Model your earnings per sale, agency fees, and cap progression.
| Sales | GCI (Cumulative) | Agent Income (Cumulative) | Agency Fee (Per Sale) | Agency Fees (Cumulative) |
|---|---|---|---|---|
| 1 | $17,500 | $12,575 | $4,375 | $4,375 |
| 2 | $35,000 | $25,150 | $4,375 | $8,750 |
| 3 | $52,500 | $37,725 | $4,375 | $13,125 |
| 4 | $70,000 | $50,300 | $4,375 | $17,500 |
| 5 | $87,500 | $62,875 | $4,375 | $21,875 |
| 6 | $105,000 | $76,700 | $3,125 | $25,000 |
| 7 | $122,500 | $93,650 | $0 | $25,000 |
| 8 | $140,000 | $110,600 | $0 | $25,000 |
| 9 | $157,500 | $127,550 | $0 | $25,000 |
| 10 | $175,000 | $144,500 | $0 | $25,000 |
| 15 | $262,500 | $229,250 | $0 | $25,000 |
| 20 | $350,000 | $314,000 | $0 | $25,000 |
| 25 | $437,500 | $398,750 | $0 | $25,000 |
| 30 | $525,000 | $483,500 | $0 | $25,000 |
| 35 | $612,500 | $568,250 | $0 | $25,000 |
| 40 | $700,000 | $653,000 | $0 | $25,000 |
| 45 | $787,500 | $737,750 | $0 | $25,000 |
| 50 | $875,000 | $822,500 | $0 | $25,000 |
| 52 | $910,000 | $856,400 | $0 | $25,000 |