FORMULA-1B
($25 per person Non Commission Not Included)

Host Agency	NEXION
Price/Pax
Total Pax
Cruise Commission	10 11 12 13 14 15 16 17 18 19 20 %
Taxes
Non Commission	Not Included

[1] Price X Pax = Total x (Cruise Commission Fee) = Total Commission [2] Total Pre Discount = Total commission - Luxury Cruise Profit ($25PP Tot.Comm. <=500 and $50PP Tot.Comm. > 500) [3] Selling Price = Price + Non Commission + Taxes = Total X Pax = Total - Discount Cruise Compete Fee = Price X Pax X 0.26