Seller's Estimated Proceeds Gaubatz Family Trust 10033 Hillcrest Road, Cupertino 95014 Chuck Nunnally & Stephanie Leung March30,2023

SALES PRICE

and/or Possible Price Range

LOANS

$ $0-$0

3,400,000.00

1st Loan Principal Payoff Prepayment Penalty Title Company Fowarding Fee Interest on Payoff Delivery/Courier Fee Reconveyance Fee Total 1st Payoff

$ $ $ $ $ $ $

-

2nd Loan Principal Payoff Prepayment Penalty Title Company Fowarding Fee Interest on Payoff Delivery/Courier Fee Total 2nd Payoff

$ $ $ $ $ $ $

-

3rd Loan Payoff

$

-

Total for all Loans

$

-

Reconveyance Fee

REPORTS

FEES

Title Insurance Escrow Fee Documentation Prep Fee Notary Fees Home Warranty Recording Fees City Transfer Tax/Rate County Transfer Tax/Rate Prorated Homeowners Dues Homeowner Transfer Fee Prorated Rent Property Tax Due at Close Listing Broker Commission Selling Broker Commission Total Fees

REPAIRS

$ $ $ $ $ $ $

3,740.00 1,000.00 102,000.00 102,000.00

$ 217,480.00

$ $ $ $

-

$

-

Total Cost of Repairs

Pool/Spa Inspection Structrual Inspection Soil Inspection Geologist Property Inspection Septic Tank Asbestos Lead Inspection Chimney Inspection Environmental Risk Report

450.00 275.00 650.00 4,420.00 195.00

Total Cost of Reports

$

5,990.00

Roof Inspection

4,420.00 3,000.00 450.00 250.00 395.00 225.00

Termite Roof Chimney Property

$ $ $ $ $ $ $ $ $ $ $ $ $

Permit Search Pest Control Inspection

$ $ $ $ $ $

MISC. COSTS Type Costs Here Miscellaneous

$ $ $ $ $ $ $ $ $

10,000.00 -

Total Misc. Costs

$

10,000.00

Sales Price

$ 3,400,000.00

Less Costs

$

Estimated Seller's Proceeds

$ 3,166,530.00

TOTAL ESTIMATED COSTS Total Payoff for all Loans

$

-

Total Costs of Reports

$

5,990.00

Total Fees

$

217,480.00

Total Cost of Repairs

$

Total Misc. Costs

$

10,000.00

Total Estimated Costs

$

233,470.00

-

This estimate is preliminary. The actual costs and proceeds cannot be determined until close of escrow.

233,470.00

$ 1.65 $ 1.10

3.00% 3.00%