| ATTACHMENT B |
| The Dorolou Swirsky House |
| 1133 Hollenbeck Road |
| Net Proceeds Scenarios |
| |
|
|
|
| Scenario |
A |
B |
|
| |
Appraised $$ |
Highest Offer |
Difference |
| Sales Price |
$655,000 |
$625,000 |
($30,000) |
| Less: |
|
|
|
| Chimney |
($2,338) |
$0 |
$2,338 |
| Termite/Dry Rot |
($7,365) |
$0 |
$7,365 |
| Plumbing |
($330) |
$0 |
$330 |
| Commission: |
|
|
|
| Seller's Broker |
($7,860) |
($7,500) |
$360 |
| Buyer's Broker |
($19,650) |
($18,750) |
$900 |
| Closing Costs: |
($3,000) |
($2,000) |
$1,000 |
| |
|
|
|
| Net Proceeds |
$614,458 |
$596,750 |
($17,708) |
| |
|
|
|
| |
|
|
|
| |
|
|
|
| The Dorolou Swirsky House |
| 1133 Hollenbeck Road |
| Other Offers |
| |
|
|
|
| Offer |
09/21/03 |
10/21/03 |
10/22/2003 |
| Sales Price |
$620,000 |
$600,000 |
$608,000 |
| Less: |
|
|
|
| Chimney |
($2,338) |
($2,338) |
($2,338) |
| Termite/Dry Rot |
($7,365) |
($7,365) |
($7,365) |
| Plumbing |
($330) |
($330) |
($330) |
| Commission: |
|
|
|
| W. Hopkins |
($7,440) |
($7,200) |
($7,296) |
| Buyers Broker |
($18,600) |
($18,000) |
($18,240) |
| Closing Costs: |
($3,000) |
($3,000) |
($3,000) |
| |
|
|
|
| Net Proceeds |
$580,928 |
$561,768 |
$569,432 |
| |
|
|
|
| |
|
|
| |