In The Lands Tribunal of The Hong Kong Special Administrative Region
In The Lands Tribunal of The Hong Kong Special Administrative Region
In The Lands Tribunal of The Hong Kong Special Administrative Region
A AA
B LDCS 4000/2016 BB
[2018] HKLdT 21
C CC
O Before: Deputy District Judge Lui, Presiding Officer of the Lands Tribunal OO
S
_________________ SS
T TT
J U D G M E N T
U UU
A
V VV
B
A -2- A
B _________________ B
C C
1. This is an application for a compulsory sale order under the
Land (Compulsory Sale for Redevelopment) Ordinance, Cap 545 (“the
Ordinance”) (hereinafter referred to as “the Application”) to sell all the
E E
undivided shares of the Remaining Portion of Section A of Kowloon Inland
F Lot No 1693, the Remaining Portion of Section B of Kowloon Inland Lot F
K
2. The occupation permit for the Buildings (“OP”) was issued K
pursuant to the Building Ordinance (Chapter 123 of the Revised Edition,
L L
1950) on 13 September 1955 whereby permission was granted to occupy
M
and use the Buildings for domestic purposes. M
N N
3. Section 2 of such earlier Building Ordinance defines ‘domestic
R R
4. It is not disputed that the total gross floor area of the Buildings
S is about 1,503.17 sq m but the Government lease governing the use and S
V V
A -3- A
B nearly doubling the gross floor area) pursuant to the prevailing Draft Mong B
K
follows: K
L L
(a) The 1/5 undivided share held by the 1st respondent
M
(“R1”) allotted to G/F, 65 Soy Street; M
nd
(b) The 1/5 undivided share held by the 2 respondent
N N
(“R2”) allotted to G/F, 63 Soy Street;
V V
A -4- A
E E
10. Section 3(5) of the Ordinance provides that the Chief
F Executive in Council may, by notice in the Gazette, specify a percentage F
K
lowered the threshold for compulsory sale in respect of the classes of lots K
specified in the Notice from 90% to 80%. Those classes of lots include: “a
L L
lot with each of the building erected on the lot issued with an occupation
M
permit at least 50 years before the relevant date (ie the date of the M
application under the Ordinance)”.
N N
U U
V V
A -5- A
K
The Issues in the Application K
14. Mr Li summarized the following issues as shall be determined
L L
by the Tribunal according to section 4 of the Ordinance:
M M
(a) Issue not disputed by the respondents but subject to
N N
proof by the applicants, namely: -
V V
A -6- A
Ordinance.
C C
(c) Issue in dispute between the applicants and R1: -
(i) whether Apps have taken reasonable steps
to acquire all the undivided shares of the
E E
Subject Lots including those owned by R1 on
F terms that are fair and reasonable in accordance F
K
the units in the Buildings as at 1 June 2016 as K
assessed in accordance with Part 1 of Schedule
L L
1 to the Ordinance.
M
(ii) if an order for sale of the Lots be granted, what M
the redevelopment value (“RDV”) of the Lot
N N
should be for the purpose of setting the reserve
on terms that are fair and reasonable in accordance with section 4(2)(b) of
T T
the Ordinance. The issue is just one of valuation.
U U
V V
A -7- A
B The Evidence B
K
(i) the Application Report dated 15 August 2016 K
pursuant to Part 1 of Schedule 1 to the
L L
Ordinance;
M
(ii) RDV report dated 2 May 2017; M
(iii) a Supplemental EUV Report dated 2 May 2017
N N
on the revised EUV as at 1 June 2016;
V V
A -8- A
K
RDV as at 18 October 2017. K
L L
18. Mr A Chan and Mr Lam have prepared 2 Joint Statements,
M
one dated 29 June 2017 setting out their agreements and disagreements, M
followed by another dated 15 November 2017.
N N
R R
EUV as at 1 June 2016
S Assessment of G/F Units S
V V
A -9- A
B B
E E
23. In Tsuen Wan Trade Association Education Foundation Ltd. v.
F Chui Kam Ying [2012] 2 HKLRD 1163, Jeremy Poon J (as he then was), F
K K
24. A fortiori, in Wing Hong Investment Company Limited v Fung
L L
Sok Han & Others, [2016] 1 HKLRD 1, Chan J found at §235 of the
V V
A - 10 - A
Chow J was of the view that there was no real risk of enforcement by the
C C
Government or Building Authority in respect of the alleged unauthorised
partitions. See §§97-103 of the judgment.
E E
26. Further, at §107 of the judgment, the learned judge observed
F that: F
T 28. Pursuant to the Joint Statement dated 29 June 2017, the two T
V V
A - 11 - A
C C
Frontage (m) Effective
Transaction Saleable Floor Headroom Depth Unit
Comp Ref: Address Age Consideration
Date Area (m2) (m) (m) Price*
Clear Physical (/m2)
E Ref Unit G/F, 63 Soy 1955 1 Jun 16 58.39 + C/L: 3.2 3.83 2.74 17.37 E
Street 26.76 + Yard:
16.98 + Flat
F Roof: 4.85 F
$631,591
KF1/CS2 Unit 7, G/F, 1964 16 Mar 16 $33,468,000 50.50 + Yard: 3.92 4.22 3.77 12.66
G G
Block 2, Tsui 14.94
Yuen Mansion,
H 83-87 Dundas H
Street/ 2-20
Kwong Wa
I Street I
KF2 $351,256
G/F & C/L, 1974 3 Mar 16 $22,800,000 55.43 + C/L: 2.70 4.54 2.87 13.56
J Chung Kay 37.91
J
Building, 515
K Shanghai Street K
KF3 $394,454
Unit B, G/F & 1976 8 Jan 16 $33,000,000 69.80 + C/L: 3.80 4.57 2.84 16.02
L C/L, Master 53.2 + Yard: 3.33 L
Building, 297-
299 Reclamation
M Street M
KF4 $458,498
Unit 12, G/F & 1964 14 Dec 15 $29,000,000 51.65 + C/L: 5.12 5.40 3.53 9.65
N N
M/F, Ngai Hing 46.40
Mansion, 2-24
O Pak Po Street O
P P
Q Q
R R
S S
T T
U U
V V
A - 12 - A
B B
Frontage (m) Effective
Transaction Saleable Floor Headroom Depth Unit
Comp Ref: Address Age Consideration
Date Area (m2) (m) (m) Price*
C Clear Physical (/m2) C
KF5 $377,577
Unit A, G/F & 1976 20 Oct 15 $32,600,000 72.34 + C/L: 3.04 4.07 2.84 16.02
C/L, Master 53.74 + Yard:
Building, 297- 3.40
299 Reclamation
E E
Street
KF6 $461,559
F G/F & C/L, 1976 20 Aug 15 $35,000,000 61.67 + C/L: 2.20 2.93 2.87 13.72 F
David 40.65 + Yard:
Commercial 23.98
G House, 139 G
Portland Street
KF7 $434,028
H G/F, Joye Fook 1966 6 Jul 15 $25,000,000 55.54 + Yard: 3.85 4.59 5.33 13.44
H
Mansion, 468 12.37
I Shanghai Street I
CS1 $2,160,15
G/F, 62 Fa Yuen 1961 5 Aug 16 $131,100,000 60.69 3.92 4.27 4.27 13.41 8
J Street J
CS3 $2,236,42
Unit 4, G/F, 25- 1959 3 Aug 15 $63,000,000 16.03 + Yard: 2.90 2.90 4.98 7.06 2
O O
29. Further, the two valuation experts have agreed the following
P adjustment factors for the assessment of the non-domestic premises in the P
1
Buildings :
Q Q
R R
S S
Mr A Chan Mr Lam
T T
Time Private Retail Price Indices as published by the Rating and
U 1
See Bundle C6/1919. U
V V
A - 13 - A
B B
Valuation Department (“RVD Index”)
C C
Age 1% for every 10 years NA
difference
Street
J J
M Adjustments M
Effective Adjusted
Comp
Unit Price* Unit Price
Ref: Time
(/m2) Location Age Frontage Headroom Size Layout/ Shape Total (/m2)
N KF1/ $631,591 -2.4% 0.0% -1.0% -1.0% -2.0% -2.0% 0.0% -8.4% $578,537 N
KF3 $394,454 -2.9% 5.0% -2.0% -1.0% 0.0% 2.0% 0.0% 1.10% $398,793
P P
KF4 $458,498 -3.9% 5.0% -1.0% -3.0% -2.0% 0.0% 0.0% -7.90% $422,277
KF5 $377,577 -8.3% 5.0% -2.0% -1.0% 0.0% 2.0% 0.0% -4.30% $361,341
Q Q
KF6 $461,559 -9.1% 0.0% -2.0% 2.0% 0.0% 0.0% 0.0% -9.10% $419,557
R KF7 $434,028 -8.8% 0.0% -1.0% -2.0% -5.0% -2.0% 0.0% -18.80% $352,431 R
CS1 $2,160,158 (1.6%) (-35.0%) (-1.4%) (-3.1%) (0.0%) (-8.0%) (-45.90%) ($1,168,645)
S S
CS3 $2,236,422 (-9.1%) (-25.0%) (0.6%) (-4.5%) (-12.0%) (-8.0%) (-58.00%) ($939,297)
CS4 $800,657 (20.2%) (-5.0%) (-1.9%) (-3.3%) (-6.0%) (-8.0%) (5.0%) ($840,690)
T T
U U
V V
A - 14 - A
B 31. As can be seen from the above, there is only one common B
Kong.
G G
32. Although this section of Soy Street is quieter with the presence
H H
of a few educational institutions towards its end at Yim Po Fong Street, a
I local traffic distributor running in parallel to a railway embankment, we do I
major factor for consideration for shops, we agree with Mr A Chan that for
M M
premises that are aged, there would be additional cost for repair and
N maintenance though the amount would not be significant when compared N
with the values for retail purposes. For this reason, we prefer the
O O
adjustment for age at 1% for every 10 years’ difference as proposed by Mr
P A Chan to nil adjustment proposed by Mr Lam. P
T
35. Such a difference was considered by the Tribunal on various T
occasions. For instance, in Tai Ping Restaurant Limited v Director of
U U
V V
A - 15 - A
preferred the adjustment for full frontage to the adjustment for clear
C C
frontage because the former would not miss the effects of columns on the
frontage if any in the frontage adjustment. As explained at §38 thereof:
E E
“38. I consider columns on the frontage of a shop are valuable,
but the weight of such columns in an assessment is generally less
F than that of clear frontage. Subject to the availability of F
information, different weights should be attached to columns on
the frontage and clear frontage respectively in an assessment.
G G
Nevertheless, in the absence of detailed assessment, there is no
material difference between these two approaches if each could
H be applied consistently in the valuation.” H
I I
36. Earlier in Good Faith Properties Limited and Others v Cibean
J Development Company Limited, LDCS 42000/2011 (unreported, dated 31 J
T absolute differences between the two experts are minimal and we just adopt T
U 2
See for instance Bundle C5/1588. U
V V
A - 16 - A
Road, the busy thoroughfare running from north to south that has divided
I I
Mong Kok to a certain extent into two districts of different characters. For
J instance, shops in the vicinity of the reference shop unit are predominated J
discarded as well. We must point out once again that apart from pedestrian
T T
U U
V V
A - 17 - A
B flow, the location value of a shop would also depend on “the character of B
the pedestrians (who they are, what they are there for, etc)”3.
C C
surprised that Mr A Chan has eventually discarded KF1 on the ground that
I I
it was out of line with the others.
J J
44. Indeed, we note that Mr A Chan has proposed 4 other shop
K
comparables for the assessing of the gross development value (“GDV”) in K
determining the RDV as at 18 October 2017, they being:
L L
M M
N N
Frontage
Saleable (m) Effective
Comp Transaction Headroom Depth
Address Age Consideration Floor Area Unit Price*
O Ref:* Date (m) (m) O
(m2) (/m2)
Physical
$582,133
P KF8 Unit 11, G/F & 1964 16 Mar 17 $28,280,000 37.81 + 4.14 3.53 9.65 P
M/F, Ngai Hing C/L: 43.07
Q Mansion, 2-24 Q
Pak Po Street
KF9 $388,740
R G/F, 511 1964 3 Mar 16 $29,000,000 65.51 + 4.94 3.15 13.87 R
Shanghai Street C/L: 34.29
KF10 $407,220
S S
Unit 4, G/F, On 1984 31 Aug 16 $18,500,000 45.43 4.14 3.50 11.84
Hong Building,
T 15-23 Yin T
3
See Siu Sau Kuen v. the Director of Lands, unreported, LDLR 1/2010, 9 March 2012 at
U §§160-169. U
V V
A - 18 - A
B B
Chong Street
KF11 $517,748
C Unit D, G/F, 1973 26 Aug 16 $33,840,000 65.36 7.25 4.03 9.15 C
Lisa House, 12-
14A Yim Po
Fong Street
* These comparable numbers have been renamed by us so as not to confuse with those
E for assessing the EUV. E
F F
45. We find no reason why these comparables (save for KF9
G which lies to the west of Nathan Road as explained in §40 above) were not G
included for the assessment of the EUV where the transaction dates are
H H
generally much closer to the relevant date as at 1 June 2016.
I I
46. Apart from the closer dates of transaction, KF8 and KF11 are
J more relevant in terms of location. KF8 is situated just next to KF4 and J
P from that of the area surrounding the Buildings. In any event, the visibility P
of this latter comparable is blocked by the hawkers’ stall along Yin Chong
Q Q
Street and Mr A Chan considers its location inferior to the subject. We
R accept Mr Lam’s evidence that the hawkers’ stall would be closed during R
night time, rendering the area becoming very quiet especially when
S S
compared with the subject.
T T
4
U If KF4 is excluded, the sample standard deviation is reduced from $61,491 to $38,488. U
V V
A - 19 - A
49. CS1 is situated within the hub of “the Sneakers Street” which
enjoys a conglomeration of trades famous for selling sportswear, sports
E shoes etc. As referred to in Snowland Limited v Director of Lands, LDLR E
making footwear since the 1980s. They come for the latest designs and
H H
limited-edition releases from all over the world...”
I I
50. In comparison, the Buildings are situated in a section farthest
J away from the busiest part of Mong Kok where as stated at §32 above, a J
few educational institutes are located where the shopping route from west
K K
to east is interrupted. Pedestrian flow would not continue towards the
L subject section of Soy Street as suggested by Mr Lam as it is truncated by L
the Sai Yee Street Garden and Playground lying in between. That the
M M
Buildings are situated within 5 minutes’ walking distance from Fa Yuen
N Street is neither here nor there as shops’ value may change only at short N
busiest hub of Mong Kok. In addition, it has a significantly small size even
R R
when the area of the covered yard is included. The proposed adjustment for
S size by Mr Lam is manifestly not adequate nor appropriate as it caters for a S
different market. Indeed, despite its small size, this “comparable” is further
T T
subdivided into three shops – a herbal tea house, a money changer and a
U juicy food outlet (facing the scavenging lane thereof), the latter two being U
V V
A - 20 - A
decreases the further the date of the transaction is away from the valuation
J J
date. Nevertheless, when there is dearth of good comparables and the
K location for a shop is the most important factor for consideration, we K
U 5
Exhibit R1. U
V V
A - 21 - A
B for instance, G/F, 63 Soy Street is occupied by a laundry shop and a tailor B
Effective Adjustments
F Comp Adjusted Unit F
Unit Price* Layout/
Ref: Time Location Price (/m2)
(/m2) Age Frontage Headroom Size Shape Total
KF1/ $631,591 -2.4% 15.0% -1.0% -1.0% -2.0% -3.0% -8.0% -2.4% $616,433
G CS2 G
KF4 $458,498 -3.9% 20.0% -1.0% -3.0% -2.0% 0.0% -8.0% 2.1% $468,126
H KF8 $582,133 -5.2% 20.0% -1.0% -1.0% -2.0% -6.0% -8.0% -3.2% $563,505 H
KF11 $517,748 1.6% 20.0% -2.0% -7.0% 0.0% 0.0% -8.0% 4.6% $541,564
CS4 $800,657 20.2% -15.0% -3.0% -1.0% -3.3% -6.0% -8.0% -16.10% $671,751
I I
Average: $572,276
Average (if KF4 is $598,313
J excluded): J
Average (if KF4 and $573,834
CS4 are excluded):
K K
N N
Subject Shop
O
Effective Floor Area (m2) EUV O
Premises
G/F, 61 Soy Street 70.72 $42,432,000
P G/F, 63 Soy Street 68.72 $41,232,000 P
Q
G/F, 65 Soy Street 68.41 $41,046,000 Q
T T
U 6
The sample standard deviation becomes lower if KF4 is excluded. U
V V
A - 22 - A
additional value, the critical factors appear to be the size and visibility of
F F
the return frontage. While there is no apparent difference between the two
G experts, we consider the approach of Mr Lam wrong in principle. Firstly, G
the Tribunal has been hesitant to adopt a uniform frontage adjustment for
H H
every difference of 1 m as indiscriminate application of such would lead to
I absurd result. See §94 of Supergoal Investment Limited v Five F Ming I
House Limited & Others [2014] 1 HKLRD 286. Secondly, this approach of
J J
Mr Lam assumes that the frontages to both streets would have equal
K advantage (attraction) which is not the case as Hak Po Street is a quieter K
street. In addition, this approach of Mr Lam would have double counted the
L L
value of the floor space that lies at the corner; it is the higher value for the
M floor space that counts in the captioned analysis instead of the mere M
R
basis of non-domestic use or otherwise. Mr Lam was of the opinion that R
8
“the commercial potential of the first floor units is limited”. However,
S S
after the inspection of the Buildings on 1 December 2017, Mr Lam agrees
T
to the non-domestic use basis; the assessments by Mr A Chan in his T
7
Compare C5/1601 and C5/1602.
U 8
See Bundle C6/1765. U
V V
A - 23 - A
adopted9:
C C
H H
Assessment of U/F Units
I 60. Also, by reference to the Joint Statement dated 29 June 2017, I
the two experts have agreed on the EUV of the upper floors as follows10:
J J
R Conclusion on EUV R
T T
9
See C5/1489.
U 10
See C6/1919. U
V V
A - 24 - A
$235,187,893 and the pro rata shares of R1’s interest and R2’s
C C
interest are 17.4542% and 17.5315% respectively.
E E
Whether Redevelopment of the Lot is Justified
F 62. Section 4(2) of the Ordinance provides that the Tribunal shall F
not make an order for sale unless it is satisfied that the "age or state of
G G
repair" of the Building is justified and that the applicants have taken
H "reasonable steps" to acquire all undivided shares of the Lot. The only H
K
63. In his opening submission, Mr Li referred to Alliance Fame K
Limited & others v Mak Kam To & Others, LDCS 9000/2015 (unreported,
L L
dated 4 August 2017) in which the Tribunal adopted the guidelines laid
M
down in Top Sail International Limited v Cheng Kai Ming, LDCS M
18000/2010 (unreported, dated 15 November 2011 (“Top Sail”) and
N N
Charmlink Limited v Lee Tong Hing & Others, LDCS 16000/2010
V V
A - 25 - A
G G
65. Such a discretion by the Tribunal was followed in
H Charmlink: H
“30. We are of the view that the Tribunal has discretion to
determine at what stage a building should be redeveloped after
I I
considering all the relevant factors concerning the age of the
building in question. The relevant factors in the present case are
J that the Building is over 50 years old and it has passed its J
designed life. It is also obsolescent in design and not economical
to maintain. All these factors point to the fact that the Building
K has come to an end of its physical as well as economical life. K
Thus, we find that redevelopment is justified on the ground of the
L
age of the Building. L
P P
Q Q
66. There is no argument on the principles set out in Top Sail and
R Charmlink. It is agreed that they are guidelines for the Tribunal in the R
T 67. For the age and state of repair requirements, the applicants T
V V
A - 26 - A
Thomson Chan (“Mr T Chan”) who is a civil and structural engineer. Their
C C
expertise is not disputed.
when compared with the modern Code of Practice for Structural Use of
G G
Concrete 2013.
H H
K
covermeter survey, compression tests on concrete cores, carbonation tests, K
chloride test and testing on the cement content were conducted. Inter alia,
L L
Mr T Chan found the in-situ concrete compressive strength is about 12%
M
less the design strength, which may be due to insufficient cement used M
during construction. Reduced concrete strength and heavily corroded
N N
reinforcement had drastically reduced the strength of the structural
R R
70. Mr T Chan comes to the conclusion that it is more costs
S effective to demolish and rebuild and not to repair when the Buildings have S
U U
V V
A - 27 - A
April 2017, stated that there is loose rendering and spalled concrete
C C
covering some 23% of external walls plus numerous cracks on the external
walls and the beams underneath the balconies. Similar cracks or spalled
concrete were found inside the domestic flats.
E E
certificate and the safety of the main power supply system is doubtful. In
G G
addition, there is exposed wiring in staircases and some Residential Current
H Circuit Breakers are in poor condition. Worst still, there is no fire services H
J J
73. The Buildings have no flushing water supply; the condition of
K
the above-ground soil and waste disposal system is poor: there is misuse of K
anti-siphonage pipe, abandoned waste water pipes, non-provision of
L L
rainwater pipe shoes, insufficient fall for horizontal soil pipes and lack of
M
connection anti-siphonage pipe and lack of connection of anti-siphonage M
pipe to the horizontal soil water pipe. As regards underground drains, a
N N
CCTV survey has been carried out revealing 5 out of 9 underground pipe
P P
74. Turning to the age of the Buildings, Mr Cheung observed that
Q the Buildings are over 50 years of age and passed its design life. In giving Q
Based on the latter, Mr Cheung accepted that there are problems with
T T
material strengths, design life, progressive failure, redundancies and
U moment joint. U
V V
A - 28 - A
B B
75. Mr Cheung also found the Buildings are inferior in terms of:
C C
(a) means of fire escape as the staircase is not
provided with emergency lighting system as required
under the Code of Practice for Fire Safety in Buildings
E E
2011 (“FS code”), only a handrail on one side of the
F staircase and the clear of 920mm is less than 1050mm F
M
2008, FS code, Disability Discrimination Ordinance; M
(e) Energy efficiency as there is no certificate of
N compliance in accordance with Buildings Energy N
Efficiency Ordinance;
O (f) no drain pipes to collect condensation water from air- O
conditioners, etc.
P P
V V
A - 29 - A
B B
K
interest of the respondents under Section 4(2)(b) of the Ordinance. K
L L
79. It is not disputed that the applicants have made the following
M
offers to the respondents through their solicitors to acquire the units or M
interests they own: -
N N
Offer Date of offer R1’s Unit R2’s Unit
O 1st round* 27 Jun 16 $32,900,000 $33,950,000 O
P
2nd round 19 Jul 16 $34,545,000 $35,647,500 P
letters of KFP, it is regretted that they were some 20% or 18% lower than
T T
nd
the EUV as found by the Tribunal; the 2 round offers were not better as
U U
V V
A - 30 - A
B they were some 16% or 14% lower than the EUV. For the 3 rd offer, they B
were still some 10% or 8% lower than the EUV. These offers appear not to
C C
be fair and reasonable.
dated 31 May 2013), the Tribunal ruled at §61 that not only pre-Application
F F
steps should be considered by the Tribunal, but all reasonable steps before
G the making of a sale order by the Tribunal to acquire the minority owner’s G
K
83. In Intelligent House Ltd v Chan Tung Shing & Others [2008] 4 K
HKC 421 where the majority owner relied on its valuation expert to
L L
formulate some of the offers, the Tribunal ruled at §334(3) that:
S S
85. More importantly, the Court of Final Appeal in Capital Well
T Ltd v Bond Star Development Ltd (2005) 8 HKCFAR 578, [2005] 4 T
V V
A - 31 - A
F F
86. As said in §15 above, both Mr Lee and Ms Wong for the
G respondents no longer oppose the order for sale on the ground of the G
applicants not having taken reasonable steps to acquire all the undivided
H H
shares in the Lot on terms that are fair and reasonable in accordance with
I section 4(2)(b) of the Ordinance. I
J J
87. Bearing in mind the above, we are satisfied that on the
K evidence available and in the circumstances of the present Application, the K
applicants have taken reasonable steps to acquire all the undivided shares in
L L
the Lot including negotiating for the purchase of such of those shares as are
M owned by R1 and R2 on terms that are fair and reasonable. M
N N
Disputes on the estimation of the RDV of the Lots
O O
Optimum Hypothetical Development Model
P
88. At the hearing, no suitable redevelopment site comparables P
were adduced as evidence for this Tribunal to consider. Both Mr A Chan for
Q Q
the applicants and Mr Lam for R1 and R2 agreed to resort to the residual
V V
A - 32 - A
B costs etc) and developer’s profit from the estimated gross development B
should comprise a 22-storey composite building with retail shops and plant
G G
room on G/F& 1/F, club house on 2/F and residential units on upper floors
H (each having 2 units per floor). They have also agreed the other parameters H
including the saleable areas per floor and even the GDV for the residential
I I
portion. The table below shows their agreements:
J J
K K
L L
M M
N N
Mr A Chan Mr Lam
O Site Area 328.4 sq m O
Marketing Cost 2%
T T
Demolition Cost for the Buildings $2,931,182
U U
V V
A - 33 - A
that the two experts cannot come into agreement, resulting in their
G G
difference in the residual land value.
H H
M M
92. Mr Lam, on the other hand, adopts the same 4 comparables he
N used for valuing the EUV. We have however, ruled that only CS2 and CS4 N
are relevant.
O O
P P
93. Thus, in the special circumstances of the present case, we are
Q prepared to adopt the same set of comparables for assessing both the EUV Q
V V
A - 34 - A
B B
Saleable
C Shop
Area Frontage (m) Return frontage (m) Shape C
No
(m2)
1 67.35 5.58 abutting Soy 12.07 abutting rectangular
Street scavenging lane
2 109.62 13.32 abutting Soy 4.84 abutting Pak Po “L”
E Street Street E
3 66.87 10.24 abutting Pak NA rectangular
Po Street
F F
§§31-54 above. But for the location adjustment, we note Mr A Chan agrees
H H
to give a higher average rate because of the potential shopping
I development at 1/F of Concord Building opposite to the Buildings. We I
would also envisage that with the new development at the Lot itself, the
J J
trading environment would improve. We would therefore add a further 10%
K for location13. Our valuation of Shop 1 is as follows: K
L L
Adjustments
M Effective M
Comp Adjusted Unit
Unit Price
Ref: Time Return Price (/m2)
(/m2) Location Age Frontage Headroom Size Total
Frontage
N N
KF1/ $631,591 7.0% 25.0% 5.0% 3.0% 2.0% -2.0% 8.0% 48.0% $934,755
CS2
O KF4 $458,498 5.3% 30.0% 5.0% 0.0% 2.0% 0.0% 8.0% 50.3% $689,122 O
KF8 $582,133 3.9% 30.0% 5.0% 3.0% 2.0% -2.0% 8.0% 49.9% $872,617
P P
KF11 $517,748 11.3% 30.0% 4.0% -3.0% 1.0% 0.0% 8.0% 51.3% $783,353
CS4 $800,657 41.6% -5.0% 3.0% 2.0% 0.0% -2.0% 8.0% 47.6% $1,181,770
Q Q
Average: $892,323
S * We adopt 8% for the return frontage for the scavenging lane instead of Mr A Chan’s S
10%.
T T
13
See Alliance Fame Limited & Others v Mak Kam To & Others, LDCS 9000/2015
U (unreported, dated 4 August 2017), §116. U
V V
A - 35 - A
B B
96. As before, we are going to adopt a unit rate for Shop 1 at say
C C
$950,000/m2 and the value of this shop unit is therefore:
67.35 m2 x $950,000/m2 = $63,982,500.
E 97. If we carry out a similar analysis for Shop 2, the result will be E
as follows:
F F
Effective Adjustments Adjusted
Comp
Unit Price Return Unit Price
G Ref: Time Location Age Frontage Headroom Size Total G
(/m2) Frontage (/m2)
KF1/ $631,591 7.0% 25.0% 5.0% 18.0% 2.0% -18.0% 15.0% 54.0% $972,650
CS2
H H
KF4 $458,498 5.3% 30.0% 5.0% 16.0% 2.0% -17.0% 15.0% 56.3% $716,632
I KF8 $582,133 3.9% 30.0% 5.0% 18.0% 2.0% -22.0% 15.0% 51.9% $884,260 I
KF11 $517,748 11.3% 30.0% 4.0% 12.0% 1.0% -13.0% 15.0% 60.3% $829,950
J J
CS4 $800,657 41.6% -5.0% 3.0% 18.0% 0.0% -18.0% 15.0% 54.6% $1,237,816
Average: $928,262
K K
Average (if KF4 is $981,169
excluded):
L L
98. That is, we determine the unit rate for Shop 2 at $981,000/m2
M and the value of this shop unit is therefore: M
N N
109.62 m2 x $981,000/m2 = $107,537,220.
O O
99. At this juncture, we note that the adjustments for size nearly
P P
cancel out the adjustments for frontage in respect of the comparables, ie the
Q combination of, say, two standard sized shops of equal frontage and depth Q
nd
(thus yielding 1/2 the depth to frontage ratio) would not necessarily
R R
justify a higher unit price - an observation discussed by the Tribunal at
S §§94-97 in Supergoal Investment Limited, supra. For this reason, we have S
V V
A - 36 - A
B B
100. For the rectangular shop with a shop front of 6.79m and a
C C
depth of 11.49m, our analysis is as follows:
E Adjustments E
Effective
Comp Adjusted Unit
Unit Price Return
Ref: Time Price (/m2)
(/m2) Location Age Frontage Headroom Size Frontage Total
F F
KF1/ $631,591 7.0% 15.0% 5.0% 5.0% 2.0% -6.0% 0.0% 38.0% $871,596
CS2
G KF4 $458,498 5.3% 20.0% 5.0% 3.0% 2.0% -3.0% 0.0% 42.3% $652,443 G
KF8 $582,133 3.9% 20.0% 5.0% 5.0% 2.0% -9.0% 0.0% 36.9% $796,940
H H
KF11 $517,748 11.3% 20.0% 4.0% -1.0% 1.0% -3.0% 0.0% 42.3% $736,755
CS4 $800,657 41.6% -10.0% 3.0% 5.0% 0.0% -9.0% 0.0% 35.6% $1,085,691
I I
Average: $828,685
K K
N N
102. We find the result is only slightly smaller than $107,537,220.
O We are satisfied that the value for Shop 2 at $107,537,220. O
P P
103. For Shop 3, our analysis is as follows:
Q Q
R R
S S
T T
U 14
This is the adjustment for its corner location, smaller size etc U
V V
A - 37 - A
B B
Effective Adjustments
Adjusted Unit
C Unit Price Layout/ C
Time Location Age Frontage Headroom Size Total Price (/m2)
(/m2) Shape
KF1/ $631,591 7.0% 10.0% 5.0% 12.0% 2.0% -2.0% 5.0% 39.0% $877,911
CS2
KF4 $458,498 5.3% 15.0% 5.0% 10.0% 2.0% 0.0% 5.0% 42.3% $652,443
E KF8 $582,133 3.9% 15.0% 5.0% 12.0% 2.0% -2.0% 5.0% 40.9% $820,225 E
KF11 $517,748 11.3% 15.0% 4.0% 6.0% 1.0% 0.0% 5.0% 42.3% $736,755
F F
CS4 $800,657 41.6% -15.0% 3.0% 12.0% 0.0% -2.0% 5.0% 44.6% $1,157,750
Average: $849,017
G G
Average (if KF4 is $898,160
excluded):
H H
I I
104. That is, we determine the unit rate for Shop 3 at say
J $900,000/m2 and the value of this shop unit is therefore: J
K K
2 2
66.87 m x $900,000/m = $60,183,000.
L L
105. As a result, the total GDV for the hypothetical shops is
M M
unit value of the ground floor as the unit value for 1/F. However, Mr A
Q Q
Chan refers to Shop 3 while Mr Lam refers to Shop 1.
R R
V V
A - 38 - A
improved.
C C
E 108. The two experts have agreed the GDV for the residential E
portion on the upper floors at $337,851,150 which is equivalent to
F F
$206,700/m2.
G G
Development Profit
H H
109. As stated at §89 above, the experts have agreed the
I developer’s profit should be 15% on costs. But when Mr A Chan was I
referred to the recent Government tender land sales including the one at
J J
Cheung Sha Wan on 15 November 2017 and the others earlier in Kai Tak
K area during cross-examination, he conceded the developer’s profit can be K
V V
A - 39 - A
B B
I I
114. The applicants has prepared a set of draft Particulars and
J J
Conditions of Sale of the Lots16. Subject to any amendment that may
K
become necessary as a result of our ruling on the arrangement of auction K
above, the particulars and conditions of sale of the Lots by public auction
L L
submitted by the applicants are also reasonable.
M
Order M
115. This Tribunal make the following orders:
N N
(1) This Tribunal is satisfied that the redevelopment
respondents;
R R
(2) All the undivided shares in the Lot, the subject of
S the Application herein, be sold by way of a public S
U 16
See Bundle B/381-406. U
V V
A - 40 - A
K
(i) The sale of the Lot be on the particulars K
and conditions of sale substantially the same as
L L
those in the draft Particulars and Conditions of
M
Sale to be initialed and approved by the M
Tribunal.
N N
(ii) The reserve price be set at $386,391,000.
V V
A - 41 - A
Ordinance.
C C
Costs
116. The law on costs is succinctly summarized at §4 of Good
E E
Faith Properties Limited and Others v Cibean Development Company
F Limited. LDCS 42000/2011 (unreported, dated 12 June 2015) which F
(e) One should not be too ready to condemn the exercise of such
R rights to be heard by the minority owner as unreasonable conduct R
in resisting an application under Cap 545 (§17);
S (f) The proper approach of the Tribunal for the costs of a S
successful claimant (ie a claimant who is awarded more than the
T amount of an unconditional offer by the respondent) should be T
that he is entitled to his costs incurred in the proceedings in the
absence of some ‘special reason’ to the contrary (§28);
U U
V V
A - 42 - A
B ….. B
K
(n) The proper approach is to examine whether the respondent
K
acted unreasonably in relying on the evidence of its expert, Mr
Lai, so as to cause the proceedings to be unnecessarily prolonged
L or to cause the unnecessary expenditure of additional costs L
(§62).”
M M
P P
118. Referring to the same principles, however, Mr Li submits that
Q in the present case, there should be no order as to costs because it is Q
T
wrong as a matter of law to persist to say that the 1/F units of the Buildings T
rd
should be valued as domestic flat until the 3 day of trial. There is a
U U
V V
A - 43 - A
B plethora of authorities on the correct legal position and costs and time have B
Q Q
121. Mr Li also takes issue on Mr Lam’s position on valuing the
R
1/F units of the Buildings until “a volt change of accepting Alnwick Chan’s R
1F valuation as shop at trial:
S S
V V
A - 44 - A
B gate. In short, he said the 1F units had not been used as shop and B
could not be used as shop. Then he said that after the inspection,
he saw that there were signs indication the use of 1F as shop and
C he had inspected the interior of some of 1F units. He then said C
that after site inspection, he did his valuation of 1F as shop and
found such valuation be close to Alnwick Chan.”
E E
122. Mr Li suggests there was no logic to say that because the 1/F
F
units had not been used as shops at the time of (Mr Lam’s) alleged F
inspections prior to trial. Mr Li criticizes Mr Lam’s change of stance was
G G
inexplicable when even an external inspection of the Buildings could find
H
various signage and advertisements showing the use of 1/F units as shops; H
Mr Lam simply failed to conduct a proper valuation of 1/F units.
I I
V V
A - 45 - A
B B
C C
E E
Deputy District Judge Lui Lawrence Pang
F Presiding Officer Member F
L L
M M
N N
O O
P P
Q Q
R R
S S
T T
U U
V V
1
A A
B B
Appendix 1
C Residual Valuation C
GDV
O O
P P
Q Q
R R
S S
T T
U U
V V