Net Sheet.xlsx

	A	B	D	E	F	H	L	M	N	O
1	Net to Seller Calculation
2
3		Sales Price	$0.00
4		Less:
5		Realtor Commission	$54,000.00	6.0%
6		1st Lien Payoff	$0.00
7		Back Taxes	$0.00
8		Title Policy	-$300.00		Tax Proration
9		Tax Certificate	-$60.00		Annual Property Tax	$6,842.00
10		Escrow Fee	-$500.00		Tax per Day	$32.27
11		Recording Fees	$0.00		Days to Prorate	212
12		Courier Fee	-$25.00		Tax Proration	$6,841.24
13		Document Preparation	-$150.00					Days in Mo	Total Days
14		Survey	$0.00				January	31	31
15		HOA Transfer Fee	$0.00				February	28	59
16		Proration of HOA Dues	$0.00				March	31	90	65
17		HOA Resale Certificate	$0.00				April	30	120
18		Seller Contribution	$0.00	0%			May	31	151
19		Tax Proration (*)	-$6,841.24				June	30	181
20		Net To Seller	$46,123.76				July	31	212
21							August	31	243
22							September	30	273
23							October	31	304
24		(*) Assumes Annual Property Tax of	$1,330.00				November	30	334
25		(*) Assmumes Closing Date of	2/10/2026				December	31	365
26
27
28	NOTE: These figures, calculations and dates are estimates only and should not be relied upon as accurate. Actual amounts may vary. Please refer to the final, approved HUD-1 Closing Statement provided by your title company for actual fees and amounts.
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
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