Professional Documents
Culture Documents
Family 20poverty 20simulation 20spreadsheet
Family 20poverty 20simulation 20spreadsheet
Month #1
Somchai
Somsri
Sompong
Sommai
Somjai
Somrak
Total / Average
Shelter
15%
-12.6
-11.2
-18.2
-16.8
0
-5.6
-5.6
-5.6
-5.6
-5.6
0
-5.6
21%
-14
-64.4
-28
-35
Wood
Food
Water
Shelter
15%
-2.8
-2.8
-2.8
-2.8
0
-2.8
-12.6
-15.4
-18.2
-12.6
0
-5.6
-5.6
-5.6
-5.6
-5.6
0
-5.6
-20
-3
-3
-3
-3
0
-3
2.82
18%
-14
-64.4
-28
-35
15%
15%
30%
15%
Wood
Food
Water
Shelter
15%
-2.8
-2.8
-2.8
-2.8
0
-2.8
-12.6
-11.2
-18.2
-12.6
0
-5.6
-5.6
-5.6
-5.6
-5.6
0
-5.6
-20
-3
-3
-3
-3
0
-3
24.32
18%
-14
-60.2
-28
-35
15%
15%
30%
15%
Health (%)
Month #4
Somchai
Somsri
Sompong
Sonmmai
Water
-2.8
-2.8
-2.8
-2.8
0
-2.8
15%
15%
30%
30%
Health (%)
Month #3
Somchai
Somsri
Sompong
Sommai
Somjai
somrak
Food
-20
-3
-3
-3
-3
0
-3
Health (%)
Month #2
Somchai
Somsri
Sompong
Sommai
Somjai
Somrak
Wood
30%
40%
30%
40%
Wood
Food
-2.8
-2.8
-2.8
-2.8
Water
-16.8
-11.2
-18.2
-12.6
Shelter
-5.6
-5.6
-5.6
-5.6
-20
-3
-3
-3
-3
Somjai
Somrak
35%
0
-2.8
0
-8.4
0
-5.6
0
-3
25.42
35%
-14
-67.2
-28
-35
Health (%)
Month #5
Somchai
Somsri
Sompong
Sommai
Somjai
Somrak
38.08
30%
Food
Water
Shelter
-2.8
-2.8
-2.8
-2.8
0
0
-16.8
-15.4
-18.2
-16.8
0
0
-5.6
-5.6
-5.6
-5.6
0
0
-20
-3
-3
-3
-3
0
0
-11.2
-67.2
-22.4
-32
30%
30%
30%
30%
Health (%)
Month #6
Somchai
Somsri
Sompong
Sommai
Somjai
Somrak
Wood
Wood
Food
Water
Shelter
75%
-2.8
-2.8
-2.8
-2.8
0
-2.8
-16.8
-15.4
-18.2
-16.8
0
-12.6
-5.6
-5.6
-5.6
-5.6
0
-5.6
-20
-3
-3
-3
-3
0
-3
40.64
71%
-14
-79.8
-28
-35
75%
55%
75%
75%
Som family
Education Medical
Sanitary
Education Medical
Tax
-3
-3
-3
-3
0
-3
-2.8
-1.92
-5.04
-3.36
0
-1
-15
-14.12
Sanitary
Education Medical
Tax
-2.8
0
-5.04
-3.36
0
-1
-15
-12.2
Sanitary
Education Medical
Tax
-2.8
-1.6
-5.04
-3.36
0
-1
-15
-13.8
-5
-5
Tax
-3
-3
-3
-3
-7.06
-177.58
-6.1
40
-179.7
Bribes
-3
-3
-3
-3
0
-3
Sanitary
Bribes
-3
-3
-3
-3
0
-3
-5
-5
Bribes
-6.9
Bribes
-2.8
-1.6
-5.04
-6.72
-172.9
-10
Education Medical
Education Medical
free
free
free
free
free
0
-3
0
-1
0
-0.5
0
-24.3
-15
-17.16
-8.58
-194.94
Sanitary
Tax
Bribes
-3
-3
-3
-3
0
0
-2.8
-1.6
-5.04
-6.72
0
0
-12
-16.16
Sanitary
Tax
-8.08
-40
-209.04
Bribes
-3
-3
-3
-3
0
-3
-2
-1.28
-3.6
-4.8
0
-1
-15
-12.68
-6.34
-190.82
Days Worked
Income
Savings
28
28
28
28
28
20
28
19.2
50.4
33.6
39.2
10
-20
-3.2
-9.28
10.24
-2.64
39.2
-11.5
160
180.4
2.82
Days Worked
Income
Savings
28
0
28
28
28
20
40
28
0
50.4
33.6
39.2
10
20
-3.2
-34.8
10.24
1.56
39.2
-11.5
132
201.2
2.82
24.32
Days Worked
Income
28
20
28
28
28
20
152
Days Worked
28
12.8
50.4
33.6
39.2
10
-20
-3.2
-15.2
10.24
1.56
39.2
-11.5
174
24.32
25.42
Income
28
20
28
28
Savings
28
12.8
50.4
67.2
Savings
-20
-7.4
-20.2
10.24
25.12
Emergency Loan
Emergency Loan
40
Emergency Loan
Emergency Loan
28
20
39.2
10
39.2
-14.3
152
207.6
25.42
38.08
Days Worked
Income
28
20
28
28
28
28
160
Days Worked
Savings
28
12.8
50.4
67.2
39.2
14
-60
-7.4
-19.4
10.24
25.92
39.2
14
211.6
38.08
40.64
Income
Savings
20
20
20
20
28
20
20
12.8
36
48
39.2
10
-20
-14.2
-18.92
-2
9.6
39.2
-18.5
128
166
40.64
15.82
Emergency Loan
-40
Emergency Loan