Methods and Challenges in the Credible Valuation of Water Rights in Texas, Dr. Charles Porter
-
Upload
twca -
Category
Environment
-
view
50 -
download
1
Transcript of Methods and Challenges in the Credible Valuation of Water Rights in Texas, Dr. Charles Porter
Methods and Challenges in the Credible
Valuation of Water Rights in Texas
Texas Water Conservation Association Austin, Texas, March 3, 2017
By: Charles Porter, Ph.D., Visiting Professor of University Studies, College of Education St. Edward’s University
www.charlesporter.com (512) 627-3793and
Edmond R. McCarthy, Jr. McCarthy and McCarthy, L.L.P.
All Rights ReservedUse prohibited without prior approval by Charles Porter and Ed McCarthy
Time is of the essence.
Absolutely in all water transactions.
What is demand?
Demand is an economic principle that describes a consumer's desire and willingness to pay a price for a specific good or service.
I think willingness to pay also means ability to pay. Many local governments cannot afford it and their constituents want no new taxes.
“Fair Market Value” Texas Water Code“Whenever the law requires the payment of fair market value for a water right, fair market value shall be determined by the amount of money that a willing buyer would pay a willing seller, neither of which is under any compulsion to buy or sell, for the water in an arms-length transaction and shall not be limited to the amount of money that the owner of the water right has paid or is paying for the water.”
“compulsion to sell” or “duress”
Water Code, Title 2, Subt. B Water Rights, Chapter 11, Subchpt. A, sec. 11.0275.
Question:
Many water transactions are completed under “duress” or “compulsion to buy”…
meaning to a valuation expert that prices paid during droughts or under pressure due to court rulings must be adjusted for duress.
From: Leidner, et al.. “The Water Market for the Middle and Lower Portions of the Texas Rio Grande Basin”. Journal of the American Water Resources Association, 2011, p.3.
“Duress” is ever-present in Texas Water?
Valuation Methodologies
1.Replacement Cost
2. Income Capitalization (Direct and Yield)
3. Comparable Sales or Leases
and (a non-traditional approach)…
4. Court Rulings
1. Replacement Cost Method
Groundwater with center pivot irrigation.
Reasonably easy to determine:
a. the cost of the irrigation well;
b. the cost of the distribution system (likely center pivot); and,
c. other expenses such as electricity line to the well pumps, diesel engines for the pumps.
A Basic Center Pivot Irrigation System
Item Cost Total Cost
600 foot deep groundwater well with casing $ 35 per foot $ 21,000
1,000 foot center pivot sprinkler system $ 104 per foot 104,000
1,000 feet of electricity line and poles $ 5 per foot 5,000
------------
Total System Replacement Cost Estimate $ 130,000
or $1,625 per acre (assume 80 acres)
Conversion of Replacement Cost to Acre-foot Value of the Groundwater Required
for 80 acres of corn
Item Total
1.53 acre-feet of water per acre X 80 acres 122.4 acre-feet water
Replacement cost of irrigation system $ 130,000
Indicated value of the water required $ 1,062 per acre-foot
Indicated value adjusted ten year economic life $ 106 per acre foot
Corresponds roughly to Comparable Leases SAWS in Edwards Aquifer
2. Capitalization of Net Operating Income Method (Direct
and Yield)
What “capitalization rate” to use?
A high one! Why?
RISK
Net Operating Income of an 80 Arce Feed Corn Crop
at $4 and $7 per Bushel:
$4 per bushel X 143 bu per acre X 80 acres $ 45,760Less: $507.51 per acre X 80 acres planting cost 40,601Less: amortized cost of irrigation well 13,000 ----------Net Operating Income $ (7,841)
$7 per bushel X 143 bu per acre X 80 acres $ 80,080Less: $507.51 per acre X 80 acres planting cost 40,601Less: amortized cost of irrigation well 13,000
----------Net Operating Income $ 26,479
Direct Income Capitalization Method say 10% cap rate = $0 - $264,790
Indicated value per acre foot 122.4 acre feet used = $2,163 per acre foot
Yield Income Capitalization Method Year 1 Year 2 Year 3 Year 4 Year 5
Net Operating Income 80 Acre Crop of Corn @ $7/bu $26,479 $26,479 $26,479 $26,479 $26,479Discount Factor Rate 30% 30% 30% 30% 30%Discount Factor 0.769 0.592 0.455 0.35 0.269Discounted Value $20,362 $15,676 $12,048 $9,268 $7,123
Net Present Value of Receipts $64,476Net Present Value per Acre-Foot (122.4 Acre-Feet) 5 years $527
Net Present Value 4 Year Lease $57,354 $469 per ac.ft.Net Present Value 3 Year Lease $48,086 $393 per ac.ft.Net Present Value 2 Year Lease $36,038 $294 per ac.ft.
Very High Risk Projection Groundwater
Yield Income Capitalization Method Year 1 Year 2 Year 3 Year 4 Year 5
Net Operating Income 80 Acre Crop of Corn @ $7/bu $26,479 $26,479 $26,479 $26,479 $26,479Discount Factor Rate 10% 10% 12% 16% 20%Discount Factor 0.901 0.826 0.712 0.552 0.402Discounted Value $23,858 $21,872 $18,853 $14,616 $10,645
Net Present Value of Receipts $89,843Net Present Value per Acre-Foot (122.4 Acre-Feet) 5 years $734
Net Present Value 4 Year Lease $79,199 $647 per ac.ft.Net Present Value 3 Year Lease $64,582 $528 per ac.ft.Net Present Value 2 Year Lease $45,729 $374 per ac.ft.
Reasonable Risk Projection Groundwater
Yield Income Capitalization Method - 30 ac.ft. Year 1 Year 2 Year 3 Year 4 Year 5Surface Water Lease Up Front Payment Sr. Right
Net Operating Income $6,000 $6,000 $6,000 $6,000 $6,000Discount Factor Rate 10% 10% 12% 16% 20%Discount Factor 0.901 0.826 0.712 0.552 0.402Discounted Value $5,406 $4,956 $4,272 $3,312 $2,412
Net Present Value of Receipts $20,358Net Present Value per Acre-Foot (30 Acre-Feet) 5 years $679
Net Present Value 4 Year Lease $17,946 $598 per ac.ft.Net Present Value 3 Year Lease $14,634 $488 per ac.ft.Net Present Value 2 Year Lease $10,362 $345 per ac.ft.
Senior Priority Right Surface Water
Yield Income Capitalization Method - 30 ac.ft. Year 1 Year 2 Year 3 Year 4 Year 5Surface Water Lease Up Front Payment Jr. Right
Net Operating Income $3,000 $3,000 $3,000 $3,000 $3,000Discount Factor Rate 30% 30% 30% 30% 30%Discount Factor 0.769 0.592 0.455 0.35 0.269Discounted Value $2,307 $1,776 $1,365 $1,050 $807
Net Present Value of Receipts $7,305Net Present Value per Acre-Foot (30 Acre-Feet) 5 years $244
Net Present Value 4 Year Lease $6,498 $217 per ac.ft.Net Present Value 3 Year Lease $5,448 $182 per ac.ft.Net Present Value 2 Year Lease $4,083 $136 per ac.ft.
Junior Priority Right Surface Water
What is the value of a junior surface water right in a drought of record?
$0.But… drought, especially record drought, brings “duress” or causes “compulsion to buy” - $0 is
not fair market value of a junior water right.
3. Comparable Sales/Leases Sources •Attorneys with experience in water rights/permits.
•Existing sales or lease contracts – willing individuals or government agencies.•Real property records.•Pending lawsuits and testimony district court files.•County Ag Agent, Implement/Irrigation/Seed Dealers.
•Court rulings such as Bragg v. EAA. •Petroleum landmen.•Individual GCDs, EAA, River Authorities.
•Real estate agents?
•Water well drillers, local FSA, Farm Bureau.
Simple Value of Leased Water 30 acre feet of groundwater for $200/acre-foot for one year.
Net Operating Income = $6,000 per year
First Year = $6,000 / 30 ac. ft. = $ 200 per acre foot
But over 5 years we need to calculate a net present value by discounting the proceeds.
Comparable Leases SAWS in Edwards Aquifer
From: Leidner, et al.. “The Water Market for the Middle and Lower Portions of the Texas Rio Grande Basin”. Journal of the American Water Resources Association, 2011, p.8.
Sales in Crockett County to Oil Companies in 2013 - 50 Acre-foot tanks (387,918 bbl) at $ .42 to $ .80/bbl =
$3,259 to $6,270 per ac.ft.
Court Case Value Ruling
Groundwater ruled in one recent case, to be
$5,500 per acre foot.
Surface water case?
1. Replacement cost method
2. Income capitalization method
3. Sales comparison method
4. Court rulings
Summary of Methodology