GO TO FILE AND MAKE A COPY

	A	B	D	E	F	H	I	J	K	T	U	W	Z	AA
1
2	Remember to go to FILE and MAKE A COPY to edit yellow cells
3			Cost per session (regardless of zone)				Travel expenses per booking*
4			>3 sessions	2 sessions	1 session	+	Zone 1	$0	+
5			$250	$320	$420		Zone 2	$100
6			Prices do not include GST				Zone 3	$200
7		Average session = 90 minutes with up to 28 kids					Zone 4	$300
8	CHOOSE ZONE and SESSIONS in YELLOW CELLS						*Zero travel expenses if you book 6 sessions or more
9
10
11
12		Zone	Number of Sessions	cost each	session costs	Fuel + travelling time	GST	TOTAL including GST
13		0	0	$0	$0	$0	$0	$0
14
15
16										fuel+ travelling time		accomodation	sessions
17										0	0		0	0
18										1	0		1	$420
19										2	100		2	320
20										3	200		3	250
21										4	300		4	250
22										5	0		5	250
23										6	0
24										7	0
25										8	0
26										9	0
27
28
29
30
31
32									© 2024 Robot Man
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100