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 Excursions
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

Summary Stati
Total for all trips:
Average trip cost:
Median trip cost:
Lowest cost:
Highest cost:
Today's date:

Trip Description
Check Out the Czech Republic!
Croatian 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

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

ary Statistics
$21,348.00
$2,134.80
$2,128.80
$2,038.80
$2,278.80
3/10/2015

Total Cost
Student
with Taxes Payment Plan
$ 2,158.80
$685.51
$ 2,278.80
$723.62
$ 2,038.80
$647.41
$ 2,098.80
$666.46
$ 2,218.80
$704.56
$ 2,158.80
$685.51
$ 2,038.80
$647.41
$ 2,038.80
$647.41
$ 2,098.80
$666.46
$ 2,218.80
$704.56

Agent
Commission
$ 2,149.04
$ 2,349.09
$ 1,949.08
$ 2,049.12
$ 2,249.20
$ 2,149.21
$ 1,949.18
$ 1,949.20
$ 2,049.27
$ 2,249.40

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

Agent Name
Avery
Avery
Ross
Ross
Ross
Total

Student ID
10001
10003
10005
10010
10008

Summary Statistics
Total for all trips:
Average trip cost:
Median trip cost:
Lowest cost:
Highest cost:
Today's date:
Trip Description
Check Out the Czech Republic!
Adventures in Canada
Roaming Rome
Roaming Rome
Live it Up London

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

Base Cost of Trip

$
1,799.00
$
1,699.00
$
1,849.00
$
1,849.00
$
1,699.00
Err:508

ons

mary Statistics
$21,348.00
$2,134.80
$2,128.80
$2,038.80
$2,278.80
3/10/2015

$
$
$
$
$

Total Cost with Taxes

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

Student Payment Plan

$685.51
$647.41
$704.56
$704.56
$647.41
Err:508

Agent Commission
$
2,149.04
$
1,949.08
$
2,249.20
$
2,249.40
$
1,949.20
Err:508

Sales Chart

268272039.xlsx

January-June 2016 Sales by Agent

$8,000
$7,000

Avery

$6,000

Collins

$5,000

Kinsley
McDonnough

$4,000

Ross

$3,000

Shannon

$2,000
$1,000
$-

January

February

March

April

May

June

Sales Chart

t
Avery
Collins
Kinsley
McDonnough
Ross
Shannon

268272039.xlsx

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
$0
$500
$0
$500
$0
$

500