You are on page 1of 28

Page: 1

Attendent list of the student


N
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41

Name

Month.......................Year................................

9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31

..................

Page: 1

Page: 2

DATE

DAY

MONDAY

TUESDAY

WEDNESDAY

THURSDAY

FRIDAY

SATURDAY

TIME AM/PM

CLASS LEVEL

CLASSROOM

HOURS/ WEEK

Page: 3
G

Name

Sex

Date of birth

Place of birth

Position

Salaries

3-Dec-78

Svay Rieng

Manager

$ 200.00

1
2
3
4
5
6
7
8

01 IM SOKARITH

02 RATANA UNG

8-Nov-79

Siem Reap

Teacher

$ 110.00

10

03 CHAN NING

4-Mar-65

Takeo

Employee

$ 100.00

11

04 CHY PHIEN

4-Jan-63

Takeo

Security

$ 110.00

12

05 LOY SINORN

9-Dec-59

Takeo

Employee

$ 100.00

13

06 MEN VIBOL

7-Sep-73

Pursat

Train

14

07 LY VUTHY

3-Dec-69

Kompong Thom

Professor

$ 110.00

15

08 CHEA SALIDATE

9-Aug-73

Kompong Cham

Professor

$ 100.00

16

09 ROS SITHA

9-Dec-76

Prey Veng

Employee

$ 110.00

17

10 NAM SOKSAN

25-Dec-75

Battambang

Employee

$ 100.00

18

11 SENG SAN

29-Nov-78

Phnom Penh

Security

$ 120.00

19

12 LIM DARANI

31-Oct-77

Phnom Penh

Teacher

$ 120.00

20

13 PEON KIMENG

7-Aug-65

Kompong Cham

Teacher

$ 150.00

21

14 KIM SOTHEARO

26-Sep-74

Kandal

Employee

$ 130.00

22

15 KEO DAVY

29-Sep-76

Kompong Thom

Security

$ 110.00

23

16 NOY SOLIDA

15-Mar-00

Svay Rieng

Professor

$ 200.00

24

17 VAN SOK KHA

17-Dec-68

Phnom Penh

Instructor

$ 135.00

25

18 MEN SOKHA

30-Dec-69

Kandal

Teacher

$ 142.00

26

19 LOY SOKLINA

19-Sep-73

Takeo

Teacher

$ 162.00

27

20 THORN SOKCHAT

6-Nov-59

Kompong Thom

Cleaner

28

21 IM SETHA

28-Dec-53

Svay Rieng

Employee

$ 120.00

29

22 LONG MONYROTH

26-Oct-74

Kratie

Instructor

$ 210.00

30

23 KEO PECHMONY

4-Oct-79

Phnom Penh

Employee

$ 160.00

31

24 CHAY KOGNKEA

5-Dec-79

Kandal

Train

32

25 TEP VASNA

25-Dec-70

Phnom Penh

Accountant

$ 120.00

33

26 HENG THON

19-Dec-71

Banteay Meanchey Accountant

$ 150.00

34

27 CHINDA MONY

8-Dec-73

Battambang

Employee

$ 123.00

35

28 LES SPKENG

7-Oct-76

Siem Reap

Instructor

$ 130.00

36

29 BEN SOK

8-Dec-71

Kandal

Teacher

$ 110.00

37

30 PHON HOKLAM

19-Oct-70

Prey Veng

Secretary

$ 210.00

38

31 LONG VEASNA

9-Jun-74

Kompot

Teacher

$ 110.00

39
40
41
42

32 LIM VIBOL
33 LET KIM LOT

F
F

8-Dec-70
8-Apr-73

Pursat
Kompot

Employee
Cleaner

$ 150.00
$ 120.00

43
44 Using Function:
45 -Total =Sum(G8:G40)
-Count M =COUNTIF(C8:C40,C33)
46 -Count F =COUNTIF(C8:C40,C40)
47 -Count Sex =Counta(C8:C40)
-Total Salary Cleaver
48 =SUMIF(F8:F40,F40,G8:G40)
49 -Count Staff has Salary =COUNT(G8:G40)
-Count Staff hasn't salary
50 =COUNTBLANK(G8:G40)
51

Total
Count M
17
Count F
16
Count Sex
33

79.00

4,101.00

Total Salary Cleaner $


Count Staff has Salary 31
Count Staff hasn't Salary 2

199.00

33
17
16

A
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87

Page: 3
G

Atd
P
6
5
2
A
P
10
9

Item

Qty

Price

Page: 3
O

1
2
3
4
5
6
7
8

Total Salary Teacher $ 340.00

Amount

ABC Beer

2.50 Case

$ 35.00

87.50

10

Tiger Beer

5.00 Case

$ 25.00

125.00

11

ABC Beer

6.00 Case

$ 35.00

210.00

12

Angkor Beer

2.00 Case

$ 16.00

32.00

13

Tiger Beer

3.00 Case

$ 25.00

75.00

14

Heniken Beer

4.00 Case

$ 38.00

152.00

681.50

15

Total

16
17

Total ABC Beer

297.50

18

Total Tiger Beer

200.00

19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51

Page: 4

Employee List in Company

N F Name
L Nane
13 Leng
Chamnap
1 pang
24
9
22
25
8
2
12
14
28
26
10
21
31
3
7
16
27
18
6
19
30
23
4
15
5
20
11
17
29
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49

Pov
Kim
Pich
Prak
Khem
Hem
Kuy
Lim
Sem
Prom
Krak
Our
Vy
Hok
Kheav
Loy
Rat
Mom
Keat
Ngen
Ti
Pich
Im
Lim
Kao
Oum
Kram
Ly
Sourn
Yim

dara
Hun
Leakhena
long
Phalla
Phalleap
Phanha
Phirum
Piset
Reaksmey
Samady
Sambo
Savoeun
Savoeun
Seng
Seyha
Sichat
Sitha
Sok
Sokcham
Sokha
Sokpheap
Sophal
Sophea
Sopheak
Sovan
Tola
Vanarith
Vathana
Vichaka
Yeng

Full Name
chamnap leng
dara pang
hun pov
leakhena kim
long pich
phalla prak
phalleap khem
phanha hem
phirum kuy
piset lim
reaksmey sem
samady prom
sambo krak
savoeun our
savoeun vy
seng hok
seyha kheav
sichat loy
sitha rat
sok mom
sokcham keat
sokha ngen
sokpheap ti
sophal pich
sophea im
sopheak lim
sovan kao
tola oum
vanarith kram
vathana ly
vichaka sourn
yeng yim

1. Data Menu
2. Sort Sub MENU
3.Sort by: Choose to Full Name
Choose to Accending
4.OK

=CONCATENATE(B16," ",C16)

Sex
F
F
M
M
F
M
F
F
F
F
F
F
F
M
F
F
M
M
F
F
M
M
M
M
M
F
F
F
M
M
M
F

DOB
08-Dec-1969
28-Dec-1953
26-Oct-1974
17-Dec-1968
29-Dec-1971
05-Apr-1973
05-Dec-1979
03-Dec-1978
04-Oct-1979
26-Oct-1974
28-Oct-1959
25-Dec-1970
06-Nov-1959
19-Dec-1971
09-Dec-1976
06-Jan-1978
25-Dec-1975
31-Oct-1977
07-Aug-1965
15-Mar-1976
29-Sep-1976
07-Sep-1971
30-Dec-1969
08-Dec-1970
29-Nov-1978
25-Sep-1976
08-Dec-1973
09-May-1974
08-Dec-1971
19-Oct-1970
19-Sep-1973
08-Apr-1973

POB
Pursat
Kandal
Kratie
Kandal
Phnom Penh
Phnom Penh
Kandal
Battambang
Phnom Penh
Phnom Penh
Battambang
Takeo
Siem Reap
Kompong Thom
Takeo
Phnom Penh
Takeo
Takeo
Kandal
Kandal
Battambang
Svay Rieng
Banteay Meanchey
Kompong Cham
Kompot
Kandal
Svay Rieng
Kompong Cham
Kompong Cham
Phnom Penh
Battambang
Kompong Thom

Present Address
#154, St. 216, Mitta Pheap, 7 Makara
#12E1 , St. 204, Phsar Deum Thkov
#64, Tonl Basak, Chamkamon
# 85,St. 73 ,Mitha Pheap, 7 Makara
#24,St.128, Mitta Pheap , 7 Makara
#34A, 7 Makara ,Toul kork, Phnom Penh
#14, St. 474, Mitta Pheap, 7 Makara
#56,St. 598, Beongkok 2, Toul kork
#93, St. 254, Steong Mean Chey
Bek chann, Ang snoul, Kandal
Chbar ampov Market
#34, Phsar Doemkor, Toul kork
#34A, 7 Makara, Toul kork, Phnom Penh
Train
#154, St. 451, O russei 3, 7 Makara
#12E1, St 204 , Phsar Deom Thkov
Chbar Ampov Market
Train
# 23 E0 St. 512, Boeng Salang, Toul kork
#283A , Sisovath Blvd, Olympic
# 45 St 45, O russei 2, 7 Makara
#23, St. 172, Depo2, Toul kork
Pagoda Stoeng Mean Chey, Hall 10
100 Khnong Teok Thla
# 65 Phsa Thmei II,Daun Penh
Chbar Ampov Market
Chbar ampov Market
Mok Kompoul, Kandal
#34, Phsar Deomkor,Toul kork
#109, Group 15, Chrang Chamres
Phnom Penh Thmei
# 125, St. 598, Beongkok 2, Toul kork

Page: 4
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100

Page: 5

saklviTaly GasIu Gwur:ub


ASIA EURO UNIVERSITY
N ...........................................
Date 9/10/2013 7:16

Exchange Rate
4000 R

=E12*$B$8
N
001
002
003
004
005
006
007
008
009
010
011
012
013
014
015
016
017
018
019
020
021
022
023

ITEM
Computer Pentium 700 Mhz
Computer Pentium 400 Mhz
Printer Laser 6L
Printer Laser 4L
Printer Deskjet 600 Color
Printer Deskjet 670 Color
Monitor Mecury
Monitor Tatung
Monitor Pride
Monitor Leo
Monitor Proview
UPS

=SUM(E12:E23)
=IF(E36>15000,20%,15%)
=E36*E37
=E36+E38

QTY

UNIT PRICE
3
4
2
3
4
1
2
5
5
6
3
5

$ 1,110.00
$ 630.00
$ 600.00
$ 420.00
$ 370.00
$ 390.00
$ 260.00
$ 275.00
$ 253.00
$ 240.00
$ 206.00
$
70.00

Total
Tax
Sub Total
Grand Total

AMOUNT US. DOLLAR


$
$
$
$
$
$
$
$
$
$
$
$

3,330.00
2,520.00
1,200.00
1,260.00
1,480.00
390.00
520.00
1,375.00
1,265.00
1,440.00
618.00
350.00

$ 15,748.00
20%
$ 3,149.60
$ 18,897.60

AMOUNT KHMER RIEL


13320000.00 R
10080000.00 R
4800000.00 R
5040000.00 R
5920000.00 R
1560000.00 R
2080000.00 R
5500000.00 R
5060000.00 R
5760000.00 R
2472000.00 R
1400000.00 R

75590400.00 R

cMNaM ebItMlsrub(Total) > 15000


eKykBn (Tax) = 20%
Buyer
Signature

Seller
Signature

Page: 5

Page: 6
A

1
2
3
4
5
6
7
8 No
.....................
9 Date
10-Sep-13
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53

Name

Chay Kimhor
Lor Srey
Lim Vibol
Im Koma
Chann Vin
Kim Sothea
Oun Makara
Hun Lom
Ning Chay
Kit Chary
Ning Cvipha
Im Channa
Vi Ska
Lim Piset
You Sarath
Ros Sitha
Oul Noty
Om Sophea

Note
If Total>=$2000 get Discount 15%
If Total>$1000 get Discount 10%

Sex

Description

l>r eQaHePT
001
002
003
004
005
006
007
008
009
010
011
012
013
014
015
016
017
018

M
M
M
F
M
F
M
F
M
M
M
M
M
M
M
F
M
M

briyay

Quantity

Price

Total

Discount

cMnYn
tMlray srubtMlcuHf
tMlRtUvcMNay

CD ROM
SCANNER
RULER
PEN
MAINBOARD
FLOPPY DRIVE
MONITOR
DISKETTE
BNC CABLE
SOUND CARD
SOFTWARE
PRINTER LASER 6L
HARD DISK
MOUSE
KEYBOARD
UPS
PRINTER DESKJET 600
PAPER A4

58
25
9
18
5
5
9
8
6
8
7
8
10
15
7
80
60
8

$ 100.00
$ 350.00
$ 1.00
$ 0.50
$ 60.00
$ 25.00
$ 120.00
$ 5.00
$ 12.00
$ 15.00
$ 5.00
$ 500.00
$ 500.00
$ 5.00
$ 15.00
$ 70.00
$ 155.00
$ 3.20

$ 5,800.00
$ 8,750.00
$
9.00
$
9.00
$ 300.00
$ 125.00
$ 1,080.00
$
40.00
$
72.00
$ 120.00
$
35.00
$ 4,000.00
$ 5,000.00
$
75.00
$ 105.00
$ 5,600.00
$ 9,300.00
$
25.60

$ 870.00
$ 1,312.50
$
$
$
$
$ 108.00
$
$
$
$
$ 600.00
$ 750.00
$
$
$ 840.00
$ 1,395.00
$
-

Discount Formular
=IF(G18>=2000,G18*15%,IF(G18>1000,G18*10%,G18*0%))

cUreFVIRbmaNviFIxageRkam
tMlTI 1
$ 122.00
$ 300.00
$ 1,267.00
$ 300.00
$ 500.00
$ 600.00
$ 709.00

Paid

tMlTI 2

bUk

dk

KuN

Eck

$
$
$
$
$
$
$

$622.00
?
?
?
?
?
?

-$378.00
?
?
?
?
?
?

$61,000.00
?
?
?
?
?
?

$0.24
?
?
?
?
?
?

500.00
400.00
1,900.00
100.00
123.00
167.00
908.00

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

4,930.00
7,437.50
9.00
9.00
300.00
125.00
972.00
40.00
72.00
120.00
35.00
3,400.00
4,250.00
75.00
105.00
4,760.00
7,905.00
25.60

Page: 6
J

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16

RtUvcMNay
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

870.00
1,312.50
108.00
600.00
750.00
840.00
1,395.00
-

Page: 7
A

1
2
3
4
5

Average

Maximum

Minimum

$ 75,236.12
$ 1,254.36
$ 1,235.26

$ 78,356.12
$ 2,354.12
$ 1,235.14

$ 76,452.15
$ 2,315.18
$ 1,235.15

$ 76,434.39
$ 2,178.22
$ 1,235.30

$ 78,356.12
$ 2,789.23
$ 1,235.64

$ 75,236.12
$ 1,254.36
$ 1,235.14

$ 79,718.03

$ 77,725.74

$ 81,945.38

$ 80,002.48

$ 79,847.91

$ 81,945.38

$ 77,725.74

Sale
Transport fee earn
Rent income
Total Revenues

13
14
15
16
17
18
19
20

Purchases
Salary Expenses
Commission expenses
Advertising Expenses
Utilies
Office Supply Expenses
Total Expenses

th

$45,021.36
$2,354.68
$854.21
$123.25
$1,325.36
$298.45

$49,354.36
$1,236.45
$365.00
$1,235.36
$2,354.26
$2,546.25

$45,321.45
$1,265.00
$753.12
$6,254.16
$1,401.26
$2,365.49

$43,256.78
$1,235.16
$498.26
$547.28
$1,426.58
$5,230.49

$45,738.49
$1,522.82
$617.65
$2,040.01
$1,626.87
$2,610.17

$49,354.36
$2,354.68
$854.21
$6,254.16
$2,354.26
$5,230.49

$43,256.78
$1,235.16
$365.00
$123.25
$1,325.36
$298.45

$49,977.31

$57,091.68

$57,360.48

$52,194.55

$54,156.01

$57,360.48

$49,977.31

$ 29,740.72

$ 20,634.06

$ 24,584.90

$ 27,807.93

$ 25,691.90

$ 29,740.72

Net income of the company


Total Revenues

Total Expenses

Net income

$52,194.55

$1st Qtr

2nd Qtr

3rd Qtr

Period

4th Qtr

$27,807.93

$80,002.48

$81,945.38

$77,725.74

$57,360.48

$24,584.90

$20,000

$20,634.06

$40,000

$57,091.68

$60,000

$29,740.72

$80,000

$49,977.31

$100,000
$79,718.03

Quantity

rd

st

8
9
10
11
12

21
22 Net income
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47

nd

1 Qtr

Description

3 Qtr

$ 75,693.16
$
2,789.23
$ 1,235.64

2 Qtr

4 Qtr

cUrvayrUbmn nig sg;RkahVik

6
7

$ 20,634.06

Page: 7
I
1
2
3
4
5
6
7

8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47

Page: 8
A

1
2
3
4

KOMPOT
KOMPONG THOM
PHNOM PENH
SIEM REAP

2450000 Riel
4560000 Riel
5421000 Riel
6851000 Riel

2300000 Riel
4562000 Riel
5469000 Riel
8752000 Riel

785000 Riel
954210 Riel
4897545 Riel
4800000 Riel

4510000 Riel
4516000 Riel
450000 Riel
590000 Riel

JU
N

Y
M
A

PR
A

M
A

985400 Riel
2100000 Riel
2154000 Riel
4560000 Riel

780000 Riel
5400000 Riel
546000 Riel
4879500 Riel

R)ak;)anmkBIvisyeTscrN_tamext
KOMPOT

KOMPONG THOM

PHNOM PENH

SIEM REAP

10000000 Riel
8000000 Riel

6000000 Riel
4000000 Riel

2000000 Riel
0 Riel

JAN

FEB

MAR

APR

MAY

JUN

Ex

eyagtamtaragxagelIcUrKNnark

36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52

FE
B

JA
N

Province

fvikaEdlrk)anelIvisyeTscrN_enAtambNaext

brimaN

5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35

KOMPOT
Average =
Max =
Min =

1968400 Riel
?
?

KOMPONG THOM
Average =
?
Max =
?
Min = 954210 Riel

PHNOM PENH
Average =
Max =
Min =

?
5469000 Riel
?

SIEM REAP
Average =
?
Max =
?
Min =
?

Page: 9
A

1
2
3
4
5
6
7
8
9
10

????<????

RbtibtikarsMrab;mYyqaM
EfTI cMNUl cMNay enAsl;
CMBak;eK
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37

srubcMNUlcMNay
mkra
kum
mina
emsa
]sPa
mifuna
kkda
sIha
kBaa
tula
vcika
F

8,222.00

8,000.00

222.00

600.00

130.00

470.00

710.00

100.00

610.00

700.00

230.00

470.00

732.00

432.00

300.00

634.00

456.00

178.00

465.00

624.00

159.00

650.00

234.00

416.00

710.00

423.00

287.00

760.00

120.00

640.00

763.00

100.00

663.00

800.00

123.00

677.00

698.00

150.00

548.00

=IF(C12>D12,C12-D12,0)
=IF(D24>C24,D24-C24,0)

Page: 9
G
1
2
3
4
5
6
7
8
9
10

MBak;eK
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37

]btmRKYsar
nameKatnam
l>r Ef Ex qaMkMeNIt
Gtelx
muxgar
ebovtS
bEnm25
]btmRKYsar
R)ak;CMnaj
srub
cMnYnkUn
TIkR)ak;
srub
1 Ekv sIha 29-Sep-76
1120 Director
$500.00
$125.00
5
$5.00
$25.00
$25.00
$200.00
$875.00
2 lWm suxa25-Sep-72
1234 Professor
$120.00
$30.00
3
$5.00
$15.00
$25.00
$120.00
$310.00
3 sux can;NaEr:n
17-Dec-68
1452 Professor
$100.00
$25.00
2
$5.00
$10.00
$25.00
$120.00
$280.00
4 TWm vibul
30-Dec-69
6542 Employee
$110.00
$27.50
6
$5.00
$30.00
$25.00
$50.00
$242.50
5 eLv lab
19-Sep-73
1200 Employee
$100.00
$25.00
5
$5.00
$25.00
$25.00
$70.00
$245.00
6 Guk can;KuN
6-Nov-59
1245 Security
$70.00
$17.50
4
$5.00
$20.00
$25.00
$100.00
$232.50
7 Q Qun
28-Dec-53
1422 Teacher
$150.00
$37.50
2
$5.00
$10.00
$25.00
$100.00
$322.50
8 Tuc savI 19-Oct-70
1230 Teacher
$160.00
$40.00
5
$5.00
$25.00
$25.00
$50.00
$300.00
9 lWm Narug
9-May-74
2564 Employee
$110.00
$27.50
5
$5.00
$25.00
$25.00
$50.00
$237.50
10 Gug can;rtna
8-Dec-70
1234 Security
$100.00
$25.00
8
$5.00
$40.00
$25.00
$70.00
$260.00
11 ekd danI 8-Apr-73
1245 Professor
$120.00
$30.00
7
$5.00
$35.00
$25.00
$100.00
$310.00
12 e)a: ma:lIs
7-Sep-71
5423 Teacher
$120.00
$30.00
5
$5.00
$25.00
$25.00
$100.00
$300.00
13 Em:n david
29-Dec-71
1546 Teacher
$150.00
$37.50
6
$5.00
$30.00
$25.00
$100.00
$342.50
14 vibul sux 15-Mar-76
1254 Teacher
$130.00
$32.50
4
$5.00
$20.00
$25.00
$100.00
$307.50
15 can; Ern 25-Dec-70
3512 Cleaner
$110.00
$27.50
3
$5.00
$15.00
$25.00
$50.00
$227.50
16 kuy sIuedOn
19-Dec-71
1240 Employee
$200.00
$50.00
4
$5.00
$20.00
$25.00
$50.00
$345.00
srub

$5137.50

Page: 11

1
2
3
4
5
6
7

GRtabrR)ak;fTI 01 Ex mifuna qaM 2003


=INT(A12/$F$8)

Riel/US$

=MOD(A12,$F$8)

8
9

4200

Riel/Bath
40

Lyhour Exchange Rate

524,600.00 Riel
154,200.00 Riel
981,000.00 Riel
789,500.00 Riel
985,000.00 Riel
965,000.00 Riel
156,000.00 Riel
985,700.00 Riel
156,000.00 Riel
598,600.00 Riel
500,000.00 Riel
459,000.00 Riel
895,452.00 Riel
450,000.00 Riel
960,000.00 Riel
950,000.00 Riel
986,000.00 Riel
456,800.00 Riel
852,000.00 Riel
1,456,000.00 Riel

124
36
233
187
234
229
37
234
37
142
119
109
213
107
228
226
234
108
202
346

3,800 Riel
3,000 Riel
2,400 Riel
4,100 Riel
2,200 Riel
3,200 Riel
600 Riel
2,900 Riel
600 Riel
2,200 Riel
200 Riel
1,200 Riel
852 Riel
600 Riel
2,400 Riel
800 Riel
3,200 Riel
3,200 Riel
3,600 Riel
2,800 Riel

524,600 Riel
154,200 Riel
981,000 Riel
789,500 Riel
985,000 Riel
965,000 Riel
156,000 Riel
985,700 Riel
156,000 Riel
598,600 Riel
500,000 Riel
459,000 Riel
895,452 Riel
450,000 Riel
960,000 Riel
950,000 Riel
986,000 Riel
456,800 Riel
852,000 Riel
1,456,000 Riel

R)ak;d
ula
R)ak;e
nAsl;
ticCag

R)ak;e
rol

R)ak;d
ula
R)ak;e
nAsl;
ticCag
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

sUmBinitRkd
asR)ak;Camu

11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48

R)ak;e
rol

GRtabrR)ak;BIeroleTAR)ak;dula
10
GRtabrR)ak;BIeroleTAR)ak;)a

13,115 Bath
3,855 Bath
24,525 Bath
19,737 Bath
24,625 Bath
24,125 Bath
3,900 Bath
24,642 Bath
3,900 Bath
14,965 Bath
12,500 Bath
11,475 Bath
22,386 Bath
11,250 Bath
24,000 Bath
23,750 Bath
24,650 Bath
11,420 Bath
21,300 Bath
36,400 Bath

Riel
Riel
Riel
20 Riel
Riel
Riel
Riel
20 Riel
Riel
Riel
Riel
Riel
12 Riel
Riel
Riel
Riel
Riel
Riel
Riel
Riel

Page: 11

1
2
3
4
5
6
7
8
9

10

11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

124.00
36.00
233.00
187.00
234.00
229.00
37.00
234.00
37.00
142.00
119.00
109.00
213.00
107.00
228.00
226.00
234.00
108.00
202.00
346.00

3,800.00
3,000.00
2,400.00
4,100.00
2,200.00
3,200.00
600.00
2,900.00
600.00
2,200.00
200.00
1,200.00
852.00
600.00
2,400.00
800.00
3,200.00
3,200.00
3,600.00
2,800.00

0.5

0.5

Page: 12
K

1
2
3
4
5

6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53

cUreRbIR)as; Consolidate edIm,IKNnarkcMNUlsrub


R)ak;cMNUltamsaxanImYy
rbs;Rkumhun
lk;TUrsBd Mobitel 012

saxaTI11 Qtr
st

Nokia
Starttac
Acatel
Seimen
Ericsion
Others

532.00

562.00

632.00

854.00

$
$

875.00

4th Qtr

789.00

458.00

879.00
$

1,542.00

123.00

58.00

542.00

54.00

455.00

87.00

st

nd

2 Qtr

QTR
3rd Qtr

45.00

875.00

15.00

52.00

546.00

458.00

123.00

87.00

21.00

659.00

$ 7,120.00

59.00

48.00

4.00

21.00

21.00

8.00

2nd Qtr
$

54.00

24.00

54.00

785.00

214.00

srub

4 Qtr

st

th

saxaTI31 Qtr
Nokia
Starttac
Acatel
Seimen
Ericsion
Others

QTR
3rd Qtr

saxaTI21 Qtr
Nokia
Starttac
Acatel
Seimen
Ericsion
Others

2nd Qtr

QTR
3rd Qtr

123.00
$

458.00

87.00

4.00

4th Qtr
$

879.00

54.00

87.00
$

548.00

452.00

451.00

$ 5,421.00

59.00

785.00

$ 1,546.00

Nokia
Starttac
Acatel
Seimen
Ericsion
Others

1 Qtr

QTR
2 Qtr
3rd Qtr

4th Qtr

577.00

$ 1,873.00

$ 1,664.00

614.00

$ 1,374.00

809.00

$ 1,053.00

$ 1,537.00

$ 7,120.00

182.00

558.00

129.00

535.00

st

nd

546.00

804.00

54.00

$ 2,090.00

87.00

997.00

$ 5,421.00

880.00

$ 1,764.00

21.00

2,140.00

2,164.00

981.00

$ 7,894.00

4,896.00

4,598.00

7,893.00

$2,756.00

$2,434.00

$6,912.00

$ 2,164.00

$ 8,213.00

$ 4,568.00

3,120.00

$ 9,852.00

456.00

7,895.00

$ 4,589.00

$ 7,821.00

$ 9,871.00

4,982.00

$ 9,871.00

4,589.00

$7,353.00

$2,435.00

-$1,957.00

$2,425.00

RbePT
n
1 Qtr
2
karcM
nay
vtuFatuedIm
$ 5,612 $
eborvtSbuKlik
$ 9,870 $
ePIg $ 500 $
Bn
$
230 $
eRbg\nnH
$ 1,650 $
st

$15,000.00

$10,000.00

$5,000.00

-$392.00

$5,303.00

nd

3 Qtr

$1,862.00 $ 7,353.00

rd

Qtr

th

4 Qtr

Jan

Feb

Mar

Apr

May Jun

Jul

Aug Sep

Oct

-$5,000.00

Month

Nov Dec

vtuFatu
edIm
eborvtSb
uKlik
ePIg
Bn

NET PROFIT

EXPENSE

INCOME

-$1,957.00

srub KitCa

6,540

8,543

8,495

$ 29,190

37.14%

9,870

9,870

9,870

$ 39,480

50.23%

501

495

562

2,058

2.62%

230

230

230

920

1.17%

1,000

1,650

2,653

6,953

8.85%

$ 78,601

100.00%

srub
$0.00

Min

9,852.00

Income Statement during operation

Quantity

MAX

$ 7,896.00

Dec

$ 5,461.00

Jul

Nov

$ 2,564.00

4,621.00

$5,330.00

Oct

1,235.00

$3,386.00

Sep

INCOME
NET PROFIT

456.00

$ 7,809.00

Jun

EXPENSE

Aug

May

Apr

Mar

Jan

nt h
ou ont
c
Ac M

Feb

Page: 13

9%

1%
3%

37%

50%

NET PROFIT

EXPENSE

INCOME

Page: 13

Page: 13

KitCa

Page: 13

Page: 14

Qty Imported

Total Qty Left

1
2
3
4

Service Maintenance Expense

5
6
7
Sharp Service and electronic Co. Ltd

Electronic Sparepart
Office Equipment
Front Desk
Computer Repair
Book Keeper
Book Cases
Computer Software
Computer hardware
Electronic Equipment
Book Bindery
Paper Cutter

3,124.00
4,561.00
4,000.00
3,690.00
3,500.00
2,300.00
1,459.00
4,000.00
2,604.00
2,349.00
2,012.00

1st Week
670.00
1,300.00
562.00
560.00
780.00
560.00
125.00
1,230.00
452.00
956.00
956.00

2nd Week
700.00
1,430.00
1,230.00
820.00
650.00
456.00
457.00
459.00
892.00
145.00
145.00

3rd Week
800.00
1,650.00
1,400.00
891.00
1,230.00
789.00
458.00
789.00
987.00
698.00
985.00

Maximum Import Minimum Import


in month
in month
4th Week
1,000.00
1,400.00
1,532.00
1,542.00
1,200.00
496.00
1,200.00
1,542.00
458.00
987.00
90.00

1,000.00
1,650.00
1,532.00
1,542.00
1,230.00
789.00
1,200.00
1,542.00
987.00
987.00
985.00

670.00
1,300.00
562.00
560.00
650.00
456.00
125.00
459.00
452.00
145.00
90.00

3,170.00
5,780.00
4,724.00
3,813.00
3,860.00
2,301.00
2,240.00
4,020.00
2,789.00
2,786.00
2,176.00

46.00
1,219.00
724.00
123.00
360.00
1.00
781.00
20.00
185.00
437.00
164.00

457.00
459.00
892.00

458.00
789.00
987.00

th

4 Week

1,200.00
1,542.00
458.00

Quantities

125.00
1,230.00
452.00

rd

ST

1
Computer Sofwtare
Computer hardware
Electronic Equipment

3 Week

cUrGkvaybBalnUvTinnydUcxageRkam edIm,Isg;RkahVikeGaymanTMrg;dUcxageRkam
Quantities Import for the month
Description

25
26
27
28
29
30
31
32
33

Quantities Impoted

Quantity
Saling

Week

001
002
003
004
005
006
007
008
009
010
011

Items

nd

24

10
11
12
13
14
15
16
17
18
19
20
21
22
23

Week

8
9

1,600.00
1,400.00
1,200.00
1,000.00
800.00
600.00
400.00
200.00
.00

Computer Sofwtare

1ST
Week

2nd Week 3rd Week 4th Week

Computer hardware
Electronic Equipment

Week Import

Page: 15

Name

001
002
003
004
005
006
007
008
009
010
011
012
013
014
015
016
017
018
019
020
021
022
023

Meas Phalla
Meas Socheat
Dy kalian
So Phin
Chhim Vicheth
Sok Ros
Jacky
Chan Sokkhim
Im Vibol
It Sothearith
Kim Bunleang
Ket Sokha
Long Bunna
Non Katana
Cheng Vatana
Pit Navy
Chan Dona
Kim Sophan
Lay Sokha
Som Vireak
Chhan Kim py
Heng Sokkun
Em Visok

Note:

Sex Date of Birth


F
M
F
M
M
M
M
M
F
M
F
M
M
F
F
M
F
F
F
M
M
M
F

9-Oct-1979
29-Dec-1975
5-Apr-1980
8-Apr-1979
7-May-1981
1-May-1976
2-Jul-1975
6-May-1976
8-May-1978
4-May-1979
9-Aug-1972
5-Nov-1974
8-Apr-1980
7-Apr-1974
2-Jul-1981
6-Aug-1981
28-Jan-1982
9-Sep-1979
7-May-1981
8-May-1978
4-May-1980
8-Dec-1979
9-Jul-1981

Times study
10:00 11:00am
10:00 11:00am
10:00 11:00am
10:00 11:00am
10:00 11:00am
10:00 11:00am
10:00 11:00am
10:00 11:00am
10:00 11:00am
10:00 11:00am
10:00 11:00am
10:00 11:00am
10:00 11:00am
10:00 11:00am
10:00 11:00am
10:00 11:00am
10:00 11:00am
10:00 11:00am
10:00 11:00am
10:00 11:00am
10:00 11:00am
10:00 11:00am
10:00 11:00am

Program
Average
Typing Ms Windows Ms Word Ms Excel Ms Power Point
95
99
100
90
86
94.00
75
70
75
60
60
68.00
85
90
85
60
78
45.00
90
95
90
49
56
76.00
90
100
75
46
82
78.60
85
95
90
90
45
81.00
90
100
95
56
86
85.40
45
79
45
40
78
57.40
75
58
65
62
96
71.20
85
49
85
45
85
69.80
45
46
75
89
40
59.00
85
85
51
85
85
78.20
62
98
52
78
45
67.00
61
78
53
45
58
59.00
52
38
95
85
45
63.00
86
45
85
74
85
75.00
78
41
54
51
65
57.80
91
50
85
54
45
65.00
84
56
55
95
56
69.20
65
76
7
90
78
63.20
78
67
75
87
87
78.80
90
60
80
96
90
83.20
65
65
60
74
67
66.20

Average >= 95 => Excellent, Average >= 90 => Very good,Average >=80 => Good
, Average >=70 => Fair, Average>=50 =>Meduim, Average<50 => Fail

Evaluation

an
k

Result of the computer test

1
13
23
8
6
4
2
22
10
11
19
7
14
19
18
9
21
16
12
17
5
3
15

Excelent
Good
Fail
Verygood
Verygood
Verygood
Verygood
Fair
Verygood
Good
Fair
Verygood
Good
Fair
Good
Verygood
Fair
Good
Good
Good
Verygood
Verygood
Good

=RANK(K32,$K$10:$K$32,0)

=IF(K32>90,"Excelent",IF(K32>70,"Verygood",IF(K32>60,"Good",IF(K32>50,"Fair","Fail"))))

Page: 15

Pass
Pass
False
Pass
Pass
Pass
Pass
Pass
Pass
Pass
Pass
Pass
Pass
Pass
Pass
Pass
Pass
Pass
Pass
Pass
Pass
Pass
Pass

You might also like