Professional Documents
Culture Documents
Simulation Excel June Nuk Nun
Simulation Excel June Nuk Nun
Month #1
Mother:Kenny
Male child 1 yr
akara
chakra
bona
Grandmother (Kiri)
Total/Average
Wood
35
15
-3
-3
-
0
15
Health (%)
Month #2
Mother:Kenny
Male child 1 yr
akara
chakra
bona
Grandmother (Kiri)
Last Month Savings
Total / Average
Wood
Health (%)
Food
Wood
Water
-8
-8
Shelter
-6
-6
-7.5
-9
Food
-8
-8
0
-6
-13.5
-3
-3
-3
Shelter
-6
-6
-7.5
-9
-3
-3
0
15
Water
-13.5
-3
-3
-3
35
15
Month #3
Mother:Kenny
Male child 1 yr
akara
chakra
bona
Grandmother (Kiri)
Last Month Savings
Total / Average
-8
-8
-
0
-6
Water
-8
-8
Shelter
35
15
-3
-3
-13.5
-3
-6
-6
-8
-8
0
15
-3
-3
-7.5
-9
0
-6
-8
-8
Health (%)
Month #4
Mother:Kenny
Male child 1 yr
Food
Wood
40
40
Food
-3
-3
Water
-10.5
-3
Shelter
-6
-6
-8
-8
akara
chakra
bona
Grandmother (Kiri)
Last Month Savings
Total / Average
45
40
Health (%)
Month #5
Mother:Kenny
Male Child 1 year:Yukku
akara
Chakra
Bona
Grandmother : Kiri
Last Month
Total / Average
Wood
40
75
-3
-3
60
-10.5
-7.35
-3
40
75
-3
Water
Shelter
-12.5
-12.5
-6
-
-8.4
-12.5
-6
-6
-12
-
-12.5
-12.5
-6
-10.5
-7.35
-3
-
Shelter
Food
-8
-8
-6
-6
-8.4
-3
-3
15
0
-6
Water
Wood
60
-7.5
-9
Food
Health (%)
Month #6
Mother:Kenny
Male Child 1 year:Yukku
akara
Chakra
Bona
Grandmother : Kiri
Last month savings
Total/Average
-3
-3
-12.5
-
-6
-12.5
Education Medical
0
0
-
Sanitary
0
0
-8
0
Education Medical
-3
-3
0
0
0
0
Sanitary
Tax
Education Medical
Sanitary
-1.8
0
-38.9
-23
0
-0.08
-29.5
-29.72
Bribes
-3.6
0
-3
-3
0
-0.64
-3
-3
0
0
Bribes
-3.6
0
-3
-3
0
0
-8
0
Tax
-1.8
0
-38.9
-23
0
-0.08
-29.5
-29.72
0
-0.64
Tax
Bribes
0
0
0
0
-3
-3
-3.6
0
0
0
-37.1
-23
0
0
0
0
-3
-3
0
-0.64
0
0
-21.5
-29.64
Education Medical
0
0
Sanitary
0
0
Tax
-2
-2
Bribes
-2.59
0
-32.09
-22
-8
0
0
0
Education Medical
0
0
-
Sanitary
0
0
Tax
0
0
00
0
0
Bribes
-2.59
0
Tax
-28.5
-28.76
0
0
0
-0.76
-2
Sanitary
0
-
0
-0.76
-2
-2
00
Education Medical
0
0
-2
-2
-36.59
-30.85
-
0
0
Bribes
0
-32.66
-2
-2
-2.59
0
0
0
-36.59
-30.85
-2
-3
0
-0.76
0
0
0
-38.5
0
-32.66
-2
Income
Savings
36
0
42
42
0
6.4
Income
-2.9
-23
42
42
-29.5
-23.32
5.28
Savings
36
0
42
42
0
3.84
Income
-2.9
-23
42
42
-29.5
-25.88
5.28
8
Savings
36
0
42
42
0
6.4
Income
51.8
0
-1.1
-23
42
42
-21.5
-23.24
8
23.16
Savings
19.71
-22
0
42
0
7.68
Income
72
0
0
42
0
7.68
Income
72
0
0
30
0
7.68
0
42
-28.5
-21.08
23.16
13.29
Savings
35.41
-30.85
0
42
0
-24.98
13.29
34.87
Savings
35.41
-30.85
0
-8.5
0
-24.98
34.87
5.95