5G - Listing-Agent-Life-by-Design (2).xlsx

	A	B	D	E	F	G
1	Creating your Life By Design		Creating your Life By Design
2	PERSONAL Expenses (Monthly)		LIFE BY DESIGN
3	TYPE	AMOUNT	DESCRIPTION			YEAR (required)
4	House Payment	$1,344.00	VACATION FUND			$5,000
5	Food including Restaurants & Groceries	$825.00	HOME IMPROVEMENTS			$24,000
6	Utilities/TV/Internet	$347.00	COLLEGE FUND			$6,000
7	Monthly Payments - Student Loans/Credit Cards	$0.00	ADDITIONAL DEBT REDUCTION			$17,132
8	Pet Care Expenses	$0.00	NEW VEHICLE			$35,000
9	Childcare/Tuition	$1,300.00
10	Auto & Auto Ins & Repairs/Maintenance	$312.00
11	Health and Life Insurance & Medical Bills	$0.00
12	Entertainment, Lifestyle, Hobbies & Misc	$350.00
13	Clothing & Dry Cleaning	$175.00
14	Other/Misc	$0.00
15	MONTHLY TOTAL Pre-Tax	$4,653.00
16	Add taxes for this amount (25%)	$1,551.00	TOTAL			$87,132.00
17	MONTHLY TOTAL with Tax	$6,204.00		TAX RATE	25%	$29,044.00
18	X 12 MONTHS - GRAND TOTAL per Year	$74,448.00	GRAND TOTAL			$116,176.00
19
20	Monthly Biz Expenses	$250
21	Average Sales Price	$300,000
22	Average Commission	3.00%
23	Split w/ Rainmaker	25%
24	MC CAP w/ Royalty	$4,500
25	Contract Fall Out %	10%
26	Listing Signed to Closed %	65%
27	Listing Appt %	80%
28	Average Commission	$2,250
29	Transactions to Break Even	33
30	Transactions for Life by Design	52
31	Transactions to Hit Goal	85
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