[2005] EWLands RA_239_1995 (31 January 2005)
RA/239,329-334 & 373-375/1995 (consolidated)
LANDS TRIBUNAL ACT 1949
RATING – private opencast coal sites – valuation – royalties and market evidence – comparison with British Coal assessments – tone of the list – methods of valuation – respondent valuation officers' valuations accepted.
IN THE MATTER OF NOTICES OF APPEAL
BETWEEN H J BANKS AND COMPANY LIMITED Appellants
and
ANTHONY SPEIGHT
And Respondents
COLIN ROBERT SNOWBALL
(Valuation Officers)
Re: Opencast coal sites in West Yorkshire and Northumberland
Before: P H Clarke FRICS
Sitting at: Procession House, London EC4 on 6-9, 13-16, 20-23 and 28 July and 23 September 2004 with closing submissions in writing received on 13 September and 4, 21 and 22 October 2004
Matthew Horton QC and Richard Glover instructed by Dickinson Dees solicitors for the appellants.David Holgate QC and Timothy Mould instructed by Solicitor of the Inland Revenue for the respondents.
The following cases are referred to in this decision:
Eastbourne Borough Council and Wealden District Council v Allen (VO) [2001] RA 273Hoare (VO) v National Trust [1998] RA 391East End Dwellings Co Limited v Finsbury Borough Council [1951] 2 All ER 587Poplar Assessment Committee v Roberts [1922] 2 AC 93Tivydale Coal Co Limited v Hanstock (VO) [1966] RA 225Marks v Eastaugh (VO) [1993] RA 11Humber Limited v Jones (VO) & Rugby Rural District Council (1960) 53 R & IT 293Inland Revenue Commissioners v Gray [1994] RVR 129Robinson Brothers (Brewers) Limited v Houghton and Chester-le-Street Assessment Committee [1937] 2 KB 445Denaby and Cadeby Colliery Co v Doncaster Union Assessment Committee (1898) 78 LT 388F R Evans (Leeds) Limited v English Electric Co Limited [1978] 1 EGLR 93Tomlinson(VO) v Plymouth Argyll Football Co Limited & Plymouth City Council (1960) 53 R & IT 297O'Brien v Harwood (VO) [2003] RA 244Ladies Hosiery and Underwear Limited v West Middlesex Assessment Committee [1932] 2 KB 679K Shoe Shops Limited v Hardy (VO) & Westminster City Council [1983] RA 26 (CA)Shearson Lehman Brothers Limited v Humphrys (VO) & Hackney London Borough Council [1991] RA 125Lotus & Delta Limited v Culverwell (VO) & Leicester City Council [1976] RA 141Marks v Grose (VO) [1995] RA 49Jafton Properties Limited v Prisk (VO) [1997] RA 137Williams (VO) v Scottish and Newcastle Retail Limited [2001] RA 41Stirk and Sons Limited v Halifax Assessment Committee [1922] 1 KB 264Baker Britt & Co Limited v Hampsher (VO) [1974] RA 69R v Rhymney Railway Co (1869) LR 4 QB 276Mersey Docks & Harbour Board v Birkenhead Union Assessment Committee [1901] AC 175Mersey Docks & Harbour Board v Liverpool [1873] LR 9 QB 84Dawkins (VO) v Ash Brothers & Heaton Limited [1969] 2 AC 367British Coal Corporation v Aspinall (VO) [1988] RA 78Arbuckle Smith & Co Limited v Greenock Corporation [1960] AC 813Sole v Henning(VO) [1959] 3 All ER 398Garton v Hunter (VO) [1969] RA 11Bruce v Howard (VO) [1964] RA 139McQuade v Lane (VO) (1965) 11 RRC 353R v Paddington Valuation Officer ex p Peachey Property Corporation Limited [1965] RA 177Pointer v Norwich Union Assessment Committee [1922] 2 KB 471Land Securities Plc v Westminster City Council [1992] 44 EG 153W Clibbett Limited v Avon County Council [1976] RVR 131Burroughs Machines Limited v Mooney (VO) [1977] RA 45Shrewsbury Schools v Shrewsbury Borough Council & Plumpton (VO) (1960) 7 RRC 313Imperial College of Science & Technology v Ebdon (VO) and Westminster City Council [1984] RA 213Lamb v Minards (VO) [1974] RA 153Howarth v Price (VO) (1965) 11 RRC 196Kingston Union Assessment Committee v Metropolitan Water Board [1926] AC 331Bluebell Railway Limited v Ball (VO) [1984] RA 113Sandown Park Limited v Esher Urban District Council and Castle (VO) (1954) 47 R & IT 351
DECISION
COAL INDUSTRY
FACTS
Appeal hereditaments: description and tenure
Appeal hereditaments: rating
Date | Royalty £ per tonne |
27 April 1980 | 14.75 |
24 May 1981 | 15.50 |
28 March 1982 | 16.00 |
1 March 1987 | 13.50 |
17 December 1987 | 11.00* |
1 April 1990 | 5.50 |
(to 50,000 t) | |
6.00 | |
(above 50,000 t) | |
24 May 1992 | 4.50 |
(to 50,000 t) | |
5.00 | |
(above 50,000 t) | |
1 April 1993 | 2.00 |
* The royalty of £13.50 was reduced in May 1988 to £11 backdated to 17 December 1987.
Surface rent
Rating list 1990
(i) for the mineral element, £6 per tonne unadjusted rateable value (URV) for coal and the open market royalty for other minerals, inclusive of all land values, surface rights, wayleaves, etc;
(ii) the rate for coal may be subject to allowances for difficult geological and working conditions at individual sites;
(iii) site improvements, roads, buildings, rateable plant and machinery to be valued on the contractor's basis.
(i) Bullcliffe Farm Extension
(a) equivalent annual output of coal, 86,632 tonnes;
(b) buildings and rateable plant and machinery, RV £2,675;
(c) no disability allowance.
(ii) Bullcliffe Farm
(a) equivalent annual output of coal, 68,398 tonnes;
(b) buildings and rateable plant and machinery, RV £2,500;
(c) disability allowance, 5%.
(iii) West Farm
(a) equivalent annual output of coal, 58,147 tonnes;
(b) buildings and rateable plant and machinery, RV £2,525;
(c) no disability allowance.
(iv) Thorntree Hill
(a) equivalent annual output of coal, 109,283 tonnes (1991) and 79,035 tonnes (1992);
(b) buildings and rateable plant and machinery, RV £2,375;
(c) no disability allowance.
(v) Birkwood Farm
(a) equivalent annual output of coal, 62,376 tonnes;
(b) buildings and rateable plant and machinery, RV £2,350;
(c) disability allowance, 10%
(vi) Broomley Fell Plantation
(a) equivalent annual output of coal, 64,487 tonnes;
(b) buildings and rateable plant and machinery, RV £1,030;
(c) disability allowance, 20%.
ISSUES
"(1) The royalty rent to be applied to the annual output of coal produced at each of the six appeal hereditaments.
(2) The most appropriate method of valuation to be adopted in determining the rent for rating purposes for each of the appeal hereditaments in accordance with Law."
APPELLANTS' CASEEvidence
Bullcliffe Farm Extension £2.59Bullcliffe Farm £2.45West Farm £2.87Thorntree Hill £1.98Birkwood Farm £2.20Broomley Fell Plantation £2.46
Bullcliffe Farm Extension RV £114,863 Bullcliffe Farm RV £82,098 West Farm RV £85,965 Thorntree Hill RV £110,565(1991) Thorntree Hill RV £80,619(1993) Birkwood Farm RV £64,102 Broomley Fell Plantation RV £64,485
Submissions
RESPONDENT VALUATION OFFICERS' CASE
Evidence
Bullcliffe Farm Extension | RV £262,571 |
Bullcliffe Farm | RV £197,434 |
West Farm | RV £176,966 |
Thorntree Hill | RV £330,224 (1991) |
Thorntree Hill | RV £239,480 (1993) |
Birkwood Farm | RV £170,765 |
Broomley Fell Plantation | RV £155,799 |
Mr Willson's alternative receipts and expenditure valuations (produced different and higher royalty rents for each hereditament and higher rateable values to those listed above (Appendix 3).
Submissions
DISCUSSION
Law and principles
"The rateable value of a non-domestic hereditament …. shall be taken to be an amount equal to the rent at which it is estimated the hereditament might reasonably be expected to let from year to year if the tenant undertook to pay all usual tenant's rates and taxes and to bear the costs of the repairs and insurance and the other expenses (if any) necessary to maintain the hereditament in a state to command that rent."
In arriving at the estimated rent for a mine or quarry "no account shall be taken of sums payable in respect of the extraction of minerals from such land in so far as such sums are attributable to the capital value of minerals extracted". The capital value is assumed to be 50%. Land from which the minerals are extracted does not include "buildings, structures, roads, shafts, adits or other works" (Non-Domestic Rating (Miscellaneous Provisions) Regulations 1989, reg 5(2)(3)). Thus, the estimated royalty rents for the surface and coal at the appeal hereditaments (Mr Crawford's £1.98 - £2.87 per tonne, Mr Willson's £6 per tonne are unadjusted rateable values (URV)) and are reduced by 50% to arrive at the rateable value (RV) under Schedule 6 para 2(1).
"The principle of uniformity also commands ready agreement, so far as fairness generally requires comparable properties to be valued by the same yardstick (but that does not make one single method of valuation uniquely appropriate, as a matter of law, for a particular type of hereditament: see Garton v Hunter, a case about a caravan site)."
Equality of rating is and should be one of the main objects of all rating systems (Poplar Assessment Committee v Roberts [1922] 2 AC 93 at 109). These requirements are achieved by the individual valuation of each hereditament and the application to all properties of the same yardstick or measure (rental value on an annual tenancy) by reference to a common valuation date (see Stirk and Sons Limited v Halifax Assessment Committee [1922] 1 KB 264 and Ladies Hosiery at 686-7). Uniformity of assessment is not, however, to be sacrificed to correctness. In Ladies Hosiery the appellants objected to the assessment of their premises on the grounds that they had been incorrectly and unfairly assessed because seven other properties of the same class and in the same list had been assessed at lower figures. The appellants, however, had called no evidence to show that their assessment was incorrect and their only witness agreed that the rent would be at least equal to the assessment. The appellants did not seek to alter the figures for the other seven properties. The Court of Appeal held that, the appellants' hereditament having been entered in the list at the proper figure, evidence that seven other properties had lower assessments was irrelevant and of no weight and could not justify a reduction. It could only be used to correct the inaccuracy of the other hereditaments. Scrutton LJ said (at 688):-
"The appellants here, however, say that besides the principle of independent valuation, there is another vital principle: that as between different classes of hereditaments, and as between different hereditaments in the same class, the valuation should be fair and equal. I agree, but in my view there is a third important qualification, that the assessing authority should not sacrifice correctness to ensure uniformity, but, if possible, obtain uniformity by correcting inaccuracies rather than by making an inaccurate assessment in order to secure uniform error."
Slesser LJ said (at 694):-
"However that may be, it is clear to my mind that the appellants have taken the wrong course in attempting to correct their grievance of unfairness. If the grievance be, as it may well be, that there is economic inequality in requiring competing businesses to pay less proportionately than the appellants, that inequality can only be removed by increasing the assessments of their competitors. But I find it quite impossible to hold that the mandatory requirements of the Rating and Valuation Act as to the assessment of gross value in a particular case can be avoided or modified by a consideration of unfairness."
"The statutory hypothesis is only a mechanism for enabling one to arrive at a value for a particular hereditament for rating purposes. It does not entitle the valuer to depart from the real world further than the hypothesis compels."
And Peter Gibson LJ said (at 415):-
"In particular I would emphasise the necessity to adhere to reality subject only to giving full effect to the statutory hypothesis, so that the hypothetical lessor and lessee act as a prudent lessor and lessee. I would call this the principle of reality, …"
It is common ground that this principle should be applied in these appeals, although the extent of such application is in dispute. In my judgment, two departures from the real world are necessary to give effect to the rating hypothesis.
"The hypothetical landlord, Mr X, must be the owner of (or at any rate in a position to let) the entire hereditament and must not have let any portion of it already …
… the hypothetical landlord is assumed to have granted, and the hypothetical tenant to have taken, a tenancy from year to year of the entire hereditament, …"
For the hereditament being valued therefore the reality of the position must yield to the statutory hypothesis which necessarily requires the assumption to be made that the entire hereditament (coal and surface) is let by a hypothetical landlord to a hypothetical tenant.
"The fact is that it is impossible to get away from the situation that the statute postulates not only a hypothetical tenant but also a hypothetical landlord, and, as the Lands Tribunal said in the passage cited, in the context of a hypothetical world in which the hypothetical tenant cannot become the owner of the premises and cannot get a lease for a term of years. Moreover, one has to postulate a world in which not only the hypothetical tenant is in that position, but everybody else is in the same position. In the end, therefore, we are in a world of make-believe."
"The statutory hypothesis compels one to assume that the subject hereditament is held on a lease on the statutory terms. Counsel for the valuation officers submitted that the statutory hypothesis also compels one to assume that the freehold of the subject hereditament would not be available to the Trust. I would accept that submission. He did not submit that the statutory hypothesis compels one to assume that in the real world no other property in the country would be available to the National Trust save on the statutory terms. I think he was right not to make this submission. Hypothetical bargaining to establish the hypothetical rent would take place in a world in which the Trust owned a number of properties, desired to acquire a freehold in a number of other properties around the country provided that they were fully endowed and was interested in acquiring the hereditament in respect of which the statutory hypothesis was being applied. In the real world one of the factors which the Trust takes into account in helping it choose which property to take is the financial drain on the Trust's resources which that property is likely to represent."
"Therefore, while it is true that when each hereditament comes to be valued, it has to be assumed that it is vacant and to let on the statutory terms and will in fact be let on those terms, and in that sense Wilmer LJ's dictum is undoubtedly correct, it does not follow that in making that valuation all other hereditaments have to be assumed to be occupied or available for occupation on those terms."
"The sole purpose of the appellants in acquiring the premises was to use them as a bonded store in connection with their business as warehouseman. The alterations were necessary in order that this purpose might, if the alterations were approved by the Customs and Excise, receive effect. Yet activity carried on in relation to premises, the sole object of which is to make the premises fit for the only use which is contemplated, does not amount to the kind of actual user as is essential to rateable occupation. So long as the activities were confined to making the premises fit for a contemplated purpose, the premises were not serving the appellants' purposes as warehouseman. The premises were not being applied to the purpose for which they existed but were in an antecedent stage. It must be remembered that under rating law it is open to the owner to sterilise a property – whether by leaving a house without furniture or otherwise – which is perfectly capable of being let for a valuable rent. If, therefore, there is no use of premises according to their nature I find it difficult to see how there is occupation attracting liability for rates."
Discrimination and jurisdiction
Value evidence: quantity, quality and reliability
"Nowadays we do not confine ourselves to the best evidence. We admit all relevant evidence. The goodness or badness of it goes only to weight, and not to admissibility."
It is not argued by the appellants that the royalty and settlement evidence used by Mr Willson is inadmissible, but Mr Crawford's complete rejection of it as unreliable and of no weight produces the same effect. In short, the essential dispute is not the complete exclusion of evidence but the weight to be given to it. Only if no weight whatever can be given to a category of evidence should it be excluded.
"None the less actual rents where they are available and cannot be impeached should be the best guide to rateable value." (para E [403]).
"… it remains true to say that actual rents must be the starting point in the quest for rateable value for all hereditaments … of a kind which are normally offered and taken on lease in the open market." (para E [405]).
The burden of proof is on the appellants to persuade me that I should reject the direct evidence of rents and royalties to which I have been referred and find the royalty rents for the appeal hereditaments by an indirect method of valuation (although referred to by Mr Crawford as a comparative method).
"The Commission shall not alienate for any freehold interest any coal or mine of coal, other than coal that is necessary to be dug or carried away in the course of operations for purposes other than coal-mining or a mine that is necessary to be used in the course of such operations, or coal present among other minerals that is of so small value that the working thereof is unlikely to be undertaken except as an operation subsidiary to the working of those other minerals, or a mine used primarily for purposes other than coal-mining."
Thus, as a matter of law, coal falls within this category where it is extracted in the course of other operations, or is of small value and present among other minerals or is in a mine primarily used for other purposes. Mr Willson referred to five alienated sites, two in Shropshire, one in Co Durham, one in Leicestershire and one at Bonnybridge near Falkirk. The transactions ranged in time from 1982 to 1990, and varied in form, eg payments related to the ex-pit price of the coal extracted, lump sum payments for specific quantities, annual royalties per tonne of non-vested coal.
"While the rent actually paid for a hereditament is prima facie the best evidence, it is not conclusive unless it can be shown to be a rack rent. The rents for licensed mines are the only recently negotiated rents of their kind in evidence and, despite the fact that they are found to require adjustments, the payment made for the appeal underground property and rights undoubtedly presents the most reliable basis for the assessment of open market value in terms of the rating hypothesis.
As the Tribunal pointed out in Bruce v Howard [1964] RA 139, 141
'It is not what might be regarded as a reasonable rent – a question on which many different opinions might be held, but what might reasonably be expected to be paid – in other words what would be the probable rent in the market … The rent reasonably to be expected must depend on the question of supply and demand.'"
"The rent prescribed by the statute is a hypothetical rent, as hypothetical as the tenant. It is the rent which an imaginary tenant might be reasonably expected to pay to an imaginary landlord for a tenancy of this dwelling in this locality, ….. I do not suppose that throughout the length and breadth of Paddington you could find a rent corresponding to this imaginary rent. Take hereditament after hereditament; go through the rental returns; you will find in case after case that the actual rent is no useful guide. … But nevertheless an expert valuer may by analysis of rental returns and by looking at comparable cases be able to form an opinion as to what rent may reasonably be expected."
"When the Assessment Committee are considering the rent which the hypothetical tenant would give for the appellant's premises, any evidence which is relevant to that question is in law admissible, and it must depend on the circumstances of the case whether evidence of the rateable value of premises which are said to be in approximately the same position as the appellant's premises is worth admitting or not. It is a question of degree. ……. In my opinion evidence of the rateable value must be admissible and for two reasons. In the first place, in cases in which both premises are in the same Union, it is evidence against the Assessment Committee in the nature of an admission. And secondly, it may be the only way in which you can get at the rent at which the appellant's premises are worth to let by the year."
(i) Greenfield sites (mainly agricultural land), where the primary or sole purpose of occupation was the winning and working of coal for the commercial market as part of the operator's normal activities in the coal business. For the 1995 list the proposed range was £3.50 to £4.50 per tonne and for the 2000 list, £2.30 to £3.30 per tonne.
(ii) Brownfield sites, where coal extraction was a major element of occupation while not being the primary purpose. These were sites where coal extraction was a means to restore the land for alternative use. For the 1995 list the proposed range was £2 to £3.65 per tonne and for the 2000 list, £1.30 to £2.65 per tonne.
(iii) Reclamation sites, where restoration and reclamation were the sole or primary purpose of occupation and coal recovery was ancillary thereto, and in many cases, part of the site remediation. For the 1995 list the proposed range was 75p to £2.75 per tonne and for the 2000 list, 65p to £2 per tonne.
Value evidence: application
"Q. So the essential point you are making is that for every one of the appeal hereditaments, none of them could sustain £2 per tonne?
A. No, with the exception of Thorntree Hill they could all sustain £2 per tonne.
Q. And the additional amount, above the £2 in your royalty rent, is for the minerals?
A. Would be the coal royalty, if you chose to apportion it that way, yes. What I look at is the total royalty –
Q. Some of your total royalties are above £2?
A. Yes, with the exception of Thorntree Hill, they are all above £2. If you follow the general guide that the surface rent is £2 per tonne, for instance, Bullcliffe Farm Extension, my total royalty is £2.59, you could apportion that £2 to the surface and 59p to the coal. Bullcliffe Farm itself, £2 to the surface, 45p to the coal. West Farm, £2.87 total, £2 to the surface, 87 – "
"Where however there is a paucity of satisfactory direct rental evidence, then the best evidence as to rental value is likely to be the 'indirect' evidence provided by the gross values of similar hereditaments; and the greater the similarity between these other hereditaments to the particular hereditament in physical respects such as nature of property, type, age, design, size and surroundings, the better is the evidence so provided. Should there be available as comparables a number of hereditaments all equally similar to the particular hereditament in all material physical respects, then those which are in the same locality as the particular hereditament normally provide better evidence as to rental value than those which are in some other locality, because the former are more likely to be in similar economic sites and therefore the more truly comparable."
"Sites at which the restoration and reclamation are the sole and primary purpose for the site. The coal recovery is purely ancillary to that process and in many cases is simply part of the site remediation plans. These sites normally form part of large urban regeneration schemes of industrial dereliction. Many are grant aided but not exclusively so; most will involve the treatment ex situ and in situ of major contaminants and specific restoration requirements (ie fit for immediate redevelopment for industrial, residential or other purposes). It is quite common at such sites to find that the areas from which the coal is extracted are often very small in comparison with the overall area being restored. Another factor which is also common at such sites is that in the absence of the overall reclamation or remediation scheme, such sites would not form the basis of a viable commercial opencast coal prospect, either as a greenfield or brownfield site."
I do not understand the appellants to disagree with this definition for sites in the 1990 list.
Alternative valuations
"If the hereditaments are such as to afford peculiar facilities for carrying on any kind of business, that facility does, beyond all question, enhance the value of the occupation; but though the profits which may be reasonably expected to arise from such a business no doubt form an element in estimating the enhanced value of the occupation of the premises, the actual profits made do not form any element, except in so far as they afford evidence of what might be reasonably expected to be made from the occupation of premises affording facility for carrying on such business. For instance, to explain our meaning, there can be no doubt that the annual rent of a shop in Cheapside is higher than the annual rent of a similar shop in a back street; and that the reason why tenants give a higher rent is because of the superior facility for carrying on business there. But the rent and the rateable value of the shop are quite independent of the amount of the shopkeeper's actual gains. The rateable value is the same whether the tenant is a flourishing trader or is carrying on business at a loss."
(emphasis added).
"We do not think there is an absolute rule which has to be expressed in the form that 'a valuation officer may not impugn an entry in his own list.' In our view the true rule amounts to no more than this, that where a value appears in the list, either as the result of an unchallenged proposal by the valuation officer, or in consequence of an agreement between valuation officer and ratepayer, then the valuation officer should not normally be heard to say that the assessment was incorrect at the time it was made. The proposal or agreement will be evidence against the valuation officer as to the correctness of the assessment."
"After much discussion it was agreed that the unadjusted rateable value should be based upon evidence of both the coal element and payment for surface rights and access to land
We jointly considered the market evidence available to our organisations and I am now able to confirm agreement to the tonnage factor of £6/tonne."
There is no suggestion here (nor in the minutes of the earlier meeting) that British Coal had in mind a coal price of £40 - £43 when they agreed £6 per tonne royalty rent. There is no evidence that they agreed £6 because their coal selling price was £40 to £43. The above letter expressly refers to "market evidence". The conclusion I draw is that British Coal agreed £6 per tonne in the light of royalties for alienated coal and surface access and their own standard royalties (discounted for monopoly) and any other market evidence they may have obtained. They may have also considered coal selling prices and royalty as a percentage of price but there is no indication that coal price was otherwise of dominant, or indeed of any, importance to their agreement.
Site | Royalty per tonne |
Rateable Value | Rateable Value |
Alternative valuation 1 | Alternative valuation 2 | ||
£ | £ | £ | |
Bullcliffe Farm Extension | 7.70 | 315,853 | 333,533 |
Bullcliffe Farm | 7.26 | 232,350 | 248,285 |
West Farm | 8.52 | 233,589 | 247,706 |
Thorntree Hill | 5.86 | 267,492 | - |
wef 25/11/91 | 5.86 | - | 320,199 |
wef 1/4/93 | 5.86 | - | 231,573 |
Birkwood Farm | 6.54 | 179,055 | 203,970 |
Broomley Fell Plantation | 7.30 | 166,531 | 235,378 |
(i) From the ex-pit price of coal produced at each site he deducted costs (which included production and restoration costs, rates, overheads, sundries and levies but excluded pre-production costs) to produce a divisible balance.
(ii) Fifty per cent of this divisible balance was deducted as the tenant's share leaving the remaining 50% as royalty rent (or landlord's share).
(iii) The resultant royalty rent was then multiplied by the grossed up annual output to find the unadjusted rateable value, then reduced by 50% to produce the rateable value; this included the annual value of buildings, plant and machinery and reflected any disabilities.
Alternative valuations | Primary valuations | Primary valuations | |
Royalty per tonne |
Rateable value |
Rateable value | |
£ | £ | £ | |
Bullcliffe Farm Extension |
7.61 |
330,972 |
262,571 |
Bullcliffe Farm | 8.14 | 279,130 | 197,434 |
West Farm | 7.99 | 233,559 | 176,966 |
Thorntree Hill | |||
wef 25/11/91 | 5.67 | 311,005 | 330,224 |
wef 1/4/93 | 5.67 | 225,251 | 239,480 |
Birkwood Farm | 6.16 | 193,239 | 170,765 |
Broomley Fell Plantation | 5.95 | 192,364 | 155,799 |
With the exception of Thorntree Hill, the alternative valuations, both Mr Willson's original figures and my amended figures, are greater than his primary valuations and the assessments determined by the LVTs.
"The traditional approach is that at this point the tenant's share is first to be calculated and the balance represents the hypothetical rent and the actual rates calculated on that rent as rateable value. The theory upon which the calculation of the tenant's share is based is that no tenant would carry on a commercial undertaking with the intention of passing on the whole of any surplus realised to the landlord. The return which the tenant would seek for himself should take account of the risk, some reward for his enterprise, and a return on the capital which he has invested in the undertaking."
(In Mr Willson's valuations rates have been deducted in the costs leaving the divisible balance to be reduced only by the tenant's share to produce the landlord's share or rent).
Primary valuations | Alternative valuations | |
Site |
Royalty rent (less disability allowance) |
Royalty rent (less buildings & plant) |
£ per tonne | £ per tonne | |
Bullcliffe Farm Extension |
6.00 |
7.58 |
Bullcliffe Farm | 5.70 | 8.10 |
West Farm | 6.00 | 7.95 |
Thorntree Hill | ||
wef 25/11/91 | 6.00 | 5.65 |
wef 1/4/93 | 6.00 | 5.64 |
Birkwood Farm | 5.40 | 6.12 |
Broomley Fell Plantation | 4.80 |
5.94 |
Conclusions
1. The royalty rent to be applied to the annual output of coal produced at each of the appeal hereditaments is £6 per tonne.
2. The most appropriate method of valuation to be adopted in determining the rent for rating purposes for each of the appeal hereditaments is by direct comparison with market evidence, that is to say by direct comparison with alienated or non-vested coal royalties, surface royalties and by reference to comparable assessments for private opencast sites which have established the tone of the 1990 rating list for this category of hereditament.
(1) Sufficient reliable value evidence exists to enable a royalty rent to be determined for the appeal hereditaments at the AVD, namely by reference to royalties for alienated coal, surface royalties and comparable assessments. Mr Willson's primary valuations employing a direct comparison with this evidence are accepted (Appendix 2) and Mr Crawford's indirect method of valuation is rejected (Appendix 1).
(2) On the basis of this comparable evidence, the royalty rent at the AVD for the appeal hereditaments was not less than £6 per tonne (exclusive of buildings, plant and machinery and before the deduction of disability allowances).
(3) If I had found that there is a lack of reliable value evidence to enable royalty rents for the appeal hereditaments to be found by comparison, I would have fixed those rents by reference to Mr Willson's alternative receipts and expenditure valuations (Appendix 3). I would have rejected Mr Crawford's valuations. (Appendix 1)
(4) I would have concluded that Mr Willson's alternative receipts and expenditure valuations (in their original form and as amended) support a uniform royalty rent of £6 per tonne for the appeal hereditaments, which would have produced the same assessments as in his primary valuations.
Bullcliffe Farm Extension RV £262,571
(RA/329&373/95)
Bullcliffe Farm RV £197,434
(RA/330/95)
West Farm RV £176,966
(RA/331&374/95)
Thorntree Hill RV £330,224
(RA/332/95)
Thorntree Hill RV £239,480
(RA/333/95)
Birkwood Farm RV £170,765
(RA/334&375/95)
The appeal in respect of Broomley Fell Plantation (RA/239/95) is dismissed; the assessment remains as determined by the LVT at RV £155,799.
DATED: 31 January 2005
(Signed) P H Clarke
APPENDIX 1
Valuations of Andrew Philip Sedgeley Crawford MRICS MIQ IRRV
on behalf of the appellants
Analysis of British Coal royalty rent | ||
£ per tonne | ||
British Coal revenue | 43.39 | |
less: costs (exclusive of pre-production costs) | 20.75 |
|
Divisible balance | 22.64 | |
less: tenant's shore (73.5%) | 16.64 | |
Royalty rent (landlord's share (26.5%)) | 6.00 |
|
Bullcliffe Farm Extension | ||
£ per tonne | £ per tonne | |
Divisible balance (Mr Willson) | 15.39 | 15.39 |
Landlord's share (British Coal) at 26.5% | 0.265 | 0.265 |
4.08 | 4.08 | |
Less: adjustment for private site, 36.5% | 1.49 | 1.49 |
Royalty rent | 2.59 | 2.59 |
£ | £ | |
86,632 t. at £2.59 URV | 224,376 | 224,376 |
Less: 50% | 112,188 | 112,188 |
RV | 112,188 | 112,188 |
Add: buildings, plant & machinery | 2,675 | 2,675 |
RV | 114,863 | 114,863 |
Bullcliffe Farm | ||
£ per tonne | £ per tonne | |
Divisible balance (Mr Willson) | 14.52 | 14.52 |
Landlord's share (British Coal) at 26.5% | 0.265 | 0.265 |
3.85 | 3.85 | |
Less: adjustment for private site, 36.5% | 1.40 | 1.40 |
Royalty rent | 2.45 | 2.45 |
£ | £ | |
68,398 t. at £2.45 URV | 167,575 | 167,575 |
Less: disability allowance, 5% | 8.379 | 8.379 |
URV | 159,196 | 159,196 |
Less: 50% | 79,598 | 79,598 |
RV | 79,598 | 79,598 |
Add: buildings, plant & machinery | 2,500 | 2,500 |
RV | 82,098 | 82,098 |
West Farm | ||
£ per tonne | £ per tonne | |
Divisible balance (Mr Willson) | 17.04 | 17.04 |
Landlord's share (British Coal) at 26.5% | 0.265 | 0.265 |
4.52 | 4.52 | |
Less: adjustment for private site, 36.5% | 1.65 | 1.65 |
Royalty rent | 2.87 | 2.87 |
£ | £ | |
58,147 t. at £2.87 URV | 166,881 | 166,881 |
Less: 50% | 83,441 | 83,441 |
RV | 83,440 | 83,440 |
Add: buildings, plant & machinery | 2,525 | 2,525 |
RV | 85,965 | 85,965 |
Thorntree Hill | ||
£ per tonne | £ per tonne | |
Divisible balance (Mr Willson) | 11.72 | 11.72 |
Landlord's share (British Coal) at 26.5% | 0.265 | 0.265 |
3.11 | 3.11 | |
Less: adjustment for private site, 36.5% | 1.13 | 1.13 |
Royalty rent | 1.98 | 1.98 |
£ | £ | |
(i) 109,283 t. at £1.98 URV | 216,380 | 216,380 |
Less: 50% | 108,190 | 108,190 |
RV | 108,190 | 108,190 |
Add: buildings, plant & machinery | 2,375 | 2,375 |
RV | 110,565 | 110,565 |
(ii) 79,035 t at £1.98 URV | 156,489 | 156,489 |
Less: 50% | 78,245 | 78,245 |
RV | 78,244 | 78,244 |
Add: buildings, plant & machinery | 2,375 | 2,375 |
RV | 80,619 | 80,619 |
Birkwood Farm | ||
£ per tonne | £ per tonne | |
Divisible balance (Mr Willson) | 13.07 | 13.07 |
Landlord's share (British Coal) at 26.5% | 0.265 | 0.265 |
3.46 | 3.46 | |
Less: adjustment for private site, 36.5% | 1.26 | 1.26 |
Royalty rent | 2.20 | 2.20 |
£ | £ | |
62,376 t. at £2.20 URV | 137,227 | 137,227 |
Less: disability allowance, 10% | 13,723 | 13,723 |
URV | 123,504 | 123,504 |
Less: 50% | 61,752 | 61,752 |
RV | 61,752 | 61,752 |
Add: buildings, plant & machinery | 2,350 | 2,350 |
RV | 64,102 | 64,102 |
Bromley Fell Plantation | ||
£ per tonne | £ per tonne | |
Divisible balance (Mr Willson) | 14.60 | 14.60 |
Landlord's share (British Coal) at 26.5% | 0.265 | 0.265 |
3.87 | 3.87 | |
Less: adjustment for private site, 36.5% | 1.41 | 1.41 |
Royalty rent | 2.46 | 2.46 |
£ | £ | |
64,487 t. at £2.46 URV | 158,638 | 158,638 |
Less: disability allowance, 20% | 31,728 | 31,728 |
URV | 126,910 | 126,910 |
Less: 50% | 63,455 | 63,455 |
RV | 63,455 | 63,455 |
Add: buildings, plant & machinery | 1,030 | 1,030 |
RV | 64,485 | 64,485 |
APPENDIX 2
Primary valuations of Ray William Willson FRICS FIME CEng
on behalf of the respondents
Bullcliffe Farm Extension | |
£ | |
86,632 t. at £6 URV | 519,792 |
Less: 50% | 259,896 |
RV | 259,896 |
Add: buildings, plant & machinery | 2,675 |
RV | 262,571 |
Bullcliffe Farm | |
£ | |
68,398 t. at £6 URV | 410,388 |
Less: disability allowance, 5% | 20,519 |
URV | 389,869 |
Less: 50% | 194,935 |
RV | 194,934 |
Add: buildings, plant & machinery | 2,500 |
RV | 197,434 |
West Farm | |
£ | |
58,147 t. at £6 URV | 348,882 |
Less: 50% | 174,441 |
RV | 174,441 |
Add: buildings, plant & machinery | 2,525 |
RV | 176,966 |
Thorntree Hill | |
£ | |
(i) 109,283 t. at £6 URV | 655,698 |
Less: 50% | 327,849 |
RV | 327,849 |
Add: buildings, plant & machinery | 2,375 |
RV | 330,224 |
(ii) 79,035 t at £6 URV | 474,210 |
Less: 50% | 237,105 |
RV | 237,105 |
Add: buildings, plant &machinery | 2,375 |
RV | 239,480 |
Birkwood Farm | |
£ | |
62,376 t. at £6 URV | 374,256 |
Less: disability allowance, 10% | 37,426 |
URV | 336,830 |
Less: 50% | 168,415 |
RV | 168,415 |
Add: buildings, plant & machinery | 2,350 |
RV | 170,765 |
Bromley Fell Plantation | |
£ | |
64,487 t. at £6 URV | 386,922 |
Less: disability allowance, 20% | 77,384 |
URV | 309,538 |
Less: 50% | 154,769 |
RV | 154,769 |
Add: buildings, plant & machinery | 1,030 |
RV | 155,799 |
APPENDIX 3
Alternative valuations (amended) of Ray William Willson FRICS FIME CEng
on behalf of the respondents
Bullcliffe Farm Extension | |
£ per tonne | |
Coal price | 32.80 |
Less: costs | 17.57 |
Divisible balance | 15.23 |
Less: tenant's share, 50% | 7.62 |
Royalty rent | 7.61 |
£ | |
86,632 t. at £7.61 URV | 659,269 |
Less: buildings, plant & machinery | 2,675 |
URV | 656,594 |
Less: 50% | 328,297 |
RV | 328,297 |
Add: buildings, plant & machinery | 2,675 |
RV | 330,972 |
Mr Willson's original figures, RV £315,853 & £333,533 | |
Bullcliffe Farm | |
£ per tonne | |
Coal price | 33.18 |
Less: costs | 16.90 |
Divisible balance | 16.28 |
Less: tenant's share, 50% | 8.14 |
Royalty rent | 8.14 |
£ | |
68,398 t. at £8.14 URV | 556,760 |
Less: buildings, plant & machinery | 2,500 |
URV | 553,260 |
Less: 50% | 276,630 |
RV | 276,630 |
Add: buildings, plant & machinery | 2,500 |
RV | 279,130 |
Mr Willson's original figures, RV £232,350 & £248,285 | |
West Farm | |
£ per tonne | |
Coal price | 27.74 |
Less: costs | 11.76 |
Divisible balance | 15.98 |
Less: tenant's share, 50% | 7.99 |
Royalty rent | 7.99 |
£ | |
58,147 t. at £7.99 URV | 464,594 |
Less: buildings, plant & machinery | 2.525 |
URV | 462,069 |
Less: 50% | 231,035 |
RV | 231,034 |
Add: buildings, plant & machinery | 2,525 |
RV | 233,559 |
Mr Willson's original figures, RV £233,589 & £247,706 | |
Thorntree Hill | |
£ per tonne | |
Coal price | 28.96 |
Less: costs | 18.62 |
Divisible balance | 11.34 |
Less: tenant's share, 50% | 5.67 |
Royalty rent | 5.67 |
£ | |
(i) 109,283 t. at £5.67 URV | 619,635 |
Less: buildings, plant & machinery | 2,375 |
URV | 617,260 |
Less: 50% | 308,630 |
RV | 308,630 |
Add: buildings, plant & machinery | 2,375 |
RV | 311,005 |
Mr Willson's original figure, RV £320,199 | |
(ii) 79,035 t at £5.67 URV | 448,128 |
Less: buildings, plant & machinery | 2,375 |
URV | 445,753 |
Less: 50% | 222,877 |
RV | 222,876 |
Add: buildings, plant &machinery | 2,375 |
RV | 225,251 |
Mr Willson's original figure, RV £231,573 | |
Birkwood Farm | |
£ per tonne | |
Coal price | 28.24 |
Less: costs | 15.19 |
Divisible balance | 12.33 |
Less: tenant's share, 50% | 6.17 |
Royalty rent | 6.16 |
£ | |
62,376 t. at £6.16 URV | 384,236 |
Less: buildings, plant & machinery | 2,350 |
URV | 381,886 |
Less: 50% | 190,943 |
RV | 190,943 |
Add: buildings, plant & machinery | 2,350 |
RV | 193,293 |
Mr Willson's original figures, RV £179,055 & £203,970 | |
Bromley Fell Plantation | |
£ per tonne | |
Coal price | 28.80 |
Less: costs | 16.90 |
Divisible balance | 11.90 |
Less: tenant's share, 50% | 5.95 |
Royalty rent | 5.95 |
£ | |
64,487 t. at £5.95 URV | 383,698 |
Less: buildings, plant & machinery | 1,030 |
URV | 382,668 |
Less: 50% | 191,334 |
RV | 191,334 |
Add: buildings, plant & machinery | 1,030 |
RV | 192,364 |
Mr Willson's original figures, RV £166,531 & £235,378 | |