Family Poverty Simulation Spreadsheet

Pria Family
Health
Month #1
Somsri Pria (Mother)
Min Pria (grandfather)
Kanom Pria (Grandmother)
Cake Pria (Male 17)
Dung Pria (Male 17)Abroad
Fard Pria (Male 18)Abroad
Total / Average
(%)
40%
20%
20%
40%
0%
0%
30%
Health (%)
Month #2
Min Pria (grandfather)sick
Cake Pria (Male 17)
Last Month Savings
Total / Average
Health
Month #4
Somsri Pria (Mother)Loan
Cake Pria (Male 17)
Fard Pria (Male 18)Abrord
Last Month Savings

Total / Average
Sanitary
Tax
Bribes
Emergency Total Expenses Days Worked
-2.8
-2.8
-2.8
-2.8
-9.8
-9.8
-8.4
-9.8
-5.6
-5.6
-5.6
-5.6
-8
-8
-8
-8
0
0
0
0
-5
-5
-5
-5
-3
-3
-3
-3
-2.88
-2.4
-1.92
-3.36
-1.44
-1.2
-0.96
-1.68
0
0
0
0
-38.52
-37.8
-35.68
-39.24
-11.2
-37.8
-22.4
-32
-20
-12
-10.56
-5.28
-151.24
Wood
Food
Water
Shelter
Education Medical
Sanitary
Tax
Bribes
0
0
0
0
-5
0
-5
-5
-3
-3
-3
-3
-2.88
-1.44
-1.92
-3.36
-1.44
-0.72
-0.96
-1.68
0
-5
0
0
-35.58
-38.32
-33.16
-36.3
33%
-11.2
-31.36
-22.4
-32
-15
-12
-9.6
-4.8
-5
-143.36
Wood
Food
Water
Shelter
Education Medical
40%
20%
20%
40%
0%
0%
-2.8
-2.8
-2.8
-2.8
-9.8
-9.8
-8.4
-9.8
-5.6
-5.6
-5.6
-5.6
-8
-8
-8
-8
0
0
0
0
30%
-11.2
-37.8
-22.4
-32
(%)
Wood
90%
70%
70%
90%
0%
0%
-2.8
-2.8
-2.8
-2.8
-11.2
Wood
65%
70%
70%
90%
0%
0%
65%
70%
70%
120%
0%
0%
80.00%
Food
-16.8
-16.8
-15.4
-16.8
-65.8
Food
-2.8
-2.8
-2.8
-2.8
-11.2
Wood
-16.8
-16.8
-15.4
-16.8
-65.8
Food
-2.8
-2.8
-2.8
-2.8
-11.2
-16.8
-16.8
-15.4
-16.8
-65.8
Water
-5.6
-5.6
-5.6
-5.6
-22.4
Water
-5.6
-5.6
-5.6
-5.6
-22.4
Water
-5.6
-5.6
-5.6
-5.6
-22.4
Shelter
-25
-25
-25
-25
-100
Shelter
-25
-25
-25
-25
-100
Shelter
-25
-25
-25
-25
-100
Sanitary
free
free
free
free
Education Medical
0
0
0
0
-20
Education Medical
0
0
0
0
-15
Education Medical
0
0
0
-8
-8
-1.44
-1.2
-0.96
-1.68
0
0
0
0
-31.52
-30.8
-28.68
-32.24
-4
-10.56
-5.28
-123.24
-3
-3
-3
-3
-12
-3
-3
-3
-3
-15
-3
-3
-3
-3
-12
Bribes
-5.76
-2.4
-1.92
-3.36
-13.44
Tax
-2.88
-1.2
-0.96
-1.68
-6.72
Bribes
0
-2.4
-3.84
-3.36
-12
Sanitary
0
-5
-5
-5
Tax
-9.6
Tax
1.152
-2.4
-3.84
0
-5.088
0
-1.2
-1.92
-1.68
-4.8
Bribes
0.576
-1.2
-1.92
0
-2.544
6/Week (24)
6/Week (24)
6/Week (24)
6/Week (24)
7/week(28)
7/week(28)
6/Week (24)
6/Week (24)
6/Week (24)
6/Week (24)
7/week(28)
7/week(28)
-66.84
-61.8
-59.68
-63.24
6/Week (24)
6/Week (24)
6/Week (24)
6/Week (24)
7/week(28)
7/week(28)
-251.56

-5
0
0
0
-5
-58.2
-61.8
-62.56
-63.24
Cannot work
6/Week (24)
6/Week (24)
6/Week (24)
7/week(28)
7/week(28)
-245.8

-5
0
0
0
-5
-56.472
-61.8
-62.56
-66.2
-247.032
28.8
24
19.2
33.6
50.4
50.4
206.4
Income
28.8
14.4
19.2
33.6
50.4
50.4
Income
28.8
24
19.2
33.6
50.4
50.4
206.4

0
0
0
0
Income
196.8
-2.88
-2.4
-1.92
-3.36
Sanitary
0
-5
-5
-5
Bribes
-1
-1
-1
-1
Sanitary
-5
-5
-5
-5
Tax
6/Week (24)
6/Week (24)
6/Week (24)
6/Week (24)
7/week(28)
7/week(28)
-8
-8
-8
-8
Health (%)
Last Month Savings

Total / Average
Education Medical
-5.6
-5.6
-5.6
-5.6
74%
Month #6
Somsri Pria (Mother)Accdient
Kanom Pria (G.mom)Loan
Cake Pria (Male 17)
Shelter
-6.86
-11.76
-5.88
-6.86
Health (%)
Last Month Savings

Total / Average
Water
-2.8
-2.8
-2.8
-2.8
80%
Month #5
Somsri Pria (Mother)Accident
Kanom Pria (G.mom)Loan
Cake Pria (Male 17)
Food
40%
30%
20%
40%
0%
0%
Health (%)
Month #3
Cake Pria (Male 17)
Last Month Savings
Total / Average
Wood
6/Week (24)
6/Week (24)
6/Week (24)
0/Week (0)
7/week(28)
7/week(28)
Income
Savings
-9.72
-13.8
-16.48
-5.64
50.4
50.4
55.16
Savings
Savings
Emergency Loan
-2.72
-6.8
-9.48
1.36
50.4
50.4
108.6
191.76
Savings
-9.24
-37.8
-40.48
-29.64
50.4
50.4
235.2
191.76
175.4
Savings
0
24
38.4
33.6
50.4
50.4
-58.2
-37.8
-24.16
-29.64
50.4
50.4
196.8
175.4
126.4
Income
Emergency Loan
-6.78
-23.92
-13.96
-2.7
50.4
50.4
55.16
108.6
57.6
24
19.2
33.6
50.4
50.4
Income
Emergency Loan
Savings
11.52
24
38.4
0
50.4
50.4
-44.952
-37.8
-24.16
-66.2
50.4
50.4
174.72
126.4
54.088
Emergency Loan
Emergency Loan
Emergency Loan

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

Pria Family

Last Month Savings

Emergency Total Expenses Days Worked

Emergency Total Expenses Days Worked

Emergency Total Expenses Days Worked

Emergency Total Expenses Days Worked

Emergency Total Expenses Days Worked

Emergency Total Expenses Days Worked

Last Month Savings

Last Month Savings

You might also like