Você está na página 1de 4

Health (%) Wood

Month #1
Jessica
Jane(18)
James(4)
Juk(78)
Jack(13)
Jean(13)
Jah(16)
John(50)
Jan(8)
Total/Average

40
15
35
30
35
50
15
31.88

Food
0
0
0
0
0
0
0
0
0
0

Health (%) Wood


Month #2
Jessica
Jane(18)
James(4)
Juk(78)
Jack(13)
Jean(13)
Jah(16)
John(50)
Jan(8)
Last Month Savings
Total/Average

40

Shelter
6

5.86

6
6
6

5.86
5.86
5.86
5.86

6
6
36

5.86
5.86
41.02

Water

Shelter

18
0
7.5
13.5
10.5
10.5
0
19.5
9

5.86

6
6
6

5.86
5.86
5.86
5.86

50
35

0
0
0
0
0
0
0
0
0

6
6

5.86
5.86

29.44

88.5

36

41.02

35
35
35
35

65

Food

Water

Shelter

Education

Education
0
0
0
0
0
0
0
0
0
0
0

Education

18
0
7.5
13.5
10.5
10.5
0
19.5
9

5.86

6
6
6

5.86
5.86
5.86
5.86

75
60

0
0
0
0
0
0
0
0
0

6
6

5.86
5.86

0
0
0
0
0
0
0
0
0

62.857143

88.5

36

41.02

60
60
60
60

Health (%) Wood


Month #4
Jessica
Jane(18)

18
0
4.5
13.5
10.5
10.5
0
19.5
6
82.5

Food

Health (%) Wood


Month #3
Jessica
Jane(18)
James(4)
Juk(78)
Jack(13)
Jean(13)
Jah(16)
John(50)
Jan(8)
Last Month Savings
Total / Average

Water

59.15

Food
0

20.16

Water
6.72

Shelter
5.86

Education
0

James(4)
Juk(78)
Jack(13)
Jean(13)
Jah(16)
John(50)
Jan(8)
Last Month Savings
Total / Average

54.6
54.6
54.6
54.6

0
0
0
0

8.4
15.12
11.76
11.76

6.72
6.72

68.25
54.6

0
0

57.2

Health (%) Wood


Month #5
Jessica
Jane(18)
James(4)
Juk(78)
Jean(13)
Jah(16)
John(50)
Jan(8)
Last Month Savings
Total / Average

0
0
0
0

21.84
10.08

6.72
6.72

5.86
5.86

0
0

99.12

40.32

41.02

Food

Water

Shelter

Education

27.3

14.11

6.72

5.86

31.85
31.85

0
0

6.72
6.72

5.86
5.86

0
0

31.85

5.88
10.59
8.23

6.72

5.86

40.95
31.85

0
0

15.29
7.01

6.72
6.72

5.86
5.86

0
0

32.6083333

61.11

40.32

41.02

Health (%) Wood


Month #6
Jessica
Jane(18)
James(4)
Juk(78)
Jean(13)
Jah(16)
John(50)
Jan(8)
Last Month Savings
Total / Average

6.72

5.86
5.86
5.86
5.86

Food

52.3

56.85
56.85

0
0

66.85

65.95
66.85
60.9416667

Water

Shelter

Education

5.86

6
6

5.86
5.86

0
0

5.86

0
0

18
0
7.5
13.5
10.5
0
19.5
9

6
6

5.86
5.86

0
8

78

36

41.02

16

Medical

Sanitary Tax
5

Medical

Bribes
2.88

1.44

3
3
3
3

0.8
0
0.72

0.4
0
0.36

3
15

5.4
0.8
10.6

2.7
0.4
5.3

Sanitary Tax
5

10

Medical

Bribes

8
0
7.2
54
54
8
202

EmergencyTotal ExpensesIncome

39.18
0
22.36
29.56
25.8
26.44
0
39.46
25.06

28.8
42
0
8
9.6
7.2
54
54
8

15

11.56

5.78

207.86

211.6

3
3
3
3

Bribes

free
free
free
free

2
2
2
2

free
free

2.88
0
0
0.8
0.96
0.72
0
5.4
0.8

10

11.56

free

28.8
42

1.44
0
0
0.4
0.48
0.36
0
2.7
0.4

free

Medical

39.18
0
19.36
29.56
27.36
26.44
0
39.46
22.06
203.42

2.88
0
0
0.8
0.96
0.72
0
5.4
0.8

Sanitary Tax

EmergencyTotal ExpensesIncome

Sanitary Tax

1.44
0
0
0.4
0.48
0.36
0
2.7
0.4

34.18
0
21.36
28.56
19.8
25.44
0
39.46
24.06

28.8
42
0
8
9.6
7.2
54
54
8

5.78

192.86

211.6

Bribes
3.74
0

EmergencyTotal ExpensesIncome

1.87
0

EmergencyTotal ExpensesIncome
38.35
0

31.67
42

Savings
-10.38
42
-19.36
-26.56
-27.36
-19.24
54
14.54
-13.46
-5.82

Savings
-10.38
42
-22.36
-21.56
-14.76
-19.24
54
14.54
-17.06
-5.82
-0.64

Savings
-10.38
42
-21.36
-20.56
-10.2
-18.24
54
14.54
-16.06
-0.64
13.1

Savings
-6.68
42

free
free
free
free

2
2
2
2

free
free
0

Medical

0
1.04
1.25
0.56
0
7.02
2.08

0
0.52
0.62
0.28
0
3.51
1.04

22.98
31.26
21.49
27.18
0
44.95
27.78

0
8.8
10.56
4.75
54
59.4
17.6

10

15.69

7.84

213.99

228.78

Sanitary Tax
0

Bribes

EmergencyTotal ExpensesIncome

0
0

3
3

3.74
0
0
1.04

1.87
0
0
0.62

21.46
27.83

0.63

0.32

24.76

43.4
25.71

6.34
54
47.52
14.08

175.46

196.32

5
0

2.08

0
3.51
1.04

12

14.51

7.36

Medical

7.02

Sanitary Tax
5

Bribes

5
5

3
3

5
5

2.88
0
0
0.8
0.96
0
5.4
0.4

30

12

10.44

32.3

39.18

5.22

Savings

25.34
42
0
7.04

-6.96
42
-21.46
-20.79
-18.42
54
4.12
-11.63
27.89
48.75

EmergencyTotal ExpensesIncome

1.44
0
0
0.4
0.48
0
2.7
0.2

-22.98
-22.46
-10.93
-22.43
54
14.45
-10.18
13.1
27.89

Savings

28.8
42
0
8

-10.38
42
-27.36
-26.56

44.46
37.46

4.8
54
54
4

222.82

195.6

-35
54
9.54
-33.46
48.75
21.53

27.36
34.56
39.8

Você também pode gostar