Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 6

Health (%)

Month #1
Kwon Jiyong (Mom)
Kwon Kibum (14-18 F)
Kwon Minho (14-18 M)
Kwon taemin (14-18 F)
Kwon Jonghyun (8-13 M)
Kwon Jinki (8-13 M)
Total / Average

35%
35%

55%
55%

Died
70%

90%

Water
-12.6
-11.2
0
0
-9.8
-9.8
-43.4

Food

Shelter

-5.6
-5.6
0
0
-5.6
-5.6
-22.4

Water

-8
-8
0
0
-8
-8
-32

Shelter

-2.8
0
0
0
-2.8
-2.8

-16.8
0
0
0
-9.8
-9.8

-5.6
0
0
0
-5.6
-5.6

-9.6
0
0
0
-9.6
-9.6

-8.4

-36.4

-16.8

-28.8

Wood

50%

Health (%)
Month #4
Kwon Jiyong (Mom)

Wood

50%

Health (%)
Month #3
Kwon Jiyong (Mom)
Kwon Kibum (14-18 F)
Kwon Minho (14-18 M)
Kwon taemin (14-18 F)
Kwon Jonghyun (8-13 M)
Kwon Jinki (8-13 M)
Extra income
Last Month Savings
Total / Average

Food
-2.8
-2.8
0
0
-2.8
-2.8
-11.2

35%
35%

Health (%)
Month #2
Kwon Jiyong (Mom)
Kwon Kibum (14-18 F)
Kwon Minho (14-18 M)
Kwon taemin (14-18 F)
Kwon Jonghyun (8-13 M)
Kwon Jinki (8-13 M)
Last Month Savings
Total / Average

Wood

Food

Water

Shelter

-2.8
0
0
0
0
-2.8

-16.8
0
0
0
0
-14

-5.6
0
0
0
0
-5.6

-13
0
0
0
0
-13

-5.6

-30.8

-11.2

-26

Wood

Food
-2.8

Water
-16.8

Shelter
-5.6

-20

Kwon Kibum (14-18 F)


Kwon Minho (14-18 M)
Kwon taemin (14-18 F)
Kwon Jonghyun (8-13 M)
Kwon Jinki (8-13 M)
Extra income
Last Month Savings
Total / Average

Died
110%

Health (%)
Month #5
Kwon Jiyong (Mom)
Kwon Kibum (14-18 F)
Kwon Minho (14-18 M)
Kwon Taemin (14-18 F)
Kwon Jonghyun (8-13 M)
Kwon Jinki (8-13 M)
Extra income
Last Month Savings
Total / Average

110%
Died
85%

42%
67%
42%
Died
42%

0
0
0
0
-14

0
0
0
0
-5.6

0
0
0
0
-20

-5.6

-30.8

-11.2

-40

Wood

65%

Health (%)
Month #6
Kwon Jiyong (Mom)
Kwon Kibum (14-18 F)
Kwon Minho (14-18 M)
Kwon taemin (14-18 F)
Kwon Jonghyun (8-13 M)
Kwon Jinki (8-13 M)
Last Month Savings
Total / Average

0
0
0
0
-2.8

Food

Water

Shelter

-2.8
0
0
-2.8
0
-2.8

-16.8
0
0
-15.4
0
-9.8

-5.6
0
0
-5.6
0
-5.6

-15
0
0
-15
0
-15

-8.4

-42

-16.8

-45

Wood

Food

Water

Shelter

-2.8
-2.8
0
-2.8
0
-2.8

-14.7
-9.24
0
-9.24
0
-7.7

-6.16
-6.16
0
-6.16
0
-6.16

-12.5
-12.5
0
-12.5
0
-12.5

-11.2

-40.88

-24.64

-50

Kwon Family
Education Medical
0
0
0
0
0
0
0

Sanitary
0
0
0
0
0
0
0

Education Medical

Tax

-3
-3
0
0
-3
-3
-12

Sanitary

Bribes
-2.4
-2
0
0
-1.2
-1.2
-6.8

Tax

-1.2
-1
0
0
-0.6
-0.6
-3.4

Bribes

0
0
0
0
-8
-8

0
0
0
0
0
0

-3
0
0
0
-3
-3

-2.4
0
0
0
-0.48
-0.48

-1.2
0
0
0
-0.24
-0.24

-16

-9

-3.36

-1.68

Education Medical

Sanitary

Tax

Bribes

0
0
0
0
0
-8

0
0
0
0
0
0

-3
0
0
0
0
-3

0
0
0
0
0
-0.48

0
0
0
0
0
-0.24

-8

-6

-0.48

-0.24

Education Medical
0

Sanitary
-5

Tax
-3

Bribes
-5.76

Emergency Total Expenses

-2.88

-35.6
-33.6
0
0
-31
-31
-131.2

Emergency Total Expenses


-41.4
0
0
0
-39.52
-39.52
0

-120.44

Emergency Total Expenses


-41.2
0
0
0
0
-47.12

-88.32

Emergency Total Expenses


-61.84

0
0
0
0
-8

0
0
0
0
-5

0
0
0
0
-3

0
0
0
0
-0.48

0
0
0
0
-0.24

-8

-10

-6

-6.24

-3.12

Education Medical

Sanitary

Tax

Bribes

0
0
0
-8
0
-8

0
0
0
-5
0
0

-3
0
0
-3
0
-3

-5.76
0
0
-0.8
0
-0.48

-2.88
0
0
-0.4
0
-0.24

-16

-5

-9

-7.04

-3.52

Education Medical

Sanitary

Tax

Bribes

0
-8
0
-8
0
-8

0
-5
0
0
0
0

-3
-3
0
-3
0
-3

-5.184
-0.72
0
-0.72
0
-0.432

-2.592
-0.36
0
-0.36
0
-0.216

-24

-5

-12

-7.056

-3.528

0
0
0
0
-59.12

-120.96

Emergency Total Expenses


-51.84
0
0
-56
0
-44.92

-152.76

Emergency Total Expenses


-46.936
-47.78
0
-42.78
0
-40.808

-178.304

Days Worked

Income
5
5
6
6
5
5

Days Worked

24
20
43.2
33.6
12
12
144.8

Income
5
6
6
6
2
2

24
33.6
43.2
33.6
4.8
4.8
144

Days Worked

Income
0
6
6
6
0
2

0
33.6
43.2
33.6
0
4.8
80
195.2

Days Worked

Income
6

57.6

Savings

Emergency Loan

-11.6
-13.6
43.2
33.6
-19
-19
13.6

Savings

Emergency Loan

-17.4
33.6
43.2
33.6
-34.72
-34.72
12.2
35.76

Savings

Emergency Loan

-41.2
33.6
43.2
33.6
0
-42.32
33.6
140.48

Savings
-4.24

Emergency Loan

6
6
6
0
2

33.6
43.2
33.6
0
4.8
10
182.8

Days Worked

Income
6
6
6
2
0
2

57.6
33.6
43.2
8
0
4.8
10
157.2

Days Worked

Income
6
2
6
2
0
2

51.84
7.2
43.2
7.2
0
4.32
10
123.76

33.6
43.2
33.6
0
-54.32
140.48
202.32

Savings

Emergency Loan

5.76
33.6
43.2
-48
0
-40.12
202.32
206.76

Savings
4.904
-40.58
43.2
-35.58
0
-36.488
206.76
152.216

Emergency Loan

You might also like