Cash Oct 2011
Cash Oct 2011
Cash Oct 2011
Receipt
Sales
Local sales
International sales
Other
Banks
ACB
BIDV
VIB
HSBC
Others
Bank interest
Other
Total collection -
Expenditure
Raw Material
Administration Overhead
Salaries
Overtime
Housing
Telephone, mobIl
Transportation, freight
Stationery & ink
Maintain (net, computer system)
Training and Development
Travel expenses
General Insurance
Social insurance
Security
Bank charges
Entertainment
Taxes, fees, obligation
Small tools for office
Electricity and water
Clearance sevice fees
Recruitment fee
Factory clean service
Ads
Search information
Sundries expenses
Production Overhead
Salaries
Overtime
Housing
Electrical Bills
Water bills
Uniform
Maintenance costs
Small tool
Training and Development
Sundries expenses -
Total expenditure -
SURPLUS/(DEFICIT) -
CLOSING BALANCE -
-
Office equipments -
Telecommunication -
Office/furniture
Vehicles
IT system' server, printers, cabling, etc
Equipments
-
Loan
TOTAL CAPEX
Week 1 Week 2
(3-9/10/2010) (10-16/10/2010)
Actual Budget
846,695,267 846,695,267
- -
- -
- -
- -
846,695,267 846,695,267
Statement of receipts & payments of Sep'2011
Opening Balance
846,695,267
VND (BIDV) USD (BIDV) VND (ACB) USD (ACB)
VND US$ VND US$
6,249,000
(85,000,000)
(300.00)
15,540,525
45,700.00
(210,000,000)
359,194,000
5,469.00
(2.73)
(45,500.00)
60,500,000
53,282,955
947,765,000
(10,000)
(70,500,000)
(60,199,700)
(88,000,000)
(5,000)
(11,000)
(376,128,000)
(600,000,000)
44,880,000
(35,000,000)
(10,000)
(5,624,988)
112,482,000
(275,500,000)
(5,400.00)
(114,587)
17,957.50
(8.98)
532,504,500
70,500,000
35,250,050
18,000,000
374,940,000
(330,000,000)
(18,000.00)
(33,300,000)
(22,000)
(12,463,000)
(11,000)
(37,632,600)
(11,000)
(11,000)
(37,612,800)
(74,970,000)
(41,234)
(35,000,000)
(73,727,500)
19,275.00
(28.91)
(11,000)
(376,326,000)
(229,174)
315,000,000
(10,000)
(11,000)
(55,000,000)
5,344.00
4,941.00
(111,336,896)
(102,940,794)
106,233,000
156,225,000
(193,000,000)
(10,000)
(66,460,460)
(10,000)
(48,126,540)
(10,000)
(39,600,000)
(5,100.00)
(7,500.00)
16,000.00
(4,941.00)
(5,000.00)
(41,061,850)
(11,000)
(572,935)
(572,935)
62,370,000
53,090,163
21,990,100
286,055,000
88,443,300
331,424
1.56
0.34
552,344
59,587,000
(43,500)
62,490,000
(500,000,000)
(3,000.00)
62,490,000
(3,000.00)
(53,064,000)
(11,000)
83,554,020
(24,200,000)
(11,000)
31,341,008
(87,000,000)
(20,000,000)
919.36
60,500,000
51,564,150
(90,000,000)
(11,000)
(11,000,000)
(11,000)
(28,477,995)
45,826,000
(33,000)
(66,000,000)
(2,200.00)
(112,000,000)
(61,600)
480,172,000
69,300,000
347,031,300
(6,545,000)
(11,000)
(58,051,158)
(11,000)
(73,000,000)
(260,189,579)
(2.00)
742.61 15,443.76
344,726,135 162,055,362
CASH ON HAND
VND US$
- -
-
-
INTERNATIONAL SALES VALUE PAT 2011
DOCUMENTS
No.
INVOICE No. DATE
SALES VALUE JUNE, 2011
1 03BS/11P 96254 25/06/11
2 03BS/11P 96254 25/06/11
3 03BS/11P 96254 25/06/11
4 03BS/11P 96256 28/06/11
TOTAL
SALES VALUE JULY, 2011
5 03BS/11P 96263 05/07/11
6 03BS/11P 96263 05/07/11
7 03BS/11P 96265 08/07/11
8 03BS/11P 96265 08/07/11
9 03BS/11P 96283 14/07/11
10 03BS/11P 96283 14/07/11
11 03BS/11P 96283 14/07/11
12 03BS/11P 96283 14/07/11
13 03BS/11P 96283 14/07/11
14 03BS/11P 96283 14/07/11
15 03BS/11P 96284 14/07/11
16 03BS/11P 96284 14/07/11
17 03BS/11P 96284 14/07/11
18 03BS/11P 96284 14/07/11
19 03BS/11P 96284 14/07/11
20 03BS/11P 96284 14/07/11
21 03BS/11P 96284 14/07/11
22 03BS/11P 96284 14/07/11
23 03BS/11P 96284 14/07/11
24 03BS/11P 96284 14/07/11
25 03BS/11P 96284 14/07/11
26 03BS/11P 96284 14/07/11
27 03BS/11P 96284 14/07/11
28 03BS/11P 96284 14/07/11
29 03BS/11P 96284 14/07/11
30 03BS/11P 96296 26/07/11
31 03AA/11P 22551 29/07/11
32 03AA/11P 22552 CANCEL
TOTAL
SALES VALUE AUGUST, 2011
33 03AA/11P 22553 04/08/11
34 03AA/11P 22553 04/08/11
35 03AA/11P 22553 04/08/11
36 03AA/11P 22554 04/08/11
37 03AA/11P 22554 04/08/11
38 03AA/11P 22554 04/08/11
39 03AA/11P 22555 11/08/11
40 03AA/11P 22556 11/08/11
41 03AA/11P 22556 11/08/11
42 03AA/11P 22556 11/08/11
43 03AA/11P 22556 11/08/11
44 03AA/11P 22557 11/08/11
45 03AA/11P 22558 11/08/11
46 03AA/11P 22558 11/08/11
47 03AA/11P 22558 11/08/11
48 03AA/11P 22559 15/08/11
49 03AA/11P 22560 22/08/11
TOTAL
SALES VALUE SEPTEMBER, 2011
50 9/7/2011
03AA/11P 22561
51 9/7/2011
03AA/11P 22561
52 9/7/2011
03AA/11P 22561
53 03AA/11P 22562 9/10/2011
54 03AA/11P 22563 9/10/2011
55 03AA/11P 22564 CANCEL
56 03AA/11P 22565 9/14/2011
57 03AA/11P 22565 9/14/2011
58 03AA/11P 22565 9/14/2011
59 03AA/11P 22566 9/20/2011
CUSTOMER
SYNTHESIA LTD
POLITIV LTD
NESS POLYMER LTD
NESS POLYMER LTD
NESS POLYMER LTD
NESS POLYMER LTD
FARCO INTERNATIONAL CO., LTD
CÔNG TY TNHH LIHIT LAB VIET NAM
CÔNG TY TNHH LIHIT LAB VIET NAM
CÔNG TY TNHH LIHIT LAB VIET NAM
41,850.00
113,230.00 2,333,809,240.00
6.40
20,628 132,019.20 12,800.00 264,038,400
0.92
20,628 18,977.76 11,040.00 227,733,120
5.10
20,628 105,202.80 2,550.00 52,601,400
3.90 20,628 80,449.20 3,900.00 80,449,200.00
3.60 20,618 74,224.80 18,000.00 371,124,000.00
- - -
6.50 20,628 134,082 1,300.00 26,816,400
4.50 20,628 92,826 2,250.00 46,413,000
5.10 20,628 105,203 22,950.00 473,412,600
5.50 20,628 113,454 5,500.00 113,454,000.00
X
X
X
X
-
X 22/07/11
X 22/07/11
X 26/07/11
X 26/07/11
X 18/07/11 19/07/11
X 18/07/11 19/07/11
X 18/07/11 19/07/11
X 18/07/11 19/07/11
X 18/07/11 19/07/11
X 18/07/11 19/07/11
X 17/07/11 18/09/11
X 17/07/11 18/09/11
X 17/07/11 18/09/11
X 17/07/11 18/09/11
X 17/07/11 18/09/11
X 17/07/11 18/09/11
X 17/07/11 18/09/11
X 17/07/11 18/09/11
X 17/07/11 18/09/11
X 17/07/11 18/09/11
X 17/07/11 18/09/11
X 17/07/11 18/09/11
X 17/07/11 18/09/11
X 17/07/11 18/09/11
X 17/07/11 18/09/11
X 26/07/11 26/08/11
X 01/08/11 15/08/11
CANCELLED
X 04/08/11 19/08/11
X 04/08/11 19/08/11
X 04/08/11 19/08/11
X 30/07/11 19/08/11
X 30/07/11 19/08/11
X 30/07/11 19/08/11
X 11/08/11 10/08/11
FORM D X 12/08/11 11/08/11
FORM D X 12/08/11 11/08/11
FORM D X 12/08/11 11/08/11
FORM D X 12/08/11 11/08/11
20/8/2011 03/09/11
FORM D X 18/8/2011 18/08/11
FORM D X 18/8/2011 18/08/11
FORM D X 18/8/2011 18/08/11
X 15/08/11 30/08/11
X 20/08/11 05/09/11
9/7/2011 9/22/2011
9/7/2011 9/22/2011
X 9/10/2011 10/10/2011
X 9/10/2011 9/30/2011
9/14/2011 9/29/2011
9/14/2011 9/29/2011
9/14/2011 9/29/2011
X
9/28/2011 10/18/2011
9/29/2011 11/28/2011
9/29/2011 10/29/2011
9/29/2011 10/29/2011
9/29/2011 10/29/2011
9/29/2011 10/29/2011
9/29/2011 10/29/2011
9/29/2011 10/20/2011
9/29/2011 10/20/2011
9/29/2011 10/20/2011
10/3/2011 10/23/2011
10/4/2011 10/19/2011
10/4/2011 10/19/2011
10/4/2011 10/19/2011
PAYMENT TERM
TT AGAINST COPY OF BL
TT AGAINST COPY OF BL
TT AGAINST COPY OF BL
TT IN ADVANCE
46
03BS/11P 96295 20/07/11
47
03BS/11P 96295 20/07/11
48 03BS/11P 96297 26/07/11
49 03BS/11P 96297 26/07/11
50 03BS/11P 96298 26/07/11
51 03BS/11P 96299 27/07/11
52 03BS/11P 96300 27/07/11
53 03CQ/11P 33501 27/07/11
54 03CQ/11P 33502 27/07/11
55 03CQ/11P 33502 27/07/11
56 03CQ/11P 33502 27/07/11
57 03CQ/11P 33502 27/07/11
58 03CQ/11P 33502 27/07/11
59 03CQ/11P 33503 27/07/11
60 03CQ/11P 33504 27/07/11
61 03CQ/11P 33505 28/07/11
62 03CQ/11P 33506 29/07/11
63 03CQ/11P 33507 30/07/11
TOTAL
SALES VALUE AUGUST, 2011
64 03CQ/11P 33508 01/08/11
65 03CQ/11P 33509 02/08/11
66 03CQ/11P 33510 02/08/11
67 03CQ/11P 33510 02/08/11
68 03CQ/11P 33511 02/08/11
69 03CQ/11P 33512 02/08/11
70 03CQ/11P 33513 02/08/11
71 03CQ/11P 33514 03/08/11
72 03CQ/11P 33515 03/08/11
73 03CQ/11P 33516 03/08/11
74 03CQ/11P 33517 04/08/11
75 03CQ/11P 33518 04/08/11
76 03CQ/11P 33519 04/08/11
77 03CQ/11P 33520 05/08/11
78 03CQ/11P 33521 05/08/11
79 03CQ/11P 33522 08/08/11
80 03CQ/11P 33522 08/08/11
81 03CQ/11P 33522 08/08/11
82 03CQ/11P 33523 08/08/11
83 03CQ/11P 33524 08/08/11
84 03CQ/11P 33525 11/08/11
85 03CQ/11P 33525 11/08/11
86 03CQ/11P 33526 11/08/11
87 03CQ/11P 33526 11/08/11
88 03CQ/11P 33526 11/08/11
TOTAL
SALES VALUE SEPTEMBER, 2011
129 03DB/11P 46509 CANCEL
130 03DB/11P 46510 05/09/11
131 03DB/11P 46511 05/09/11
132 03DB/11P 46512 07/09/11
133 03DB/11P 46513 08/09/11
TOTAL
GRAND TOTAL
PAT 2011
CUSTOMER
37,148.50
7,775.00
139,778.50
UNIT PRICE UNIT PRICE VALUE VALUE
CURRENCY
(USD) (VND) (USD) (VND)
74,500 372,500,000.00
5.30 21,000 111,300 795.00 16,695,000.00
5.30 21,000 111,300 795.00 16,695,000.00
6.09 20,700 126,000 3,043.48 63,000,000.00
4.20 20,700 87,000 252.17 5,220,000.00
101,610,000.00
1.38
20,700 28,636.36 1,383.40 28,636,360.00
1.76
20,700 36,363.64 483.09 10,000,001.00
3.40 20,700 70,380.00 10,200.00 211,140,000.00
4.59 20,700 95,095.00 9,187.92 190,190,000.00
5.20 20,700 107,640.00 520.00 10,764,000.00
5.20 20,700 107,640.00 520.00 10,764,000.00
18.80 20,700 389,112.00 3,759.54 77,822,400.00
62.90 20,700 1,302,000.00 1,572.46 32,550,000.00
15.00 20,700 310,500.00 375.00 7,762,500.00
4.00 20,700 82,800.00 100.00 2,070,000.00
5.30 20,700 109,710.00 26.50 548,550.00
5.50 20,700 113,850.00 27.50 569,250.00
3.50 20,700 72,450.00 17.50 362,250.00
4.93 20,700 101,970.00 9,852.17 203,940,000.00
1.62 20,700 33,637.00 861.24 17,827,610.00
1.62 20,700 33,637.00 861.24 17,827,610.00
1.62 20,700 33,637.00 861.24 17,827,610.00
1.62 20,700 33,637.00 861.24 17,827,610.00
3,852,030,716.00
3,168,737,292.80
- -
4.26 20,834 88,830 4,263.70 88,830,000.00
5.34 20,834 111,300 10,684.46 222,600,000.00
2.89 20,834 60,200 2,889.51 60,200,000.00
0.91 20,834 18,900 907.17 18,900,000.00
4.03 20,834 84,000 806.37 16,800,000.00
1.57 20,834 32,723 23,559.81 490,845,000.00
- - -
4.75 20,834 98,942 23,559.81 49,471,000.00
3.38 20,834 70,380 11,823.46 246,330,000.00
4.56 20,834 95,095 9,128.83 190,190,000.00
7.32 20,834 152,570 2,563.09 53,399,500.00
5.80 20,834 120,837 290.00 6,041,860.00
18.95 20,834 394,800 3,789.96 78,960,000.00
- -
3.08 20,834 64,091 3,383.90 70,500,100.00
2.64 20,834 55,000 2,639.92 55,000,000.00
5.20 20,834 108,340 2,600.08 54,170,000.00
5.20 20,834 108,340 7,800.23 162,510,000.00
5.27 20,834 109,725 2,633.32 54,862,500.00
5.44 20,834 113,400 2,721.51 56,700,000.00
5.70 20,834 118,700 2,848.71 59,350,000.00
3.75 20,834 78,128 750.00 15,625,500.00
3.29 20,834 68,636 1,647.21 34,318,000.00
4.50 20,834 93,700 2,248.73 46,850,000.00
5.00 20,834 104,170.00 12,500.00 260,425,000.00
5.05 20,834 105,161.00 15,142.70 315,483,000.00
0.91 20,834 18,900.00 907.17 18,900,000.00
9.50 20,834 198,000.00 950.37 19,800,000.00
5.23 20,834 109,000.00 1,569.55 32,700,000.00
5.34 20,834 111,300.00 5,342.23 111,300,000.00
4.26 20,834 88,830.00 4,263.70 88,830,000.00
5.34 20,834 111,300.00 5,342.23 111,300,000.00
4.26 20,834 88,830.00 4,263.70 88,830,000.00
- -
15.00 20,834 312,510.00 7,500.00 156,255,000.00
4.79 20,834 99,750.00 2,393.92 49,875,000.00
5.20 20,834 108,337.00 7,800.01 162,505,500.00
3.73 20,834 77,700.00 93.24 1,942,500.00
2.64 20,834 55,000.00 2,639.92 55,000,000.00
- - -
2.50 20,834 52,085.00 250.00 5,208,500.00
3.40 20,834 70,835.60 170.00 3,541,780.00
7.50 20,834 156,255.00 2,250.00 46,876,500.00
0.80 20,834 16,667.20 360.00 7,500,240.00
6.05 20,834 126,000.00 1,814.34 37,800,000.00
210,681.75 3,947,969,490.00
19,410.21 404,420,820.00
- - - 230,091.96 11,474,768,318.80
TOTAL TOTAL
VAT
(VND) (USD)
37,250,000 409,750,000
1,669,500 18,364,500 875
1,669,500 18,364,500 875
6,300,000 69,300,000 3,348
522,000 5,742,000 277
10,161,000 111,771,000 5,374
- - -
8,883,000 97,713,000 4,690
22,260,000 244,860,000 11,753
6,020,000 66,220,000 3,178
1,890,000 20,790,000 998
1,680,000 18,480,000 887
49,084,500 539,929,500 25,916
-
4,947,100 54,418,100
24,633,000 270,963,000 13,006
19,019,000 209,209,000 10,042
5,339,950 58,739,450 2,819
604,186 6,646,046 319
7,896,000 86,856,000 4,169
- - -
7,050,010 77,550,110 3,722
5,500,000 60,500,000 2,904
5,417,000 59,587,000 2,860
16,251,000 178,761,000 8,580
5,486,250 60,348,750 2,897
5,670,000 62,370,000 2,994
5,935,000 65,285,000 3,134
1,562,550 17,188,050 825
3,431,800 37,749,800 1,812
4,685,000 51,535,000 2,474
26,042,500 286,467,500 13,750
31,548,300 347,031,300 16,657
1,890,000 20,790,000 998
1,980,000 21,780,000 1,045
3,270,000 35,970,000 1,727
11,130,000 122,430,000 5,876
8,883,000 97,713,000 4,690
11,130,000 122,430,000 5,876
8,883,000 97,713,000 4,690
- - -
15,625,500 171,880,500 8,250
4,987,500 54,862,500 2,633
16,250,550 178,756,050 8,580
194,250 2,136,750 103
5,500,000 60,500,000 2,904
- - -
520,850 5,729,350 275
354,178 3,895,958 187
4,687,650 51,564,150 2,475
750,024 8,250,264 396
3,780,000 41,580,000 1,996
394,796,949 4,342,766,439 205,834
CANCELLED CANCELLED
X
X
X
X
X
X
X
X
X
X
X
X
CANCELLED
CANCELLED
X
CANCELLED
CANCELLED
X
X
X
X
X
X
X
X
X
X
X
X
X
X
X
X
X
Deducted on AP's debt of TiO2
X
X
X
X
X
X
Paid to AP's account - INDOVINA - Mistake
X
X
X
X
X
X
X
X
X
X
X
X
CANCELLED
X
X
X
X
X
X
X
X
X
X
X
Deducted on PAT's debt
X
Our customer said the payment will be pay this week
X
goods has not delivered to customers yet
X
X
X
X
INVOICE HASN'T BEEN ISSUED YET
X
WAITING FOR THE PAYMENT
X
X
X
X
X
Since we have 10tons default Antiblock, so maybe we
can deduct this order value to default Antiblock.
CANCELLED
Our customer said the payment will be pay this week
X
X
X
Our customer said the payment has paid today, I have X
been waiting the Credit note from our bank X
X
X
X
X
X
Our customer said the payment will be pay this week
X
Our customer said the payment will be pay this week
Our customer said the payment will be pay next week
Our customer said the payment will be pay this week
X
X
DELIVERY
DUE DATE PAYMENT TERM
DATE
TT IN ADVANCE
PAYMENT AGAINST DELIVERY
PAYMENT AGAINST DELIVERY
13/07/11 15 DAYS AFTER DELIVERY DATE
PAYMENT AGAINST DELIVERY
8/12/2011 9/12/2011
TTR 30 DAYS FROM DELIVERY DATE
12/8/2011 12/9/2011 TTR 30 DAYS FROM DELIVERY DATE
12/8/2011 12/9/2011 TTR 30 DAYS FROM DELIVERY DATE
12/8/2011 12/9/2011 TTR 30 DAYS FROM DELIVERY DATE
12/8/2011 12/9/2011 TTR 30 DAYS FROM DELIVERY DATE
12/8/2011 12/9/2011 TTR 30 DAYS FROM DELIVERY DATE
12/8/2011 12/9/2011 TTR 30 DAYS FROM DELIVERY DATE
13/8/2011 28/08/11 TTR 15 DAYS AFTER DELIVERY DATE
17/08/11 16/08/11 TT IN ADVANCE
18/08/11 24/08/11 1-3 DAYS AGAINST GOODS RECEIPT
JUST OVERDUE
DELIVERED 125KGS
LATE PAYMENT
UNCOMPLETELY PAID