ABCDEFGHIJKLMNOPQ
1
2
3
REV SHARE COMPARISON CALCULATOR
4
5
6
Avg Home Sales Price$250,000Start-up Fee$99
7
Homes Sold Per Year5Brokerage Fee$300 - 1st 2 Sales
8
Total Commission$37,500Post Cap Trans. Fee$199
9
Split to Rev Share*$7,500CRM$25 per month
10
* 80/20 Split - 100% TO REV SHARE
Review / E&O Fee$0
11
12
PersonallyTotal AgentsMax EarningsTotal Tier
13
SponsoredIn TierPer AgentEarnings
14
Tier 1 (Min 1 agent)44$3,000$12,000
15
Tier 2 (Min 4 agents)0$3,600$0
16
Tier 3 (Min 8 agents)0$1,800$0
17
Tier 4 (Min 12 agents)0$960$0
18
Tier 5 (Min 16 agents)0$840$0
19
Tier 6 (Min 20 agents)0$1,320$0
20
No Tier 70$0$0
21
22
Total Agents4Total Annual$12,000
23
24
25
26
REV SHARE COMPARISON CALCULATOR
27
28
29
Avg Home Sales Price$250,000Start-up Fee$149
30
Homes Sold Per Year5Brokerage Fee$85 Per Month
31
Total Commission$37,500Post Cap Trans. Fee$250
32
Split to Rev Share*$7,500CRM$0
33
* 80/20 Split - 100% TO REV SHARE
Review and E&O Fee$65 per Sale
34
35
PersonallyTotal AgentsMax EarningsTotal Tier
36
SponsoredIn TierPer AgentEarnings
37
Tier 1 (Min 1 agent)44$2,800$11,200
38
Tier 2 (Min 5 agents)0$2,200$0
39
Tier 3 (Min 10 agents)0$2,000$0
40
Tier 4 (Min 15 agents)0$1,200$0
41
Tier 5 (Min 20 agents)0$800$0
42
Tier 6 (Min 25 agents)0$2,000$0
43
Tier 7 (Min 30 agents)0$4,000$0
44
45
Total Agents4Total Annual$11,200
46
47
48
TOTAL AMOUNT SAVED AT RED 1 REALTY
49
---->$800<----
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100