Expenses

Personal Real Estate

Monthly $ Annual $ Monthly $ Annual $
Rent or Mortgage License
Automobile Payment(s) MLS Dues and Fees
Home Insurance Business Cards
Food Phone or Cell Phone
Electric Office Rent/Desk Fee
Telephone Auto Expense
Gas Computer/Internet
Water/Sewer/Trash Marketing - Mailers
Other Utilities Marketing - Web Site
Auto Insurance Marketing - Pay Per Click
Dish/Cable TV Marketing - Print
Internet/DSL Marketing - Brochures
Health Insurance Marketing - Other
Medical Expense Marketing - Other
Children school expense Organization Dues
Clothing Office Supplies
Entertainment Copy Expenses
**Enter an expense Education Expenses
**Enter an expense Client Entertainment/Gifts
**Enter an expense **Enter an expense
**Enter an expense **Enter an expense
**Enter an expense **Enter an expense
**Enter an expense **Enter an expense
**Enter an expense **Enter an expense
**Enter an expense
**Enter an expense
TOTALS - $ - $ - $ - $
Income Requirement
Enter average transaction amount--> $200,000
Enter average transaction percent--> 2.75% * For 3%, enter .03, etc.
Enter your split percentage-------------> 60.0% * For 55%, enter .55, etc.
Your average commission per transaction is ----------> 3,300 $
% of business in Spring 30% ** Enter 25% as .25, etc.
% of business in Summer 40%
% of business in Fall 20%
% of business in Winter 10%
******Must equal 100% 100%
Estimated number of transactions for the year----> 12
Your annual personal expenses are--> $0 Your annual business expenses are-> $0
Approximate monthly cash flow:
January $3,960
February $3,960
March $3,960
April $5,280
May $5,280
June $5,280
July $2,640
August $2,640
September $2,640
October $1,320
November $1,320
December $1,320
Annual Cash Flow--------> 39600