|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unlimited |
|
|
|
|
|
|
Each office independently owned and operated |
|
|
|
|
|
|
|
|
|
|
|
|
|
This spreadsheet will calculate your GCI (gross commission income). |
|
|
|
|
|
You can then make changes and get new results, or click on File?Save to save
your work. |
|
|
|
Instructions: |
|
|
|
|
|
|
Enter your values in the yellow fields to the right of each step. This data
is used to populate the tables below. |
|
|
|
|
|
|
|
|
|
|
|
|
|
1. Enter your Annual (1099) Commisson: |
$56,500 |
|
|
|
|
|
2. Enter Your Broker's Admin Percent (typically 5-6%): |
8.0 |
|
|
|
|
|
3. Enter your Gross Commission Split: |
50.0 |
|
|
|
|
|
|
|
|
|
|
|
|
Annual Gross Commission Income: |
$122,826 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Conventional |
RE/MAX |
RE/MAX |
RE/MAX |
RE/MAX |
|
Breakdown of Expenses |
Broker |
Open |
Shared |
Private |
Office |
|
Commission Split |
50% |
100% |
100% |
100% |
100% |
|
Total paid to Broker |
$ 66,326 |
|
|
|
|
|
Basic Fee |
|
$ 6,000 |
$ 9,600 |
$ 13,200 |
$ 36,000 |
|
RE/MAX International |
|
$ 395 |
$ 395 |
$ 395 |
$ 395 |
|
RE/MAX of New England |
|
$ 1,800 |
$ 1,800 |
$ 1,800 |
$ 1,800 |
|
National co-op advertising |
|
$ 1,464 |
$ 1,464 |
$ 1,464 |
$ 1,464 |
|
Administrative Fee |
$ 9,826 |
$ 6,000 |
$ 6,000 |
$ 6,000 |
$ 6,000 |
|
Total Annual Cost |
$ 66,326 |
$ 15,659 |
$ 19,259 |
$ 22,859 |
$ 45,659 |
|
Monthly |
$ 5,527 |
$ 1,305 |
$ 1,605 |
$ 1,905 |
$ 3,805 |
|
|
|
|
|
|
|
|
RE/MAX of New England |
|
|
|
|
|
|
Monthly Advantage |
|
$ 4,222 |
$ 3,922 |
$ 3,622 |
$ 1,722 |
|
Single Year Advantage |
|
$ 50,667 |
$ 47,067 |
$ 43,467 |
$ 20,667 |
|
Three Years |
|
$ 152,001 |
$ 141,201 |
$ 130,401 |
$ 62,001 |
|
Five Years |
|
$ 253,335 |
$ 235,335 |
$ 217,335 |
$ 103,335 |
|
