All scenarios use the February 3, 2028 agreement, a $15,997 per-person B2 Veranda cruise fare, double occupancy and no additional discounts. The $660 per-person government taxes and fees are excluded from TC and chapter-share calculations. The actual mix of categories and eligible bookings changes the result.
TC valuation follows the predominant eligible non-suite category; a tie uses the lower category. Suite treatment and current category-code mapping require supplier confirmation. Full commission rates used in the model are 15%, 18% and 20% by eligible stateroom tier. Maximum two TC credits; larger groups do not earn unlimited free travelers.
In the hosted option, the selected traveler count means paying guests; chapter hosts are additional. Commission tiers conservatively count paying staterooms. TC credit is applied against the illustrated host cruise fare; any balance and taxes are shown separately. No commission or chapter share is earned on free host fares in this model.
Contracted pricing initially covers up to 15 staterooms before Atlas review. Larger scenarios require expanded group approval. Lower promotional individual fares may preserve amenities but do not qualify for additional commission or TC. TC credits are earned no earlier than 45 days before departure and paid approximately 30 days before departure, subject to qualification and reconciliation.
These are proposed chapter contributions, not a signed AIA partnership or a promise of net profit. Chapter expenses, separate sponsorship revenue and optional extension income are not included.