Cyberdiver International Dive Club
Kavieng, Papua New Guinea Dive Trip
July 9 to July 16, 2004
Mike Ball's Paradise Sport


Approximate Diver Costs (note 1)
Not including any airfare.


Name
Room
Rack
Rate
$
Individual
Discount

(note 2)
8.512%
Commission
Rebate
(note 4)
2 free
slots
share
(note 4)
Deposit
Owed
for
Boat
Chamber
fee
(note 3)
Grand Total
Owed
Status
   
    
              
Fails, Terence 2 2370.00  
 -209.45 -273.14 500.00 1387.41 33.00 1420.41  
Hamner, Carole 11 1912.00  
 -168.97 -273.14 500.00 969.88 33.00 1002.88  
Henderson, Dan 8 2370.00  
 -209.45 -273.14 500.00 1387.41 33.00 1420.41  
Kelly, Pam 1 2370.00  
 -209.45 -273.14 000.00 1887.41 33.00 1920.41  
Kirkland, Alfred 2 2370.00  
 -209.45 -273.14 500.00 1387.41 33.00 1420.41  
Langlois, Liz 8 2370.00  
 -209.45 -273.14 500.00 1387.41 33.00 1420.41  
Luttrell, Michael 6 2370.00  
 -209.45 -273.14 500.00 1387.41 33.00 1420.41  
May, Judith 6 2370.00  
 -209.45 -273.14 500.00 1387.41 33.00 1420.41  
Pemberton, Wade 1 2370.00  
 -209.45 -273.14 500.00 1387.41 33.00 1420.41  
Reeve, Gill 3 2686.00  
 -237.38 -273.14 500.00 1675.48 33.00 1708.48  
Reeve, Roy 3 2686.00  
 -237.38 -273.14 500.00 1675.48 33.00 1708.48  
Urban, Joe 5 2370.00  
 -209.45 -273.14 500.00 1387.41 33.00 1420.41  
Ward, Don 5 2370.00  
 -209.45 -273.14 500.00 1387.41 33.00 1420.41  
     - open - 4 2686.00  
 -228.64 -273.14   2109.73 33.00 2142.73  
     - open - * 2370.00  
 -209.45 -273.14   1820.63 33.00 1853.63  
     - open -   2370.00  
 -209.45 -273.14   1820.63 33.00 1853.63  
     - open -   2370.00  
 -209.45 -273.14   1820.63 33.00 1853.63  
     - open - 9 2099.00  
 -178.67 -273.14   1572.69 33.00 1605.69  
     - open - 9 2099.00  
 -178.67 -273.14   1572.69 33.00 1605.69  
     - open - 10 2099.00  
 -178.67 -273.14   1572.69 33.00 1605.69  
     - open - 10 2099.00  
 -178.67 -273.14   1572.69 33.00 1605.69  
     - open - 11 1912.00  
 -162.75 -273.14   1401.61 33.00 1434.61  

     *   indicates room assignments pending final sellout of the boat
  • (note 1) Per person costs deal only with boat and diving costs, and does not include Nitrox.
  • Rates based on 22 divers sharing equally in the free slot distribution, and on an equal % pro rata on the commission discount.
  • Cabins 3-4 have king and single beds. Cabins 1-2, and 5-8 have two twins convertible to one king. Cabins 9-11 have twin bunks only, single top and bottom. Couples get first choice on double bed cabins.
  • (note 2)This column reserved for past/future travel. Unlike Peter Hughes, Mike Ball offers no additional individual discounts available for senior citizens, travel agents, or dive industry members.
  • (note 3) Decompression Chamber fee = $33.00 collected for
    Papua New Guinea by the Mike Ball. Pay on the boat, not in your check.
  • Individuals are responsible for all air arrangements and all stopover hotels.
    Many of us book rooms together depending on our flights.
    Stay in touch via email to hook up with one of us.
  • Send all money to Alfred, address below, when notified by email.
  • See maps and itinerary below.
  • Cost above does not include crew gratuity. Let your conscience be the guide.
  • (note 4) see table below.


Wait List
Kathryn Pfiffner
Robin Grantham
Richard Cook
Brian Patrick
David Rockwell
Michael Greene
Anne Greene


   Itinery and Trip Package in Review
  • July 9, 2004 (Friday afternoon):
    Arrive Mike Ball Paradise Sport
  • July 16, 2004 (Friday morning):
    Depart Mike Ball Paradise Sport for airport.





   Paradise Sport II Room Layout
Click Here.


  Link to Mike Ball Website
Opening Page



Email
Wade
Email
Alfred




Alfred 		   The Addresses

Wade
Alfred Kirkland
6625 Hwy. 53 East
Suite 410-213
Dawsonville, GA. 30534 USA

Wade G. Pemberton
2412 Lemon Tree Lane
Orlando, FL. 32839 USA




   Note 4.
Calculation for Mike Ball
Commission Rebate
and Free Slots Share.
22 diving
4 free slots

Item
Methodology
Result
Mike Ball Rack Rate 2 berths x $2686 each
       +10 x $2370 each
       + 2 x $ 000 each		 $29072.00
Individual discounts   n/a          
 
Gross to Mike Ball  
 $29072.00
Commission rebate 10% of 29072.00 - $2907.20
Net to Mike Ball  
 $26164.80
Net Effective
Commission Rebate
per dollar due 		 
 8.838%
Commission savings
on $2686 berth		  
 237.38
Commission savings
on $2370 berth		  
 209.45
Commission savings
on $2099 berth		  
 168.97
2 slot discount value    2 berths x $1912 each $3824.00
2 slot rebate per diver $3824.00/14 $273.14


Version 2.0
19 July 2003

Last Previous Version 1.0
 


We've had 4178 visitors.