SELLER'S WORKSHEET

This worksheet is using Microsoft Excel. Change the value in the Price column to recalculate costs.

You can save this worksheet on your workstation as an Excel spreadsheet by choosing File...Save As...and changing the Save As Type to Excel Workbook (.xls).

 

SELLER'S ESTIMATED EXPENSE AND PROCEEDS

Price: $500,000.00
 

REAL ESTATE CLOSING COSTS

State Documentary Stamps on Deed =Sum(B6/100*0.7)
Recording the Deed: $15.00
Owners Title Insurance: =Sum(B6/1000*5.75)
Title Search: $0.00
Closing Agents/Attorney Fees: $350.00
Buyer Closing Cost: $0.00
Repairs (per contract and/or required by Lender): $0.00
Mortgage Transfer Fee: $0.00
Recording Satisfaction of Mortgage: $0.00
Misc. Costs: $100.00
Home Warranty: $375.00
Brokerage Fee: =Sum(B6/100*3.0)
                Total Real Estate Closing Cost =Sum(B9..B20)
 

PRORATIONS

Property Tax Proration: $0.00
Escrow Account Balance (if mortgage assumed): $0.00
Interest Arrears: $0.00
Misc. Costs: $0.00
                Estimated Prorations =Sum(B24..B27)
 

SALES RECAP

Sales Price: =Sum(B6)
Current Mortgage: $0.00
Equity: =Sum(B6-B32)
 
Real Estate Cosing Costs: =Sum(B21)
Prorations: =Sum(B28)
                Estimated Gross Proceeds =Sum(B33-B21-B28)