Sample Tentative Roll Comparable Properties at Full Market Value.xls

	A	B	C	D	E	F	G	H	I	J
1	Attribute		Subject Property	Comp. 1	Comp. 2	Comp. 3	Comp. 4	Comp. 5	Comp.6	Comp.7
2	Property ID		00000-00-000000	00000-00-000000	00000-00-000000	00000-00-000000	00000-00-000000	00000-00-000000	00000-00-000000	00000-00-000000
3	Style		Contemorary	Colonial	Cape Cod	Ranch	Contemporary	Contemporary	Contemporary	Contemporary
4	Assessed FMV		$917,700.00	$517,442.00	$500,000.00	$500,000.00	$501,163.00	$348,837.00	$247,326.00	$337,209.00
5	Eff.Year Built		2001	1980	1989	2016	1995	1970	1970	1975
6	Square Feet		5,143	5,072	3,713	3,727	5,190	3,004	2,677	3,051
7	# Bedrooms		4	7	4	3	4	3	3	3
8	# Bathrooms		4.5	5.5	3.5	2	3.5	3.5	2	2.5
9	# Kitchens		1	2	1	1	1	1	1	1
10	# Fireplaces		4	3	1	1	1	2	2	1
11	Location		Upstate NY	Upstate NY	Upstate NY	Upstate NY	Upstate NY	Upstate NY	Upstate NY	Upstate NY
12	Acreage		1.56	1.76	4.09	1.40	0.80	1.55	1.37	1.23
13	Basement		Full	Partial	Full	Full	Partial	Partial	Partial	Crawl
14	Barn/Garage		Yes (1)	Yes (2)	Yes (4)	Yes (3)	Yes (1)	Yes (1)	Yes (1)	Yes (1)
15	In Ground Pool		No	No	No	No	No	Yes (above)	No	No
16	Condition		Normal	Good	Normal	Normal	Normal	Normal	Normal	Normal
17	Grade		Average	Average	Average	Average	Average	Average	Average	Average
18	Lake Front		200 feet	310 feet	225 feet	125 feet	86 feet	126 feet	151 feet	100 feet
19	Perminent Dock		No	No	No	No	No	No	No	No
20				2.5 miles away	.8 miles away	.3 miles away	.7 miles away	1 mile away	2 miles away	.8 miles away
21	Residence Only		$694,700.00	$397,342.00	$244,400.00	$351,400.00	$424,363.00	$250,937.00	$144,926.00	$250,509.00
22	Land		$223,000.00	$120,100.00	$255,600.00	$148,600.00	$76,800.00	$97,900.00	$102,400.00	$86,700.00
23
24	Adjustments		**************	**************	**************	**************	**************	**************	**************	**************
25
26	Year Built			$19,867.00	$0.00	$0.00	$0.00	$12,546.00	$7,246.00	$12,525.00
27	Square Feet			$5,562.00	$94,126.00	$133,507.00	$3,842.00	$175,927.00	$133,502.00	$201,873.00
28	# Bedrooms			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
29	# Bathrooms			$6,312.00	$5,985.00	$9,590.00	$4,375.00	$8,150.00	$18,624.00	$14,140.00
30	# Kitchens			$5,625.00	$1,400.00	$660.00	$0.00	$4,200.00	$4,800.00	$2,800.00
31	# Fireplaces			$4,000.00	$12,000.00	$12,000.00	$18,000.00	$8,000.00	$4,000.00	$12,000.00
32	Location			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
33	Acreage			$102,900.00	$32,600.00	$74,400.00	$146,200.00	$125,100.00	$120,600.00	$136,300.00
34	Basement			$13,000.00	$0.00	$0.00	$13,000.00	$13,000.00	$13,000.00	$25,000.00
35	Barn/Garage			$15,000.00	$45,000.00	$30,000.00	$0.00	$0.00	$0.00	$0.00
36	In Ground Pool			$0.00	$0.00	$0.00	$0.00	$11,000.00	$0.00	$0.00
37	Condition			$19,867.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
43	Dock			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
44		653698	$917,700.00		LOW					HIGH
45	Adj. Sale Price		$645,511.00	$615,967.00	$535,911.00	$698,837.00	$678,896.00	$684,760.00	$549,098.00	$741,847.00
46
47	Adjusted Fair Market Value - $645,511.00
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105