summary appraisal report
Transcription
summary appraisal report
BASS & ASSOCIATES, INC. CONSULTING APPRAISERS ● PLANNERS ● ECONOMISTS VENICE OFFICE 362 Center Court Venice, Florida 34285-5509 Phone: (941)496-4114 Fax: (941)496-4884 [email protected] MAIN OFFICE 1953 Eighth Street Sarasota, Florida 34236-4226 Phone: (941)954-7553 Fax: (941)952-9440 [email protected] Send Mail to Main Office www.bassandassociatesinc.com Tracy L. Hiney State-Certified General Real Estate Appraiser RZ2314 Richard W. Bass, MAI/AICP State-Certified General Real Estate Appraiser RZ348 Stephen A. Garcia State-Certified Residential Real Estate Appraiser RD5620 Robert J. Fletcher, MAI/AICP/CCIM State-Certified General Real Estate Appraiser RZ2463 Brenda D. Bailey State-Certified Residential Real Estate Appraiser RD5594 Susan M. Fletcher State-Certified General Real Estate Appraiser RZ3223 SUMMARY APPRAISAL REPORT CHARLOTTE COUNTY MOTORSPORTS PARK 24 +/- ACRES OF VACANT LAND 8655 PIPER ROAD PUNTA GORDA, FLORIDA 33982 FOR GARY P. QUILL, EXCUTIVE DIRECTOR CHARLOTTE COUNTY AIRPORT AUTHORITY 28000 AIRPORT ROAD, SUITE A-1 PUNTA GORDA, FLORIDA 33982 EFFECTIVE DATE OF VALUE FEBRUARY 7, 2013 DATE OF APPRAISAL REPORT FEBRUARY 11, 2013 FILE # 13-126 ● Licensed Real Estate Broker ● BASS & ASSOCIATES, INC. CONSULTING APPRAISERS ● PLANNERS VENICE OFFICE 362 Center Court Venice, Florida 34285-5509 Phone: (941)496-4114 Fax: (941)496-4884 [email protected] ● ECONOMISTS MAIN OFFICE 1953 Eighth Street Sarasota, Florida 34236-4226 Phone: (941)954-7553 Fax: (941)952-9440 [email protected] Send Mail to Main Office www.bassandassociatesinc.com Tracy L. Hiney State-Certified General Real Estate Appraiser RZ2314 Richard W. Bass, MAI/AICP State-Certified General Real Estate Appraiser RZ348 Stephen A. Garcia State-Certified Residential Real Estate Appraiser RD5620 Robert J. Fletcher, MAI/AICP/CCIM State-Certified General Real Estate Appraiser RZ2463 Brenda D. Bailey State-Certified Residential Real Estate Appraiser RD5594 Susan M. Fletcher State-Certified General Real Estate Appraiser RZ3223 February 11, 2013 Gary P. Quill, Executive Director Charlotte County Airport Authority 28000 Airport Road, Suite A-1 Punta Gorda, Florida 33982 RE: A Summary Appraisal Report 24 +/- Acres Vacant Land Charlotte County Motorsports Park 8655 Piper Road Punta Gorda, Florida 33982 Dear Mr. Quill: As requested, we have conducted the required investigation, gathered necessary data, and made certain analyses in order to render an “as if” vacant opinion of value for the 24.00 acre site identified as Charlotte County Motorsports Park. . The scope of this assignment is to render a market value opinion of the subject “as if” vacant land, excluding any site and vertical improvements for the 24+/- acre parcel. The subject property is located east of the Charlotte County Airport off of Piper Road in unincorporated Punta Gorda. This summary appraisal report sets forth the identification of the subject property, assumptions and limiting conditions, pertinent facts about the subject area, comparable data, and the reasoning leading to the final value conclusions. Only the Sales Comparison Approach to vacant land is applicable in the valuation of the subject. ● Licensed Real Estate Broker ● BASS & ASSOCIATES, INC. The subjects land area was calculated from Charlotte County GIS mapping system and is estimated to contain 24 acres, MOL. No certified land survey was provided to the appraisers. If the land area is determined to be significantly different from our estimation, this valuation assignment will need to be updated. This appraisal is based on aerial views of the property, public records obtained on the property, information from Charlotte County Airport Authority along with the investigation and analyses undertaken, and subject to the General and Special Assumptions and Limiting Conditions. Based upon the attached appraisal report our opinion of value for the subject property “as if” vacant on February 7, 2013 is $43,560 per acre. The parcel under appraisal is 24 +/- acres, resulting in a value opinion of: ONE MILLION FORTY FIVE THOUSAND DOLLARS $1,045,000 Based on the comparables various sizes and tight value range, whether the parent tract is 24 acres or 20 acres has no measurable difference in the per acre value indication. This value opinion does not take into consideration prior years unpaid assessments. This letter must accompany the attached report consisting of 28 pages plus the related addendum in order for the value opinion set forth to be considered valid. Digitally signed copies of the appraisal report represent a copy of the original. Only manually signed and sealed reports are originals. Should you have any questions, please do not hesitate to contact me. Respectfully submitted, Richard W. Bass, MAI/AICP State-Certified General Real Estate Appraiser RZ348 Attachment File # 13-126 February, 2013 BASS & ASSOCIATES, INC. SUMMARY OF SALIENT FACTS AND IMPORTANT CONCLUSIONS PROPERTY TYPE: Vacant Land PROPERTY IDENTIFICATION: ID # 412315300801 LOCATION: 8655 Piper Road, Punta Gorda, Florida 33982 OWNER: Charlotte County Airport Authority DATE OF VALUE: February 7, 2013 DATE OF REPORT: February 11, 2013 PROPERTY RIGHTS APPRAISED: Fee Simple LAND SIZE: 24.00 Acres or 1,045,440 Square Feet IMPROVEMENTS: Various (not included in this analysis) ZONING: ECAP; Enterprise Charlotte Airport Park FUTURE LAND USE: Enterprise Charlotte Airport Park File # 13-126 1 February, 2013 BASS & ASSOCIATES, INC. HIGHEST AND BEST USE: Future development with a mixed manufacturing or distribution facility. use “AS IF” VACANT OPINION OF VALUE ONE MILLION FORTY FIVE THOUSAND DOLLARS $1,045,000 File # 13-126 2 February, 2013 BASS & ASSOCIATES, INC. TABLE OF CONTENTS Item Page SUMMARY OF SALIENT FACTS ................................................................................... 1 PURPOSE, USE & USERS OF APPRAISAL .................................................................. 4 SCOPE OF WORK.......................................................................................................... 4 Appraoches to Value ................................................................................................... 4 Subject Market Area................................................................................................. 5 Research .................................................................................................................. 5 Property Rights Appraised ....................................................................................... 5 Definitions .................................................................................................................... 6 Exposure Time ............................................................................................................ 6 History of Subject......................................................................................................... 6 SUBJECT PROPERTY DESCRIPTION .......................................................................... 7 Location Description .................................................................................................... 7 Ownership ................................................................................................................ 7 Zoning/FLU .............................................................................................................. 8 Assessed Value & Taxes ......................................................................................... 8 Flood Data ................................................................................................................... 8 Location Maps ............................................................................................................. 9 Site Description ......................................................................................................... 10 Subject Aerials ........................................................................................................... 11 HIGHEST AND BEST USE ........................................................................................... 12 As Vacant .................................................................................................................. 13 SALES COMPARISON APPROACH ............................................................................ 14 VACANT LAND VALUE INDICATION ........................................................................... 28 Addenda Certificate of Appraisal General Assumptions and Limiting Conditions Regional & County Data Flood Zone Information Appraisers Qualifications File # 13-126 3 February, 2013 BASS & ASSOCIATES, INC. PURPOSE, USE AND USERS OF THE APPRAISAL The purpose of this valuation assignment is to render an opinion of market value for the subject property “as if” vacant land. This appraisal is subject to the assumptions and limiting conditions contained herein. The intended use of this appraisal is for internal business decisions of our client. The client and intended users of this appraisal assignment include the Charlotte County Airport Authority and related entities. SCOPE OF WORK Research and analysis of market information over the past two years has been collected in order to prepare an estimate of value for the subject. We analyzed current and historical market conditions in the immediate area, and other factors affecting the property, in order to determine the use and marketability of the subject. Following this, three approaches to estimating value were considered: the Cost Approach, Income Approach and Sales Comparison Approach. The scope of this assignment is to render a market value opinion for the subject property “as if” vacant. Therefore, only the Sales Comparison Approach is applicable. The subject of this assignment is a 24 +/- acre site located within the Enterprise Charlotte Airport Park. The property is currently utilized as the Charlotte County Motorsports Park. As this assignment is to value the underlying land only, no consideration has been given to the site or vertical improvements. Approaches to Value The appraiser typically estimates the property's value using three general approaches to value. These are the Cost Approach, the Sales Comparison Approach, and the Income Approach. Some properties require only one or two of the approaches to value due to property type or other circumstances. The final analysis is the reconciliation of the applied approaches to value, to arrive at a final value conclusion. In the Cost Approach, value is estimated by measuring the market value of land, adding the replacement cost of any improvements, and subtracting depreciation for physical or market shortcomings of those improvements. This approach is most applicable to new or special purpose properties. The Sales Comparison Approach is used both to estimate the value of vacant land and of improved property. The appraiser gathers data on sales and analyzes the nature and condition of each sale, making adjustments for differences with the subject. The Sales Comparison Approach gives a good indication of value when sales of similar properties are available. Properties actively listed for sale are also considered and sometimes utilized in the valuation analysis. File # 13-126 4 February, 2013 BASS & ASSOCIATES, INC. For the Income Approach, the appraiser gathers income and expense data concerning both the subject and similar properties. This is used to estimate a net annual income of the subject property. This amount is then capitalized to produce an indication of market value. The Income Approach is not applicable to value vacant land. This appraisal utilizes only the Sales Comparison Approach to vacant land. Subject Market Area The subject market area was established to encourage quality industrial development and allow for mixed use development with enhanced architectural and landscaping standards. The Charlotte County Airport is situated just east of the subject site. Development within the Enterprise Charlotte Airport Park offers incentives from Charlotte County for infrastructure costs. Such incentives are beneficial for large corporations to development new headquarters in this area. There are a number of vacant parcels available for sale within the Charlotte Airport Park. Many of the sites are in the Airport Commerce Center which offers sites between 2 and 30 acres with infrastructure in place including off site retention to allow for maximum development potential of the vacant site. These parcels are listed from $3.00-$4.00 per square foot. Research Sales research focused primarily on recent sales and active listings of vacant industrial and commercial acreage located in Charlotte and Lee Counties. Sites between 10 and 40 acres were the primarily focus of our search. Data was gathered from various sources, including county public records, Loopnet, Gulf Coast Business Review and CoStar realty services. Active real estate professionals and local participants in the market were contacted to gage market conditions. Various public and private sources were used to find and confirm data on sales to the best of our ability. Final value conclusions were drawn after a thorough analysis and reconciliation of the available data. Susan Fletcher conducted the majority of the research and analysis of the subject and comparable properties. Richard Bass performed a thorough review of the subject appraisal and has previously inspected the subject property. PROPERTY RIGHTS APPRAISED The property rights being appraised consist of the fee simple estate. The appraiser assumes no responsibility for matters of a legal nature affecting the property appraised or its title; nor does the appraiser render any opinion as to the title, which is assumed to be good and marketable. File # 13-126 5 February, 2013 BASS & ASSOCIATES, INC. DEFINITIONS Market Value is defined as follows: "The most probable price which a property should bring in a competitive and open market under all conditions requisite to a fair sale, the buyer and seller each acting prudently and knowledgeably, and assuming the price is not affected by undue stimulus. Implicit in this definition are the consummation of a sale as of a specified date and the passing of title from seller to buyer under conditions whereby: 1. 2. 3. 4. 5. buyer and seller are typically motivated; both parties are well informed or well-advised, and acting in what they consider their own best interests; a reasonable time is allowed for exposure in the open market; payment is made in terms of cash in U.S. dollars or in terms of financial arrangements comparable thereto; and the price represents the normal consideration for the property sold unaffected by special or creative financing or sales concessions granted by anyone associated with the sale."11 EXPOSURE TIME Exposure time is the amount of time the property is assumed to have been marketed prior to a hypothetical sale of the subject as of the date of value. In our opinion, a reasonable exposure time for the subject is between twelve and twenty four months. This is taking into account the property's location to the airport, incentives available for buyers within this zone district, amount of vacant sites available in the immediate area and market factors in the area effecting exposure time of other mixed use properties. HISTORY OF SUBJECT The subject property is owned by the Charlotte County Airport Authority and has not transferred within the past ten plus years. The site is currently leased to the Punta Gorda Speedway. No land lease information was provided to the appraisers. A search of local listing services did not reveal any active listings for the subject property. To the best of the appraiser knowledge the property is not actively listed for sale or under contract for purchase. 1 Department of the Treasury, Office of Comptroller of the Currency, Board of Governors of the Federal Reserve System, FDIC, Office of Thrift Supervision and National Credit Union Administration under 12 CFR Part 34, Real Estate Appraisals and Title XI of the Financial Institutions Reform, Recovery and Enforcement Act of 1989 (FIRREA) and the Interagency Appraisal and Evaluation Guidelines, Federal Register, V. 75 No. 237, December 10, 2010. 1 File # 13-126 6 February, 2013 BASS & ASSOCIATES, INC. SUBJECT PROPERTY PROPERTY LOCATION AND AREA The subject is located south of Airport Road along the west side of Piper Road in unincorporated Charlotte County. The site address is 8655 Piper Road, Punta Gorda Florida 33982. This area is developed primarily with large manufacture and distribution centers within the boundary of the Charlotte County Airport. Publix is planning the development of a 900,000 square foot distribution center just south of the subject site. Cheney Brothers recently purchased property is the EACP area for development of a 250,000 square foot warehouse. PROPERTY OWNER NAME AND ADDRESS According to the public records of Charlotte County, Florida, the owner of record for the subject property is: Charlotte County Airport Authority % William Kevin-Punta Gorda Speedway P.O. Box 381049 Murdock, Florida 33938 ZONING DESIGNATION The subject is located within the ECAP; Enterprise Charlotte Airport Park which is intended to create a mixed use zoning district which enhances and promotes economic development within its boundaries as well as within the county. Details regarding this zoning district can be found at the website http://www.municode.com/library/FL. FUTURE LAND USE DESIGNATION The subject’s future land use designation is also identified as the Enterprise Charlotte Airport Park. It should be noted that land use regulations, including zoning and comprehensive plan regulations, frequently change. Although the information summarized in this report is deemed reliable, no warranty for its accuracy is implied. More detailed information pertaining to the subjects future land use is located within the appraisal file and available upon request. File # 13-126 7 February, 2013 BASS & ASSOCIATES, INC. ASSESSED VALUATION AND TAXES The subject is identified by Charlotte County Appraisers Office by parcel identification numbers. Assessed values for 2012 are as follows. PARCEL TOTAL JUST VALUE ASSESSED VALUE TOTAL REAL ESTATE TAX 412315300801 $420,611 $420,611 $8,610.21 Past Due 2011 $9,931.61 Past Due 2010 $12,258.05 Total Due $30,799.87 The properties millage rate is 16.99140 for Ad Valorem taxes. several years of property taxes are past due. Per public records FLOOD ZONE According to flood hazard maps compiled by the Federal Emergency Management Agency the subject parcel is identified within the “AE” flood zone which is a special flood hazard area subject to inundation by the 1% annual chance flood with base flood elevations determined of 20 and 21 feet. Also within the “X” flood zone which identifies areas outside .02% annual chance floodplain. File # 13-126 8 February, 2013 BASS & ASSOCIATES, INC. Subject Location Maps File # 13-126 9 February, 2013 BASS & ASSOCIATES, INC. PROPERTY DESCRIPTION SITE DESCRIPTION Location: Short Legal Description: The subject property is located in the southeast quadrant of Interstate 75 and Airport Road in Punta Gorda. The site address is 8655 Piper Road, Punta Gorda, Florida 33982. CC Dev Auth Lease Hold for Bldgs. 252A-B-C CDA 000 0000 CCSW CC Dev Auth Charlotte County Speedway Land Lease. Area & Shape: The subject parcel contains approximately 24 +/- acres or 1,045,440 square feet and is irregular in shape. Access: The subject parcel has two ingress and egress drives off of Piper Road Drainage: A small retention area is visible in the northwest corner of the parcel. Utilities: County water, electrical power, telephone and internet service are available to the property. It is unknown if sewer is currently available to the site. Easements and Encroachments: File # 13-126 The subject is assumed to be encumbered by typical utility easements which do not negatively affect the subject site. 10 February, 2013 BASS & ASSOCIATES, INC. SUBJECT PHOTOGRAPHS Aerial View of the Subject Aerial of Subject File # 13-126 11 February, 2013 BASS & ASSOCIATES, INC. HIGHEST AND BEST USE Highest and Best Use is defined by the Appraisal Institute in, The Appraisal of Real Estate as follows: The reasonably probable and legal use of vacant land or an improved property that is physically possible, appropriately supported, and financially feasible and that results in the highest value.2 Implied in this definition is that the determination of highest and best use takes into account the contribution of a specific use to the community and community development goals, as well as the benefits of that use to individual property owners. Hence, in certain situations the highest and best use of land may be for parks, green belts, preservation, conservation, wildlife habitats and the like. TESTS OF HIGHEST AND BEST USE In analyzing the Highest and Best Use of the subject property, a number of physically possible uses are considered. These physically possible uses are then analyzed in light of the highest and best use tests of legality, financial feasibility and maximal productivity of the property. The tests of highest and best use are normally applied to a property both as if vacant and ready for development and as currently improved. The scope of work is to render an opinion for the subject property “as if” vacant. Therefore, only the highest and best use as vacant is considered applicable. Highest and Best Use “As Vacant” Physically Possible The subject is an irregular shaped parcel containing approximately 24 +/-acres of gross land area. The property is accessible from Piper Road and located in the Enterprise Charlotte Airport Park. This area is identified as a Brownfield boundary. However, we have no specific details regarding the subject parcel and include an extraordinary assumption that the parcel does not suffer from adverse environmental conditions. The subject is large enough to handle a variety commercial use development permitted within the subject’s zone district. Legally Permissible The subject’s future land use designation and current zone district is identified as ECAP; Enterprise Charlotte Airport Park. This is a mixed use zoning district which enhances and promotes economic development within its boundaries as well as within the county. A variety of manufacturing, distribution and storage facilities are located in the subject area. 2 The Appraisal of Real Estate, Thirteenth Edition, Appraisal Institute, 2008. File # 13-126 12 February, 2013 BASS & ASSOCIATES, INC. Financially Feasible For a project to be financially feasible, it has to provide a positive rate of return for an investor. Investors look to the marketplace to determine the likely investment return of any given property and the riskiness of the investment. These are functions of a property’s location, whether it meets a market need, its site utility and a number of other factors. The Enterprise Charlotte Airport Park is a special designated area with approximately 4,300 acres, including the Punta Gorda Airport. This land area encourages industrial and mixed use development. Charlotte County has implemented an infrastructure incentive program to help developers off-set the cost of development in the park. More recently businesses and homeowners within the Enterprise Zone will qualify for tax advantages and other incentives if specific criteria are met. Businesses in the area include Peace River Distributing (Budweiser), Bonny Bell Ice Cream and Southeastern Freight Lines. Large corporations planning development in the immediate area include Publix and Cheney Brothers Incorporated. There are a number of vacant sites available for sale in the Airport Park area. Most of the vacant parcels are located at the Airport Commerce Center a 375 acre industrial park with master off-site retention and infrastructure in place. The sites available range from 2 up to 30 acres and are listed for $3.75/SF to $5.00/SF. Several parcels have been on the market for upwards of three years. The Airports Parks location east of Interstate 75 and close to a small but thriving airport is appealing to businesses looking to expand in the southwest market of Florida. Also the planned widening of Piper Road, along which the subject is located, will improve marketability. Maximally Productive Among the financially feasible uses which would likely provide the highest rate of return is the highest and best use. The maximally productive use of the subject is to hold for future development of a manufacturing and/or distribution warehouse. HIGHEST AND BEST USE CONCLUSION The highest and best use for the subject parcel is for future development of an industrial or mixed use type facility. File # 13-126 13 February, 2013 BASS & ASSOCIATES, INC. SALES COMPARISON APPROACH The Sales Comparison Approach is based upon the principle of substitution, which implies that a typical investor will not pay more to buy or rent a property than it would cost to buy or rent a comparable substitute property as of the valuation date. An assumption made in this approach is that there exists a market for the property type being appraised, and that data on recent sale prices of similar, competitive properties in the same market are “arms’ length” transactions which indicate a most probable sale price for the subject, as of the date of value. Although individual sales sometimes deviate from typical market norms, a sufficient number will tend to reflect the pattern of prices in a particular market. There are five basic steps in the application of the Sales Comparison Approach: I. II. III. IV. V. Research the market to obtain information on sales transactions, listings, and offers to purchase or sell properties that are similar to the subject property in terms of characteristics such as property type, date of sale, size, location, and zoning. Verify the information by confirming that the data obtained are factually accurate and that the sales reflect arms’ length market considerations. Verification may also elicit additional information about the market. Select relevant units of comparison (e.g., income multipliers or dollars per acre or per square foot) and develop a comparative analysis for each unit. Compare comparable sale properties with the subject property using the elements of comparison and adjust the sale price for each comparable appropriately to the subject property or eliminate the sale property as a comparable. Reconcile the various value indications produced from the analysis of comparables into a single value indication or a range of value. In an imprecise market subject to varying occupancies and economies, a range of values may be a better conclusion than a single value estimate.3 The Sales Comparison Approach has been utilized to estimate the value of the subject. The unit of measure utilized is the price per square foot of vacant land. We have developed one set of sales. In the course of market investigation, both industrial and commercial zoned acreage which transferred during the two years preceding the date of value were investigated and analyzed from the perspective of their utility as reliable value indicators for the subject. Those sales that best approximated the subject in land area, location, market appeal and overall utility were selected for use in the comparative analysis. These sales are briefly described as follows: 3 File # 13-126 The Appraisal of Real Estate, Appraisal Institute, Thirteenth Edition, 2008 14 February, 2013 BASS & ASSOCIATES, INC. Land Sale No. 1 Property Identification Record ID Property Type Address Location Tax ID Sale Data Grantor Grantee Sale Date Deed Book/Page Property Rights Conditions of Sale Financing Sale History Verification File # 13-126 237 Industrial East of Interstate 75 south of Airport Road, Punta Gorda, Charlotte County, Florida 33982 Charlotte County Airport Area 412316200007 Charlotte County Cheney Bros, Inc. February 14, 2012 BK 3631 PG 1971 Fee Simple Arm's Length $2,000,000 Mortgage w/ BOA No sales within the prior five years Other sources: County Public Records & Charlotte County Officials , Confirmed by Susan Fletcher 15 February, 2013 BASS & ASSOCIATES, INC. Land Sale No. 1 (Cont.) Sale Price Cash Equivalent Downward Adjustment Adjusted Price $2,500,000 $2,500,000 $795,000 Credits for Property Taxes, etc. $1,705,000 Land Data Zoning Topography Utilities Shape ECAP Level Electric Only Square Land Size Information Gross Land Size Useable Land Size 35.005 Acres or 1,524,818 SF 35.005 Acres or 1,524,818 SF , 100.00% Indicators Sale Price/Gross Acre Sale Price/Gross SF $71,418 Actual or $48,707 Adjusted $1.64 Actual or $1.12 Adjusted Remarks The buyer Cheney Bros. plans to construct a 250,000 square foot distribution center. The site was offered to Cheney in conjunction with a 10 year abatement of real property taxes (general revenue portion) and the fact that Charlotte County would pay to extend utilities and a road to the site (total cost estimated at $795,000). The Airport Authority has also agreed to provide off-site retention for the subject. This was all done through the Charlotte County Economic Development Office in an effort to attract Cheney Brothers to the area. The subject site was not listed for sale on the open market. File # 13-126 16 February, 2013 BASS & ASSOCIATES, INC. Land Sale No. 2 Property Identification Record ID Property Type Address Location Tax ID 238 Commercial 798 Tamiami Trail, Port Charlotte, Charlotte County, Florida 33954 Eastern Charlotte County 402101356001 Sale Data Grantor Grantee Sale Date Deed Book/Page Property Rights Conditions of Sale Financing Sale History Verification M & I regional Properties, LLC WBF Florida Properties 111 LLC July 25, 2012 BK 3677 PG 1113 Fee Simple Bank Sale All Cash Prior sale January 2005 $1,300,000 Other sources: Public Records , Confirmed by Susan Fletcher File # 13-126 17 February, 2013 BASS & ASSOCIATES, INC. Land Sale No. 2 (Cont.) Sale Price Cash Equivalent $325,000 $325,000 Land Data Zoning Topography Utilities Dimensions Shape Depth CG; Commercial General Generally Level All Available 563.60 X 575, MOL Square 575 Land Size Information Gross Land Size Useable Land Size Front Footage 7.400 Acres or 322,344 SF 7.400 Acres or 322,344 SF , 100.00% 563 ft Total Frontage: 563 ft Along Tamiami Trail Indicators Sale Price/Gross Acre Sale Price/Gross SF Sale Price/Useable Acre Sale Price/Useable SF $43,919 $1.01 $43,919 $1.01 Remarks Site was purchased for future development of a KIA Dealership. File # 13-126 18 February, 2013 BASS & ASSOCIATES, INC. Land Sale No. 3 Property Identification Record ID Property Type Address Tax ID 239 Commercial 202 Tamiami Trail, Punta Gorda, Charlotte County, Florida 33954 402103126001 Sale Data Grantor Grantee Sale Date Deed Book/Page Property Rights Marketing Time Conditions of Sale Financing Sale History Eagle FL I SPE, LLC WBF Florida Properties III, LLC December 18, 2012 BK 3722 PG 77 Fee Simple 22 Months Bank Sale from BB&T All Cash Prior sale 08/2005 $15,681,900 File # 13-126 19 February, 2013 BASS & ASSOCIATES, INC. Land Sale No. 3 (Cont.) Verification Matt Stepan w/ Premier Commercial; 239-992-1200, February 11, 2013; Other sources: Public Records & Loopnet, Confirmed by Susan Fletcher Sale Price Cash Equivalent $3,100,000 $3,100,000 Land Data Zoning Topography Utilities Shape CG; Commercial General Generally Level Water & Sewer need to be extended Triangular Land Size Information Gross Land Size Front Footage 76.920 Acres or 3,350,618 SF 3200 ft Along US Highway 41;2700 ft Along Hillsborough Indicators Sale Price/Gross Acre Sale Price/Gross SF $40,302 $0.93 Remarks According to the broker this was a straight forward bank sale. The owners plan to utilize 15 to 20 acres for a future car dealership and subdivide the remaining acreage into potential outparcels. Ten acres of the site, along US Tamiami Trail is being acquired by the DOT for Road Widening. Previous list price was $3,900,000. File # 13-126 20 February, 2013 BASS & ASSOCIATES, INC. Land Sale No. 4 Property Identification Record ID Property Type Address Tax ID 240 Industrial 16100 Lee Road, Fort Myers, Lee County, Florida 33912 04-46-25-00-00001.0210 Sale Data Grantor Grantee Sale Date Deed Book/Page Property Rights Conditions of Sale Sale History Verification Synovus Bank 16100 Lee Road, LLC September 21, 2012 2012000210414 Fee Simple Bank Sale Prior sale 09/2006 $2,841,500 Other sources: Public Records Sale Price Cash Equivalent $450,000 $450,000 Land Data Zoning Utilities Shape IPD; Industrial Planned Development All Available Primarily Rectangular File # 13-126 21 February, 2013 BASS & ASSOCIATES, INC. Land Sale No. 4 (Cont.) Land Size Information Gross Land Size Useable Land Size 11.860 Acres or 516,622 SF 11.860 Acres or 516,622 SF , 100.00% Indicators Sale Price/Gross Acre Sale Price/Gross SF Sale Price/Useable Acre Sale Price/Useable SF $37,943 $0.87 $37,943 $0.87 File # 13-126 22 February, 2013 BASS & ASSOCIATES, INC. Land Listing No. 5 Property Identification Record ID Property Type Address Location Tax ID 241 Mixed Use 27350 Jones Loop Road, Punta Gorda, Charlotte County, Florida 33982 Airport Area 412323100004 Sale Data Grantor Survey Date Property Rights Marketing Time Conditions of Sale Financing Sale History Santa Ana Holdings LLC February 08, 2013 Fee Simple 1 Month Bank Listing All Cash Last Sale 10/2007 $3,091200 File # 13-126 23 February, 2013 BASS & ASSOCIATES, INC. Land Listing No. 5 (Cont.) Verification NAI Southwest Florida Inc.; 239-437-3330, February 08, 2013; Other sources: Public Records & Loopnet , Confirmed by Susan Fletcher Listing Price Cash Equivalent $2,200,000 $2,200,000 Land Data Zoning Utilities Shape ECAP Available in Area Square Land Size Information Gross Land Size Front Footage 40.550 Acres or 1,766,358 SF 1300 ft Along Jones Loop Road Indicators Sale Price/Gross Acre Sale Price/Gross SF $54,254 $1.25 Remarks Bank owned property located along Jones Loop within the ECAP zone area. File # 13-126 24 February, 2013 BASS & ASSOCIATES, INC. IMPROVED COMPARABLE LOCATION MAP File # 13-126 25 February, 2013 BASS & ASSOCIATES, INC. File # 13-126 26 February, 2013 BASS & ASSOCIATES, INC. ADJUSTMENTS Adjustments are made when support is available to modify the comparables for dissimilarities with the subject. Aspects for adjustment typically include: terms and conditions of the sale, including property rights, financing, conditions of sale, market conditions; and adjustments for property features including: size, location, development potential vesting and/or zoning. Property Rights, Financing and Condition of Sale The subject is assumed to be a fee simple transfer of title, with typical financing, and an arm's length sale. The sale comparables all transferred under these conditions. Land sale one is identified as a brown field site and has been approved for an ad valorem tax exemption and reimbursements for utility extension. This sale was adjusted downward $795,000 per the maximum agreement approved by Charlotte County. Market Conditions The market for industrial development in the subject Enterprise Zone has stalled over the past three years due to the economic downturn and difficulty obtaining financing for new manufacturing development. There is substantial vacant acreage and lot inventory within the Airport Commerce Park and Enterprise Zone. Four of the five comparables identified in our analysis were bank owned properties which were exposed to the market and meet criteria for an arm’s length market transaction. No direct adjustments are applied to the grid for market conditions. An active listing is also considered, however it is not anticipated to sell at its list price. Location The subject is located in the southeast quadrant of Interstate 75 and Airport Road in Punta Gorda, Florida. The comparable parcels are located throughout Punta Gorda, Port Charlotte and Fort Myers. Comparables one, four and five are situated in industrial developed areas. Comparables two and three are located along Tamiami Trail, which is a highly traveled roadway. While no direct adjustment for location differences is applied to the grid this factor is taken into consideration in our final conclusion of value. Land Size The subject parcel consists of approximately 24.00 gross acres. The comparable acreage ranges from 7.40 to 76.91 acres in gross land area. The tight range of values of the comparable acreage does warrant an adjustment for size difference. Zoning The subject is zoned ECAP which encourages mixed use development to enhance and promote economic development. The comparables are zoned for either industrial /mixed use development or commercial. The ECAP district offers incentives for new development which are not afforded to comparables two thru four. While no direct adjustments were applied for differences in zoning it is considered in the final value analysis. File # 13-126 27 February, 2013 BASS & ASSOCIATES, INC. VACANT LAND VALUE INDICATION The range of values for the vacant land comparables after consideration of adjustments is from $.87/SF to $1.25/SF per square foot. The appraiser's task is to apply judgment and experience to develop an opinion which reflects the subject's market value as vacant of the effective date of value. Comparable one is similar in location and size to the subject parcel. This property was approved for several incentives which ensured the buyer Cheney Brothers Inc. would expand distribution facilities in the Punta Gorda Airport Park area. Comparable five is an active listing of a bank owned site located also located within the ECAP zone district. We anticipate this listing will transfer between 15% and 20% of its current list price. Comparable one is considered the best indicator of value for the subject acreage. Comparables two and three are both bank sales purchased by the same company for future development of automotive dealerships. These properties have excellent frontage along Tamiami Trail located west of Interstate 75. These sites are commercially zoned and not permitted for heavy distribution use such as the subject property. Comparable four is located south in Fort Myers in an industrial use area. In our opinion most consideration was applied to comparable one with secondary consideration given to comparables two, three, four and five based upon utility of the parcel. We estimate a unit value for the subject of $1.00/SF, multiplying this by the estimated gross land area of 1,045,440 square feet indicates a land value of $1,045,440 rounded to: ONE MILLION FORTY FIVE THOUSAND DOLLARS $1,045,000 Note: This value would typically be adjusted in the marketplace for outstanding ad valorem taxes for prior years. File # 13-126 28 February, 2013 BASS & ASSOCIATES, INC. ADDENDUM File # 13-126 February, 2013 BASS & ASSOCIATES, INC. REGIONAL/COUNTY DATA File # 13-126 February, 2013 Richard Bass, BROKER, MAI email: [email protected] Web: RichardBass.IsAnExpert.com 8655 PIPER RD, PUNTA GORDA, FL, 33982 Copyright Ó eNeighborhoods, Inc. (800)975-9742 Richard Bass, BROKER, MAI email: [email protected] Web: RichardBass.IsAnExpert.com Income For Neighborhood Within Area of Punta Gorda Median Income State Income Ranking $38,337 48th Percentile National Income Ranking 43rd Percentile Average Income State Income Ranking Households With Children National Income Ranking 60th Percentile $56,774 56th Percentile Age Breakdown For Neighborhood Within Area of Punta Gorda Average Age = 39.6 Years Prepared by Richard Bass, BROKER, MAI Copyright Ó eNeighborhoods, Inc. (800)975-9742 The accuracy of all information is deemed reliable, but is not guaranteed. Richard Bass, BROKER, MAI email: [email protected] Web: RichardBass.IsAnExpert.com Household Characteristics For Neighborhood Within Area of Punta Gorda 62.0% Married 29.8% With Children Adult Education Level For Neighborhood Within Area of Punta Gorda 81.4% High School Graduates 9.8% College Graduates Prepared by Richard Bass, BROKER, MAI Copyright Ó eNeighborhoods, Inc. (800)975-9742 The accuracy of all information is deemed reliable, but is not guaranteed. Richard Bass, BROKER, MAI email: [email protected] Web: RichardBass.IsAnExpert.com Employment For Neighborhood Within Area of Punta Gorda Average Travel Time To Work = 28.9 Minutes Income For Area of Punta Gorda Median Income State Income Ranking $41,392 56th Percentile National Income Ranking 51st Percentile Average Income State Income Ranking Households With Children National Income Ranking 61st Percentile $57,222 57th Percentile Prepared by Richard Bass, BROKER, MAI Copyright Ó eNeighborhoods, Inc. (800)975-9742 The accuracy of all information is deemed reliable, but is not guaranteed. Richard Bass, BROKER, MAI email: [email protected] Web: RichardBass.IsAnExpert.com Population For Area of Punta Gorda Population = 36,999 Land Area = 527.9 Square Miles State Density Ranking 6th Percentile Population Density 70 National Density Ranking Population Growth Rate 1.9% National Growth Ranking 18th Percentile Persons Per Square Mile State Growth Ranking 50th Percentile Annualized (Last 5 Years) 87th Percentile Age Breakdown For Area of Punta Gorda Average Age = 58.5 Years Prepared by Richard Bass, BROKER, MAI Copyright Ó eNeighborhoods, Inc. (800)975-9742 The accuracy of all information is deemed reliable, but is not guaranteed. Richard Bass, BROKER, MAI email: [email protected] Web: RichardBass.IsAnExpert.com Household Characteristics For Area of Punta Gorda 61.8% Married 13.3% With Children Adult Education Level For Area of Punta Gorda 84.2% High School Graduates 27.0% College Graduates Prepared by Richard Bass, BROKER, MAI Copyright Ó eNeighborhoods, Inc. (800)975-9742 The accuracy of all information is deemed reliable, but is not guaranteed. Richard Bass, BROKER, MAI email: [email protected] Web: RichardBass.IsAnExpert.com Employment For Area of Punta Gorda Average Travel Time To Work = 27.4 Minutes Income For Charlotte County Median Income State Income Ranking $38,640 60th Percentile National Income Ranking 63rd Percentile Average Income State Income Ranking Households With Children National Income Ranking 59th Percentile $53,578 65th Percentile Prepared by Richard Bass, BROKER, MAI Copyright Ó eNeighborhoods, Inc. (800)975-9742 The accuracy of all information is deemed reliable, but is not guaranteed. Richard Bass, BROKER, MAI email: [email protected] Web: RichardBass.IsAnExpert.com Population For Charlotte County Population = 157,536 Land Area = 693.6 Square Miles State Density Ranking 60th Percentile Population Density 227 National Density Ranking Population Growth Rate 2.2% National Growth Ranking 86th Percentile Persons Per Square Mile State Growth Ranking 56th Percentile Annualized (Last 5 Years) 90th Percentile Age Breakdown For Charlotte County Average Age = 54.3 Years Prepared by Richard Bass, BROKER, MAI Copyright Ó eNeighborhoods, Inc. (800)975-9742 The accuracy of all information is deemed reliable, but is not guaranteed. Richard Bass, BROKER, MAI email: [email protected] Web: RichardBass.IsAnExpert.com Household Characteristics For Charlotte County 59.7% Married 17.8% With Children Adult Education Level For Charlotte County 83.2% High School Graduates 23.5% College Graduates Prepared by Richard Bass, BROKER, MAI Copyright Ó eNeighborhoods, Inc. (800)975-9742 The accuracy of all information is deemed reliable, but is not guaranteed. Richard Bass, BROKER, MAI email: [email protected] Web: RichardBass.IsAnExpert.com Employment For Charlotte County Average Travel Time To Work = 25.0 Minutes General Facts For Florida Median Income: Income (W/Children): Population: Land Area: Population Density: Nickname: Capital: Date of Statehood: State Bird: State Flower: State Tree: $38,985 $58,039 17,789,864 53,927 Square Miles 330 Persons Per Square Mile Sunshine State Tallahassee March 3, 1845 Mockingbird Orange Blossom Sabal Palmetto Palm Prepared by Richard Bass, BROKER, MAI Copyright Ó eNeighborhoods, Inc. (800)975-9742 The accuracy of all information is deemed reliable, but is not guaranteed. Richard Bass, BROKER, MAI email: [email protected] Web: RichardBass.IsAnExpert.com Age Breakdown For Florida Average Age = 38.8 Years Household Characteristics For Florida 51.1% Married 28.6% With Children Prepared by Richard Bass, BROKER, MAI Copyright Ó eNeighborhoods, Inc. (800)975-9742 The accuracy of all information is deemed reliable, but is not guaranteed. Richard Bass, BROKER, MAI email: [email protected] Web: RichardBass.IsAnExpert.com Adult Education Level For Florida 85.6% High School Graduates 32.0% College Graduates Employment For Florida Average Travel Time To Work = 28.0 Minutes Prepared by Richard Bass, BROKER, MAI Copyright Ó eNeighborhoods, Inc. (800)975-9742 The accuracy of all information is deemed reliable, but is not guaranteed. BASS & ASSOCIATES, INC. CERTIFICATE OF APPRAISAL I certify that, to the best of my knowledge and belief: The statements of fact contained in this report are true and correct. The reported analyses, opinions, and conclusions are limited only by the reported assumptions and limiting conditions, and is my personal, impartial, and unbiased professional analyses, opinions, and conclusions. I have no present or prospective interest in the property that is the subject of this report, and no interest with respect to the parties involved. I have provided no services with respect to the subject property within the last three years. I have no bias with respect to the property that is the subject of this report or to the parties involved with this assignment. My compensation for completing this assignment is not contingent upon the development or reporting of a predetermined value or direction in value that favors the cause of the client, the amount of the value opinion, the attainment of a stipulated result, or the occurrence of a subsequent event directly related to the intended use of this appraisal. My analyses, opinions and conclusions were developed, and have been prepared in conformity with the requirements of the Code of Professional Ethics and Standards of the Professional Appraisal Practice of the Appraisal Institute. The reported analyses, opinions, and conclusions were developed, and this report has been prepared in conformity with the requirements of the Code of Professional Ethics & Standards of the Professional Appraisal Practice of the Appraisal Institute. The use of this appraisal is subject to the requirements of the Appraisal Institute relating to review by its duly authorized representatives. I have NOT appraised the subject property within the three years prior to accepting this appraisal assignment. No one has provided significant professional assistance to the person(s) signing this report. As of the date of this appraisal, the undersigned has completed the continuing education program of the Appraisal Institute. ___________________________________________ Richard W. Bass, MAI/AICP State-Certified General Real Estate Appraiser RZ348 File # 13-126 February, 2013 BASS & ASSOCIATES, INC. CERTIFICATE OF APPRAISAL I certify that, to the best of my knowledge and belief: The statements of fact contained in this report are true and correct. The reported analyses, opinions, and conclusions are limited only by the reported assumptions and limiting conditions, and is my personal, impartial, and unbiased professional analyses, opinions, and conclusions. I have no present or prospective interest in the property that is the subject of this report, and no interest with respect to the parties involved. I have provided no services with respect to the subject property within the last three years. I have no bias with respect to the property that is the subject of this report or to the parties involved with this assignment. My compensation for completing this assignment is not contingent upon the development or reporting of a predetermined value or direction in value that favors the cause of the client, the amount of the value opinion, the attainment of a stipulated result, or the occurrence of a subsequent event directly related to the intended use of this appraisal. My analyses, opinions and conclusions were developed, and have been prepared in conformity with the requirements of the Code of Professional Ethics and Standards of the Professional Appraisal Practice of the Appraisal Institute. The reported analyses, opinions, and conclusions were developed, and this report has been prepared in conformity with the requirements of the Code of Professional Ethics & Standards of the Professional Appraisal Practice of the Appraisal Institute. The use of this appraisal is subject to the requirements of the Appraisal Institute relating to review by its duly authorized representatives. I have NOT appraised the subject property within the three years prior to accepting this appraisal assignment. No one has provided significant professional assistance to the person(s) signing this report. As of the date of this report, I Susan Fletcher have completed the Standards and Ethics Education Requirements of the Appraisal Institute for Associate Members. ___________________________________________ Susan M. Fletcher State-Certified General Real Estate Appraiser RZ3223 File # 13-126 February, 2013 BASS & ASSOCIATES, INC. GENERAL ASSUMPTIONS AND LIMITING CONDITIONS File # 13-126 February, 2013 BASS & ASSOCIATES, INC. VALUATION ASSIGNMENT ASSUMPTIONS AND LIMITING CONDITIONS A “valuation assignment” is one in which an appraisal is sought. An “appraisal” is defined by USPAP as: “the act or process of developing an opinion of value; an opinion of value” The following Assumptions and Limiting Conditions apply (as may be applicable by property type) to this Valuation Assignment: 1. 2. 3. 4. 5. 6. 7. 8. 9. 10. 11. 12. 13. 14. 15. 16. 17. File # 13-126 As real estate analyst and appraiser, no responsibility is assumed for the legal description or for matters including legal or title considerations. As we are not attorneys, any interpretations or opinions rendered are not legal opinions. Title to the property is assumed to be good and marketable unless otherwise stated. Unless otherwise set forth in our opinion of value, the property is appraised free and clear of any or all liens or encumbrances known to the appraisers. Responsible ownership and competent property management is assumed. It is assumed that there are no hidden or unapparent conditions of the property, subsurface, surface, or structures, that render it more or less valuable. No responsibility is assumed for such conditions or arranging for engineering studies that may be required to discover any defects. We are not trained as home inspectors or building inspectors. It is assumed that there is full compliance with all applicable federal, state, and local environmental regulations and laws unless specific noncompliance is known, defined, and considered in the appraisal report. It is assumed that all applicable zoning and use regulations and restrictions have been complied with, unless a non conformity has been stated, defined, and considered in the appraisal. All furnishings and equipment, unless specifically indicated, have been disregarded by the appraiser. Only the real estate/real property has been considered. If no survey of the subject property is provided to the appraiser, it is assumed the legal description and/or current plat obtained from the public records closely delineates said property. Physical condition of any improvements located above or below grade on the subject property is based on visual inspection. No responsibility or liability is assumed for non-readily observable features or for the soundness of structural members or below grade features. The American with Disabilities Act ("ADA") became effective January 26, 1992. I have not made a specific compliance survey or analysis of the subject property or comparables to determine whether or not there is in conformity with the various detailed requirements of the ADA. It is possible that a compliance survey of the property, together with a detailed analysis of the requirements of the ADA, could reveal that the property is not in compliance with one or more elements of Act. If so, this fact could have a negative effect upon the value of the property. Since I have no direct evidence relating to this issue, I did not consider possible noncompliance with the requirements of ADA in estimating the value of the property. Date of value to which conclusions and opinions expressed in this report apply, is set forth in the report. Further, the dollar amount of the value opinion herein rendered is based upon the purchasing power of the U. S. dollar existing on that date. Appraiser assumes no responsibility for economic or physical factors which may affect the opinion of the appraisal occurring at some date after the date of the value as set forth in the report. Appraiser reserves the right to make adjustments to the valuation of the subject property, as may be required by consideration of additional reliable data that may or may not have been discovered at the time of the appraisal or which becomes available after the date of value/appraisal. The opinion of value represents the best opinion of the analyst(s) as of the date of value and for the value of the interested considered. If the appraisal is submitted to an entity other than the identified client, such party should consider the subject appraisal in its entirety and only as one factor together with its own independent investment considerations and underwriting criteria, in its overall investment decision. The appraisal has been made in conformity with the Uniform Standards of Professional Appraisal Practice (USPAP) as well as the Appraisal Institute’s Supplemental Standards. Possession of a printed report or a copy thereof does not carry with it the right of publication or duplication. It may not be used or relied upon for any purpose by any individual, group, company, governmental entity or corporation other than the identified intended user(s) as set forth within the report. The appraiser herein by reason of rendering an opinion of value is not required to give further consultation, testimony or be in attendance in any court with reference to the property in question unless such arrangements are in the original engagement agreement or separately agreed to by both parties to said February, 2013 BASS & ASSOCIATES, INC. agreement. Should a third party call upon the appraiser for testimony, either expert testimony or fact testimony, as a result of this valuation assignment, the client is responsible for the appraisers’ professional fees and direct expenses relative to any inquiry. Neither all nor any part of the contents of the appraisal, expressed either orally or in writing (especially any opinion as to value), the identity of the appraiser or the firm with which the appraiser is connected) shall be disseminated to the public through advertising, public relations, news, sales materials, or other media without the prior written consent and approval of the client and the appraiser. A diligent effort to verify each comparable sale data. However, if personal contact is not possible, public records will be relied upon for verification. Further, it is recognized that in the confirmation process there exists the potential for misinformation, misleading information and fraudulent information being provided to the appraiser. Should such misinformation, in any form, be provided to the appraiser, no responsibility or liability is assumed by the appraiser. The information furnished by others is believed to be reliable. However, no warranty is given for its accuracy. Certain data used in compiling the requested opinion of value will be furnished by the client or others. Such data is assumed to be reliable and is verified when practical. No representations are herein provided as to correctness or accuracy of such third party data. Any photographs which may be apart of the valuation assignment are intended to reflect the general character of the area, the subject and/or comparable data. Said photographs are for illustrative purposes only. Any maps or other graphic devices are intended to be illustrative and general in character and location. The subject property and any comparable properties are best identified by official Appraisers Parcel Number issued by the applicable Office of the County Property Appraiser. Payment of the appraisal fee and any direct expenses as set forth in any engagement agreement for appraisal services constitutes the level of exposure of the appraiser individually or appraisal firm. It is mutually agreed that non-payment of the professional fee(s) and/or applicable direct expenses as set forth in the engagement agreement may result in the filing of a lien upon the subject property to secure payment of said fees and costs as well as any other applicable remedies at law. In the event of a claim against the appraiser(s) or the appraisal firm, in connection with or in any way relating to the subject report or this engagement, the maximum damage recoverable shall be the amount of the monies actually collected by Bass & Associates, Inc. and under no circumstances shall any claim for consequential damages be made. If a written report is provided as part of the valuation assignment, used to support an oral opinion of value, said report is conditioned as a preliminary report only and subject to change including Condition Number 13 above, as well as any relevant interpretation or reinterpretation of the applicability of any provision of the Uniform Standards of Professional Appraisal Practice, as may be amended from time to time. Particularly applicable to any assignment which has the potential to result in litigation, any such written appraisal report is done to support said oral testimony only and can only be relied upon as supporting said testimony and not as a free standing document. In such cases, the opinion of value is prepared for the “client”; any written report is prepared solely for use by the appraiser. By use of the appraisal report or opinion of value, each party agrees to be bound by all of the Assumptions and Limiting Conditions, and any applicable Hypothetical Conditions and/or Extraordinary Assumptions stated within the final report or final opinion of value. During the research and analysis process of the valuation assignment, additional “specific” assumptions and/or limiting conditions may be appropriate for the opinion value sought. If so, they will be set forth separately to specifically identify same. Confidentiality of the appraiser/client relationship is controlled by Florida Statues and applicable implementing Rules, as well as those of professional membership in the Appraisal Institute. The appraiser may not divulge confidential data to third parties without consent of the client. Our understanding of applicable laws and rules of the State of Florida is that they are more restrictive than those of the GrammLeach-Bliley Act of 1999. 18. 19. 20. 21. 22. 23. 24. 25. 26. 27. 28. EXTRAORDINARY ASSUMPTION • File # 13-126 For the purposes of this appraisal assignment we conclude that this site is not identified as an active Brownfield Designated Parcel. February, 2013 BASS & ASSOCIATES, INC. FLOOD ZONE DATA File # 13-126 February, 2013 BASS & ASSOCIATES, INC. FLOOD MAP According to flood hazard maps compiled by the Federal Emergency Management Agency the subject parcel is identified within the “AE” flood zone which is a special flood hazard area subject to inundation by the 1% annual chance flood with base flood elevations determined of 20 and 21 feet. Also within the “X” flood zone which identifies areas outside .02% annual chance floodplain. FLOOD INSURANCE NFIP: This community participates in the National Flood Insurance Program (NFIP). The NFIP makes federally backed flood insurance available for all buildings, whether they are in a floodplain or not. Flood insurance covers direct losses caused by surface flooding, including a river flowing over its banks, a lake or ocean storm, and local drainage problems. The NFIP insures buildings, including mobile homes, with two types of coverage: structural and contents. Structural coverage is for the walls, floors, insulation, furnace, and other items permanently attached to the structure. Contents coverage may be purchased separately provided the contents are in an insurable building. Mandatory Purchase Requirement: The mandatory purchase requirement applies to all forms of federal Or federally related financial assistance for buildings located in a Special Flood Hazard Area (SFHA). This requirement affects loans and grants for the purchase, construction, repair, or improvement of any publicly or privately owned building in the SFHA, including machinery, equipment, fixtures, and furnishings contained in such buildings. Financial assistance programs affected include loans and grants from agencies such as the Department of Veterans Affairs, Farmers Home Administration, Federal Housing Administration, Small Business Administration, and Federal Emergency Management Agency. The requirement also applies to secured mortgage loans from financial institutions, such as commercial lenders, savings and loan associations, savings banks, and credit unions that are regulated, supervised or insured by Federal agencies such as the Federal Deposit Insurance Corporation and the Office of Thrift Supervision. It also applies to all mortgage loans purchased by Fannie Mae or Freddie Mac in the secondary mortgage market. How it Works: Before a person can receive a loan or other financial assistance from one of the affected agencies or lenders, there must be a check to see if the building is in a Special Flood Hazard Area (SFHA). The SFHA is the base (100-year) floodplain mapped on a Flood Insurance Rate Map (FIRM). It is shown as one or more zones that begin with the letter "A" or "V". Copies of the FIRM are available for review in most local government building or planning departments. Many lenders and insurance agents also have copies. It is the agency's or the lender's responsibility to check the FIRM to determine if the building is in an SFHA, although many communities provide assistance. If the building is in a SFHA, the agency or lender is required by law to require the recipient to purchase a flood insurance policy on the building. The requirement is for structural coverage equal to the amount of the loan (or other financial assistance) or the maximum amount available, whichever is less. The maximum amount available for a single-family house is $250,000. The mandatory purchase requirement does not affect loans or financial assistance for items that are not covered by a flood insurance policy, such as vehicles, business expenses, landscaping, and vacant lots. It does not affect loans for buildings that are not in the SFHA, even though a portion of the lot may be flood prone. While not mandated by law, a lender may require a Flood Insurance Policy as a condition of a loan for a property in any zone on a Flood Insurance Rate Map. Source: Federal Emergency Management Agency (FEMA) File # 13-126 February, 2013 BASS & ASSOCIATES, INC. APPRAISERS’ QUALIFICATIONS File # 13-126 February, 2013 BASS & ASSOCIATES, INC. QUALIFICATIONS OF RICHARD W. BASS Economic conditions, land use, zoning, environmental (flora/fauna), hazardous contamination and a myriad of other development regulations and limitations all impact the valuation process. This analyst has been involved with the development of various forms of land use regulations (comprehensive plans, zoning ordinances, & sign codes), has planned projects, reviewed proposed projects from a governmental regulation viewpoint and developer viewpoint; has conducted real estate appraisals, reviewed appraisals for lenders, local governments and developers; diminution in value/detrimental condition appraisals; has conducted market studies, feasibility studies, absorption studies, project analysis, parking studies, and highest and best use studies; and, has been involved in numerous eminent domain cases including impact analysis, diminution in value cases (hazardous contamination properties), valuation of easements, title policy cases, sign valuation, appraisal review and preparation of appraisals for both the private and public sectors for litigation purposes. PROFESSIONAL AFFILIATIONS/MEMBERSHIPS Appraisal Institute American Institute of Certified Planners (retired) American Economic Association National Association of Business Economist (retired) American Planning Association National Society of Appraiser Specialists (retired) American Marketing Association National Society of Environmental Consultants (retired) National Association of Master Appraisers National Golf Foundation, Professional Member International Association of Assessing Officers MAI MSA BCBA EAC AICP CRA - PROFESSIONAL DESIGNATIONS Member Appraisal Institute Master Senior Appraiser Board Certified Business Appraiser (retired) Environmental Assessment Consultant (retired) American Institute of Certified Planners (retired) Certified Review Appraiser (retired) STATE OF FLORIDA LICENSES State-Certified General Real Estate Appraiser RZ348 Real Estate Broker License, BK 0378343 General Appraiser, Instructor's Permit GA 1000062 (Inactive) EXPERT WITNESS Qualified in Federal and Florida Circuit Courts as an expert witness: Real Estate Appraiser, Land Planner, and Economist. Topics include: File # 13-126 Real Estate Appraisal/Sign Valuation Land Planning/Zoning/Comprehensive Planning Economist/Marketing February, 2013 BASS & ASSOCIATES, INC. LOCAL & STATE GOVERNMENT APPOINTMENTS Current Special Hearing Magistrate Past State Appraisal Board Council Member Board Member Special Hearing Master Value Adjustment Board Sarasota County, FL Expert witness for the Appraisal Board, Department Of Business & Professional Regulation, State of FL Reinventing Government Council, Sarasota County Rosemary Redevelopment Advisory Board Sarasota, FL Value Adjustment Board, Sarasota County, FL LOCAL & STATE GOVERNMENT APPOINTMENTS COMMITTEES Past Save Our Bays Association - President, Board of Directors (local) Parking Committee - City of Sarasota Redevelopment Department (local) Technical Advisory Committee - City Comprehensive Plan (local) School Board Advisory Committee - Sarasota School Board (local) Sarasota Chamber of Commerce - Committee for Economic Development (local) PUBLICATIONS/ARTICLES If its Zoned, Why Can't I Build On It?, NARA/MU, 1985 Scottsdale, AZ, What's a Sign Worth, Death of a Retailer, SignsOfTheTimes, ST Publications, Inc., 1996 Cincinnati, OH The Economic Worth of On-Premise Signage, Research and Valuation Techniques, Claus, R. James; Bass, Richard W., 1998 Sherwood, OR Are Planners Truly Planning for the Economic Well Being of Their Community and for Themselves, Overview, FPZA, 1998 Tallahassee, FL Sign = More Revenue, Fewer Print Ads, SignsOfTheTimes, ST Publications, Inc., Jan. 1999 Cincinnati, OH Do Signs Economically Benefit Non-Profits? SignsOfTheTimes, ST Publications, Inc., 2006 Cincinnati, OH Valuation of the Primary Guidance System for our Mobile Society, Appraising OnPremise and Other Forms of Signage for Optimal Asset Management; Robert J. Claus, Ph.D., Edwin Baker, Richard Bass, MAI/AICP, Signage Foundation, 2001 File # 13-126 February, 2013 BASS & ASSOCIATES, INC. SPEAKING ENGAGEMENTS 1995 - Speaker, 1996 - Speaker, 1998 - Instructor, 1998 - Speaker, 1999 - Speaker, 2000 - Speaker, 2003 - Speaker, 2004 - Speaker 2004 - Speaker 2005 - Speaker 2006 - Speaker 2006 - Speaker 2006 - Speaker 2006 - Instructor 2011 - Speaker 2011 - Speaker File # 13-126 "Sign Valuation - Case Studies" Signs and Land Use Controls Conference, Reston, Virginia "Sign Valuation - What's A Sign Worth?" Identity Management Conference, Pinehurst, N.C. “Appraisal Practices for Valuation/Evaluation of the Commercial/Retail Site and Its Signage”, including Case Studies, Signage Foundation, Orlando, FL. "Establishing Value for a Commercial Site's Visibility Component", National Sign Users Conference on Sign Regulations and Marketing, International Sign Association (ISA), Orlando FL. “The On-Premise Business Sign, What Its Really Worth & How to Prove It”, National City Planners & Sign Users Conference, Mid West Sign Association & Signage Foundation for Communication Excellence, Inc., Columbus, OH. “The Value of On-Premise Signage and Dealing with Local Government”, International Council of Shopping Centers, CenterBuild Conference, Scottsdale, AR. “The Impact of Sign Regulation on Market Activities and Business Valuation” Best Practices Manual Commercial and Political Place Based Speech Regulations, National Signage Research Symposium ; U.S. Small Business Administration & Signage Foundation for Communication Excellence, Inc. “Commercial and Political Place-Based Speech Regulations” Toward a Best Practices Manual, National Signage Research Symposium Workshop; U.S. Small Business Administration & Signage Foundation for Communication Excellence, Inc. “The Value of On-Premise Signs“ CLE International, Tampa, Florida. “Implementation of Best Practices in Commercial Placed-Based Signage” National Signage Research Symposium; U.S. Small Business Administration, University of Nevada at Las Vegas College of Business, & Signage Foundation for Communication Excellence, Inc., Las Vegas, NV. “Valuation of the Primary Guidance System for our Mobile Society, Appraising On-Premise and Other Forms of Signage for Optimal Asset Management”, Transportation Research Board, National Academy of Science, Washington DC. “The Advertising Value of Digital Imaging and Signage”, Case Studies, The Signage and Graphics Summit, SGIA and ISA, Palm Harbor, Fl “Legal & Appraisal Issues”, Signage and Identity Symposium, Las, Vegas, NV The Sign Valuation Process and Damage Calculations; Time, Place and Manner Standards for Sign Regulations and Federal Compensation Requirements; Designing Effective Signage and Protecting the right to Use it; Projections and Compensation for the Value of Signage Under Federal Law; Signage & Identity Symposium, CLE for Attorneys and Appraisers; U.S. Small Business Administration (SBA) & The Signage Foundation for Communication Excellence, Las Vegas, NV “An Appraisers View of the Value of Signage”, Signage and Graphics Summit, ST Media Group International, Tampa, Fl Planning for Sign Code Success, Seattle, Phoenix & Dallas, Continuing Education, AICP/APA February, 2013 BASS & ASSOCIATES, INC. GENERAL AND APPRAISAL EDUCATION 1976 1980 1980 1981 1983 1983 1984 1985 1986 1986 1986 1986 1987 1987 1987 1987 1988 1988 1989 1990 1991 1991 1991 1992 1992 1992 1993 1994 1994 1994 1995 1996 1997 1998 1998 1998 1998 - 1999 1999 1999 1999 1999 2001 2001 2001 2001 2001 2001 2001 - 2002 - 2003 2004 2004 2004 2004 2004 2004 2004 - File # 13-126 Bachelor of Science in Urban Planning & Environmental Management Transfer of Development Rights (TDR) in Florida 1A-1: Principles and Practices, AIREA Transfer of Development Rights (TDR) in The U.S. 1A-2: Basic Valuation Procedures, AIREA 1B-1: Capitalization Theory, AIREA 8-3 Standards of Professional Practice, AIREA 1B-B Capitalization Theory, AIREA 1B-A: Capitalization Theory, AIREA 2-1: Case Studies in Real Estate Valuation, AIREA HP-12C Basic and Advanced Seminars, AIREA Analyzing Retail Opportunities, Market & Feasibility Techniques, Georgia Institute of Technology R41b Seminar Rates, Ratios & Reasonableness, AIREA 1986 IRS Tax Code & Real Estate Property Valuation, AIREA 4: Litigation Valuation, AIREA Retail Market Analysis-CBD's & Neighborhood by the Georgia Institute Retail Market Analysis, Georgia Institute of Technology, Atlanta, GA. Professional Practice, Society of Real Estate Appraisers, Sarasota, FL. Environmental Assessments for Real Estate; MCC, Bradenton, FL. Strategic Retail Market Analysis; Georgia Institute of Technology 8-2: Residential Valuation Appraisal Institute. Core Law; Florida Real Estate Commission Standard of Professional Appraisal Practices Parts A & B, Appraisal Institute EPA's Underground Storage Tank Requirements; Environmental Resource Center Environmental Site Assessment; Lincoln Graduate Center Professional Standards, USPAP Update, Core Law For Appraisers, Appraisal Institute Comprehensive Appraisal Workshop, Ted Whitmer, Dallas, Texas. Americans With Disabilities Act (ADA) Seminar, Appraisal Institute, Ft. Myers, FL Sign Regulations, AICP, Chicago, IL Highest & Best Use and Market Analysis Appraisal Institute, Tampa, FL Core Law Review Seminar, Sarasota FL Principles of Business Appraisal, Lincoln Graduate Center, NAMA, Orlando, FL Transaction Brokerage & Agency, Florida Association of Realtors, Sarasota, FL Valuation of Detrimental Conditions in Real Estate, Appraisal Institute, Miami, Fl. 430: Standards of Professional Practice, Appraisal Institute, Tampa, FL Appraisal Practices Valuation/Evaluation of Commercial/Retail Site & Signage, Appraisal Institute, Orlando, FL 1999 USPAP Review, The Appraisal Foundation, Washington, DC. 1999 USPAP Instructor Training, The Appraisal Foundation, Washington, DC. Instructor Seminar, Florida Real Estate Commission & Real Estate Appraisal Board, Bradenton, FL Florida Core Law, Florida Real Estate Commission, Bradenton, FL Brokers Continuing Education, Real Estate, Sarasota, FL 2001 USPAP Update for Instructors & Regulators, Appraisal Foundation, Orlando, FL Property Tax in Florida, Lorman Education Services, Sarasota, FL Developing Golf Courses and Residential Communities, ULI, Charleston, SC Apartment Appraisal, Appraisal Institute, Tampa, FL Comprehensive Appraisal Workshop, Ted Whitmer, Tampa, FL Realtor’s Core Law Update, Real Estate Education Company, Sarasota, FL 430 Standards of Professional Practice, Part C, Appraisal Institute, Tampa, FL2002 800: Separating Real Property From Intangible Business Assets, Appraisal Institute, Boca Raton, FL Environmental/Property Damage/Standards/Due Diligence, Valuation Strategies, Appraisal Institute, Toronto, CA 2003 Instructors Continuing Education Seminar, Florida Real Estate Appraisal Board, Kissimmee FL Brokers Continuing Education, Real Estate, Sarasota, FL The Appraisal of Real Estate Conference, CLE International, (Faculty member) Tampa, FL Business Practices and Ethics, Appraisal Institute, Boca Raton, FL Inverse Condemnation, An Appraiser’s Dilemma, Appraisal Institute, Boca Raton, FL USPAP Update & Core Law, McKissock, Sarasota, FL Appraisers Liability in Residential Appraising, Appraisal Institute, Venice, FL Appraising the Appraisal: Understanding the Appraisal Review Process, ABA, Appraisal Institute, Sarasota, FL February, 2013 BASS & ASSOCIATES, INC. 2005 - 2005 2005 2006 2006 2006 2007 - 2007 2007 2008 2008 2008 2008 2008 2009 - 2009 2009 2010 2010 2010 2010 2010 2010 2010 2011 2012 2012 2012 - File # 13-126 2005 Instructors Cont. Education, Core Law Update, Appraiser License Law Update, FREC/ FREAB, Sarasota, FL The Professional’s Guide to the URAR Form Report, Appraisal Institute, Ft. Myers, FL th 26 Annual Legal Seminar, IAAO, Chicago, IL Litigation Valuation, Appraisal Institute, Chicago, IL USPAP Update, McKissock, Sarasota, FL Eminent Domain, CLE International, Tampa, FL 2007 Instructors Cont. Education, Core Law Update, Appraiser License Law Update, REC & FREAB Sarasota, FL Valuing Real Estate in a Changing Market, Institute of Real Estate Studies, Sarasota, FL. Analyzing Distressed Real Estate, Appraisal Institute, Sarasota, FL. Florida State Law Update for Real Estate Appraisers, AI, St. Pete, FL Florida Supervisor Trainee Roles and Rules, AI, St. Pete, FL AI-100 Summary Appraisal Report Residential, AI, Sarasota, FL Inspecting the Residential “Green House”, AI Rotonda, FL National USPAP Update, AI, Sarasota, FL 2009 Instructors Cont. Education, Core Law Update, Appraiser License Law Update, REC & FREAB Sarasota, FL Department of Revenue, Value Adjustment Board Special Magistrate Training, FL Business Practices and Ethics, Appraisal Institute, Ft. Lauderdale, FL Appraisal Curriculum Overview, Appraisal Institute, Orlando, FL Valuation by Comparison, Residential Analysis & Logic, Appraisal Institute, Bradenton, FL National USPAP Update, AI, Sarasota, FL Florida State Law Update for Real Estate Appraisers, Sarasota, FL Florida Supervisor Trainee Roles and Rules, Sarasota, FL Valuation of Detrimental Conditions in Real Estate - Update, AI, Tampa, Fl Conservation Easement Valuation, AI, Ft. Lauderdale, FL Analyzing the Effects of Environmental Contamination on Real Property, AI, Bradenton, FL Trial Components: Recipe for Success or Failure, AI, Ft. Myers, FL Fundamentals of Separating Real & Personal Property and Intangible Business Assets, AI, Orlando, FL National USPAP Update, American Society of Appraisers, Sarasota, FL February, 2013 BASS & ASSOCIATES, INC. SUSAN M. FLETCHER Bass & Associates, Inc. has been involved with the development of various forms of land use regulations (comprehensive plans, zoning ordinances, & sign codes), planned projects, reviewed proposed projects from a governmental regulation viewpoint and developer viewpoint; has conducted real estate appraisals, reviewed appraisals for lenders, local governments and developers; has conducted market studies, feasibility studies, absorption studies, project analysis, parking studies, and highest and best use studies; and, has been involved in numerous eminent domain cases including impact analysis, appraisal review and preparation of appraisals for both the private and public sectors for litigation purposes. Ms. Fletcher is a State-Certified General Real Estate Appraiser and has been involved with a variety of appraisal assignments for both the public and private sectors. At present, Ms. Fletcher’s focus is on valuation and support services for commercial assignments. APPRAISAL EXPERIENCE Associate: Bass & Associates, Inc. 2004 - Present GENERAL AND APPRAISAL EDUCATION 1997 2004 2005 2005 2006 2006 - 2006 2007 2007 2007 2007 2007 - 2008 2008 2009 2009 2010 2010 2010 2011 2011 2012 2012 - Bachelors of Science in Criminology, Florida State University, Tallahassee, Florida. FREAB Registered Trainee Appraiser, AB-1, Ed Klopfer School of Real Estate, Tampa, Florida USPAP, National Uniform Standards of Professional Appraisal Practice, Appraisal Institute, Tampa, Florida. FREAB Certified Residential Appraisal, AB-II, Ed Klopfer School of Real Estate, Sarasota, Florida. USPAP Update and Florida Law, McKissock School of Real Estate, Tampa, Florida. Appraisal Trends, Disclosures & Disclaimers, Appraisal Review, McKissock School of Real Estate, Tampa, Florida. Course-310; Basic Income Capitalization, Appraisal Institute, Tampa, Florida. A professional’s guide to Conservation Easements, Appraisal Institute, Las Vegas, Nevada. Making Sense of GIM’s, OAR’s, and DCF’s, Appraisal Institute, Las Vegas, Nevada. What’s in store for 2008? Appraisal Institute, Las Vegas, Nevada. General Market Analysis and Highest & Best Use; Appraisal Institute, Boca Raton, Florida. USPAP; National Uniform Standards of Professional Appraisal Practice, Cook Real Estate School, St. Petersburg, Florida. 3-Hour Core Law & Florida Supervisor/Trainee Roles and Rules, Appraisal Institute, Tampa, Florida. 7-Hour USPAP Update, Appraisal Institute, Tampa, Florida. Real Estate Finance, Statistics, and Valuation Modeling, Appraisal Institute, Tampa, Florida. Appraisal of Local Retail Properties, Appraisal Institute, Ft. Myers, Florida Business Practice & Ethics; Appraisal Institute, Orlando, Florida. 7-Hour USPAP Update; Appraisal Institute, Lakewood Ranch, Florida 3-Hour Florida Law & Supervisor/Trainee Roles and Rules; Appraisal Institute, Lakewood Ranch, Florida General Appraiser Report Writing & Case Studies; Appraisal Institute, Tampa, Florida Advanced Income Capitalization, Appraisal Institute, Maitland, Florida 7-Hour USPAP Update, McKissock School of Real Estate, Sarasota, Florida 3-Hour Florida Law, McKissock School of Real Estate, Sarasota, Florida STATE LICENSES State-Certified General Real Estate Appraiser RZ3223 File # 13-126 February, 2013