| Income |
| Gross Commission Income (GCI) | | | | | | | | | | | | | |
| Other Income (referrals, profit share) | | | | | | | | | | | | | |
| Total Income | | | | | | | | | | | | | |
| Cost of Sale |
| Brokerage Splits | | | | | | | | | | | | | |
| Brokerage Fees (transaction, E&O) | | | | | | | | | | | | | |
| Royalties / Franchise Fees | | | | | | | | | | | | | |
| Agent Referrals Paid Out | | | | | | | | | | | | | |
| Total Cost of Sale | | | | | | | | | | | | | |
| Gross Profit | | | | | | | | | | | | | |
| Operating Expenses |
| Education books, classes, coaching, conferences | | | | | | | | | | | | | |
| Lead Generation Zillow, Realtor.com, Google, social, mailers | | | | | | | | | | | | | |
| Payroll admin, TC, ISA, buyer agent, employer taxes | | | | | | | | | | | | | |
| Professional Services photography, video, legal, accounting, 1099 | | | | | | | | | | | | | |
| Technology & Phone MLS, CRM, dialer, software subscriptions, mobile | | | | | | | | | | | | | |
| Supplies & Equipment cards, signs, lockboxes, furniture, supplies | | | | | | | | | | | | | |
| Meals & Entertainment client meals, team meetings, travel meals | | | | | | | | | | | | | |
| Client Gifts & Events closing gifts, annual client events | | | | | | | | | | | | | |
| Health Insurance | | | | | | | | | | | | | |
| Taxes & Licenses business taxes, dues, licenses, organization fees | | | | | | | | | | | | | |
| Other / Misc. | | | | | | | | | | | | | |
| Total Operating Expenses | | | | | | | | | | | | | |
| Net Income | | | | | | | | | | | | | |