Family Poverty Simulation Spreadsheet

Health (%)
Month #1
Chinny (Father)
Johnny (18 years old boy)
Pleumy (18 years old boy)
Peemy (7 years old boy)
Jaguary (7 years old boy)
Bada (Grandmother)
Salsa (Mother)
Roza (14 years old girl)
Monaliza (14 years old girl)
Total / Average
Wood
55%
0
0
85%
85%
70%
75%
0
0
41.11%
-2.8
0
0
-2.8
-2.8
-2.8
-2.8
0
0
-14
Notes: On month one, we focus on characters health, we sent

Health (%)
Wood
Month #2
Chinny (Father)
Bada (Grandmother)
Salsa (Mother)
Last Month Savings
Total / Average
40%
0
0
40%
40%
20%
60%
0
0
-2.8
0
0
-2.8
-2.8
-2.8
-2.8
0
0
22.22%
-14
Health (%)
Month #3
Chinny (Father)
Bada (Grandmother)
Salsa (Mother)
Last Month Savings
Total / Average
Wood
0
0
0
0
0
0
0
0
0
-2.8
0
0
-2.8
-2.8
-2.8
-2.8
0
0
-14
Health (%)
Month #4
Chinny (Father)(sick)(-40%income)(-5medicine)
80%
Wood
-2.8

Bada (Grandmother)
Salsa (Mother)
Last Month Savings
Total / Average
0
0
0
0
70%
80%
0
0
-14
Health (%)
Month #5
Chinny (Father)
Peemy (7 years old boy)(sick)(-40%income)(-5medicine)
Bada (Grandmother)
Salsa (Mother)
Last Month Savings
Total / Average
0
0
-2.8
-2.8
-2.8
-2.8
0
0
Wood
45%
60%
60%
60%
60%
40%
60%
60%
60%
-2.8
-2.8
-2.8
-2.8
-2.8
-2.8
-2.8
-2.8
-2.8
56.11%
-25.2
otes: Disaster No.1, -15% health 2 month for all character, -20% income for all character. Aid No.2 +20% inc
Health (%)
Wood
Month #6
Chinny (Father)
45%
-2.8
60%
-2.8
60%
-2.8
60%
-2.8
60%
-2.8
Bada (Grandmother)
40%
-2.8
Salsa (Mother)
60%
-2.8
60%
-2.8
60%
-2.8
Last Month Savings
Total / Average
56.11%
-25.2
Family Name (KAMPOT)

Food
Water
-14
0
0
-4.2
-4.2
-15.4
-12.6
0
0
-50.4
Shelter
Education
-30
-5
0
0
-5
-5
-5
-5
0
0
-55
-5.6
0
0
-5.6
-5.6
-5.6
-5.6
0
0
-28
Medical
0
0
0
-8
-8
0
0
0
0
-16
-5
0
0
-5
-5
-5
-5
0
0
-25
acters health, we sent every child available abroad, characters

Food
Water
Shelter
Education Medical
-20
-14
-5.6
-3
0
0
0
0
0
0
0
0
0
-4.2
-5.6
-3
0
-4.2
-5.6
-3
0
-8.4
-5.6
-3
0
-12.6
-5.6
-3
0
0
0
0
0
0
0
0
0
-43.4
Food
-28
Water
-35
Shelter
Education
-11.2
0
0
-4.2
-4.2
-8.4
-9.8
0
0
0
0
0
0
0
0
0
0
0
-7
0
0
0
0
0
0
0
0
0
-37.8
-7
Food
Water
-18.2
Shelter
-5.6
Tax
-3
0
0
-3
-3
-3
-3
0
0
-15
Bribes
-5.04
0
0
0
0
-1.6
-2.4
0
0
-9.04
-2.52
0
0
0
0
-0.8
-1.2
0
0
-4.52
are eating top tier food, we have decent savi

Sanitary Tax
Bribes
-5
0
0
-5
-5
-5
-5
0
0
-3
0
0
-3
-3
-3
-3
0
0
-5.04
0
0
-0.5
-0.5
-1.6
-2.4
0
0
-2.52
0
0
-0.25
-0.25
-0.8
-1.2
0
0
-25
-15
-10.04
-5.02
Medical
Sanitary
Tax
Bribes
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-5.04
0
0
-0.7
-0.7
-2.24
-3.36
0
0
-2.52
0
0
-0.35
-0.35
-1.12
-1.68
0
0
-12.04
-6.02
Education
-30
-5
Sanitary
Medical
0
Sanitary
-5
Tax
-3
-2.592
Bribes
-1.296
0
0
-4.2
-4.2
-15.4
-16.8
0
0
0
0
0
0
-5.6
-5.6
0
0
0
0
-5
-5
-5
-5
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-5
-5
0
0
-58.8
-16.8
-55
-15
Food
Water
Shelter
Education
Medical
0
0
0
0
-3
-3
0
0
0
0
-0.7
-0.7
-1.6
-2.88
-3.92
-3.92
0
0
-0.35
-0.35
-0.8
-1.44
-1.96
-1.96
-9 -16.312
-8.156
Sanitary
Tax
Bribes
-14
-12.6
-12.6
-7
-7
-11.2
-12.6
-8.4
-8.4
-5.6
-5.6
-5.6
-5.6
-5.6
-5.6
-5.6
-5.6
-5.6
-30
-5
-5
-5
-5
-5
-5
-5
-5
-5
0
0
0
0
0
0
0
0
0
-5
-5
-5
-5
-5
-5
-5
-5
-5
-3
-3
-3
-3
-3
-3
-3
-3
-3
-2.52
-1.96
-1.96
-0.21
-0.35
-1.12
-1.68
-1.4
-1.4
-1.26
-0.98
-0.98
-0.105
-0.175
-0.56
-0.84
-0.7
-0.7
-93.8
-50.4
-75
-45
-27
-12.6
-6.3
ter. Aid No.2 +20% income for all character, summary = -15% health for next 2 months. Everyone in month
Food
Water
Shelter
Education Medical
Sanitary Tax
Bribes
-30
-14
-5.6
-5
0
-5
-3
-2.52
-1.26
-12.6
-5.6
-5
0
-5
-3
-1.96
-0.98
-12.6
-5.6
-5
0
-5
-3
-1.96
-0.98
-7
-5.6
-5
0
-5
-3
-0.35
-0.175
-7
-5.6
-5
0
-5
-3
-0.35
-0.175
-11.2
-5.6
-5
0
-5
-3
-1.12
-0.56
-12.6
-5.6
-5
0
-5
-3
-1.68
-0.84
-8.4
-5.6
-5
0
-5
-3
-1.4
-0.7
-8.4
-5.6
-5
0
-5
-3
-1.4
-0.7
-93.8
-50.4
-75
-45
-27
-12.74
-6.37
Emergency Total Expenses

0
0
0
0
0
0
0
0
0
0
Days Worked
-42.96
0
0
-33.6
-33.6
-39.2
-37.6
0
0
-216.96
Income
28
28
28
0
0
20
20
28
28
20
50.4
50.4
50.4
0
0
16
24
39.2
39.2
269.6
d, we have decent savings because our 4 teens work abroad.

Emergency Total Expenses Days Worked
Income
Savings
7.44
50.4
50.4
-33.6
-33.6
-23.2
-13.6
39.2
39.2
52.64
Savings
0
0
0
0
0
0
0
0
0
-40.96
0
0
-24.35
-24.35
-30.2
-35.6
0
0
28
28
28
20
20
20
20
28
28
50.4
50.4
50.4
5
5
16
24
39.2
39.2
16.88
100.8
100.8
-52.95
-52.95
-37.4
-25.2
78.4
78.4
-175.46
24.44
279.6
156.78
Days Worked
Income
Savings
0
0
0
0
0
0
0
0
0
-21.56
0
0
-8.05
-8.05
-14.56
-17.64
0
0
28
28
28
28
28
28
28
28
28
50.4
50.4
50.4
7
7
22.4
33.6
39.2
39.2
45.72
151.2
151.2
-54
-54
-29.56
-9.24
117.6
117.6
-76.86
28
299.6
379.52

-5
-48.488
Days Worked
Income
24
25.92
Emergency Loan
Savings
23.152
Emergency Loan
Emergency Loan
Emergency Loan
0
0
0
0
0
0
0
0
0
0
-13.05
-13.05
-39.2
-42.52
-5.88
-5.88
-5
-198.068
28
28
28
28
20
24
28
28
Days Worked
50.4
50.4
7
7
16
28.8
39.2
39.2
201.6
201.6
-60.05
-60.05
-52.76
-22.96
150.92
150.92
263.92
445.372
Income
Savings
0
0
0
-5
0
0
0
0
0
-39.18
-36.94
-36.94
-33.715
-28.925
-34.28
-36.52
-31.9
-31.9
14
14
14
14
14
14
14
14
14
25.2
19.6
19.6
2.1
3.5
11.2
16.8
14
14
9.172
184.26
184.26
-91.665
-85.475
-75.84
-42.68
133.02
133.02
-5
-340.3
14
126
231.072
Emergency Loan
hs. Everyone in month 5 eat medium grade food with maximum level of shelter, water, medical ans sanitary
Emergency Total Expenses Days Worked
Income
Savings
Emergency Loan
0
0
0
0
0
0
0
0
0
-39.18
-36.94
-36.94
-28.925
-28.925
-34.28
-36.52
-31.9
-31.9
14
14
14
14
14
14
14
14
14
25.2
19.6
19.6
3.5
3.5
11.2
16.8
14
14
-4.808
166.92
166.92
-117.09
-110.9
-98.92
-62.4
115.12
115.12
-335.51
14
127.4
22.962

Family Poverty Simulation Spreadsheet

Uploaded by

Document Information

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Family Poverty Simulation Spreadsheet

Uploaded by

Copyright:

Available Formats

Health (%)

Notes: On month one, we focus on characters health, we sent

Johnny (18 years old boy)

Family Name (KAMPOT)

acters health, we sent every child available abroad, characters

are eating top tier food, we have decent savi

Emergency Total Expenses

d, we have decent savings because our 4 teens work abroad.

Emergency Total Expenses

Emergency Total Expenses

Emergency Total Expenses

You might also like