,
from
other
evidence,
that
plaintiff's
land
on
Valuation
Day
was
to
be
developed
imminently,
within
one
year,
I
do
not
give
much
weight
to
this
witness'
evidence.
The
plaintiff
admitted
he
had
no
experience
or
knowledge
of
real
estate.
I
am
satisfied
that
his
testimony
was
not
from
personal
knowledge
but
from
information
that
he
obtained
from
other
sources,
such
as,
his
friend
Mr.
Alan
B.
Hamilton,
of
whom
later
and
from
his
expert's
report
prepared
by
Keith
Fraser.
The
first
real
estate
expert
appraiser
called
by
plaintiff
was
Mr.
Alan
B.
Hamilton.
Mr.
Hamilton
was
asked
to
testify
on
two
occasions;
on
the
first
occasion,
as
an
expert
as
to
the
value
of
plaintiff's
land
on
Valuation
Day
and
on
the
second
occasion
as
an
expert
in
rebuttal
to
criticize
the
report
of
Mr.
Peter
Lee,
the
expert
witness
produced
by
the
defence.
Counsel
for
defendant,
after
asking
a
number
of
questions,
admitted
Hamilton
as
an
expert
witness.
Soon
after
Hamilton
commenced
to
give
his
evidence,
counsel
for
plaintiff
attempted
to
file
the
report
prepared
by
this
witness.
Counsel
for
defendant
objected
as
it
was
his
belief
that
the
majority
of
the
report
was
not
with
regard
to
the
subject
land
value
but
with
a
criticism
of
defendant's
expert's
report
which
was
not
yet
filed.
Counsel
for
defendant
did
not
object
to
the
contents
of
the
report
with
regard
to
the
value
of
the
subject
land
on
Valuation
Day.
I
maintained
the
objection
and
allowed,
into
the
record,
only
those
portions
of
the
report
having
to
do
with
the
witness’
expert
opinion
as
to
the
subject
land
value
on
December
31,
1971
and
how
the
witness
arrived
at
the
said
value.
At
the
very
beginning
of
his
testimony,
Hamilton
made
it
clear
that
he
never
arrived
at
a
valuation
of
the
subject
land.
His
report
was
not
meant
as
an
appraisal
report
but
meant
to
help
out
a
friend,
the
plaintiff.
The
report
of
Mr.
Hamilton
was
admitted
into
the
record
as
Exhibit
P-14.
At
the
very
beginning
of
the
report
is
a
letter
dated
October
15,
1987
addressed
to
plaintiff
in
which
one
can
see
what
this
expert
was
expected
to
do.
In
accordance
with
your
instructions
I
have
reviewed
the
Appraisal
Report
of
the
above
described
property
prepared
by
Peter
W.
Lee
dated
April
10,
1987.
You
asked
that
I
comment
on
the
value
found
in
this
report
and
to
provide
you
with
my
written
comments
relating
thereto.
I
visited
the
property
on
October
10
and
11,
1987,
and
was
able
to
view
the
site
and
several
of
the
comparables
used
in
the
report.
The
following
pages
contain
my
comments.
These
comments
do
not
in
any
way
constitute
an
appraisal
of
the
subject
property.
Any
values
mentioned
herein
are
only
examples
of
what
may
be
found
if
an
appropriate
technique
was
used
and
adequate
comparable
sales
were
located.
I
trust
that
you
will
find
the
comments
herein
useful.
Respectfully
submitted,
Sgd.
“A.B.
Hamilton”
A.B.
Hamilton,
A.A.C.I.
(Retired)
[Emphasis
is
mine.]
In
the
course
of
his
testimony
in
chief,
Hamilton
states
that
notwithstanding
the
fact
that
he
did
not
make
an
appraisal
of
the
valuation
of
the
subject
property
he
did
form
the
opinion
that
plaintiff's
land
was:
(a)
ripe
for
development
on
Valuation
Day;
(b)
because
it
was
ripe
for
development,
its
value
was
higher
than
agricultural
land
or
industrial
land;
(c)
at
valuation
day
developers
were
anxious
for
the
subject
land
as
B.A.C.M.
(British
American
Construction
Materials
Co.)
was
in
the
area
developing
land
around
the
subject
property.
Mr.
Hamilton
states
that
he
did
not
prepare
his
report
as
a
commercial
appraisal
and
as
a
result
did
not
follow,
in
detail,
the
normal
11
procedures
one
must
follow
to
arrive
at
a
conclusion
in
using
the
cost
of
development
method
to
determine
a
valuation.
I
was
left
with
the
distinct
impression
that
the
evidence
he
gave
was
biased
in
favour
of
his
friend,
the
plaintiff.
Furthermore,
the
opinions
given
by
him
were
based,
not
on
information
that
he
himself
researched,
but
on
second
hand
information.
Much
of
what
he
said
was
on
facts
allegedly
reported
to
him
by
plaintiff
or
based
on
information
that
he
obtained
by
having
read
the
appraisal
report
of
Keith
Fraser
which
was
not
filed
into
the
record
until
after
the
trial
had
been
completed
and
reopened
as
a
result
of
a
verbal
motion
by
counsel
for
plaintiff.
Mr.
Hamilton
admitted
that
much
of
his
information
had
come
from
having
read
Fraser's
appraisal
report
before
he
had
prepared
his
own.
Having
said
the
above,
what
does
Hamilton's
evidence
indicate.
Hamilton
is
of
the
view
that
the
subject
property
was
close
to
where
there
was
a
great
deal
of
commercial
activity
and
that
this
"denotes
(the
subject
land)
has
more
value
than
if
(the
land)
were
in
the
boon
docks".
Hamilton
referred
to
Exhibit
P-14A
which
is
a
Compiled
Plan
of
St.
Albert
dated
March
18,
1971.
He
states
that
the
significance
of
this
plan
is
that
the
plan
was
developed
by
adjoining
land
owners
(to
the
plaintiff's
land)
with
the
town
and
indicates
the
area
immediately
outside
of
the
subject
land
has
streets
with
Larose
Drive
(ring
road)
to
go
through
plaintiff's
land.
Hamilton
believes
that
plaintiff's
land
was
so
situated
that
if
he
refused
to
join
in
the
development
of
the
area,
greater
costs
would
have
to
be
incurred
to
development
around
him.
This
makes,
Hamilton
believes,
the
plaintiff's
land
more
valuable.
Hamilton
believes
that
if
a
parcel
of
land
is
absolutely
required
(to
complete
or
effect
a
development)
then
this
factor
would
cause
a
developer
to
pay
more
for
the
land
making
the
land
more
valuable.
About
the
only
evidence
given
by
this
witness
to
which
I
agree
is
that
the
method
to
be
used
in
attempting
to
value
plaintiff's
land
is
the
cost
of
development
method
as
I
am
satisfied
that
one
can,
on
Valuation
Day,
assume
that
the
subject
land
is
ready
for
development.
Mr.
Hamilton
states
that
on
some
occasions
he
had
seen
the
straight-line
valuation
method
used
but
that
this
method
is
only
used
to
obtain
an
estimate
rather
than
a
"fine"
valuation.
He
states
that
"the
end
result
must
be
confirmed
by
other
methods".
In
this
case,
he
believes,
the
cost
of
development
method
should
be
used.
Hamilton
is
of
the
opinion
that
the
cost
of
development
approach
should
be
used
as
the
indication
on
Valuation
Day
showed
the
subject
land
was
"ripe"
for
development.
He
believes
this
is
obvious
from
Appendix
"A"
and
"B"
attached
to
his
report
and
from
the
aerial
photo,
Exhibit
P-1.
These
exhibits,
he
states,
enabled
him
to
reach
the
above
conclusion
that
the
land
was
ready
for
development.
In
both
Hamilton’s
examination-in-chief
and
cross-examination,
he
admits
that
in
attempting
to
show
a
value
in
using
the
cost
of
development
method,
he
used
hypothetical
numbers
(figures).
He
never
placed
a
specific
value
for
the
land
but
gives
"a
great
deal
of
value”
to
the
land.
The
evidence
of
Keith
Fraser
is
of
much
greater
importance.
As
I
have
stated,
counsel
for
plaintiff,
only
after
all
evidence
for
both
plaintiff
and
defendant
had
been
concluded
and
just
before
argument
was
to
have
commenced
made
a
verbal
motion
to
first,
reopen
that
part
of
the
hearing
for
rebuttal
evidence
and
after
I
denied
his
request,
made
a
second
verbal
motion
to
reopen
the
trial
in
order
to
enable
the
plaintiff
to
produce
the
report
of
Keith
Fraser
and
have
Keith
Fraser
give
expert
evidence.
Although
counsel
for
defendant
objected
stating
that
the
evidence
that
plaintiff
wished
to
make
was
not
new
evidence
that
he
was
not
aware
of
before
the
trial
and
that
it
was
a
conscious
decision
by
counsel
for
plaintiff
not
to
make
the
evidence,
I
granted
the
verbal
motion
to
reopen
the
hearing,
the
plaintiff
being
responsible
for
all
costs
and
disbursements
of
defendant,
including
the
travelling
and
other
expenses
of
defendant's
attorney
and
of
any
witnesses
he
may
call
to
refute
the
evidence
of
Keith
Fraser.
Before
discussing
the
importance
of
the
evidence
given
by
Keith
Fraser,
I
believe
it
necessary
to
briefly
discuss
the
evidence
made
by
plaintiff
through
his
witnesses
Veness,
Bamber
and
John
Van
Leewan.
Counsel
for
plaintiff
also
called
Mary
Lou
De
Long,
an
employee
of
Revenue
Canada.
Through
this
witness,
plaintiff
filed
a
number
of
documents
emanating
from
Revenue
Canada's
Data
Bank
as
Exhibit
P-17
en
liasse.
She
stated
that
the
Department
of
Revenue
“stands
by"
the
figures
contained
in
the
documents
themselves
but
she
was
not
prepared
to
state
that
the
documents
she
was
asked
to
bring
were
given
to
plaintiff
while
Haslam
had
visited
the
office
where
she
was
employed.
William
J.
Veness
gave
evidence
that
he
lives
in
St.
Albert
and
had
lived
there
“all
of
my
life”.
He
was
town
councillor
from
1949
to
1951
when
he
became
mayor.
In
1957,
the
town
of
St.
Albert
applied
for
new
town
status
and
he
became
chairman
of
the
board
of
administrators.
In
1962,
the
new
town
status
was
dissolved
resulting
in
this
witness
becoming,
once
again,
mayor.
He
retained
the
position
of
mayor
to
February
1965.
The
background
of
this
witness
is
such
that
I
believe
he
would
be
knowledgeable
as
to
the
development
of
St.
Albert
up
to
and
subsequent
to
December
31,
1971.
He
states
that
he
was
familiar
with
the
northwest
section
of
the
town
of
St.
Albert
which
is
now
known
as
the
Lacombe
Park
area.
He
states
that
in
1969
or
1970
a
hospital
with
approximately
100
beds
was
opened.
The
hospital
is,
“as
the
crow
flies”,
approximately
8
blocks
from
plaintiff's
land.
This
witness
testified
that
the
town,
in
1956,
installed
water
and
sewer
services
but
because
of
demand
(by
population
growth)
the
town
found
these
services
insufficient
and
a
"more
extensive
system"
was
installed.
Veness
is
of
the
belief
that
the
most
rapid
growth
period
commenced
after
St.
Albert
became
a
new
town
in
1958
and
"it
continued
from
then
on”.
He
stated,
in
his
opinion,
there
were
"no
wild
fluctuations,
just
a
boom
town".
Generally
the
evidence
given
by
Veness
is
corroborated
by
the
figures
of
population
growth
given
in
the
reports
of
Fraser
and
Lee.
Commencing
in
1956,
and
with
the
exception
of
1968
where
there
was
a
decrease
in
population
of
52,
the
town
of
St.
Albert
had
a
general
and
gradual
population
increase.
The
rapid
increase
in
population
seems
to
have
commenced
from
1969
and
continued
to
1980
(see
page
Population
—
St.
Albert
1956-1979
Fraser
Report
or
Lee
Report).
The
witness
John
Van
Leewan
corroborates
the
evidence
of
Veness
as
to
the
growth
of
the
area
and
the
rate
of
development
of
the
town.
Mr.
Van
Leewan
was
president
of
Madison
Development
Corporation
Ltd.
The
company
was
a
real
estate
development
company
active
in
land
development
and
construction.
Before
the
downturn
in
the
western
economy,
the
total
assets
of
the
company
were
in
excess
of
$100,000,000.
After
this
witness
testified
as
to
his
work
experience,
I
became
satisfied
that
he
was
knowledgeable
in
the
field
of
real
estate,
construction
and
land
development.
Van
Leewan
gave
evidence
that
in
1971
his
company,
Madison
Development,
purchased
4.28
acres
of
vacant
land
on
Brandon
Road
in
the
town
of
St.
Albert
for
a
sum
of
$54,000.
The
land
was
purchased
in
January
1971.
It
is
described
as
lot
2
in
Block
A
in
the
town
of
St.
Albert
(see
Exhibit
P-21).
The
land,
according
to
the
witness
in
his
examination-in-chief,
was,
when
purchased,
raw
land
zoned
residential.
It
was
purchased
by
witness'
company
because
the
witness
determined
that
the
Town
of
St.
Albert
had
a
history
of
growth
and
he
felt
he
had
made
a
good
buy
“if
not
a
bargain”.
He
states
the
company
resold
the
land
in
the
same
condition
it
was
purchased
with
the
zoning
having
been
changed
from
single
family
residential
to
multifamily
residential.
He
states
that
it
was
several
years
after
the
purchase
that
the
zoning
was
changed.
The
evidence
of
Peter
Lee
indicates
to
me
that
Van
Leewan's
evidence
in
relation
to
the
4.28
acres
of
land
his
company
purchased
is
flawed.
I
am
satisfied
that
the
land,
when
purchased
and
sold,
was
zoned
multi-family
and
cannot
be
used
to
indicate
a
value
to
Haslam's
property
which
was
zoned
single
family
residential.
I
can
accept
the
evidence
of
this
witness
only
to
indicate
that
there
was
a
steady
growth
of
population
in
St.
Albert
after
he
purchased
the
4.28
acres
of
land
in
January
1971.
I
do
not
accept
his
evidence
as
satisfactory
proof
that
plaintiff's
land
had
the
same
value
as
that
purchased
by
this
witness'
company.
Normally,
it
can
be
assumed,
witnesses
called
by
a
party
to
testify
in
legal
proceedings
are
called
upon
to
give
evidence
which
would
favour
that
party
for
whom
he
or
she
is
giving
evidence.
In
the
present
instance,
counsel
for
plaintiff
called
a
Mr.
Morris
Bamber
to
give
evidence
to
show,
I
assumed,
that
the
value
of
plaintiff's
land
on
Valuation
Day,
December
31,
1971,
was
more
than
the
value
allowed
in
the
notice
of
assessment
issued
by
the
defendant.
Although
Mr.
Bamber
was
not
called
as
an
expert
witness
on
behalf
of
the
plaintiff,
Mr.
Bamber's
qualifications
can
lead
me
to
no
other
conclusion
than
that
he
is
an
expert.
Much
weight
must
be
accorded
to
his
evidence.
Bamber
is
a
retired
real
estate
appraiser
who
had
been
employed
by
the
Minister
of
National
Revenue
and
who
was
asked,
before
his
retirement,
to
prepare
an
appraisal
of
plaintiff's
land
to
indicate
its
value
on
December
31,
1971.
Bamber
testified
that
in
preparing
his
opinion
as
to
the
valuation
of
plaintiff's
land,
he
did
his
own
research
for
data
in
order
to
arrive
at
his
own
conclusions.
The
fact
that
he
might
have
been
aware
of
a
previous
form
report
valuation
(a
preliminary
form
valuation
made
by
the
defendant)
would
not,
in
any
manner
affect
his
own
conclusion
as
to
the
value
of
the
subject
land.
I
have
no
reason
to
believe
that
this
witness
prepared
his
report
on
the
value
of
plaintiff's
land
basing
himself
on
any
other
valuation
but
his
own.
Mr.
Bamber
gave
evidence
that
he
prepared
a
report
as
to
the
value
of
plaintiff's
land
on
December
31,
1971.
He
stated
that
he
disregarded
the
cost
income
or
cost
of
development
methods
to
determine
the
value
of
the
subject
land
as
these
methods
were
not
appropriate
for
the
subject
land.
He
is
of
the
opinion
that
in
bare
land
valuations
the
comparable
method
is
best.
He
believes
that
the
cost
of
development
approach
should
only
be
used
when
the
land
is
ripe
for
development,
that
is,
within
a
year
or
two
as
there
are
many
variables
that
could
affect
the
valuation
using
this
approach.
He
states,
and
this
is
confirmed
by
Peter
Lee,
that
the
"longer
away"
the
development,
the
more
chance
of
error,
in
that,
the
figures
for
the
cost
of
servicing,
etc.
become
less
definite.
Bamber
stated
that
since
his
opinion
was
that
the
property
was
not
ready
for
immediate
development,
one
to
two
years,
he
used
the
comparative
method
to
determine
the
value
of
the
subject
land.
He
stated
that
the
comparisons
used
were
not
chosen
at
random.
He
looked
and
verified
a
number
of
sales
and
chose
those
"that
are
most
similar
to
subject
land,
in
size,
location,
development
factor
and
time
of
sale".
It
should
be
noted
that
Haslam
chose
his
comparables
at
random,
disregarded
those
that
he
did
not
like
and
kept,
for
use,
those
he
thought
would
help
his
case,
this,
of
course,
with
the
help
of
Hamilton.
Counsel
for
plaintiff
agreed
to
produce
the
written
report
of
Bamber
into
the
record
as
Exhibit
P-18.
Exhibit
P-19
was
produced
in
the
record.
It
is
a
map
identifying
the
comparables
mentioned
in
Bamber’s
Report,
P-18.
The
map
is
dated
May
1973
and
is
of
St.
Albert.
Bamber
used
eight
sales
in
his
comparative
method
to
arrive
at
the
value
of
Haslam's
land
for
Valuation
Day.
Most
of
the
comparisons
Bamber
used
(six
of
the
eight)
were
used
by
Lee
in
his
report.
In
a
question
put
to
him
by
counsel
for
Haslam,
Bamber
gave
his
opinion
that
it
is
unusual
that
two
appraisers
would
use
many
of
the
same
comparables.
I
believe
that
counsel
for
plaintiff
wished
to
show,
by
this
fact,
that
Lee's
research
should
be
put
in
doubt
in
that
Lee
used
many,
six,
of
the
same
comparables.
I
do
not
agree
with
this
submission.
I
would
think
that
the
fact
that
most
of
the
comparables
were
the
same
would
give
added
weight
to
Lee's
report.
It
indicates
that
both
appraisers
chose
what
they
thought
were
the
best
sales
to
make
the
comparison
with
Haslam’s
land.
Both
Bamber
and
Lee
selected
the
land
sales
on
the
basis
that
it
was
their
opinion
that
these
were
the
best
comparables.
I
am
asked
by
plaintiff
to
disregard
the
value
placed
on
the
land
by
Bamber
because
he
did
not
testify
as
an
expert
yet
I
am
asked
by
plaintiff
to
accept
Bamber's
opinion
that
it
is
unusual
that
experts
would
use
the
same
comparables.
I
cannot
do
so.
I
accept
as
valid
evidence
the
testimony
of
Mr.
Bamber
and
the
report
of
Mr.
Bamber.
Should
I
be
satisfied
that
the
comparable
method
of
determining
the
value
of
plaintiff's
land
is
the
proper
one,
then
the
value
of
the
land
should
not
exceed
$54,100.
Bamber,
a
witness
for
the
plaintiff,
corroborates
the
value
as
stated
by
the
defendant.
This
witness
not
only
corroborates
the
valuation
given
by
defendant
but
agrees
with
the
method
used
by
Peter
Lee
in
determining
the
valuation,
that
is,
the
"comparable"
method
is
the
proper
one.
The
witness
disregarded
the
use
of
the
cost
of
development
method
as
not
being
practical
in
the
context
of
the
present
factual
situation.
Upon
the
reopening
of
the
hearing,
plaintiff
called
a
Mr.
Keith
N.
Fraser
as
an
expert
witness.
His
professional
qualifications
are
most
impressive.
Although
Mr.
Fraser
is
a
young
man,
35
years
of
age,
he
seems
to
have
a
most
successful
professional
career.
On
page
26
of
his
report,
filed
as
Exhibit
P-23,
is
a
detailed
list
of
Mr.
Fraser's
accomplishments
and
professional
experience.
Mr.
Fraser
is
the
president
of
the
Alberta
Chapter
of
the
Society
of
Real
Estate
Appraisers
which
is
a
"world
wide"
organization
and
is
an
instructor
for
the
Canadian
Real
Estate
Appraisers
Valuation
Network
of
Alberta.
Counsel
for
the
defendant
admitted
the
qualifications
of
Mr.
Fraser
and
stated
that
he
was
satisfied
that
Mr.
Fraser
can
be
considered
as
an
expert
and
to
testify
as
such.
Although
I
am
most
impressed
with
Mr.
Fraser's
evidence,
it
is
flawed
by
the
fact
that
he
himself
did
not
do
all
of
the
research,
having
relied
on
others
in
his
office
and
by
the
fact
that
on
certain
matters
he
failed
to
verify
some
of
the
facts
he
was
given
to
check
their
accuracy.
Fraser's
appraisal
report,
Exhibit
P-23,
was
completed
on
December
3,
1980.
He
was
requested
to
prepare
the
report
in
October
1980.
Mr.
Fraser’s
letter
of
December
4,
1980
addressed
to
Mr.
Haslam
and
found
in
Exhibit
P-23
indicates
what
it
is
that
he
prepared
for
Mr.
Haslam.
In
accordance
with
your
instructions,
we
have
prepared
a
valuation
analysis
of
the
property
legally
described
as:
Lots
1
and
2,
in
Block
1
and
Lots
1
through
6,
inclusive,
in
Block
2,
Plan
5428
A.W.,
and
Lots
1,
2,
4
and
5
in
Block
3,
Plan
5428
A.W.,
all
within
River
lot
23,
St.
Albert.
As
at
the
effective
date
of
the
appraisal,
the
property
encompassed
10.78
acres
of
net
potential
development
land.
The
property
rights
appraised
is
the
value
of
the
fee
simple
estate.
The
effective
date
of
the
appraisal
is
December
31,
1971.
The
appraisal
is
required
to
estimate
market
value.
We
have
derived
a
value
by
analyzing
the
monetary
appeal
which
would
have
been
associated
with
the
subject
property
as
at
the
effective
date.
This
has
been
undertaken
by
analyzing
the
development
potential
for
the
property
at
that
time
and
the
costs
and
returns
associated
with
development.
After
an
analysis
of
all
pertinent
data,
we
have
formulated
the
opinion
that
the
best
single
estimate
of
value
for
the
property
effective
December
31,
1971
is:
ONE
HUNDRED
THIRTY
SIX
THOUSAND
EIGHT
HUNDRED
($136,800.00)
DOLLARS.
Mr.
Fraser
therefore
states
that
Haslam's
property
consisted
of
10.78
acres
of
net
potential
development
land,
the
effective
date
of
the
appraisal
is
December
31,
1971,
the
value
was
derived
by
analyzing
the
development
potential
for
the
property
at
December
31,
1971
and
the
costs
and
returns
associated
with
development.
Mr.
Fraser
is
of
the
opinion
that
the
best
estimate
of
value
for
the
property
is
$136,800
effective
December
31,
1971.
Mr.
Fraser's
estimate
of
value
per
acre
is
$12,690
(page
1
of
Exhibit
P-23).
In
his
testimony,
Fraser
states
that
the
location
of
the
plaintiff's
land
on
December
31,
1971
was
in
an
area
already
being
developed.
He
states
that
B.A.C.M.
had
developed
the
land
next
to
Haslam's
property,
on
the
east
side,
up
to
the
border
of
Haslam's
land.
He
was
of
the
opinion
that
the
Haslam
property
had
its
own
personality
“especially
because
of
the
roadways
in
place
for
the
property".
He
believes
that
one
could
not
obtain
the
true
potential
of
the
land
unless
the
cost
of
development
approach
was
used
to
determine
the
value
of
the
land.
He
states
that
when
he
made
his
appraisal,
the
land
had
already
been
developed.
He
therefore
knew
that
there
were,
on
the
Haslam
land,
55
lots,
the
lots
were
generally
larger
than
most
residential
lots
and
he
therefore
concluded
these
lots
could
be
considered
"upgraded
lots".
He
states
that
the
houses
built
on
these
lots
were
2,000
sq.
ft.
or
more.
Mr.
Fraser
testified
that
the
Haslam
property
was
unique,
it
was
imminently
developable.
It
was
only
developed
in
1976
because
Haslam
refused
to
sell.
Had
Haslam
sold,
Fraser
believes,
the
land
could
have
been
developed
within
a
six
to
twelve
month
period.
Fraser
is
also
of
the
belief,
after
verifying
the
aerial
photograph
in
his
report
that
the
roadway
system
was
in
place
and
going
in
a
westerly
direction
and
that
the
Haslam
property
was
blocking
the
completion
of
the
roadway
system
making
Haslam's
property
important
and
situated
in
a
strategic
area.
This
makes,
he
states,
the
property
more
developable.
In
Fraser's
report,
Exhibit
P-23,
he
writes
“as
at
Valuation
Day,
1971,
the
water
and
sewage
lines
were
stubbed
at
Langley
Avenue
and
Lakeshore
Drive
and
would
have
been
easily
extended
to
the
subject
subdivision
that
subsequently
occurred".
I
am
satisfied
that
the
water
and
sewage
lines
were
stubbed
at
Haslam's
property
line.
At
first,
Peter
Lee,
Defendant's
expert
witness,
did
not
agree
that
the
water
and
sewage
lines
were
stubbed
at
the
property
line
of
Haslam's
land
but
he
later
admitted
that
he
may
have
erred
on
this
fact.
I
believe
he
did
err.
On
page
7
of
Fraser's
report,
he
states,
with
regard
to
services
and
development:
In
1971,
the
services
were
stubbed
at
Langley
Avenue
and
LaRose
Drive.
Discussions
with
the
Engineering
Department
of
the
City
of
St.
Albert
indicated
that
effective
Valuation
Day,
services
would
have
been
available
to
accommodate
a
subdivision
of
the
subject
property.
Servicing
was
traditionally
undertaken
by
the
developer
on
a
prepaid
basis.
In
1971,
the
integral
components
were
in
place
to
facilitate
short
term
development.
The
property
was
in
the
path
of
residential
development
of
a
good
quality.
It
is
conceivable
that
prospective
purchasers
of
the
property
as
at
V.
Day
could
have
foreseen
the
excellent
subdivision
potential
as
proven
over
the
subsequent
years.
In
1971,
the
Lacombe
Park
area
development,
in
which
area
of
St.
Albert
Haslam’s
property
is
situated,
had
been
undertaken
(page
9,
Exhibit
P-23).
Fraser
believes
"it
would
appear
reasonable
to
assume
that
as
at
December
31,
1971,
an
astute
developer
could
have
projected
a
proposed
use
for
the
subject
lands
as
being
consistent
with
the
subsequent
use
to
which
the
lands
were
put"
(page
9,
Exhibit
P-23).
On
page
11,
Mr.
Fraser
states,
in
speaking
of
location:
The
location
of
the
subject
property
in
1971
was
excellent
in
that
it
was
in
the
heart
of
a
comprehensive
subdivision
on
which
development
work
had
commenced
at
that
time.
Services
were
available
to
the
property,
with
adjoining
uses
established
to
ensure
the
conformity
of
the
area
as
a
whole.
The
location
of
the
subject
as
at
the
effective
date
of
appraisal
would
reasonably
insinuate
a
subdivision
of
the
subject
land
accommodating
development
of
a
residential
nature
as
being
imminent.
In
speaking
of
zoning,
he
states
(page
11)
:
In
the
specific
instance
of
the
subject
property,
location
and
zoning
are
close
in
accord.
Technically,
the
zoning
was
Urban
Reserve
with
the
future
residential
development
earmarked,
although,
zoning
does
not
provide
an
indication
of
phasing
or
development
timing.
The
location
logically
insinuates
further
residential
developments
which
were
supported
by
the
zoning
classification.
Zoning
would
have
provided
no
constraints
to
the
development
as
at
the
effective
date
of
the
appraisal
in
that
a
rezoning
to
a
specific
classification
would
have
been
available
to
the
site
at
that
time.
We
will
see
that
Peter
Lee
believes
that
on
the
10.78
acres,
it
would
be
improbable
if
not
impossible
to
obtain
55
lots.
He,
Lee,
is
of
the
view
that
the
55
lots
could
only
be
obtained
if
14.72
acres
of
gross
land
was
available.
In
that,
he
states,
that
Haslam
only
owned
10.78
acres,
the
maximum
amount
of
lots
would
be
approximately
40
to
41
lots,
using
the
size
of
the
lots
presently
on
the
land.
Lee
is
of
the
opinion
that
only
3
/2
to
4
lots
could
be
obtained
per
acre.
In
reading
Fraser's
report,
Exhibit
P-23,
under
the
title
“Valuation
technique",
it
becomes
apparent
why
Fraser
is
of
the
belief
that
the
best
method
to
estimate
Haslam's
land
is
the
cost
of
development
method.
He
states
that
in
estimating
the
value
of
land
available
for
subdivision,
the
most
commonly
used
methods
are
the
cost
of
development
technique
and
the
direct
sales
comparison
approach
and
there
is
a
relationship
between
the
techniques
which
varies
in
direct
proportion
to
the
development
timing
for
the
land.
The
closer
the
land
is
ready
for
development,
the
lesser
reliance
is
generally
given
to
the
direct
sales
comparison.
I
believe
that
the
defendant's
expert,
Mr.
Lee,
agrees
with
this.
Furthermore,
Fraser
states:
In
the
case
of
the
subject
property,
the
lands
were
available
for
an
immediate
subdivision.
The
servicing
was
available,
the
planning
for
the
area
was
complete
and
the
procedures
were
in
motion
to
accommodate
short
term
rezoning
of
the
fragmented
subdivision.
The
fact
that
the
subdivision
was
not
developed
for
three
years
after
the
effective
date
of
the
appraisal
does
not
influence
the
development
timing
as
at
the
effective
date
of
the
appraisal.
If
the
subject
property
was
included
with
B.A.C.M.
land
holdings
in
the
area,
it
is
probable
that
submission
would
have
been
included
within
the
first
phase
of
the
Lacombe
Park
development
and
accordingly,
development
would
have
proceeded
prior
to
the
effective
date
of
the
appraisal.
There
were
undoubtedly
factors
which
deferred
development
of
the
subject
which
related
more
to
ownership
than
to
market
constraints.
For
the
purpose
of
our
appraisal,
the
cost
of
development
offers
the
most
meaningful
indication
of
value
due
to
the
eminent
developability
of
the
lands
as
at
the
effective
date
of
the
appraisal.
After
having
decided
that
he
was
of
the
opinion
that
the
cost
of
development
technique
should
be
used
to
determine
the
value
of
Haslam's
land,
he
states,
on
pages
14
and
15,
of
his
report,
how
the
value
is
derived:
The
Cost
of
Development
Technique
derives
a
value
by
projecting
a
hypothetical
subdivision
and
calculating
gross
sales
achievable
from
such
development.
From
the
gross
sales
figure
must
be
deducted
all
expenses
incurred
during
the
development
including
sales
commission,
all
subdivision
costs
and
a
sufficient
profit
to
attract
developer's
[sic]
to
the
property.
The
residual
value
to
the
land
is
discounted
to
current
day
values
representing
the
time
lapse
necessary
during
development
to
offer
an
indication
as
to
who
[sic]
much
could
be
paid
for
the
property
as
at
the
effective
date
of
the
appraisal
while
still
providing
a
sufficient
profit
to
attract
developers.
Fraser
gives
specific
details
in
his
report
on
each
of
the
elements
he
took
into
consideration
in
arriving
at
the
value
of
$136,800.
On
pages
15
and
16,
of
his
report,
Exhibit
P-23,
he
discusses
the
Gross
Sales
Estimate
and
states
that
he
used
1972
prices.
He
states:
As
at
the
effective
date
of
the
appraisal,
assuming
an
immediate
residential
subdivision,
lots
would
not
be
available
for
construction
until
the
fall
of
1972
to
facilitate
the
time
lapse
accommodating
subdivision
approval
and
servicing
of
the
lands.
1972
remains
the
second
highest
year
for
single
family
developments,
surpassed
only
by
1973.
In
1972,
890
single
family
dwellings
were
constructed
followed
by
933
single
family
dwellings
in
1973.
This
trend
could
have
been
foreseen
at
the
effective
date
of
the
appraisal
in
that
the
construction
of
single
family
dwellings
increased
from
201
in
1970
to
590
in
1971
and
still
did
not
satisfy
the
ongoing
demand.
For
this
reason,
it
is
conceivable
that
an
astute
developer
would
commence
a
marketing
program
during
the
servicing
of
the
lots
and
that
if
marketed
competitively,
could
be
sold
prior
to
the
end
of
1972
particularly
in
consideration
of
the
modest
size
of
the
subdivision.
The
subject
subdivision
would
be
marketed
on
the
basis
of
1972
prices,
and
accordingly,
the
1972
prices
are
within
our
market
analysis.
The
following
areas
have
lots
for
sale
which
would
yield
a
value
representative
of
the
subject.
Based
on
the
above,
Fraser
considered
the
sales
of
four
lots
in
the
Forest
Lawn
area
of
St.
Albert,
five
lots
in
the
Lacombe
Park
area
(the
subject
land
is
in
this
area)
and
four
lots
in
the
Braeside
area
(see
page
18
of
the
report)
to
determine
an
average
lot
price
for
the
Haslam
land.
Fraser
concluded
that
the
sum
of
$6,000
per
lot
represents
a
reasonable
projection
for
the
value
and
concludes,
using
55
lots
on
the
property,
the
gross
sales
estimate
to
be
330,000.
I
cannot
agree
that
the
value
of
each
lot
to
be
estimated
at
$6,000
on
the
Haslam
property.
In
the
13
land
sales
used
by
Fraser
as
comparisons,
the
sales
went
from
February
1971
to
November
1972,
there
are
only
three
sales
of
lots
having
a
value
in
excess
of
$6,000
and
none
of
the
lots
are
in
the
Lacombe
Park
area.
In
the
Lacombe
Park
area,
of
the
five
comparisons
given
by
Fraser,
the
average
sale
price
is
$5,392.80
or
rounded
out
to
$5,400.
In
my
questioning
of
Fraser
concerning
the
$6,000
value,
he
stated
he
simply
took
the
figure
of
$6,000
as
being
a
reasonable
value.
I
believe
a
more
reasonable
value
to
be
$5,400
per
lot,
the
average
sale
price
of
the
lots
in
the
same
general
area
as
the
Haslam
land.
Therefore
the
total
estimate
of
the
Gross
Sales
should
be,
and
assuming
55
lots
can
be
obtained
from
the
Haslam
property,
$297,000.
With
regard
to
the
Hard
Costs,
which
Fraser
states
“are
the
fixed
labour
and
material
charges
necessary
to
service
a
land
parcel",
these
would
include
(a)
Cost
of
providing
the
property
with
full
services
including
sanitary
and
storm
sewers,
power,
water,
asphalt
paved
roadway,
concrete
curbs
and
gutters
and
overhead
mercury
vapour
street
lighting.
(b)
Costs
of
upgrading
facilities
or
font
end
costs
for
the
extension
of
services.
Fraser
states
that
in
discussions
he
had
with
Revenue
Canada
Taxation,
it
was
indicated
to
him
that
the
hard
costs
were
generally
35
per
cent
of
the
finished
lot
value.
He
also
states
that
the
actual
servicing
costs
for
1971
were
not
available
“in
that
the
developer
of
the
Lacombe
Park
subdivision
as
well
as
the
cities
of
Edmonton
and
St.
Albert
indicated
(December
1980,
date
of
report)
that
insufficient
records
were
available
to
provide
the
figures.
In
cross-examination,
Fraser
stated
that
in
doing
his
calculations
with
regard
to
the
hard
costs,
he
did
not
consider
any
sums
that
might
become
payable
for
roadways
or
lanes
since
the
developer,
in
this
instance,
did
not
have
to
pay
for
land
for
roadways
or
lanes.
It
later
became
apparent
that
the
statement
that
the
developer,
in
the
present
instance,
did
not
have
to
pay
for
land
for
roadways
or
lanes
was
incorrect.
The
developer
did
have
to
pay
for
land
for
roadways.
In
addition,
Fraser
was
also
incorrect
in
speaking
of
reimbursement
for
oversize
services
(water
and
sewage).
This
sum
is
paid,
if
services
are
to
be
extended
to
the
developer
who
was
responsible
for
bringing
the
services
to
the
land
to
be
developed.
Fraser
states
he
could
not
specify
the
actual
cost
as
he
was
unable
to
find
out
what
was
paid
by
the
developer
of
the
Haslam
property,
Delta,
to
B.A.C.M.
which
brought
the
services
to
the
subject
property.
Fraser,
in
his
report
also
speaks
of
the
soft
costs
which
“include
intangible
items
necessary
for
the
development
of
a
subdivision
including
carrying
charges,
payment
of
property
tax
during
development
as
well
as
liability
insurance
on
the
land”
(page
19
of
Exhibit
P-23).
Fraser
gives
a
detailed
discussion
of
the
soft
costs
on
pages
19
and
20
of
Exhibit
P-23.
Fraser
estimated
carrying
charges
to
be
$8,000
being
prime
six
per
cent
in
1971
plus
two
per
cent
on
$100,000
(page
19)
Interim
financing
charges
as
being
$4,620.
(see
page
20).
He
states:
The
servicing
costs
for
the
subdivision
are
calculated
at
$2,100.00
per
lot
times
55
lots
which
equals
$115,500.00.
Interim
financing
charges
on
servicing
costs
are
generally
calculated
at
'/2
of
the
serving
costs
for
1
year
at
prime
plus
1%.
The
interim
financing
charges
calculated
at:
$115,500.
X
8%
=
$4,620.
2
For
tax
and
insurance
Fraser
allowed
$800
and
$6,600
as
a
two
per
cent
contingency.
For
Marketing
Costs,
Fraser
has
selected
a
marketing
commission
of
five
per
cent
"as
being
reasonable".
He
states
at
pages
20
and
21
of
his
report:
Commissions
on
real
estate
was
generally
6%
for
multiple
listing
service
and
5%
for
exclusive
marketing.
Very
few
subdivisions
are
listed
on
the
multiple
listing
service
primarily
due
to
the
limited
number
of
purchasers,
the
active
home
builder's
[sic]
and
the
ease
of
canvassing
them
without
multiple
listing
exposure.
For
the
purpose
of
this
appraisal,
we
have
selected
a
marketing
commission
of
5%
as
being
reasonable.
In
a
detailed
discussion
(pages
21
and
22
of
Exhibit
P-23),
Fraser
concludes
that
a
developer's
profit
of
ten
per
cent
of
the
gross
sales
is
reasonable.
He
admits
that
the
developer's
profit
“is
an
arbitrary
figure
which
ranges
from
proposal
to
proposal”.
He
goes
on
to
state
that
the
developer's
profit
“in
and
around
the
effective
date
of
appraisal
was
reportedly
between
10
to
15
per
cent
of
gross
sale
as
determined
by
discussions
with
Revenue
Canada".
On
page
24
of
Exhibit
P-23,
Fraser
calculates
the
"Present
Value,
Dec.
31,
1971”
by
taking
residual
value
to
land,
which
he
calculated
at
$144,980
(see
page
23
of
Exhibit
P-23)
times
.943396
which
equals
$136,774
which
he
rounds
out
to
$136,800.
No
other
witnesses
testified
on
behalf
of
Haslam.
The
defence
called
one
witness,
Mr.
Peter
Lee.
Counsel
for
plaintiff
admitted
that
Mr.
Lee
can
be
considered
as
an
expert
witness
and
is
qualified
to
give
evidence
as
such.
With
regard
to
the
method
to
be
used
to
establish
the
value
of
Haslam's
property
on
Valuation
Day,
Peter
Lee
differs
with
Keith
Fraser.
Both
agree
that
a
number
of
methods
exist
to
make
an
appraisal,
such
as,
cost
of
development
of
comparison,
but
Peter
Lee
is
of
the
opinion
that
the
cost
of
development
method
can
only
be
used
if
the
subject
land
to
be
appraised
is
ready
for
imminent
development
and
that
the
Haslam
property
was
not
ready
for
imminent
development.
In
that
the
property
was
not
ready
for
imminent
development,
Peter
Lee
gave
a
term
of
three
to
five
years
for
development,
he
was
of
the
opinion
that
only
the
comparable
method
of
valuation
can
be
used.
During
argument,
counsel
for
plaintiff
stated
that
should
I
conclude
that
the
comparable
method
is
to
be
used
to
value
plaintiff's
land
on
December
31,1971,
the
amount
arrived
at
by
Peter
Lee
of
$54,100
is
reasonable.
He
is,
of
course,
of
the
opinion
that
this
is
not
the
method
to
be
used.
The
method,
he
states,
that
should
be
used
is
the
one
adopted
by
Keith
Fraser,
the
cost
of
development
method.
Mr.
Lee
states
he
was
assigned
the
Haslam
property
for
valuation
by
the
defendant.
He
was
required
to
determine
the
value
of
the
property
on
December
31,
1971.
Mr.
Lee's
report,
filed
as
defendant's
Exhibit
D-2,
is
dated
April
10,
1987
and
is
to
be
taken
as
read.
He
states
that
no
other
report
was
made
available
to
him
when
he
made
his
report.
He
knew
that
a
form
report
existed
as
well
as
a
report
made
by
Mr.
Bamber
but
that
he
never
made
reference
to
these
reports
before
he
completed
his
own
report.
Peter
Lee,
in
his
letter
dated
April
10,
1987
(Exhibit
D-2)
states
that
the
purpose
of
the
appraisal
“is
to
render
an
opinion
of
the
Market
Value
of
the
property,
as
at
Dec.
31,1971".
He
states
he
personally
inspected
the
property,
analyzed
the
information
made
available
to
him
and
concluded
the
market
value
to
be
$54,100.
On
page
1
of
the
report
D-2,
Peter
Lee
states
that
his
final
estimate
for
the
value
is
$54,100
and
that
he
arrived
at
the
value
by
the
direct
sales
comparison
approach.
Market
value
is
defined
by
Lee
as:
The
highest
price
in
terms
of
money
which
a
property
will
bring
in
a
competitive
and
open
market
under
all
conditions
requisite
to
a
fair
sale,
the
buyer
and
seller,
each
acting
prudently
and
assuming
the
price
is
not
affected
by
undue
stimulus.
Keith
Fraser
defines
it
as:
The
highest
price
estimate
in
terms
of
money
which
a
property
will
bring
if
exposed
for
sale
on
the
open
market
for
a
sufficient
time
to
find
a
purchaser
who
buys
with
full
knowledge
of
all
the
uses
for
which
a
property
is
adapted
and
is
capable
of
being
used.
Mr.
Lee,
after
giving
a
detailed
description
of
the
site,
under
the
title
of
area
data
(pages
3,
4,
5
and
7,
Exhibit
D-2),
as
did
Mr.
Fraser,
speaks
of
the
highest
and
best
use
for
the
subject
property.
Peter
Lee
defines
the
concept
of
highest
and
best
use
as
(page
10,
Exhibit
D-2):
Highest
and
Best
Use
is
defined
as
“that
use
which,
at
the
time
of
the
appraisal,
is
most
likely
to
produce
the
greatest
net
return
in
money
or
amenities
over
a
given
period
of
time”.
Keith
Fraser
states
highest
and
best
use
as
(page
11,
Exhibit
P-23):
Land
resources
are
at
their
highest
and
best
use
when
they
are
used
in
such
a
manner
as
to
provide
the
optimum
return
to
their
operators
or
to
society.
Depending
upon
the
criteria
used,
this
return
may
be
measured
in
strictly
monetary
terms,
in
intangible
and
social
values,
or
in
some
combination
of
these
values.
The
principle
of
highest
and
best
use
is
fundamental
to
the
valuation
of
real
estate.
Highest
and
best
use
may
also
be
defined
as
the
best
use
which
can
be
made
of
the
land
under
the
existing
constraints.
The
three
main
factors
affecting
the
highest
and
best
use
hypothesis
are
location,
zoning
and
size
and
utility
of
parcel.
The
Highest
and
Best
Use
analysis
is
undertaken
on
the
basis
of
the
data
which
would
have
been
available
to
a
prospective
purchaser
as
at
the
effective
date
of
the
appraisal.
Both
experts,
Lee
and
Fraser,
describe
the
highest
and
best
use
by
speaking
of
the
subject
land's
zoning
and
location.
Peter
Lee,
in
discussing
the
question
of
location
states
that
it
is
evident
that
the
Haslam
property
would
be
developed
“in
the
foreseeable
future”
(page
10,
Exhibit
D-2):
Subject
site
is
a
parcel
of
vacant
land
located
just
inside
the
town
boundary.
The
site
had
a
zoning
of
RX
(Residential
Comprehensive)
which
designated
it
for
future
residential
development.
Based
on
the
continuous
growth
of
the
town
population,
and
the
developments
that
were
taking
place
in
the
subject
neighbourhood,
it
was
quite
evident
that
the
development
of
the
subject
site
could
be
expected
in
the
foreseeable
future.
In
this,
Lee
agrees
with
Fraser
except
that
Lee
believes
that
“foreseeable
future”
to
be
three
to
five
years
and
Fraser
believes
it
to
be
six
to
twelve
months.
Both
experts
also
agree
that
the
zoning
of
the
land
was
such
that
the
land
was
designated
for
future
residential
development.
Fraser
states
that
the
zoning
would
have
provided
no
constraints
to
the
development.
I
believe
Mr.
Lee
would
have
and
did
agree
with
this.
Both
experts
state
that
the
timing
of
development
must
be
carefully
considered
in
order
to
choose
an
effective
appraisal
method.
Lee
considered
the
growth
of
St.
Albert
and
stated
that
in
1969,
the
area
known
as
Braeside
was
developed.
In
1971,
the
areas
of
Forest
Lawn
and
Lacombe
Park
developed.
In
1973,
Akinsdale
developed
and
in
1976
the
Woodlands
area
developed
(see
Neighbourhood
Map,
page
13,
Exhibit
D-2).
He
was
of
the
opinion
that
in
order
to
determine
the
development
time
of
Haslam's
property,
it
is
necessary
to
verify
how
many
lots
were
already
available
for
development
in
1971.
He
states
there
were
available
978
vacant
residential
lots,
378
serviced
while
the
other
600
lots
could
be
made
ready
for
construction.
Many
of
the
378
serviced
lots
were
already
sold
at
the
end
of
December
1971
(page
12,
Exhibit
D-2).
Lee
is
of
the
belief
that
basing
himself
on
the
consumption
rate
of
674
lots
for
1971
and
331
lots
for
1970,
the
978
lots
would
be
sufficient
to
meet
the
needs
at
least
to
December
31,
1973,
two
years
after
Valuation
Day.
In
addition,
Lee
states
there
was
the
possibility
of
1,000
acres
of
land
which
could
have
been
developed
and
which
could
have
accommodated
15,000
persons
(Exhibit
A,
attached
to
Exhibit
D-2,
Population
Statistics).
Lee
believes
that
in
attempting
to
determine
the
development
time
a
developer
must
consider
that
the
population
growth
was
relatively
low,
there
were
existing
lots
available
and
that
there
was
vacant
land
immediately
south
of
the
subject
land
which
should
be
developed
before
plaintiff's
land.
Lee
concluded
from
this
that
the
best
scenario
for
Haslam's
property
in
so
far
as
development
is
concerned
is
three
years.
The
worst
scenario
is
that
the
land
would
be
developed
in
five
years.
Lee,
in
attempting
to
justify
his
three
to
five
year
scenario,
stated
that
if
a
developer
owned
the
subject
land
on
December
31,1971
and
he
wished
to
immediately
develop
it,
he
could
do
so
but
oversize
services
would
have
to
be
installed
which
"would
be
really
costly”.
He
stated
that
in
December
31,
1971
services
were
extended
up
to
McKinney
Road
which
was
quite
a
distance
from
the
subject
land.
Mr.
Lee,
it
became
apparent,
erred
when
he
made
the
statement
concerning
the
services.
There
is
no
doubt
that
the
services
were
stubbed
at
the
line
of
Haslam's
property.
The
services
were
"not
quite
a
distance"
from
Haslam's
property.
(This
was
clearly
shown
by
the
evidence
of
Martin
Newell
who
stated
that
services,
by
October
31,
1971,
were
stubbed
off
at
Larose
Drive
and
what
is
known
as
Langley
Avenue.)
Mr.
Lee
concluded,
after
giving
consideration
to
the
above
(page
16,
Exhibit
D-2):
After
considering
the
existing
inventory
in
the
stage
1
and
stage
2
development,
the
relatively
slower
population
growth
at
the
time
and
the
existing
vacant
sites
in
the
subject
neighborhood;
it
is
estimated
that
the
development
of
the
subject
side
is
more
likely
to
occur
within
the
next
5
years.
Therefore,
it
can
be
concluded
that
the
Highest
and
Best
Use
of
the
subject
site
as
at
the
date
of
the
appraisal,
is
a
temporary
holding
property
until
development
takes
place.
In
discussing
the
best
method
of
valuation,
Mr.
Lee
states,
at
page
17
of
Exhibit
D-2,
that
it
is
his
opinion
that
the
direct
sales
comparison
approach
is
the
best
method:
The
best
approach
to
value
vacant
land
is
the
Direct
Sales
Comparison
Approach.
This
is
a
preferred
approach
because
it
reflects
typical
buyer
and
seller
reactions
in
the
market
place
and
also
the
Principle
of
Substitution.
The
Principle
of
Substitution
affirms
that
when
a
property
is
replaceable,
its
value
tends
to
be
set
by
the
cost
of
requiring
an
equally
desirable
substitute
property,
assuming
no
costly
delays
are
encountered
when
making
the
substitution.
In
rejecting
the
cost
of
development
approach
to
valuation,
Mr.
Lee
states
at
page
18,
Exhibit
D-2:
The
Land
Development
Approach,
which
usually
applies
to
development
land,
has
also
been
considered.
It
was
decided
not
to
use
it
in
this
appraisal.
This
method
of
valuing
land
is
used
mainly
for
undeveloped
tracts
which
are
in
line
for
development
of
urban
use.
It
attempts
to
value
undeveloped
land
by
projecting
a
hypothetical
subdivision
onto
the
site.
The
total
gross
sales
price
of
all
the
lots
are
estimated
and
from
this,
the
costs
of
development
are
deducted.
The
balance
will
be
the
value
of
the
property
to
the
owner,
including
his
profits.
The
usual
profit
required
by
developers
on
similar
projects
is
then
deducted
and
the
resulting
figure
is
the
value
if
there
was
no
time
lag
in
marketing
the
lots.
If
there
is
time
lag
in
marketing,
the
figure
has
to
be
discounted.
Final
value
estimate
is
really
the
price
the
developer
would
pay
for
the
land,
taking
into
consideration
the
development
potential
of
the
site.
This
method
of
valuation
is
basically
a
cost
approach
to
value,
it
is
very
difficult
to
apply
and
often
difficult
to
prove.
This
is
because
of
the
numerous
estimates
and
forecasts
that
are
required
to
fulfill
the
above
steps.
The
reasonableness
and
accuracy
of
this
method
is
highest
when
the
raw
land
has
imminent
development
potential
(i.e.
within
the
ensuing
6
months),
its
accuracy
falls
drastically
as
the
time
of
development
increases.
In
the
case
of
the
subject
property,
the
estimated
holding
period
is
approximately
5
years
based
on
the
supply
and
demand
condition
which
existed
at
the
date
of
the
appraisal.
Furthermore,
the
Land
Development
Approach
is
not
recommended
when
there
are
comparable
sales
available
because
investors
tend
to
use
those
sales
to
assist
them
in
their
negotiations.
It
is
important
to
note
that
the
cost
of
development
approach,
according
to
both
Lee
and
Fraser,
is
a
method
of
valuing
undeveloped
tracts
of
land
in
line
for
development
of
urban
use.
The
Haslam
property
is
an
undeveloped
tract
of
land
in
line
for
development.
Mr.
Lee
rejected
this
method
of
valuation
because
he
was
of
the
opinion
that
the
estimated
holding
period
of
Haslam's
property
to
be
five
years,
in
his
written
report,
and
three
to
five
years
by
his
oral
evidence.
He
believes
the
cost
of
development
method
is
most
accurate
if
development
is
within
six
months.
Both
experts
agree
that
the
cost
of
development
method
of
valuation
is
most
accurate
if
the
land
is
to
be
immediately
developed.
The
issue
between
the
two
experts
is
the
question
of
development,
that
is,
6
to
12
months
or
36
to
60
months.
As
I
have
previously
stated,
I
am
satisfied
that
the
Haslam
property
was
ready
for
imminent
development.
I
have
so
decided
by
the
fact
that
the
Haslam
property
had
the
services
stubbed
at
its
line,
there
was
and
continued
to
be
active
development
in
the
immediate
area
of
the
property
by
B.A.C.M.
B.A.C.M.
attempted,
according
to
Fraser's
evidence,
to
purchase
the
Haslam
property
for
immediate
development
but
could
not
do
so
because
Haslam
refused
to
sell.
The
number
of
building
permits
being
issued
for
the
City
of
St.
Albert
increased
substantially
from
1968
to
1972
for
single
family
dwellings,
and
the
population
growth
was
fairly
substantial
(see
Addenda
“A”,
Exhibit
P-23).
The
road
service
was
such
as
to
indicate
that
the
Haslam
property
could
easily
be
developed
by
a
developer
if
he
owned
the
land
on
December
31,
1971.
Furthermore,
Peter
Lee
stated
that
basing
himself
on
the
consumption
rates
of
674
lots
for
1971
and
331
lots
for
1978,
the
978
lots
would
be
sufficient
to
meet
the
needs
for
two
years.
Bamber
states,
in
his
evidence,
that
land
can
be
considered
ready
for
imminent
development
if
it
is
to
be
developed
within
a
two-year
period.
The
evidence
clearly
indicates
to
me
that
B.A.C.M.
or
any
other
developer
working
in
the
area
would
have
immediately
developed
the
area
if
it
had
ownership
of
the
land.
In
that
I
have
decided
that
the
evidence
has
convinced
me
that
the
subject
land
was,
on
December
31,
1971
ready
for
imminent
development,
I
do
not
have
to
comment
on
the
direct
sales
comparison
approach
taken
by
Mr.
Lee
on
behalf
of
the
defendant.
I
have
stated
that
counsel
for
plaintiff
agreed
that
should
I
find
that
the
direct
sales
comparison
approach
should
be
used
as
the
method
of
valuation,
then
the
value
of
$54,100
found
by
Mr.
Lee
as
the
value
of
Haslam's
property
is
acceptable.
It
now
becomes
important
to
determine
the
value
of
Haslam’s
property
by
using
the
cost
of
development
approach.
I
have
discussed
the
issue
of
the
value
of
each
lot.
I
have
stated
that
I
am
satisfied
that
the
value
of
each
lot
to
be
ascribed
to
the
lots
on
the
Haslam
property
to
be
$5,400
and
I
have
given
the
reasons
for
my
so
deciding.
A
serious
issue
arose
as
to
how
many
lots
could
be
obtained,
on
December
31,
1971
from
the
10.78
or
10.82
acres
owned
by
Haslam.
Mr.
Fraser,
in
his
report,
Exhibit
P-23,
states
10.78
acres.
As
at
the
effective
date
of
the
appraisal,
the
property
encompassed
10.78
acres
of
net
potential
development
land
(letter
December
4,
1980,
Exhibit
P-23)
Mr.
Lee,
in
his
report,
Exhibit
D-2,
states
at
page
1:
(F)
Size
of
land:
471,531
square
feet
10.82
acres
more
or
less
I
assume,
because
Lee
uses
the
words
"more
or
less"
that
the
acreage
is
10.78
acres.
Mr.
Lee
produced
a
subdivision
plan
of
what
was
Haslam's
property
registered
in
1976
at
the
Land
Titles
Office
of
the
North
Alberta
Land
Registration
District.
The
plan
was
filed
as
Exhibit
D-6.
He
states,
and
I
agree,
the
plan
shows
that
there
are
55
lots
but
on
14.81
acres
of
land.
This
is
evident
by
reading
under
legend
on
the
plan
the
following:
Area
required
from:
Plan
5428
A.W.
|
13.64
ac.
|
Road
Allowance
|
1.17
ac.
|
Total
|
=
14.81
ac.
|
Mr.
Lee
states
that
if
Mr.
Haslam
only
had
10.82
acres,
he
was
concerned
how
Delta
Mortgage,
who
purchased
Haslam's
property,
was
able
to
have
14.81
acres.
He
states
he
investigated
and
found
that
Delta
Mortgage
purchased
from
the
Town
of
St.
Albert
road
and
lanes
and
a
statutory
road
allowance
of
1.17
acres
in
May
1976,
by
two
separate
documents
for
a
total
sum
of
$50,000.
Exhibits
D-7
and
8
are
the
title
documents
showing
the
sale
from
the
Town
of
St.
Albert
to
Delta
Mortgage
Ltd.
Lee
therefore
concluded,
after
looking
at
the
total
lots
(55)
and
the
land
required
for
the
total
lots
(14.81
acres)
it
is
possible
to
get
3
/z
to
4
lots
per
acre,
the
average
for
the
Town
of
St.
Albert.
Mr.
Lee
therefore
states
on
the
10.82
acres,
one
could
only
have
40
to
41
lots.
It
is
obvious
that
Fraser,
in
making
his
report
in
1980
completely
overlooked
the
important
fact
that
Delta
had
acquired
the
additional
land
from
the
Town
of
St.
Albert
and
that
they
paid
$50,000
for
same.
Fraser,
in
giving
rebuttal
evidence
to
Mr.
Lee's
testimony,
admitted
he
assumed
no
consideration
would
have
to
be
paid
for
lanes
and
roadways
and
thus,
in
1980,
he
did
not
known
a
charge
was
made.
He
states
that
the
proportionate
cost
to
acquire
the
roadways
was
offset
between
1971
to
1976.
He
states
that
the
$50,000
paid
in
1976
is
really
"so
small”
in
1971.
That
is,
the
1971
price
would
be
so
small
as
to
be
insignificant.
The
sum
of
$6,000
was
suggested
as
being
the
equivalent
sum
for
1971
as
compared
to
$50,000
for
1976.
Mr.
Lee
states
that
Fraser
used
35
per
cent
as
hard
costs
for
servicing
(see
page
23,
Exhibit
P-23)
Lee
believes
this
figure
is
too
low
because
Mr.
Fraser
failed
to
consider
indirect
costs
such
as
offsite
levies
which
increased
from
$200
per
lot
to
$500
per
lot
on
January
2,
1972,
the
by-law
for
the
increase
was
passed
on
December
6,
1971
therefore
known,
and
oversize
service
costs
which
Delta
Mortgage
paid
to
B.A.C.M.
in
the
sum
of
$57,609.86.
Mr.
Lee
admits
that
the
sum
of
$57,609.86
could
be
discounted
to
$35,771
for
1971
service
connection.
Mr.
Fraser
also
admitted
in
his
rebuttal
evidence
that
he,
in
1980,
did
not
know
that
Delta
Mortgage
had
paid
for
oversize
services
and
did
not
take
this
into
account
when
he
made
his
calculation
to
determine
the
value
of
Haslam's
property.
Fraser
stated
that
he
took
a
conservative
approach
and
using
“a
bit
of
hindsight”
he
concluded
that
one
could
obtain
55
lots
on
the
Haslam
property
"even
if
before
there
may
have
been
59
lots
projected"
on
the
same
parcel
of
land.
I
am
satisfied
that
there
could
have
been
obtained
as
there
was
obtained
55
lots
on
the
parcel
of
land
owned
by
Haslam.
As
Mr.
Fraser
stated,
the
development
efficiency
of
the
subject
property
was
91
per
cent
while
the
normal
is
65
to
70
per
cent.
He
stated
in
his
evidence
where
one
would
get
40,
42
or
43
lots
on
the
parcel
of
land,
it
could
be
recognized
by
a
qualified
developer
that
Haslam's
property
would
yield
55
lots.
It
was,
he
believes,
on
December
31,
1971
possible
to
recognize
a
greater
density
from
this
land.
Therefore
to
determine
the
value
of
plaintiff's
land,
using
the
cost
of
development
method,
it
is
necessary
to
verify
the
figures
in
the
Fraser
report,
Exhibit
P-23.
I
am
prepared
to
accept
the
method
of
calculation
found
on
pages
23
and
24
of
Exhibit
P-23.
Gross
Sales
|
|
55
lots
x
5,400
per
lot
|
$297,000.00
|
Hard
Costs
|
|
Servicing
(35%
of
Gross
Sales
+
$35,771
for
cost
of
connection
of
|
$145,721.00
|
services
discounted
to
1971
+
$6,000
cost
of
lanes,
roadways
and
|
|
road
allowance)
|
|
Soft
Costs
|
|
Carrying
charges
on
land
|
|
($100,000
@
8%
for
1
year)
|
$
8,000.00
|
Half
of
servicing
costs
for
1
year
|
$
4,620.00
|
Tax
&
insurance
|
$
|
800.00
|
Contingency
|
$
5,940.00
|
Marketing
&
Profit
|
|
Sales
Commission
(5%)
|
$
14,850.00
|
Developer's
Profit
(10%)
|
$
29,700.00
|
Total
Expenses
|
$209,631.00
|
Residual
Value
to
Land
|
$
87,369.00
|
Value
of
Land
Dec.
31,
1971
|
|
$87,369
x
.943396
|
$
82,423.56
|
I
therefore
conclude
that
the
value
of
the
plaintiff's
land
on
December
31,
1971
is
$82,423.56
rounded
out
to
$83,000.
It
is
ordered
that
the
appeal
from
the
assessments
of
income
tax
for
the
1975
taxation
year
be
and
the
same
are
hereby
allowed
and
the
assessments
be
referred
back
to
the
defendant
for
reconsideration
and
reassessment
on
the
basis
of
the
reasons
given.
I
have
given
consideration
to
the
question
of
costs.
The
costs
for
the
two
last
days
of
hearing
are
the
responsibility
of
the
plaintiff
as
it
was
at
his
request
that
the
hearing
was
reopened.
Plaintiff
therefore
must
pay
to
defendant
all
costs
and
disbursements,
including
disbursements
for
travel
and
accommodation
for
defendant's
counsel
for
the
last
two
days
of
the
hearing.
No
further
order
as
to
costs
will
issue.
Although
I
stated
I
would
be
prepared
to
receive
further
submissions
on
the
issue
of
costs,
I
am
now
satisfied
that
this
is
not
necessary.
Appeal
allowed.