Base Price

$1,699
$1,749
$1,799
$1,849
$1,899

Commission
2.5%
3.0%
3.5%
4.0%
4.5%

Package
10
20
30
40
50
60
70

Tour Description
Adventures in Canada
Check Out the Czech Republic!
Croatian Wonders
Live it Up London
Parisian Pleasures
Roaming Rome
Viva Espaa

Departure
6/11/2016
6/4/2016
6/11/2016
6/18/2016
6/25/2016
6/11/2016
6/25/2016

Base Cost
$1,699.00
$1,799.00
$1,899.00
$1,699.00
$1,749.00
$1,849.00
$1,799.00

European Excursion
Agent Sales and Commissions
Input Area
Taxes and Fees
20%
Loan APR
7%
Months Per Year
12
Total Payments
3

Agent Name
Avery
Collins
Avery
McDonnough
Ross
Shannon
Collins
Ross
McDonnough
Ross

Student ID
10001
10002
10003
10004
10005
10006
10007
10008
10009
10010

Trip Description
Check out the Czech Republic!
Croation Wonders
Adventures in Canada
Parisian Pleasures
Roaming Rome
Viva Espaa
Adventures in Canada
Live it Up London
Parisian Pleasures
Roaming Rome

Departure Date
6/4/2016
6/11/2016
6/11/2016
6/25/2016
6/11/2016
6/25/2016
6/11/2016
6/18/2016
6/25/2016
6/11/2016

ean Excursions

Sales and Commissions

Summary Statistics
Total for all trips:
$21,348.00
Average trip cost:
$2,134.80
Median trip cost:
$2,098.80
Lowest cost:
$2,038.80
Highest cost:
$2,278.80
Today's date:
8/6/2016
Base Cost of Trip
$1,799.00
$1,899.00
$1,699.00
$1,749.00
$1,849.00
$1,799.00
$1,699.00
$1,699.00
$1,749.00
$1,849.00

Total Cost with Taxes

$2,158.80
$2,278.80
$2,038.80
$2,098.80
$2,218.80
$2,158.80
$2,038.80
$2,038.80
$2,098.80
$2,218.80

Student Payment Plan

Agent Commission
$719.60
$62.97
$1,139.40
$85.45
$679.60
$42.48
$699.60
$52.47
$739.60
$73.96
$719.60
$62.97
$679.60
$42.48
$679.60
$42.48
$699.60
$52.47
$739.60
$73.96

European Excurs

Agent Sales and Commiss

Input Area
Taxes and Fees
20%
Loan APR
7%
Months Per Year
12
Total Payments
3

Agent Name
Avery
Avery
Ross
Ross
Ross

Student ID
10003
10001
10008
10005
10010

Trip Description
Adventures in Canada
Check out the Czech Republic!
Live it Up London
Roaming Rome
Roaming Rome

Departure Date
6/11/2016
6/4/2016
6/18/2016
6/11/2016
6/11/2016

ean Excursions

Sales and Commissions

Summary Statistics
Total for all trips:
Average trip cost:
Median trip cost:
Lowest cost:
Highest cost:
Today's date:
Base Cost of Trip
$1,699.00
$1,799.00
$1,699.00
$1,849.00
$1,849.00
$15,991.00

$21,348.00
$2,134.80
$2,098.80
$2,038.80
$2,278.80
8/6/2016

Total Cost with Taxes

$2,038.80
$2,158.80
$2,038.80
$2,218.80
$2,218.80
Err:508

Student Payment Plan

$679.60
$719.60
$679.60
$739.60
$739.60
Err:508

Agent Commission
$42.48
$62.97
$42.48
$73.96
$73.96
Err:508

2016 Total Sales by Agent

January - June
Avery
Collins
Kinsley
McDonnough
Ross
Shannon

January February
$ 3,671 $ 2,973
$ 1,549 $
992
$ 2,996 $ 6,948
$ 2,003 $ 4,190
$ 4,038 $ 2,064
$ 1,172 $
866

March
$ 4,017
$ 2,267
$ 4,205
$ 3,496
$ 7,015
$ 2,109

$
$
$
$
$
$

April
5,040
3,201
5,523
1,975
6,832
3,385

$
$
$
$
$
$

May
4,963
4,008
6,597
2,936
5,971
4,078

$
$
$
$
$
$

June
5,497
3,798
5,147
3,498
5,497
3,598

Trends

Bonus

Bonus
$
500
$
500

500

500

January-June 2016 Sales by Agent

$8,000
$7,000
$6,000
$5,000
$4,000
$3,000
$2,000
$1,000
$-

January

February

March

April

Avery

Collins

Kinsley

McDonnough

Ross

Shannon

May

June