Pricing & Loan Balance

Sales Scenarios:
Current Loan Balance:

Scenario A Sales Price

$1,200,000

Scenario B Sales Price

$1,300,000

Scenario C Sales Price

$1,400,000
$550,000

Cost of Sale
COS Item
Professional Fee
City Taxes
County Taxes
Esrcow Fees
Titles Fees
Misc. Closing Costs

Total Cost of Sale (%)

PROCEEDS:

Method
% of Sales Price
$ Amount per $1,000
$ Amount per $1,000
$ Amount per $1,000
$ Amount
% of Sales Price

Entry
6.00%
$4.50
$1.10
$2.00
$1,500
0.25%

(A) Result
$72,000
$5,400
$1,320
$2,400
$1,500
$3,000
$0
$0
$0
$0
(7.14%) - $85,620

(B) Result
$78,000
$5,850
$1,430
$2,600
$1,500
$3,250
$0
$0
$0
$0
(7.13%) - $92,630

(C) Result
$84,000
$6,300
$1,540
$2,800
$1,500
$3,500
$0
$0
$0
$0
(7.12%) - $99,640

$564,380

$657,370

$750,360

Depreciation & Taxes

Original Purchase Price:
Depreciable %:
Year Purchased:
Years Since Purchase:
Building Type:
Tax Basis:
Capital Gain Tax:

$1,000,000
70.00%
2001
11
Commercial (40 yrs)
$807,500
20.00%

Sales Scenarios:
Loan Amount:
Cash from sale:
COS Item
Professional Fee
City Taxes
County Taxes
Esrcow Fees
Titles Fees
Misc. Closing Costs
0
0
0
0
Total Cost of Sale (%):
Proceeds:
Taxable Gains:
Capital Gains Tax:
Net Proceeds:

Scenario A
$1,200,000
$550,000
$650,000

Scenario B
$1,300,000
$550,000
$750,000

Scenario C
$1,400,000
$550,000
$850,000

$72,000
$5,400
$1,320
$2,400
$1,500
$3,000
$0
$0
$0
$0
(7.14%) - $85,620
$564,380
$455,737
$91,147
$473,233

$78,000
$5,850
$1,430
$2,600
$1,500
$3,250
$0
$0
$0
$0
(7.13%) - $92,630
$657,370
$530,826
$106,165
$551,205

$84,000
$6,300
$1,540
$2,800
$1,500
$3,500
$0
$0
$0
$0
(7.12%) - $99,640
$750,360
$605,916
$121,183
$629,177

$700,000
$600,000
$500,000
$400,000
$300,000
$200,000
$100,000
$0
Scenario A

Scenario B

Scenario C