FORMULA-3A
(Host Agency%. Non commission Included)

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

Price - Non-Commission = Total X Pax = Total X Host-Commission-Percentage = Total Commission x Host-Fee(10%)=Host Fee Net Commission = Total commission - Host Fee - (Luxury Cruise's Profit ($25) X Pax) Cruise Compete Fee = (Price - NonComm) x Pax X 0.26 Selling Price = Price + Taxes = Total X Pax = Total - Net Commission