FORMULA-1A
($25 per person Non Commission Included)

Host Agency	NEXION
Price/Pax
Total Pax
Cruise Commission	10 11 12 13 14 15 16 17 18 19 20 %
Taxes
Non Commission are Included

[1] Price - Non Commission = Total X Pax = Total x (Cruise Commission Fee) = Total Commission [2] Total Pre Discount = Total Commission - Luxury Cruise's Profit ($25 PP if total commission < 500 and $50 PP if total commission > 500) Selling Price = Price + Taxes = Total X Pax = Total - Total Pre Discount Cruise Compete Fee = Price - Non Commission = Total X Pax X 0.26