RESIDENTIAL COMMON ELEMENTS/AREAS Cost Card for 10287080

LEE COUNTY PROPERTY APPRAISER GENERATED ON 6/28/2024 12:16 PM Current Working Values

SITE ADDRESS

4020 BAYHEAD DR

OWNER'S NAME

BONITA BAY COMMUNITY ASSN

OWNER'S ADDRESS

3531 BONITA BAY BLVD STE 200
BONITA SPRINGS FL 34134

PROPERTY DESCRIPTION

SEC29 LESS SUBS/CONDOS/MARSH/N CNTRL GC+5.0030-0080+6.0THRU8.0+LESS5.0100 THRU 5.0170+OR2774/3862+OR2791/111
LESS OR2901/2192+6.0000+5.00CE + LESS OR3190/587+3290/4180+LESS INST#2010000071230

DOR CODE	09 - RESIDENTIAL COMMON ELEMENTS/AREAS
NBHD CODE	86-102.0 BONITA BAY SINGLE-FAM SUB + VACANT LAND

BUILDING CHARACTERISTICS

ELEMENT CODE TYPE / DESCRIPTION / VALUE

STORIES		1.0
BEDROOMS		0
BATHROOMS		2.0
EXTERIOR WALL	25	MODULAR METAL
EXTERIOR WALL	0	NONE
ROOF STRUCTURE	10	STEEL FRAME OR TRUSS
ROOF COVER	12	MODULAR METAL\SHINGLE
INTERIOR WALL	2	WALL BOARD OR WOOD
INTERIOR WALL	0	NONE
INTERIOR FLOOR	3	CONCRETE FINISHED
INTERIOR FLOOR	0	NONE
HEATING FUEL	1	NONE
HEATING TYPE	1	NONE
AC TYPE	1	NONE
QUALITY	3.0000	AVERAGE
LIVING UNITS	LVGU	0.00

BUILDING SUBAREA DETAIL

AREA TYPE YEAR BUILT GROSS AREA PCT BASE ADJ AREA CAP COST

BASE	1984	1,700	100	1,700	74,542
CANOPY	1984	84	30	25	1,096
FAIR OFFICE	1984	1,300	120	1,560	68,403













TOTALS		3,084		3,285	144,041

E X T R A F E A T U R E S

LINE	CODE	DESCRIPTION	LENGTH	WIDTH	UNITS	UNIT PRICE	PCT COND	L/B	YEAR	AMN DEPR	DEPR ADJ	CAP FLAG	COST
1	PUMP HS	PUMP HOUSE	0.00	0.00	361.00	7.50	1.00	B	1984	2.00	0.60	-	1,625
2	CH LK 6	FENCE - CHAIN LINK - 6 FOOT	0.00	0.00	550.00	23.75	1.00	L	1984	5.00	0.60	-	7,838
3	BLK TOP	BLACK TOP - IMPROVED	0.00	0.00	20160.00	4.00	1.00	L	1984	2.00	0.60	-	48,384
4	OHDOR L	OVERHEAD DOOR - LARGE 10X10 OR LARGER	0.00	0.00	3.00	1,500.00	1.00	B	1984	2.00	0.60	-	2,700
5	DOCK LD	DOCK - LOADING	46.00	24.00	1104.00	11.30	1.00	B	1990	2.00	0.60	-	7,485
6	WALL DC	WALL - DECORATIVE - C.B.S.	150.00	6.00	900.00	18.92	1.00	L	1990	2.00	0.60	-	10,217
7	PVMT C	PAVEMENT - CONCRETE	0.00	0.00	1248.00	5.51	1.00	L	1990	1.00	0.67	-	4,607
8	BLK TOP	BLACK TOP - IMPROVED	0.00	0.00	19110.00	4.00	1.00	L	1990	2.00	0.60	-	45,864
9	GAR C	GARAGE - CONCRETE	0.00	0.00	300.00	36.50	1.00	B	1990	1.00	0.67	-	7,337
10	SHED MT	SHED - METAL W/FLOOR	12.00	16.00	192.00	6.74	1.00	B	1984	2.00	0.60	-	776

TOTAL OF EXTRA FEATURE VALUES													136,833

L A N D

LINE

CODE

DESCRIPTION

ZONING

FRONT

DEPTH

DF

CF

TYPE

UNIT PRICE

UNITS

UT

TOTAL ADJ

CAP

EVAL NOTES

1

9925

BUFFER ACRGE

PUD

0

1.00

0

1,000.00

139.93

AC

1.00

-

DS

TOTAL OF LAND LINE VALUES

FOLIO ID: 10287080 STRAP: 29-47-25-B1-00005.01CE

CARD 1 of 4

STRUCT INDEX	BASE RATE	EFF BASE RATE	EFF AREA	RCN	REMAINING WORTH	COST VALUE
1.50	48.72	73.08	3,285	240,068	60%	144,041

IMP TYPE

65 - Service (Repair) Garage

MODEL

6 - WAREHOUSE/INDUSTRIAL

FLOOR 1

BOOK/PAGE OR INSTRUMENT	DATE	TYPE INST	OVR CODE	V I	SALE PRICE
1763/567	1/2/1985	04	04	I	7,303,500

VALUE SUMMARY	Current Values	2023
BUILDING COST VALUE	543,905	543,905
BUILDING EXTRA FEATURES	33,170	29,307
LAND EXTRA FEATURES	147,333	118,496
LAND VALUE	*	*
COST APPROACH VALUE	864,338	831,638
INCOME APPROACH VALUE	*	*
SALES APPROACH VALUE	864,338	*
MARKET VALUE	864,338	0

LEE COUNTY PROPERTY APPRAISER GENERATED ON 6/28/2024 12:16 PM Current Working Values

SITE ADDRESS

4020 BAYHEAD DR

OWNER'S NAME

BONITA BAY COMMUNITY ASSN

OWNER'S ADDRESS

3531 BONITA BAY BLVD STE 200
BONITA SPRINGS FL 34134

PROPERTY DESCRIPTION

SEC29 LESS SUBS/CONDOS/MARSH/N CNTRL GC+5.0030-0080+6.0THRU8.0+LESS5.0100 THRU 5.0170+OR2774/3862+OR2791/111
LESS OR2901/2192+6.0000+5.00CE + LESS OR3190/587+3290/4180+LESS INST#2010000071230

DOR CODE	09 - RESIDENTIAL COMMON ELEMENTS/AREAS
NBHD CODE	86-102.0 BONITA BAY SINGLE-FAM SUB + VACANT LAND

BUILDING CHARACTERISTICS

ELEMENT CODE TYPE / DESCRIPTION / VALUE

STORIES		1.0
BEDROOMS		0
BATHROOMS		0
EXTERIOR WALL	25	MODULAR METAL
EXTERIOR WALL	0	NONE
ROOF STRUCTURE	10	STEEL FRAME OR TRUSS
ROOF COVER	12	MODULAR METAL\SHINGLE
INTERIOR WALL	2	WALL BOARD OR WOOD
INTERIOR WALL	1	MASONARY OR MINIMUM
INTERIOR FLOOR	3	CONCRETE FINISHED
INTERIOR FLOOR	0	NONE
HEATING FUEL	1	NONE
HEATING TYPE	1	NONE
AC TYPE	1	NONE
QUALITY	3.0000	AVERAGE
LIVING UNITS	LVGU	0.00

BUILDING SUBAREA DETAIL

AREA TYPE YEAR BUILT GROSS AREA PCT BASE ADJ AREA CAP COST

BASE	1984	2,000	100	2,000	68,160
SERVICE PRODUCTION AREA	1984	1,200	125	1,500	51,120














TOTALS		3,200		3,500	119,280

E X T R A F E A T U R E S

LINE	CODE	DESCRIPTION	LENGTH	WIDTH	UNITS	UNIT PRICE	PCT COND	L/B	YEAR	AMN DEPR	DEPR ADJ	CAP FLAG	COST
1	OHDOR L	OVERHEAD DOOR - LARGE 10X10 OR LARGER	0.00	0.00	7.00	1,500.00	1.00	B	1984	2.00	0.60	-	6,300
2	FOUNTGD	FOUNTAIN RES GOOD	0.00	0.00	1.00	19,000.00	1.00	L	1984	2.00	0.60	-	11,400









TOTAL OF EXTRA FEATURE VALUES													17,700

L A N D

LINE

CODE

DESCRIPTION

ZONING

FRONT

DEPTH

DF

CF

TYPE

UNIT PRICE

UNITS

UT

TOTAL ADJ

CAP

EVAL NOTES

1

9925

BUFFER ACRGE

PUD

0

1.00

0

1,000.00

139.93

AC

1.00

-

DS

TOTAL OF LAND LINE VALUES

FOLIO ID: 10287080 STRAP: 29-47-25-B1-00005.01CE

CARD 2 of 4

STRUCT INDEX	BASE RATE	EFF BASE RATE	EFF AREA	RCN	REMAINING WORTH	COST VALUE
1.42	40.00	56.80	3,500	198,800	60%	119,280

IMP TYPE

82 - Warehouse - Metal/Frame

MODEL

6 - WAREHOUSE/INDUSTRIAL

FLOOR 1

BOOK/PAGE OR INSTRUMENT	DATE	TYPE INST	OVR CODE	V I	SALE PRICE

VALUE SUMMARY	Current Values	2023

LEE COUNTY PROPERTY APPRAISER GENERATED ON 6/28/2024 12:16 PM Current Working Values

SITE ADDRESS

4020 BAYHEAD DR

OWNER'S NAME

BONITA BAY COMMUNITY ASSN

OWNER'S ADDRESS

3531 BONITA BAY BLVD STE 200
BONITA SPRINGS FL 34134

PROPERTY DESCRIPTION

SEC29 LESS SUBS/CONDOS/MARSH/N CNTRL GC+5.0030-0080+6.0THRU8.0+LESS5.0100 THRU 5.0170+OR2774/3862+OR2791/111
LESS OR2901/2192+6.0000+5.00CE + LESS OR3190/587+3290/4180+LESS INST#2010000071230

DOR CODE	09 - RESIDENTIAL COMMON ELEMENTS/AREAS
NBHD CODE	86-102.0 BONITA BAY SINGLE-FAM SUB + VACANT LAND

BUILDING CHARACTERISTICS

ELEMENT CODE TYPE / DESCRIPTION / VALUE

STORIES		1.0
BEDROOMS		0
BATHROOMS		2.0
EXTERIOR WALL	25	MODULAR METAL
EXTERIOR WALL	0	NONE
ROOF STRUCTURE	10	STEEL FRAME OR TRUSS
ROOF COVER	12	MODULAR METAL\SHINGLE
INTERIOR WALL	5	DRYWALL
INTERIOR WALL	0	NONE
INTERIOR FLOOR	3	CONCRETE FINISHED
INTERIOR FLOOR	0	NONE
HEATING FUEL	1	NONE
HEATING TYPE	1	NONE
AC TYPE	1	NONE
QUALITY	3.0000	AVERAGE
LIVING UNITS	LVGU	0.00

BUILDING SUBAREA DETAIL

AREA TYPE YEAR BUILT GROSS AREA PCT BASE ADJ AREA CAP COST

BASE	1990	1,941	100	1,941	86,809
FAIR OFFICE	1990	1,259	120	1,511	67,578
FINISHED OPEN PORCH	1990	320	50	160	7,156
PATIO	1990	2,240	5	112	5,009












TOTALS		5,760		3,724	166,552

E X T R A F E A T U R E S

LINE	CODE	DESCRIPTION	LENGTH	WIDTH	UNITS	UNIT PRICE	PCT COND	L/B	YEAR	AMN DEPR	DEPR ADJ	CAP FLAG	COST
1	CH LK 6	FENCE - CHAIN LINK - 6 FOOT	0.00	0.00	380.00	23.75	1.00	L	1990	5.00	0.60	-	5,415
2	SHED MT	SHED - METAL W/FLOOR	16.00	10.00	160.00	6.74	1.00	B	1990	2.00	0.60	-	647
3	FENCE B	FENCE - WOOD - SOLID BOARD	76.00	6.00	456.00	5.00	1.00	L	1990	10.00	0.60	-	1,368
4	OHDOR L	OVERHEAD DOOR - LARGE 10X10 OR LARGER	0.00	0.00	3.00	1,500.00	1.00	B	1990	2.00	0.60	-	2,700







TOTAL OF EXTRA FEATURE VALUES													10,130

L A N D

LINE

CODE

DESCRIPTION

ZONING

FRONT

DEPTH

DF

CF

TYPE

UNIT PRICE

UNITS

UT

TOTAL ADJ

CAP

EVAL NOTES

1

9925

BUFFER ACRGE

PUD

0

1.00

0

1,000.00

139.93

AC

1.00

-

DS

TOTAL OF LAND LINE VALUES

FOLIO ID: 10287080 STRAP: 29-47-25-B1-00005.01CE

CARD 3 of 4

STRUCT INDEX	BASE RATE	EFF BASE RATE	EFF AREA	RCN	REMAINING WORTH	COST VALUE
1.53	48.72	74.54	3,724	277,587	60%	166,552

IMP TYPE

65 - Service (Repair) Garage

MODEL

6 - WAREHOUSE/INDUSTRIAL

FLOOR 1

BOOK/PAGE OR INSTRUMENT	DATE	TYPE INST	OVR CODE	V I	SALE PRICE

VALUE SUMMARY	Current Values	2023

LEE COUNTY PROPERTY APPRAISER GENERATED ON 6/28/2024 12:16 PM Current Working Values

SITE ADDRESS

4020 BAYHEAD DR

OWNER'S NAME

BONITA BAY COMMUNITY ASSN

OWNER'S ADDRESS

3531 BONITA BAY BLVD STE 200
BONITA SPRINGS FL 34134

PROPERTY DESCRIPTION

SEC29 LESS SUBS/CONDOS/MARSH/N CNTRL GC+5.0030-0080+6.0THRU8.0+LESS5.0100 THRU 5.0170+OR2774/3862+OR2791/111
LESS OR2901/2192+6.0000+5.00CE + LESS OR3190/587+3290/4180+LESS INST#2010000071230

DOR CODE	09 - RESIDENTIAL COMMON ELEMENTS/AREAS
NBHD CODE	86-102.0 BONITA BAY SINGLE-FAM SUB + VACANT LAND

BUILDING CHARACTERISTICS

ELEMENT CODE TYPE / DESCRIPTION / VALUE

STORIES		1.0
BEDROOMS		0
BATHROOMS		0
EXTERIOR WALL	25	MODULAR METAL
EXTERIOR WALL	0	NONE
ROOF STRUCTURE	10	STEEL FRAME OR TRUSS
ROOF COVER	12	MODULAR METAL\SHINGLE
INTERIOR WALL	7	NONE
INTERIOR WALL	0	NONE
INTERIOR FLOOR	3	CONCRETE FINISHED
INTERIOR FLOOR	0	NONE
HEATING FUEL	1	NONE
HEATING TYPE	1	NONE
AC TYPE	1	NONE
QUALITY	3.0000	AVERAGE
LIVING UNITS	LVGU	0.00

BUILDING SUBAREA DETAIL

AREA TYPE YEAR BUILT GROSS AREA PCT BASE ADJ AREA CAP COST

BASE	1996	3,280	100	3,280	100,762
FINISHED CARPORT	1996	720	60	432	13,271














TOTALS		4,000		3,712	114,033

E X T R A F E A T U R E S

LINE	CODE	DESCRIPTION	LENGTH	WIDTH	UNITS	UNIT PRICE	PCT COND	L/B	YEAR	AMN DEPR	DEPR ADJ	CAP FLAG	COST
1	BLK TOP	BLACK TOP - IMPROVED	0.00	0.00	5100.00	4.00	1.00	L	1996	2.00	0.60	-	12,240
2	OHDOR L	OVERHEAD DOOR - LARGE 10X10 OR LARGER	0.00	0.00	4.00	1,500.00	1.00	B	1996	2.00	0.60	-	3,600









TOTAL OF EXTRA FEATURE VALUES													15,840

L A N D

LINE

CODE

DESCRIPTION

ZONING

FRONT

DEPTH

DF

CF

TYPE

UNIT PRICE

UNITS

UT

TOTAL ADJ

CAP

EVAL NOTES

1

9925

BUFFER ACRGE

PUD

0

1.00

0

1,000.00

139.93

AC

1.00

-

DS

TOTAL OF LAND LINE VALUES

FOLIO ID: 10287080 STRAP: 29-47-25-B1-00005.01CE

CARD 4 of 4

STRUCT INDEX	BASE RATE	EFF BASE RATE	EFF AREA	RCN	REMAINING WORTH	COST VALUE
1.28	40.00	51.20	3,712	190,054	60%	114,033

IMP TYPE

82 - Warehouse - Metal/Frame

MODEL

6 - WAREHOUSE/INDUSTRIAL

FLOOR 1

BOOK/PAGE OR INSTRUMENT	DATE	TYPE INST	OVR CODE	V I	SALE PRICE

VALUE SUMMARY	Current Values	2023