Goat party planner

Tags
Challenge
No

Cthulhu throws lavish parties for his goat friends. It made a program to help plan the expenses, but the program doesn't seem to work correctly. It starts like this:

Start

It's supposed to produce this output.

Correct

But it doesn't. Download the buggy worksheet, and fix it.

The expenses are supposed to be:

Expense type Per goat Per kid
Food 28 14
Drinks 19 32
Games 18 9
Gifts 12 29
Clean up 17 58

There might be more than one bug.

Upload a corrected workbook. The usual coding standards apply.

Where referenced