FORMULA-2A
(The 'X Percent of Commission' Non Commission is Included)

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

[1] Price - Non Commission = Total X Pax = Total x (Cruise Commission Fee) = Total Commission [2] Total Commission X 'x' Percent back to Client = Pre Discount [3] Cruise Compete Fee = Price - Non Commission = Total X Pax X 0.26 [4] Client Discount = Pre Discount - Cruise Compete Fee [3] Selling Price = Price + Taxes = Total X Pax = Total - Client Discount [5] Luxury Profit = Total Commission - Client Discount