AN BINSE LUACHÁLA VALUATION TRIBUNAL. AN tacht LUACHÁLA, 2001 VALUATION ACT, and. Commissioner of Valuation

Similar documents
AN BINSE LUACHÁLA VALUATION TRIBUNAL. AN tacht LUACHÁLA, 2001 VALUATION ACT, and. Commissioner of Valuation

AN BINSE LUACHÁLA VALUATION TRIBUNAL. AN tacht LUACHÁLA, 2001 VALUATION ACT, Forever 21 Fashion Ireland Ltd. and. Commissioner of Valuation

AN BINSE LUACHÁLA VALUATION TRIBUNAL. AN tacht LUACHÁLA, 2001 VALUATION ACT, O'Briens Wine Off Licence. and. Commissioner of Valuation

AN BINSE LUACHÁLA VALUATION TRIBUNAL. AN tacht LUACHÁLA, 2001 VALUATION ACT, and. Commissioner of Valuation

AN BINSE LUACHÁLA VALUATION TRIBUNAL. AN tacht LUACHÁLA, 2001 VALUATION ACT, and. Commissioner of Valuation. Michael McWey - Valuer

AN BINSE LUACHÁLA VALUATION TRIBUNAL. AN tacht LUACHÁLA, 2001 VALUATION ACT, and. Commissioner of Valuation

AN BINSE LUACHÁLA VALUATION TRIBUNAL. AN tachtanna LUACHÁLA, VALUATION ACTS, SPRING ELEGANCE LTD. T/A CERAMICA.

AN BINSE LUACHÁLA VALUATION TRIBUNAL. AN tacht LUACHÁLA, 2001 VALUATION ACT, and. Commissioner of Valuation

AN BINSE LUACHÁLA VALUATION TRIBUNAL. AN tacht LUACHÁLA, 2001 VALUATION ACT, Haydon Chartered Accountants. And. Commissioner of Valuation

AN BINSE LUACHÁLA VALUATION TRIBUNAL. AN tacht LUACHÁLA, 2001 VALUATION ACT, Mark Wright, Wrights of Howth. and. Commissioner of Valuation

AN BINSE LUACHÁLA VALUATION TRIBUNAL. AN tacht LUACHÁLA, 1988 VALUATION ACT, and. Commissioner of Valuation

AN BINSE LUACHÁLA VALUATION TRIBUNAL. AN tacht LUACHÁLA, 2001 VALUATION ACT, and. Commissioner of Valuation

AN BINSE LUACHÁLA VALUATION TRIBUNAL. AN tacht LUACHÁLA, 1988 VALUATION ACT, The Reel Picture Limited. and. Commissioner of Valuation

AN BINSE LUACHÁLA VALUATION TRIBUNAL. AN tacht LUACHÁLA, 2001 VALUATION ACT, O' Halloran s Bar Cobh Ltd. and. Commissioner of Valuation

AN BINSE LUACHÁLA VALUATION TRIBUNAL. AN tacht LUACHÁLA, 2001 VALUATION ACT, Highview Inns Hotel Ltd. (Michael Carroll) and

AN BINSE LUACHÁLA VALUATION TRIBUNAL. AN tacht LUACHÁLA, 1988 VALUATION ACT, Superquinn Ltd. (Clonmel) and. Commissioner of Valuation

AN BINSE LUACHÁLA VALUATION TRIBUNAL. AN tacht LUACHÁLA, 1988 VALUATION ACT, and. Commissioner of Valuation

AN BINSE LUACHÁLA VALUATION TRIBUNAL. AN tacht LUACHÁLA, 2001 VALUATION ACT, and. Commissioner of Valuation

AN BINSE LUACHÁLA VALUATION TRIBUNAL. AN tacht LUACHÁLA, 1988 VALUATION ACT, Equitable Life Assurance Society. and. Commissioner of Valuation

VALUATION TRIBUNAL. AN tacht LUACHÁLA, 1988 VALUATION ACT, Gerard Farrelly Auctioneers Ltd. and. Commissioner of Valuation

AN BINSE LUACHÁLA VALUATION TRIBUNAL. AN tacht LUACHÁLA, 2001 VALUATION ACT, and. Commissioner of Valuation

AN BINSE LUACHÁLA VALUATION TRIBUNAL. AN tacht LUACHÁLA, 2001 VALUATION ACT, And. Commissioner of Valuation

AN BINSE LUACHÁLA VALUATION TRIBUNAL. AN tacht LUACHÁLA, 2001 VALUATION ACT, First Citizen Residential Ltd. and. Commissioner of Valuation

AN BINSE LUACHÁLA VALUATION TRIBUNAL. AN tacht LUACHÁLA, 1988 VALUATION ACT, Mr. G. Wycherley/Livada Limited. and. Commissioner of Valuation

AN BINSE LUACHÁLA VALUATION TRIBUNAL. AN tacht LUACHÁLA, 2001 VALUATION ACT, and. Commissioner of Valuation

AN BINSE LUACHÁLA VALUATION TRIBUNAL. AN tacht LUACHÁLA, 2001 VALUATION ACT, and. Commissioner of Valuation

AN BINSE LUACHÁLA VALUATION TRIBUNAL. AN tacht LUACHÁLA, 1988 VALUATION ACT, and. Commissioner of Valuation

AN BINSE LUACHÁLA VALUATION TRIBUNAL. AN tacht LUACHÁLA, 2001 VALUATION ACT, and. Commissioner of Valuation

AN BINSE LUACHÁLA VALUATION TRIBUNAL. AN tacht LUACHÁLA, 1988 VALUATION ACT, Ballygowan Spring Water. and. Commissioner of Valuation

AN BINSE LUACHÁLA VALUATION TRIBUNAL. AN tacht LUACHÁLA, 1988 VALUATION ACT, Peter O'Sullivan, t/a Riversdale House Hotel.

AN BINSE LUACHÁLA VALUATION TRIBUNAL. AN tacht LUACHÁLA, 1988 VALUATION ACT, and. Commissioner of Valuation

AN BINSE LUACHÁLA VALUATION TRIBUNAL. AN tacht LUACHÁLA, 1988 VALUATION ACT, and. Commissioner of Valuation

AN BINSE LUACHÁLA VALUATION TRIBUNAL. AN tacht LUACHÁLA, 1988 VALUATION ACT, Mr. Con McCullagh, Con's Public House. and

AN BINSE LUACHÁLA VALUATION TRIBUNAL. AN tacht LUACHÁLA, 2001 VALUATION ACT, Seno Hotel & Property Company Limited. and

442/446 HOLLOWAY ROAD, LONDON N7 6LX

AN BINSE LUACHÁLA VALUATION TRIBUNAL. AN tacht LUACHÁLA, 2001 VALUATION ACT, and. Commissioner of Valuation

AN BINSE LUACHÁLA VALUATION TRIBUNAL. AN tacht LUACHÁLA, 1988 VALUATION ACT, Elah Voluntary Counselling Services. and. Commissioner of Valuation

VALUATION TRIBUNAL. AN tacht LUACHÁLA, 1988 VALUATION ACT, Dr. Steven's Centre for the Unemployed. and. Commissioner of Valuation

LANARKSHIRE VALUATION APPEAL PANEL STATEMENT OF REASONS RELATIVE TO APPEAL WOOD GROUP ENGINEERING (NORTH SEA) LIMITED IN RESPECT OF

AN BINSE LUACHÁLA VALUATION TRIBUNAL. AN tacht LUACHÁLA, 1988 VALUATION ACT, North Kerry Milk Products Limited. and. Commissioner of Valuation

27 HIGH TOWN, HEREFORD HR1 2AB

16 & 16A HIGH STREET THAME OXFORDSHIRE OX9 2BZ

AN BINSE LUACHÁLA VALUATION TRIBUNAL. AN tacht LUACHÁLA, 2001 VALUATION ACT, and

NORTHERN IRELAND VALUATION TRIBUNAL THE RATES (NORTHERN IRELAND) ORDER 1977 (AS AMENDED)

LANDS TRIBUNAL FOR NORTHERN IRELAND LANDS TRIBUNAL AND COMPENSATION ACT (NORTHERN IRELAND) 1964 RATES (NORTHERN IRELAND) ORDER 1977

BALALLY SHOPPING CENTRE D16

Appian Burlington Property Fund

Unit 20 Cliffe Industrial Estate Light Industrial / Warehouse Unit sq m (4,884 sq ft)

Indexed as: Ontario (Regional Assessment Commissioner, Region Number 13) v. Downtown Oshawa Property Owners' Assn.

AN BINSE LUACHÁLA VALUATION TRIBUNAL. AN tacht LUACHÁLA, 2001 VALUATION ACT, 2001 APPELLANT. and. Commissioner of Valuation

AGENDA DISTRICT LICENSING COMMITTEE

43/44 O CONNELL STREET UPPER. Prime Retail For Sale or To Let. BER Exempt

AN BINSE LUACHÁLA VALUATION TRIBUNAL. AN tacht LUACHÁLA, 2001 VALUATION ACT, and. Commissioner of Valuation

Home. The Forum. At Tameside Business Park Windmill Lane, Denton, M34 3QS. Affordable Office Space for 1 to 20 people

2017 Half Year Results Presentation 10 August 2017

National Revaluation Programme

Property Tax Disputes: More than a Matter Valuation

76-78 King Street, St Helier, Jersey JE2 3RP

SHOPPING CENTRE IGA ANCHORED SHOPPING CENTRE

BEFORE THE HEARING EXAMINER FOR THURSTON COUNTY

Prime Freehold Retail Investment. Poundland, Strand Street, 1-3 Howard Street, Douglas, Isle of Man IM1 2EG

Prime High Street Retail Investment Opportunity. 90/92 Queen Street CARDIFF CF10 2GR. Well let to Specsavers and Card Factory

The Blair Center US Highway 98 North, Lakeland, Fl Jack Strollo, CCIM, CPM

Explanatory Notes to assist with the completion of Form A2

B. v. Global Fund to Fight AIDS, Tuberculosis and Malaria

Property Information Schedule

IN THE TAX COURT OF SOUTH AFRICA (HELD AT CAPE TOWN)

Rateable Valuation System in Ireland: Role of Valuation Office. Association of Irish Local Government June 2017

Councillors Colin Weatherall (Chairman), Richard Walls and Andrew Noone

OUTLOOK August Published by BANKIER SLOAN CHARTERED SURVEYORS

Frequently Asked Questions On Unit Area Assessment System

DETERMINATION OF MERGER NOTIFICATION M/18/054 CEDARGLADE (MUSGRAVE) / ASSETS COMPRISING SUPERMARKET PREMISES AT FORTUNESTOWN

JULY 14, 2016 PUBLIC HEARING

12 Months to 31 March 2012

Property Information Schedule

REPUBLIC OF KENYA IN THE TAX APPEALS TRIBUNAL TAX APPEAL NO. 209 OF 2015 COMMISSIONER OF DOMESTIC TAXES RESPONDENT

Comhairle Chontae na Gaillimhe Galway County Council

Commercial Tax Objectives and Options. January 2018 Bruce Fisher and Andre MacNeil (Finance)

IN THE HIGH COURT OF JUDICATURE AT BOMBAY ORDINARY ORIGINAL CIVIL JURISDICTION INCOME TAX APPEAL NO.3 OF 2013 WITH INCOME TAX APPEAL NO.

RECENT LAND AND ENVIRONMENT COURT DECISIONS

Board of Zoning Appeals JANUARY 29, :30 Calendar No : Lorain Ave. Ward 17 Martin J. Keane 29 Notices

DEVELOPMENT CONTRIBUTION SCHEME. 23 rd of September, Limerick City Council Planning & Economic Development Department

VTE Procedure: scope of the proposal and jurisdiction. Luke Wilcox

CHAPTER 13. Performance evaluation for managers CONTENTS

ST ANDREW S BUSINESS CENTRE 91 St. Mary's Road, Garston, LIVERPOOL, L19 2NL

AN ORDINANCE. SECTION 1. Title 14 of The Philadelphia Code is hereby amended to read as follows: TITLE 14. ZONING AND PLANNING * * *

Market context and opportunity. Drum Income Plus REIT Plc

Supplementary Development Contributions Scheme - Cobh/Midleton - Blarney Suburban Rail Project

ACTON COUNTRY Mobilehome Park

AN ORDINANCE THE COUNCIL OF THE CITY OF PHILADELPHIA HEREBY ORDAINS:

CALLIOPE CENTRAL SHOPPING CENTRE CALLIOPE CENTRAL SHOPPING CENTRE BRAND NEW 20YR LEASE IGA ANCHORED SHOPPING CENTRE DEVELOPMENT

COHEN, INEMER & BOROFSKY - DECISION - 10/19/94. In the Matter of COHEN, INEMER & BOROFSKY TAT (E) (UB) - DECISION

APPLICATION FOR DEALERS LICENSE

The support provided to ratepayers through current business rates relief measures is detailed below;

LIGHT INDUSTRIAL/WAREHOUSE UNITS TO LET

I546. Warkworth 3 Precinct

Zoning Board of Appeals TOWN OF BRUNSWICK 336 Town Office Road Troy, New York 12180

SANTA BARBARA COUNTY PLANNING COMMISSION

Press release. The real estate value of Intervest Retail continues to grow

CALGARY ASSESSMENT REVIEW BOARD DECISION WITH REASONS

Transcription:

Appeal No. VA12/1/023 AN BINSE LUACHÁLA VALUATION TRIBUNAL AN tacht LUACHÁLA, 2001 VALUATION ACT, 2001 Padraig Donohoe APPELLANT and Commissioner of Valuation RESPONDENT RE: Property No. 1990536, Supermarket, Garage/Filling Station at Lot No. 11/U. 5 6 12 10, Corporation Lands, Belturbet Urban, Cavan, County Cavan. B E F O R E Niall O'Hanlon BL Frank O'Donnell - FRICS, B Agr Sc, MIREF Rory Hanniffy - BL Deputy Chairperson Member Member JUDGMENT OF THE VALUATION TRIBUNAL ISSUED ON THE 12TH DAY OF SEPTEMBER, 2012 By Notice of Appeal received on the 16th day of March, 2012 the appellant appealed against the determination of the Commissioner of Valuation in fixing a rateable valuation of 223 on the above described property. The grounds of appeal as set out in the notice of appeal are: "On the basis that the RV as assessed is excessive & inequitable for this old building at this location." "Old former boot factory with old corrugated asbestos roof. Comparison with new purpose built supermarkets is unfair without suitable allowances being applied."

2 The appeal proceeded by way of an oral hearing held at the offices of the Valuation Tribunal, 3rd floor, Holbrook House, Holles Street, Dublin 2 on 29 th day of May, 2012. At the hearing the appellant was represented by Mr. Eamonn Halpin, BSc (Surveying) ASCS, MRICS, MIAVI, and the respondent was represented by Mr. Patrick Murphy, BSc (Valuation Surveying), MRICS, MSCSI, district valuer, Valuation Office. Location The property is situated in Belturbet, Co. Cavan, which is located on the N3 approximately 10 miles from Cavan town. It is located in Erne Hill Shopping Centre which is a small retail development on the outskirts of Belturbet. Description The subject property comprises a Centra supermarket and petrol forecourt and ancillary offices and stores. This shopping centre was established from the conversion of an old boot factory, has a corrugated asbestos roof and is of northlight style. The forecourt area at the front consists of two islands with four petrol pumps and eight hoses. The Property The supermarket is 540.38 s in size, the staff area is 39 s, one store is 70 s, another store (poor condition) is 180.96 s and offices are 70.52 sq. metres. Tenure The property is understood to be held freehold. Services All main services are connected to the premises. Valuation History A valuation of 223 was assessed on the property and a proposed valuation certificate issued on 23rd May, 2011. Mr. Eamonn Halpin & Co Ltd., on behalf of Mr. Padraig Donohoe, made representations on the proposed valuation in June 2011. After consideration of representations a final valuation certificate with a RV of 223 issued on 14th July, 2011.

3 Mr. Eamonn Halpin & Co Ltd., on behalf of Mr. Padraig Donohoe, made an appeal to the Commissioner of Valuation on 25th August, 2011. After consideration of the appeal no change was made to the RV of 223. This decision is the subject of the current appeal to the Valuation Tribunal. The Issue The only issue in dispute is the quantum of the net annual value (NAV) of the property concerned, to be determined in accordance with section 49 of the Valuation Act, 2001. The Appellant s Evidence Mr. Halpin, having taken the oath, adopted his written précis and valuation, which had previously been received by the Tribunal and the respondent, as his evidence-in-chief. He set out a number of factors which he stated affect the NAV of the subject property. He stated that the subject property is in a converted factory and is not comparable to modern buildings. He advised that there is no dispute regarding the valuation of petrol sales. Mr. Halpin submitted the following points for consideration: 1. The location of the subject property is removed from the commercial centre of Belturbet and has limited footfall, although benefitting from passing trade. 2. Belturbet has experienced population decline since 2006, as per the 2011 census. This is in marked contrast to other medium sized villages and towns which have all grown in population. Indeed, County Cavan's population growth as a whole was 13.9% between 2006 and 2011, 5.8% above the national average. 3. The Commissioner has failed to take into account the overall age and quality of the building in arriving at his estimate of NAV. There is a well established tone for newly constructed, purpose built supermarkets in Cavan (@ 47.84/m 2 ), however, the Commissioner has failed to make any adjustment to reflect the clearly inferior building and nature of the development in this case, together with its location. The subject property is a converted boot factory, with asbestos roofing, which is vastly inferior to the comparisons adopted here by the appellant and by the Commissioner at reps and appeal. Much of the balance of the original building is vacant and disused (having been vacant and to let for a number of years).

4 4. The subject unit would be unattractive to the hypothetical tenant, who would undoubtedly much prefer to be located in the main street prime area or as part of a modern shopping centre development. Equally, the hypothetical tenant would significantly reduce his rental offer given the age and condition of the structure including the asbestos roof in leasing the premises on full FRI terms. 5. The levels suggested by the Commissioner for the subject property are at variance with the broad tone of the list for comparable properties. 6. The appellants seek to have their assessment reduced to more fairly reflect their unit's relative value taking into account their actual location, type of construction and configuration, together with the level applied to other superior units as shown by the comparisons. Mr. Halpin contended for a valuation of 165 calculated as follows: Supermarket 540.38 s @ 30.25 per = 16,346 Staff Area 39.00 s @ 27.34 per = 1,066 Store 70.00 s @ 20.50 per = 1,436 [sic] Store (poor) 181.00 s @ 10.25 per = 1,855 Office 70.50 s @ 27.34 per = 1,927 Petrol/Diesel Sales = 11,000 33,630 @ 0.5% = 168.15 SAY RV 165 In support of his opinion of NAV Mr. Halpin put forward three comparisons as follows: Comparison 1 Property number 2160804 - Padraig Donohoe, The Realta Centre, Ballyconnell. NAV basis: Shop 222 s @ 30.75 per. RV 32 (2009). Comment: Somewhat similar small shopping centre development in the centre of Ballyconnell. Converted from a factory in the early 2000s. Superior to the subject in terms of location, scale and overall appearance. Part of a development with 6 other retail units with SuperValu as anchor. Ballyconnell: Population 1,508 in 2011, approx 11% greater than Belturbet.

5 Comparison 2 Property number 1990752 - John Foy, Supervalu, Cootehill. NAV basis: Supermarket 1,473 sq metres @ 47.82 per ; store 371 s @ 20.51 per. RV 406 (2010 Revision). Comment: Large SuperValu with extensive prime main street frontage in the centre of Cootehill, large car park and second entrance to rear. Vastly superior location and population base to the subject. Much of the rear section is modern in nature. Balance has been fully updated to a good standard. Cootehill: Population of 2,646 in 2011 - nearly double the population of Belturbet. Comparison 3 Property number 2188083 - Gavin's Centra, Bellananagh. NAV basis: Supermarket 759.34 s @ 47.85 per ; store 283.93 s @ 20.51 per. RV: 211 (2007). Comment: Town Centre location in Bellananagh, purpose built in the mid-2000s. Superior location and construction to the subject, front and rear entrances and car park. Bellananagh: population of 1,353 - just 7 less than Belturbet. Mr. Halpin agreed that the rate per for modern supermarkets in the entire county of Cavan is 47.84 but argued that no allowance had been made in the subject case for the disadvantages. When questioned by Mr. Murphy, Mr. Halpin agreed that the subject property has the benefit of passing trade. The Respondent s Evidence Mr. Murphy, having taken the oath, adopted his précis as his evidence-in-chief. He outlined the location, description, tenure, floor areas and valuation history of the property. Basis of Valuation Mr. Murphy stated that the property was valued by reference to the values of comparable properties appearing in the valuation list for the Cavan County Council area. He contented for a Rateable Valuation of 223 which he calculated as follows: Supermarket 540.38 s @ 47.84 per Staff Room 39.00 s @ 27.34 per Store 70.00 s @ 20.51 per Store (poor condition) 180.96 s @ 10.25 per

6 Office 70.52 s @ 47.84 per Forecourt sales 243,000 gallons @ 0.05/gal NAV rounded to 11,000 as previous revision Total 44,582 Total RV 223 In support of his opinion of NAV, Mr. Murphy put forward five comparisons all of which are located in the Cavan County Council area. Comparison 1 Property 1990536 (i.e. the Subject Property) - RV: 205.00 The subject property was valued on revision in 2004. The only change between revision in 2004 and the current revision is that a retail unit has now been included with this valuation, hence the valuation increased from 205 to 223. The levels applied have not been changed from the 2004 revision. Occupier Location Property Subject Belturbet, Property County Cavan Revision 2004 (Comparison 1) Floor Area Rate per 47.84 1990536 Supermarket 540.38 s Staff rooms 39 s 27.34 Valuation 205.00 Store 70 s Store poor 181 s 20.51 10.25 Fuel sales 243,000 gal 0.05 Comparison 2 Property 2160830 - Padraig Donohoe - RV: 233.00 This property is located in Ballyconnell in Co. Cavan. Supermarket and filling station occupied by same occupier as subject property. Converted from industrial use into retail use which is the same as subject property. The subject property has been valued at the same level as this comparison. Occupier Location Property Padraig Ballyconnell, Donohoe Co. Cavan Floor Area Rate per Valuation 47.84 233.00 2160830 Supermarket 631.99 sq. metres

7 Appeal 2012 (Comparison 2) Offices 106.12 s Ancillary 49.50 s Stores 221.76 s WC 7 s Passage 4.24 s Petrol Throughput 27.34 27.34 10.25 20.45 20.45 9,523 Comparison 3 Property 1989343 - Parkside Stores Ltd - RV: 82.53 This property is located in Kingscourt, Co. Cavan. This property comprises a supermarket and store in a small retail development. Converted from industrial use into retail use which is the same as subject property. The subject property has been valued at the same level as this comparison Occupier Location Property Floor Area Rate per Parkside Stores Kingscourt, 1989343 Supermarket 309 s 47.84 Ltd Co. Cavan Revision 1990 Stores 84 s (Comparison 3) 20.50 Valuation 82.53 Comparison 4 Property 1990752 - John Foy - RV: 406.00 This property is located in Cootehill, Co. Cavan. This property comprises a supermarket and store. The supermarket is nearly three times the size of the subject supermarket. The subject property has been valued at the same level as this comparison. Occupier Location Property Floor Area Rate per John Foy Cootehill, 1990752 Supermarket 1473 s 47.84 Revision 2010 Co. Cavan Store 371 s 20.50 (Comparison 4) Store poor 187.92 s 17.07 Valuation 406.00 Comparison 5 Property 2145956 - Anne Mills - RV: 30.00 This property is located in Erne Hill Shopping Centre at Belturbet, Co. Cavan. This property comprises a retail unit which is part of a terrace of retail units. The retail unit is located in the same development as the subject property.

8 Occupier Location Property Anne Mills Belturbet, Revision 2009 Co. Cavan (Comparison 5) Floor Area Rate per Valuation 58.10 30.00 2145956 Cafe/Kitchen 105.3 sq. metres Mr. Murphy stated that in relation to comparison number 1, the only change since the revision of 2004 is that the office is now retail. When questioned by the Tribunal Mr. Murphy stated that all supermarkets throughout Cavan are valued at 47.84 per whether they are new or converted, and regardless of size or location. He emphasised that the tone of the list in Cavan is 47.84 per. Findings The Tribunal has carefully considered all the evidence and arguments adduced by the parties and makes the following findings: 1. The Tribunal accepts that the tone of the list for supermarkets in the Cavan County Council area is 47.84 per irrespective of size, location, or whether they are new or converted. 2. The office is a self-contained unit and is connected to the rest of the subject property by a service corridor. 3. The office should be valued at a rate of 27.34 per, the same as that of the respondent s comparison number 2. Determination Supermarket 540.38 s @ 47.84 per = 25,851.78 Staff Area 39.00 s @ 27.34 per = 1,066.26 Store 70.00 s @ 20.51 per = 1,435.70 Store (poor condition) 180.96 s @ 10.25 per = 1,854.84 Office 70.52 s @ 27.34 per = 1,928.02 Forecourt Sales = 11,000.00 43,136.60 RV = NAV 43,136.60 @ 0.5% = 215.68 SAY 215 And the Tribunal so determines.