{"text_format":"1","workbook":"xlsx","n_sheets":4,"sheets":["2026 Fees","Calculator","list","Catering Report"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":2,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"2026 Fees","index":0,"n_rows":27,"n_cols":6,"rows_kept":27,"cut":false,"hidden":false,"merged":[[26,1,26,5],[2,1,2,5],[1,1,1,5],[14,1,14,5],[25,1,25,5]]}
[]
[null,"Daradgee Environmental Education Centre 2026 Schedule of Fees "]
[null,"Growth. Connection. Opportunity For All."]
[null,"Primary Schools (Prices Exclude GST)"]
[null,"Camp Selection","Activities","Food ","Accommodation","Total"]
[null,"Day visit",15,11.5,0,{"$f":"SUM(C6:E6)","v":26.5}]
[null,"3 day camp",45,117.3,30,{"$f":"SUM(C7:E7)","v":192.3}]
[null,"4 day camp",55,170.2,45,{"$f":"SUM(C8:E8)","v":270.2}]
[null,"5 day camp",65,223.1,60,{"$f":"SUM(C9:E9)","v":348.1}]
[null,"Additional  Optional Charges"]
[null,"Morning Tea First Day",null,6.33,null,{"$f":"SUM(C11:E11)","v":6.33}]
[null,"Afternoon Tea Last Day",null,6.33,null,{"$f":"SUM(C12:E12)","v":6.33}]
[null,"Camp Shirt",null,25,null,25]
[]
[null,"Secondary Students + Clubs & Associations (Prices Exclude GST).  "]
[null,"Camp Selection","Activities","Food ","Accommodation","Total"]
[null,"Day visit ",{"$f":"C6","v":15},17.25,{"$f":"E6","v":0},{"$f":"SUM(C17:E17)","v":32.25}]
[null,"3 day camp",{"$f":"C7","v":45},175.95,{"$f":"E7","v":30},{"$f":"SUM(C18:E18)","v":250.95}]
[null,"4 day camp",{"$f":"C8","v":55},255.3,45,{"$f":"SUM(C19:E19)","v":355.3}]
[null,"5 day camp",{"$f":"C9","v":65},334.65,60,{"$f":"SUM(C20:E20)","v":459.65}]
[null,"Additional Optional Charges"]
[null,"Morning Tea First Day",null,9.5,null,{"$f":"SUM(C22:E22)","v":9.5}]
[null,"Afternoon Tea Last Day",null,9.5,null,{"$f":"SUM(C23:E23)","v":9.5}]
[null,"Camp Shirt",null,25,null,25]
[]
[null,"Terms and Conditions:"]
[null,"* Multiple day camps include lunch on the first and last day.                                                                                                                                                                                                       * Adults will need to pay for food only.                                                                                                                                                                                                                                                                                                                              * For groups less than 25 total (adults + students) there is a kitchen surcharge of 30%.                                                                                                                                                                                                                                                                                              * Food prices are based on adults and children assisting in the kitchen.  If full catering is required a 50% surcharge will be applied.                                                                                                                                                                                                                                                                          * Weekends and Public Holidays incur a 35% surcharge                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                   * Bus / Transport charges will be in addition to camp cost and will be charged directly to you based on price from third party provider.                                                                                                                                                                                                                                                                                                                                                 *GST is charged on the basis on what Daradgee EEC is required to charge.  You are required to work out what GST you need to pass onto individuals attending camp.                                                                                                                                                                                                                                                                              *Late cancellations with less than 8 weeks’ notice prior to camp incur a late cancellation fee calculated at 60% of accommodation and activity costs.                                                                                                                                                                                                                                                                                                                                                 *Final student and adult numbers must be confirmed via Book the Cook 2 weeks/10 working days prior to camp.     "]

{"sheet":"Calculator","index":1,"n_rows":56,"n_cols":9,"rows_kept":56,"cut":false,"hidden":false,"merged":[[45,1,45,2],[2,1,2,5],[1,1,1,5],[21,1,21,5],[18,1,18,2],[16,1,16,2],[3,1,3,3],[19,4,19,5],[15,4,16,5],[52,2,52,5],[54,1,54,5],[55,1,55,5],[50,1,50,3],[47,1,47,3],[48,1,48,3]]}
[]
[null," Daradgee Environmental Education Centre 2026 Camp Calculator"]
[null,"Growth. Connection. Opportunity For All."]
[null,"Please select from drop down menus and insert dates and numbers where applicable in WHITE areas. These are used to calcuate the camp cost.",null,null,"School Name:"]
[]
[null,"Camp Selection",null,null,"Would Students like camp shirts?"]
[null,null,null,null,"$25 per shirt"]
[null,"Camp Arrival Date",null,null,"Is the camp on Weekend or Public Holiday?"]
[]
[null,"Number of Students",null,null,"Add Morning Tea - First Day"]
[null,null,null,null,null,null,null,{"$f":"F10&F12&F14","v":""}]
[null,"Number of Supervising Adults                                        ",null,null,"Add Afternoon Tea - Last Day",null,null,"YesYesYes",{"$f":"'2026 Fees'!D11+'2026 Fees'!D12-'2026 Fees'!D12","v":6.33}]
[null,"Supervising Adults Pay for food only",null,null,null,null,null,"YesYesNo",{"$f":"'2026 Fees'!D11+'2026 Fees'!D12","v":12.66}]
[null,"Group Type",null,null,"Remove Morning Tea - Last Day",null,null,"YesNoNo",{"$f":"'2026 Fees'!D11","v":6.33}]
[null,null,{"$f":"IF($C$10<=list!$I$3,list!$J$3,(IF($C$10<=list!$I$4,list!$J$4,(IF($C$10<=list!$I$5,list!$J$5,(IF($C$10<=list!$I$6,list!$J$6,(IF($C$10<=list!$I$7,list!$J$7,(IF($C$10<=list!$I$8,list!$J$8,(\"add to list\"))))))))))))","v":1},null,null,null,null,"NoYesYes",0]
[null," Are you a State School?",null,null," Camp attendees usually assit with serving and cleaning related duties for meals to reduce the cost of their camp (clearing & wiping of tables, dishwasher duty, general tidy-up). DEEC can provide staff to complete these tasks however a surcharge will apply. Please contact your camp facilitator if you would like a Full Catering option.",null,null,"NoNoYes",-5.5]
[null,"GST is not applicable to state schools. GST does apply to other entities."]
[null,"Is the camp Curriculum related?"]
[null,"Curriculum related excursions are GST free (apart from food related items)",null,null,null,null,null,"NoNoNo",0]
[null,"Full Catering Required (NO kitchen duties)?","No",null," Full Catering is a 50% surcharge that applies to food related camp fees if attendees would like DEEC staff to complete all serving and cleaning related duties for meals. Otherwise attendees perform kitchen/dining duties (clearing & wiping of tables, dishwasher duty, general tidy-up). Choose NO where your attendees will perform kitchen duties."]
[]
[null,"Summary of Camp Costs ",null,null,null,null,null,"NoYesNo",5.5]
[]
[null,"Item","Per Student",null,"Student Group Total (Excl GST)","GST (If Applicable)"]
[null,{"$f":"IF(ISBLANK(C6),\"Camp Selection\",C6)","v":"Camp Selection"},{"$f":"IF(ISBLANK($C$14),0,(IF($C$14=\"Primary School\",VLOOKUP($B$25,list!$B$14:$E$17,2,FALSE),VLOOKUP($B$25,list!$B$14:$D$17,3,FALSE))))","v":0},null,{"$f":"IFERROR(IF(ISBLANK($C$10),0,($C$10*C25)),0)","v":0},{"$f":"IFERROR(IF($C$16=\"Yes\",0,(IF($C$18=\"No\",$E$25*10%,(IF($C$14=\"Primary School\",$C$10*(VLOOKUP($C$6,list!$B$14:$P$17,14,FALSE)),$C$10*(VLOOKUP($C$6,list!$B$13:$P$17,15,FALSE))))))),0)","v":0}]
[null,"Additional Morning Tea",{"$f":"IF(F10=\"Yes\",(IF(ISBLANK($C$14),0,(IF($C$14=\"Primary School\",VLOOKUP($B$25,list!$B$14:$K$17,10,FALSE),VLOOKUP($B$25,list!$B$14:$L$17,11,FALSE))))),0)","v":0},null,0,{"$f":"IF($C$16=\"Yes\",0,(E26*10%))","v":0}]
[null,"Additional Afternoon Tea",{"$f":"IF(F12=\"Yes\",(IF(ISBLANK($C$14),0,(IF($C$14=\"Primary School\",VLOOKUP($B$25,list!$B$14:$K$17,10,FALSE),VLOOKUP($B$25,list!$B$14:$L$17,11,FALSE))))),0)","v":0},null,0,{"$f":"IF($C$16=\"Yes\",0,(E27*10%))","v":0}]
[null,"Remove Morning Tea Last Day",{"$f":"IF(F14=\"Yes\",(IF(ISBLANK($C$14),0,(IF($C$14=\"Primary School\",-(VLOOKUP($B$25,list!$B$14:$K$17,10,FALSE)),-(VLOOKUP($B$25,list!$B$14:$L$17,11,FALSE)))))),0)","v":0},null,{"$f":"IFERROR(IF(ISBLANK($C$10),0,($C$10*C28)),0)","v":0},0]
[null,"Fully Catered loading",{"$f":"IF(ISBLANK(C20),0,(IF(C20=\"Yes\",(IF(ISBLANK($C$14),\"\",(IF($C$14=\"Primary School\",VLOOKUP($B$25,list!$B$14:$J$17,4,FALSE),VLOOKUP($B$25,list!$B$14:$J$17,5,FALSE))))),0)))","v":0},null,0,0]
[null,"< 25 People Kitchen loading",{"$f":"IF(ISBLANK($C$10),0,(IF(SUM($C$10,$C$12)<25,(IF(ISBLANK($C$14),0,(IF($C$14=\"Primary School\",VLOOKUP($B$25,list!$B$14:$J$17,8,FALSE),VLOOKUP($B$25,list!$B$14:$J$17,9,FALSE))))),0)))","v":0},null,0,0]
[null,"Weekend loading",{"$f":"IF(ISBLANK($F$8),0,(IF($F$8=\"Yes\",(SUM($C$25:$C$30*35%)),0)))","v":0},null,0,{"$f":"IF(ISBLANK($F$8),0,(IF($F$8=\"Yes\",(SUM($F$25:$F$30*35%)),0)))","v":0}]
[null,"Camp Shirt",{"$f":"IF($F$6=\"Yes\",25,0)","v":0},null,0,{"$f":"IF($C$16=\"Yes\",0,(IF($C$18=\"Yes\",0,E32*10%)))","v":0}]
[null,"Anomalies",{"$f":"IF(E33=0,,E33/C10)","v":0}]
[null,"Total Student Costs",{"$f":"SUM(C25:C32)","v":0},null,{"$f":"SUM(E25:E33)","v":0},{"$f":"SUM(F25:F33)","v":0}]
[]
[null,"Item","Per Adult",null,"Adult Group Total (Excl GST)","GST (If Applicable)"]
[null,"Supervising Adult Food Costs ",{"$f":"IF(ISBLANK($C$14),0,(IF($C$14=\"Primary School\",VLOOKUP($B$25,list!B25:D29,2,FALSE),VLOOKUP($B$25,list!B25:D29,3,FALSE))))","v":0},null,{"$f":"C37*C12","v":0},{"$f":"IF($C$16=\"No\",(E37*10%),0)","v":0}]
[null,"Adult Morning & Afternoon Tea Adjustment/s",{"$f":"IF(F12=\"Yes\",(IF(ISBLANK($C$14),0,(IF($C$14=\"Primary School\",VLOOKUP($B$25,list!$B$14:$K$17,10,FALSE),VLOOKUP($B$25,list!$B$14:$L$17,11,FALSE))))),0)+IF(F10=\"Yes\",(IF(ISBLANK($C$14),0,(IF($C$14=\"Primary School\",VLOOKUP($B$25,list!$B$14:$K$17,10,FALSE),VLOOKUP($B$25,list!$B$14:$L$17,11,FALSE))))),0)-IF(F14=\"Yes\",(IF(ISBLANK($C$14),0,(IF($C$14=\"Primary School\",VLOOKUP($B$25,list!$B$14:$K$17,10,FALSE),VLOOKUP($B$25,list!$B$14:$L$17,11,FALSE))))),0)","v":0},null,{"$f":"C38*C12","v":0},{"$f":"IF($C$16=\"No\",(E38*10%),0)","v":0}]
[null,"Fully Catered loading",{"$f":"IF(ISBLANK(C20),0,(IF(C20=\"Yes\",(IF(ISBLANK($C$14),\"\",(IF($C$14=\"Primary School\",VLOOKUP($B$25,list!$B$14:$J$17,4,FALSE),VLOOKUP($B$25,list!$B$14:$J$17,5,FALSE))))),0)))","v":0},null,{"$f":"IFERROR(IF(ISBLANK($C$12),0,($C$12*C39)),0)","v":0},{"$f":"IF($C$16=\"No\",(E39*10%),0)","v":0}]
[null,"< 25 People Kitchen loading",{"$f":"IF(ISBLANK($C$10),0,(IF(SUM($C$10,$C$12)<25,(IF(ISBLANK($C$14),0,(IF($C$14=\"Primary School\",VLOOKUP($B$25,list!$B$14:$J$17,8,FALSE),VLOOKUP($B$25,list!$B$14:$J$17,9,FALSE))))),0)))","v":0},null,{"$f":"IFERROR(IF(ISBLANK($C$12),0,($C$12*C40)),0)","v":0},0]
[null,"Weekend loading",{"$f":"IF(ISBLANK($F$8),0,(IF($F$8=\"Yes\",(SUM($C$37:$C$40*35%)),0)))","v":0},null,{"$f":"IFERROR(IF(ISBLANK($C$12),0,($C$12*C41)),0)","v":0},{"$f":"IF($C$16=\"No\",(E41*10%),0)","v":0}]
[null,"Insert No. of Adult Camp Shirts Required",null,null,{"$f":"IFERROR(C42*25,0)","v":0},{"$f":"IF($C$16=\"No\",(E42*10%),0)","v":0}]
[null,"Anomalies",{"$f":"IF(E43=0,,E43/C12)","v":0}]
[null,"Total Adult Costs",{"$f":"SUM(C37:C41)+C43+(IF(C42>0,25,0))","v":0},null,{"$f":"SUM(E37:E43)","v":0},{"$f":"SUM(F37:F43)","v":0}]
[]
[null,"Total Daradgee EEC Costs",null,null,{"$f":"E44+E34","v":0},{"$f":"F44+F34","v":0}]
[]
[null,"Total Bus Transport on Camp Costs (Third Party Charge)",null,null,null,{"$f":"E48*10%","v":0}]
[null,"Other External Visitation Costs (Insert As Appropriate)",null,null,null,{"$f":"E49*10%","v":0}]
[]
[null,"Total School Camp Cost",null,null,{"$f":"SUM(E46,E48,E49)","v":0},{"$f":"SUM(F46,F48,F49)","v":0}]
[]
[null,"Notes (anomalies are included on an ex. GST basis):"]
[]
[null,"Terms and Conditions"]
[null,"* Multiple day camps include lunch on the first and last day.                                                                                                                                                                                                                               * Adults will need to pay for food only.                                                                                                                                                                                                                                                                        * For groups less than 25 total (adults + students) there is a kitchen surcharge of 30%.                                                                                                                                                                                                    * Food prices are based on adults and children assisting in the kitchen. A 50% surcharge applies if full catering is required. Contact your camp facilitator to request this option.                                                                                                                                                                                                                * Weekends and Public Holidays incur a 35% surcharge                                                                                                                                                                                                                                                                                                                                                                                                            * Bus / Transport charges will be in addition to camp cost and will be charged directly to you based on price from third party provider.                                                                                                                                                                                                                                                                        *GST is charged on the basis on what Daradgee EEC is required to charge.  You are required to work out what GST you need to pass onto individuals attending camp.                                                                                                                                                                                                       *Late cancellations with less than 8 weeks’ notice prior to camp incur a late cancellation fee calculated at 60% of accommodation and activity costs.                                                                                                                                                                                                                                                                   *Final student and adult numbers must be confirmed via Book the Cook 2 weeks/10 working days prior to camp.                                               "]

{"sheet":"list","index":2,"n_rows":32,"n_cols":19,"rows_kept":32,"cut":false,"hidden":true,"merged":[]}
[null,"Group Type","Loading"]
[null,"Primary School","BASE",1,null,"Yes",null,"Min Group Size","Max Group Size","Number of FOC adults",null,"Acceptable Ratio of adults / kids",null,null,null,null,"Start Date","Finish Date","Days between"]
[null,"Secondary School",0.5,2,null,"No",null,0,25,1,{"$f":"J3/I3","v":0.04},{"$f":"2/26","v":7.6923076923076927E-2},null,null,null,null,"2025-01-01"]
[null,"Club or Association",0.5,2,null,null,null,26,50,2,{"$f":"J4/I4","v":0.04},{"$f":"3/51","v":5.8823529411764705E-2},null,null,null,null,"2025-01-02"]
[null,"Weekend camp",0.35,3,null,null,null,51,75,3,0.04,{"$f":"4/76","v":5.2631578947368418E-2},null,null,null,null,"2025-01-03"]
[null,"Fully Catered",0.5,4,null,null,null,76,100,4,0.04,{"$f":"5/101","v":4.9504950495049507E-2},null,null,null,null,"2025-01-04"]
[null,"State School","Excl GST",null,null,null,null,101,125,5,0.04,{"$f":"6/126","v":4.7619047619047616E-2},null,null,null,null,"2025-01-05"]
[null,"Private School or Club or Association","Incl GST",null,null,null,null,126,150,6,0.04,{"$f":"7/151","v":4.6357615894039736E-2},null,null,null,null,"2025-01-06"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2025-01-07"]
[null,"optional extras",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2025-01-08"]
[null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,"2025-01-09"]
[null,"Additional adult cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2025-01-10"]
[null,null,"Primary School","Secondary School","Primary Fully catered","secondary fully catered","Primary Additional Adult","Secondary Addititional Adult","Primary <25 pax","Secondary < 25","Primary Additional Morning / Afternoon Tea","Secondary Additional Morning / Afternoon Tea","GST","Additional Adult Cost","Primary Non State School Curriculum Related GST (Food Only)","Clubs and Associations Non State School Curriculum Related GST (Food Only)"]
[null,"Day visit",{"$f":"'2026 Fees'!F6","v":26.5},{"$f":"'2026 Fees'!F17","v":32.25},{"$f":"('2026 Fees'!$D6*50%)","v":5.75},{"$f":"('2026 Fees'!$D17*50%)","v":8.625},{"$f":"SUM('2026 Fees'!D6:E6)","v":11.5},{"$f":"SUM('2026 Fees'!D17:E17)","v":17.25},{"$f":"('2026 Fees'!$D6*30%)","v":3.4499999999999997},{"$f":"('2026 Fees'!$D17*30%)","v":5.1749999999999998},{"$f":"'2026 Fees'!$D$11","v":6.33},{"$f":"'2026 Fees'!$D$22","v":9.5},"Yes",{"$f":"('2026 Fees'!$D6)","v":11.5},{"$f":"'2026 Fees'!D6*0.1","v":1.1500000000000001},{"$f":"'2026 Fees'!D17*0.1","v":1.7250000000000001},"2025-01-12"]
[null,"3 Day Camp",{"$f":"'2026 Fees'!F7","v":192.3},{"$f":"'2026 Fees'!F18","v":250.95},{"$f":"('2026 Fees'!$D7*50%)","v":58.65},{"$f":"('2026 Fees'!$D18*50%)","v":87.974999999999994},{"$f":"SUM('2026 Fees'!D7:E7)","v":147.30000000000001},{"$f":"SUM('2026 Fees'!D18:E18)","v":205.95},{"$f":"('2026 Fees'!$D7*30%)","v":35.19},{"$f":"('2026 Fees'!$D18*30%)","v":52.784999999999997},{"$f":"'2026 Fees'!$D$11","v":6.33},{"$f":"'2026 Fees'!$D$22","v":9.5},"No",{"$f":"('2026 Fees'!$D7)","v":117.3},{"$f":"'2026 Fees'!D7*0.1","v":11.73},{"$f":"'2026 Fees'!D18*0.1","v":17.594999999999999},"2025-01-13"]
[null,"4 Day Camp",{"$f":"'2026 Fees'!F8","v":270.2},{"$f":"'2026 Fees'!F19","v":355.3},{"$f":"('2026 Fees'!$D8*50%)","v":85.1},{"$f":"('2026 Fees'!$D19*50%)","v":127.65},{"$f":"SUM('2026 Fees'!D8:E8)","v":215.2},{"$f":"SUM('2026 Fees'!D19:E19)","v":300.3},{"$f":"('2026 Fees'!$D8*30%)","v":51.059999999999995},{"$f":"('2026 Fees'!$D19*30%)","v":76.59},{"$f":"'2026 Fees'!$D$11","v":6.33},{"$f":"'2026 Fees'!$D$22","v":9.5},null,{"$f":"('2026 Fees'!$D8)","v":170.2},{"$f":"'2026 Fees'!D8*0.1","v":17.02},{"$f":"'2026 Fees'!D19*0.1","v":25.53},"2025-01-14"]
[null,"5 Day Camp",{"$f":"'2026 Fees'!F9","v":348.1},{"$f":"'2026 Fees'!F20","v":459.65},{"$f":"('2026 Fees'!$D9*50%)","v":111.55},{"$f":"('2026 Fees'!$D20*50%)","v":167.32499999999999},{"$f":"SUM('2026 Fees'!D9:E9)","v":283.10000000000002},{"$f":"SUM('2026 Fees'!D20:E20)","v":394.65},{"$f":"('2026 Fees'!$D9*30%)","v":66.929999999999993},{"$f":"('2026 Fees'!$D20*30%)","v":100.395},{"$f":"'2026 Fees'!$D$11","v":6.33},{"$f":"'2026 Fees'!$D$22","v":9.5},null,{"$f":"('2026 Fees'!$D9)","v":223.1},{"$f":"'2026 Fees'!D9*0.1","v":22.310000000000002},{"$f":"'2026 Fees'!D20*0.1","v":33.464999999999996},"2025-01-15"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2025-01-16"]
[null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,"2025-01-17"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2025-01-18"]
[null,"Note:  If it changes back to a number of FOC adults per child then bbring formula back in from cell H30.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2025-01-19"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2025-01-20"]
[]
[null,"Food related costs only"]
[null,"Visit Type","Primary School","Secondary School"]
[null,"Day visit",{"$f":"'2026 Fees'!D6","v":11.5},{"$f":"'2026 Fees'!D17","v":17.25}]
[null,"3 Day Camp",{"$f":"'2026 Fees'!D7","v":117.3},{"$f":"'2026 Fees'!D18","v":175.95}]
[null,"4 Day Camp",{"$f":"'2026 Fees'!D8","v":170.2},{"$f":"'2026 Fees'!D19","v":255.3}]
[null,"5 Day Camp",{"$f":"'2026 Fees'!D9","v":223.1},{"$f":"'2026 Fees'!D20","v":334.65}]
[]
[]
[null,1,2,3]

{"sheet":"Catering Report","index":3,"n_rows":31,"n_cols":10,"rows_kept":31,"cut":false,"hidden":true,"merged":[[21,4,22,8],[1,0,1,6],[1,7,1,8],[2,0,2,3],[2,4,2,6],[18,0,18,1],[18,4,18,8]]}
[]
["Catering Report 2026",null,null,null,null,null,null,"Income"]
["School/ Group -",null,null,null,"Date -",null,null,"Adults","Students","Student food only charges (without any MT or AT adjustments)"]
["Group Numbers ","Adults -",{"$f":"Calculator!C12","v":0},"Child- ",{"$f":"Calculator!C10","v":0},"Total Visitors ",{"$f":"C4+E4","v":0},{"$f":"SUM(Calculator!E37:'Calculator'!F40)","v":0},{"$f":"(J4*Calculator!C10)+SUM(Calculator!E26:'Calculator'!F30)","v":0},{"$f":"IF(ISBLANK(Calculator!$C$14),0,(IF(Calculator!$C$14=\"Primary School\",VLOOKUP(Calculator!B25,list!B26:D29,2,FALSE),VLOOKUP(Calculator!B25,list!B26:D29,3,FALSE))))","v":0}]
["Supplies"," "," "," "," "," "," "," ","Total"]
["Bidfood"," ",null," "," "," "," "," ",{"$f":"SUM(B6:F6)","v":0}]
["Vico"," "," "," "," "," "," "," ",{"$f":"SUM(B7:F7)","v":0}]
["Bakery"," "," "," "," "," "," "," ",0]
["Butcher"," "," "," "," "," "," "," ",0]
["Coles "," "," "," "," "," "," "," ",0]
["Coles "," "," "," "," "," "," "," ",0]
["Woolworths "," "," "," "," "," "," "," ",0]
["Woolworths "," "," "," "," "," "," "," ",0]
["Bananas"," "," "," "," "," "," "," ",0]
[" "," "," "," "," "," "," "," ",0]
[" "," "," "," "," "," "," "," ",0]
["Total Spend "," "," "," "," "," "," "," ",{"$f":"SUM(I6:I16)","v":0}]
[]
["Staff Hours ",null,"Rate ",null,"Profit / Loss "]
["Monday",null," ",null,"Stock","Staff","Total","Income ","Final"]
["Tuesday"," "," ",null,{"$f":"I17","v":0},{"$f":"C25+C28","v":0},{"$f":"E21+F21","v":0},{"$f":"H4+I4","v":0},{"$f":"H21-G21","v":0}]
["Wednesday"," "," ",null," "]
["Thursday"," "," "]
["Friday"," "," "]
["Totals ",{"$f":"SUM(B20:B24)","v":0},{"$f":"B25*39.1","v":0}]
["Saturday",null," "]
["Sunday"," "," "]
["Totals ",{"$f":"SUM(B26:B27)","v":0},{"$f":"B28*60","v":0}]
[]
[]
["NOTE: "]