|
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:
|
|
|
|
|
2. Enter Your Broker's Admin
Percent (typically 5-6%):
|
|
|
|
|
3. Enter your Gross
Commission Split:
|
|
|
??????
|
|
|
|
|
|
Annual Gross Commission
Income:
|
|
|
|
|
|
|
Conventional
|
RE/MAX
|
RE/MAX
|
RE/MAX
|
RE/MAX
|
|
Breakdown of Expenses
|
Broker
|
Open
|
Shared
|
Private
|
Office
|
|
Commission Split
|
|
100%
|
100%
|
100%
|
100%
|
|
Total paid to Broker
|
|
|
|
|
|
|
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
|
|
?$???????
6,000
|
?$???????
6,000
|
?$???????
6,000
|
?$???????
6,000
|
|
Total Annual Cost
|
|
|
|
|
|
|
Monthly
|
|
|
|
|
|
|
|
|
|
|
RE/MAX of New England
|
|
|
|
? ?Monthly Advantage
|
|
|
|
|
|
|
Single Year Advantage
|
|
|
|
|
|
|
Three Years
|
|
|
|
|
|
|
Five Years
|
|
|
|
|
|
|
|
|
|
