Assume a $360,000 sale. The buyer's $288,000 loan is fully available, and an $8,000 deposit remains in escrow to be applied at closing. The seller gives a $4,000 general buyer credit and a $3,250 credit for unpaid seller-period taxes the buyer will pay later.
Buyer costs are $9,000. Seller obligations are a $205,000 payoff, a stated $18,000 brokerage charge and $7,000 other seller costs. All costs are payable at this closing; the figures do not overlap. No money has been paid to the seller earlier. The fee is a supplied example amount, not a standard or required commission.
1. Calculate the buyer's remaining cash
Worked buyer ledger: debits less credits and funding| Buyer item | Amount and treatment |
|---|
| Price | Debit $360,000 |
|---|
| Buyer costs | Debit $9,000 |
|---|
| New loan | Credit/funding $288,000 |
|---|
| Applied deposit | Credit $8,000 |
|---|
| General seller credit | Credit $4,000 |
|---|
| Seller-period tax credit | Credit $3,250 |
|---|
| Totals | Debits $369,000; credits/funding $303,250 |
|---|
$369,000 − $303,250 = $65,750 buyer cash still needed.
A second route checks the answer: $360,000 − $288,000 = $72,000 of price not financed. Then $72,000 + $9,000 − $8,000 − $4,000 − $3,250 = $65,750. The deposit is part of the buyer's earlier contribution, so it reduces cash still due. It is not added to the down payment a second time.
2. Calculate the seller's net
Worked seller ledger: credits less seller debits| Seller item | Amount and treatment |
|---|
| Price | Credit $360,000 |
|---|
| Existing mortgage payoff | Debit $205,000 |
|---|
| Stated brokerage charge | Debit $18,000 |
|---|
| Other seller costs | Debit $7,000 |
|---|
| General buyer credit | Debit $4,000 |
|---|
| Seller-period tax credit | Debit $3,250 |
|---|
| Totals | Credits $360,000; debits $237,250 |
|---|
$360,000 − $237,250 = $122,750 seller net. The buyer's new loan and applied deposit help fund the transaction; they are not extra charges against the seller's net.
3. Check where the settlement money goes
Money available: $65,750 new buyer cash + $288,000 loan + $8,000 escrowed deposit = $361,750.
Money distributed: $122,750 seller net + $205,000 payoff + $18,000 brokerage charge + $7,000 seller costs + $9,000 buyer costs = $361,750.
The general seller credit and tax credit are adjustments between the parties, not two more payments to add to the disbursement total. That is why the buyer-seller columns alone do not need a matching entry for every outside payment.