601 First Street, Suite 200 Ph: 707 747-1131 or Fax: 707 747-1164
Brad Andersohn
Benicia, CA 94510
Agent Assist 5.0 Closing Cost Estimator Mr and Mrs Sellerby 1-2-4-003-4598
Seller: TMK:
Escrow #: Officer:
5911056 Debbie Estrada
Debit
Credit
ESTIMATED WORKSHEET Created for: Mr and Mrs Sally Sellersby Seller Debt
Credit $1,100,000.00
Description Sales Price / Consideration Deposit Retained (Paid Outside Escrow) Deposit By: Deposit By: 10% FIRPTA First Mortgage Second Mortgage Agreement of Sale
Pay Real Property Taxes Pay Assessment
Prorate Taxes Fr: Prorate Lease Rent Fr: Prorate Maint. Fr: Prorate Fire Ins Fr: Prorate Int. at % Fr: Prorate Rent: Transfer Security Deposit
$66,000.00 $370,000.00
To To To To To
(Enter Sales Commission Below 3 - 6 %) 6% Existing Lender Existing Lender
$25.00 $65.00
Recording / Release of Mortgage Wire Fee for Payoff
$26.04 $10.00
Financing Statement / Lien Check Recon Tracking Fee Collection Account Setup fee Notary Fee Title Search / Policy Escrow Fee Additional Documentation Reproduction Mailing Service Charge Courier Handling Fees
$25.00 $1,893.00 $1,135.00
$10.00 $160.00 $450.00 $1,500.00
Drafting Deed Consent Fee Ternite Inspection Transfer Fee Staking / Survey Pool Report Service Fee
Debt Balance Credit Balance Estimated Sellers Proceeds
$441,299.04 $1,100,000.00 $658,700.96
Disclaimer: This is only an estimated cost worksheet. The information provided here is to determine costs only based on estimation. This is NOT a final settlement statement!