Follow the Sun Tours, Inc vs GRT

Month

Passengers
Sun AM Fri AM

May 14

Fri PM

Sat AM

Sat PM

Income @
$59/TKT

Tot

GRT @
8.25%

T or C GRT
Share 40%

$413.00

$21.68

$8.67

$1,357.00
$2,478.00
$1,770.00
$2,242.00

$71.24
$130.10
$92.93
$117.71

$28.50
$52.04
$37.17
$47.08

$2,124.00
$2,065.00
$708.00
$708.00
$649.00

$111.51
$108.41
$37.17
$37.17
$34.07

$44.60
$43.37
$14.87
$14.87
$13.63

$1,947.00
$826.00
$767.00
$826.00
$1,652.00

$102.22
$43.37
$40.27
$43.37
$86.73

$40.89
$17.35
$16.11
$17.35
$34.69

$885.00
$708.00
$1,357.00
$413.00
$354.00

$46.46
$37.17
$71.24
$21.68
$18.59

$18.59
$14.87
$28.50
$8.67
$7.43

$1,534.00
$1,829.00
$1,180.00
$1,416.00

$80.54
$96.02
$61.95
$74.34

$32.21
$38.41
$24.78
$29.74

$708.00
$826.00
$885.00
$826.00
$2,537.00

$37.17
$43.37
$46.46
$43.37
$133.19

$14.87
$17.35
$18.59
$17.35
$53.28

$767.00
$413.00
$944.00
$1,593.00

$40.27
$21.68
$49.56
$83.63

$16.11
$8.67
$19.82
$33.45

196 673 $39,707.00

$2,084.62

$833.85

7
Jun 14

0
14
7

5
6
9

4
5

14

13

9
8

14
9
12

14
10
14
11
133

Jul 14

13
12

12
11
106
Aug 14

12

14
14

4
6

10
13

13
3

102
Sep 14

12
4

5
7

10

12
4

6
63
Oct 14
8
6
11

12
10

14
13
14

13
101

Nov 14

7
8

12

6
4
11
3

11
3
9

10

98
Dec 14

5
7

12
13

14
63

Total

Ron Fenn

100

Source

143

109

125

http://spaceportamerica.com/experience/preview-tours/

05/28/2015

Follow the Sun Tours, Inc vs GRT

Month

Passengers
Sun AM Fri AM

Jan 15

Fri PM

Sat AM

Sat PM

Income @
$59/TKT

Tot

13
5
8

T or C GRT
Share 40%

$767.00
$944.00
$531.00
$1,298.00
$0.00

$40.27
$49.56
$27.88
$68.15
$0.00

$16.11
$19.82
$11.15
$27.26
$0.00

$0.00
$0.00
$1,770.00
$531.00

$0.00
$0.00
$92.93
$27.88

$0.00
$0.00
$37.17
$11.15

$1,239.00
$0.00
$2,065.00
$2,301.00
$826.00

$65.05
$0.00
$108.41
$120.80
$43.37

$26.02
$0.00
$43.37
$48.32
$17.35

$1,180.00
$1,180.00
$1,475.00
$826.00
$708.00

$61.95
$61.95
$77.44
$43.37
$37.17

$24.78
$24.78
$30.98
$17.35
$14.87

$767.00
$649.00
$1,534.00
$1,416.00
$413.00
$0.00

$40.27
$34.07
$80.54
$74.34
$21.68
$0.00

$16.11
$13.63
$32.21
$29.74
$8.67
$0.00

$0.00
$0.00
$0.00
$0.00
$0.00

$0.00
$0.00
$0.00
$0.00
$0.00

$0.00
$0.00
$0.00
$0.00
$0.00

$0.00
$0.00
$0.00
$0.00

$0.00
$0.00
$0.00
$0.00

$0.00
$0.00
$0.00
$0.00

61 380 $22,420.00

$1,177.05

$470.82

11
9
10

GRT @
8.25%

60
Feb 15
10

12

9
39
Mar 15

9
14
14
14

14
14

12
7

11
109

Apr 15

14

6
6
13
14

14

12

12
91
May 15

8
11
14
10

12
14
7

81
Jun 15

0
Jul 15

Total
Ron Fenn

109
Source

61

35

114

http://spaceportamerica.com/experience/preview-tours/

05/28/2015