ABCDEFGHIJKLMNOPQR
1
Selling Price$342,000
2
Listing Broker2% Realty EdgeDiscount BrokeragesFull Commission Brokerages
3
(2% + 2%) on 1st $100K
2% on Balance
(with $200K min)
Blend giving Full Commission to the Buyer's Realtor - Recommended (with $200K min)
4
Commission First$100,0004%$4,000$100,0004%$4,000Listing Fee$3,499$100,0007%$7,000
5
Balance$242,0002%$4,840$242,0002%$4,840$242,0003%$7,260
6
Total$8,840$8,840$3,499$14,260
7
Listing / Buyer's Brokerage SplitListing FeeBuyer's RepListing FeeBuyer's RepListing FeeBuyer's RepListing FeeBuyer's Rep
8
50%50%50%50%Fixed50%50%50%
9
$4,420$4,420$4,420$7,130$3,499$7,130$7,130$7,130
10
Commission with Buyer's Rep Commission$8,840$11,550$10,629$14,260
11
Savings$5,420$2,710$3,631$0
12
13
Net Proceeds Calculation:
14
Selling Price$342,000$342,000$342,000$342,000
15
Less Real Estate Commission $8,840$11,550$10,629$14,260
16
Less Condo Docs ($500) if Required $0$0$0$0
17
Less RPR ($750) or Title Ins ($250)$0$0$0$0
18
Less Legal Fees & Dispersements $1,200$1,200$1,200$1,200
19
GST at 5% on Above Lines$502$638$591$773
20
Total Expenses & GST$10,542$13,388$12,420$16,233
21
Net Proceeds of Home Sale$331,458$328,613$329,580$325,767
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
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