hercule monthly ac jan 2014 amened

Upload: kyaw-htin-win

Post on 03-Jun-2018

223 views

Category:

Documents


0 download

TRANSCRIPT

  • 8/12/2019 Hercule Monthly AC JAN 2014 Amened

    1/31

    Hercule Logistic

    BALANCE SHEET

    AS AT 30- January-2014

    HQ

    Kyat

    1000 Fixed Assets

    1010 Building 10,860,800

    1011 Accumulated Depcreciation (992,330)

    1010 Building -2 86,966,915

    1011 Accumulated Depcreciation (3,577,585)

    1020 Generator 1,145,200

    1021 Accumulated Depcreciation (137,590)

    1030 Phone 1,651,700

    1031 Accumulated Depcreciation (146,420)

    1040 Motor Vehicle (Truck & Cycle) 862,730,885

    1041 Accumulated Depcreciation (35,028,257)

    1050 Office Equipment 6,511,250

    1051 Accumulated Depcreciation (901,752)

    1060 Renovation -

    1061 Accumulated Depcreciation -

    929,082,816

    2000 Current Assets

    2100 Prepayment 24,000,000

    2200 Cash to Management -

    2300 Cash in Hand 12,887,763

    2400 Cash to Company 35,301,900

    2500 Accounts Receivable (Muse) 4,545,241

    Balance as at

    CurrentDescriptionCode

  • 8/12/2019 Hercule Monthly AC JAN 2014 Amened

    2/31

    4200 Profit & Loss for the Period 8,192,720

    1,008,192,720

  • 8/12/2019 Hercule Monthly AC JAN 2014 Amened

    3/31

    TOTAL

    Kyat

    10,860,800

    (992,330)

    86,966,915

    (3,577,585)

    1,145,200

    (137,590)

    1,651,700

    (146,420)

    862,730,885

    (35,028,257)

    6,511,250

    (901,752)

    -

    -

    929,082,816

    24,000,000

    -

    12,887,763

    35,301,900

    4,545,241

    1.1.2014

    onth

  • 8/12/2019 Hercule Monthly AC JAN 2014 Amened

    4/31

    8,192,720

    1,008,192,720

  • 8/12/2019 Hercule Monthly AC JAN 2014 Amened

    5/31

    Hercule Logistic

    PROFIT & LOSS ACCOUNTS

    AS AT 31- January-2014

    HQ

    Kyat

    5000 REVENUE

    5100 Truck Income 484,207,755

    5200 Other Truck Income 1,546,000

    485,753,755

    485,753,755

    6000 Logistic Expenses

    6110 Repair & maintenance for Trucks 15,674,193

    6120 Vehicle Spare Parts & Tools 22,532,6726130 Petrol & Diesel 538,300

    6140 Salary(Driver & Spare) 3,601,000

    6141 Driver Mileague Fees 30,636,691

    6142 Meal Charges -

    6150 Transportation (Toll Charges) 305,723,394

    6151 Travelling Expenses (Hotel) -

    6160 Depreciation (Motor Vehicle, 34,642,917413,349,167

    GROSS PROFIT 72,404,588

    From November 2

    CurrentDescriptionCode

  • 8/12/2019 Hercule Monthly AC JAN 2014 Amened

    6/31

    8112 Uniform Expenses -

    8113 Penalty/Fine (1,000,000)

    8114 Cash (Gain)/Loss 311,062

    8115 Travelling Allowance 736,4808116 Bank charges 70,014

    8117 Repair & Maintainance for Generator 401,975

    8118 Petrol & Diesel (Generator ) 560,800

    8119 Repair & Maintainance for Office Truck & Cycle 806,900

    8120 Rental (Ware House) 12,000,000

    31,168,671

    8300 STAFF COSTS

    8301 Salary 17,487,000

    8302 Training Fees -

    8303 Meal Charges 4,005,280

    8304 Bonus -

    8305 Welfare 5,700,200

    27,192,480

    PROFIT / (LOSS) FROM OPERATION 14,333,737

    DEPRECIATION

    8400 Depreciation (Motor Vehicle, Office Equipment, Phone, etc 6,141,018

    PROFIT BEFORE TAXATION 8,192,720

    INCOME TAX EXPENSE

    8600 INCOME TAX EXPENSE -

  • 8/12/2019 Hercule Monthly AC JAN 2014 Amened

    7/31

    Sub-total

    Kyat

    484,207,755

    1,546,000

    485,753,755

    485,753,755

    15,674,193

    22,532,672538,300

    3,601,000

    30,636,691

    -

    305,723,394

    -

    34,642,917 413,349,167

    72,404,588

    012 - to Jan-2014

    Quarter

  • 8/12/2019 Hercule Monthly AC JAN 2014 Amened

    8/31

    -

    (1,000,000)

    311,062

    736,48070,014

    401,975

    560,800

    806,900

    12,000,000

    26,180,871

    17,487,000

    -

    4,005,280

    -

    5,700,200

    27,192,480

    14,333,737

    6,141,018

    8,192,720

    -

  • 8/12/2019 Hercule Monthly AC JAN 2014 Amened

    9/31

    Hercule Logistic

    PROFIT & LOSS ACCOUNTS

    AS AT 31.January-2014

    HQ Sub-total

    Kyat Kyat

    5000 REVENUE

    5100 Truck Income 67,718,572 67,718,572

    5200 Other Truck Income - -

    67,718,572 67,718,572

    67,718,572 67,718,572

    6000 Logistic Expenses

    6110 Repair & maintenance for Trucks 3,159,100 3,159,100

    6120 Vehicle Spare Parts & Tools 7,528,072 7,528,072

    6130 Petrol & Diesel - -

    6140 Salary(Driver & Spare) 720,000 720,000

    6141 Driver Mileague Fees 5,758,119 5,758,119

    6142 Meal Charges - -6150 Transportation (Toll Charges) 39,772,479 39,772,479

    6151 Travelling Expenses (Hotel) - -

    6160 Depreciation (Motor Vehicle, 6,928,583 6,928,583

    63,866,353 63,866,353

    GROSS PROFIT 3,852,219 3,852,219

    Other Income

    7000 Other Income - -

    - -

    8100 GENERAL & ADMINISTRATION EXPENSES

    January-2014.

    Current monthDescriptionCode

  • 8/12/2019 Hercule Monthly AC JAN 2014 Amened

    10/31

    4,987,800 4,987,800

    8300 STAFF COSTS

    8301 Salary 2,150,000 2,150,000

    8302 Training Fees - -

    8303 Meal Charges 371,250 371,250

    8304 Bonus - -

    8305 Welfare 4,045,000 4,045,000

    6,566,250 6,566,250

    PROFIT / (LOSS) FROM OPERATION (7,701,831) (7,701,831)

    DEPRECIATION

    8400 Depreciation (Motor Vehicle, Office Equipment, 1,229,889 1,229,889

    PROFIT BEFORE TAXATION (8,931,720) (8,931,720)

    INCOME TAX EXPENSE

    8600 INCOME TAX EXPENSE - -

    NET PROFIT/(LOSS) (For the month ) (8,931,720) (8,931,720)

  • 8/12/2019 Hercule Monthly AC JAN 2014 Amened

    11/31

    Hercule Logistic

    TRIAL BALANCE

    AS AT 31- January-2014

    HQ Sub-total HQ

    Code Description Kyat Kyat Kyat

    1000 Fixed Assets

    1010 Building - - 10,860,800

    1011 Accumulated Depcreciation (90,507) (90,507) (901,823)

    Building -2 1,461,700 1,461,700 85,505,215

    Accumulated Depcreciation (724,724) (724,724) (2,852,861)

    1020 Generator 355,200 355,200 790,000

    1021 Accumulated Depcreciation (19,087) (19,087) (118,503)

    1030 Phone - - 1,651,700

    1031 Accumulated Depcreciation (27,528) (27,528) (118,891)

    1040 Motor Vehicle (Truck & Cycle) 30,280,885 30,280,885 832,450,0001041 Accumulated Depcreciation (7,197,924) (7,197,924) (27,830,333)

    1050 Office Equipment 564,000 564,000 5,947,250

    1051 Accumulated Depcreciation (98,702) (98,702) (803,051)

    1060 Renovation - - -

    1061 Accumulated Depcreciation - - -

    - - -

    2000 Current Assets - - -

    2100 Prepayment (Rental Fees) (3,000,000) (3,000,000) 27,000,000

    2200 Cash to Management - - -

    2300 Cash in Hand 10,794,542 10,794,542 2,093,221

    2400 Cash to Company(Bank)(Ko Ah Hai) (30,975,000) (30,975,000) 66,276,900

    2 00 i bl ( )

    Adjusted Balance as at 31.1.2014 Opening Balanc

    Current Month Current

  • 8/12/2019 Hercule Monthly AC JAN 2014 Amened

    12/31

    5000 REVENUE - - -

    5100 Truck Income (67,718,572) (67,718,572) (416,489,183)

    5200 Other Truck Income - - (1,546,000)

    - - -6000 Logistic Expenses - - -

    6110 Repair & maintenance for Trucks 3,159,100 3,159,100 12,515,093

    6120 Vehicle Spare Parts & Tools 7,528,072 7,528,072 15,004,600

    6130 Petrol & Diesel - - 538,300

    6140 Salary(Driver & Spare) 720,000 720,000 2,881,000

    6141 Driver Mileague Fees 5,758,119 5,758,119 24,878,572

    6142 Meal Charges - - -

    6150 Trip Expenses (Toll Charges) 39,772,479 39,772,479 265,950,915

    6151 Travelling Expenses (Hotel) - - -

    6160 Depreciation (Motor Vehicle, 6,928,583 6,928,583 27,714,333

    - - -

    Other Income - - -

    7000 Other Income - - (290,300)

    - - -

    8100 GENERAL & ADMINISTRATION EXPENSES - - -8101 Direct chg 39,900 39,900 1,062,700

    8102 Electricity & Water 171,500 171,500 2,373,790

    8103 Entertainment 570,920 570,920 266,900

    8104 General Expenses 67,700 67,700 5,991,560

    8105 Petrol & Diesel (Office Truck & Cycle 267,100 267,100 2,378,450

    8106 Maintenance & Repair for Office Equipment 5,000 5,000 33,000

    8107 Newspaper 11,000 11,000 41,000

    8108 Office Utensil - - 158,200

    8109 Printing & Stationery 84,650 84,650 765,760

    8110 Telephone Charges 260,000 260,000 2,580,100

    8111 Treatment Charges - - 152,210

    8 2 if

  • 8/12/2019 Hercule Monthly AC JAN 2014 Amened

    13/31

    DEPRECIATION - - -

    8400 Depreciation (, Office Equipment, Phone, etc 1,229,889 1,229,889 4,911,129

    - - -

    INCOME TAX EXPENSE - - -8600 INCOME TAX EXPENSE - - -

    - -

    Check (0) (0) (0)

  • 8/12/2019 Hercule Monthly AC JAN 2014 Amened

    14/31

    Sub-total HQ Sub-total

    Kyat Kyat Kyat

    10,860,800 10,860,800 10,860,800

    (901,823) (992,330) (992,330)

    85,505,215 86,966,915 86,966,915

    (2,852,861) (3,577,585) (3,577,585)

    790,000 1,145,200 1,145,200

    (118,503) (137,590) (137,590)

    1,651,700 1,651,700 1,651,700

    (118,891) (146,420) (146,420)

    832,450,000 862,730,885 862,730,885(27,830,333) (35,028,257) (35,028,257)

    5,947,250 6,511,250 6,511,250

    (803,051) (901,752) (901,752)

    - - -

    - - -

    - - -

    - - -

    27,000,000 24,000,000 24,000,000

    - - -

    2,093,221 12,887,763 12,887,763

    66,276,900 35,301,900 35,301,900

    e as at 1.1.2014 Closing Balance as at 31.1.2014

    Month Current Month

  • 8/12/2019 Hercule Monthly AC JAN 2014 Amened

    15/31

    - - -

    (416,489,183) (484,207,755) (484,207,755)

    (1,546,000) (1,546,000) (1,546,000)

    - - -

    - - -

    12,515,093 15,674,193 15,674,193

    15,004,600 22,532,672 22,532,672

    538,300 538,300 538,300

    2,881,000 3,601,000 3,601,000

    24,878,572 30,636,691 30,636,691

    - - -

    265,950,915 305,723,394 305,723,394

    - - -

    27,714,333 34,642,917 34,642,917

    - - -

    - - -

    (290,300) (290,300) (290,300)

    - - -

    - - -1,062,700 1,102,600 1,102,600

    2,373,790 2,545,290 2,545,290

    266,900 837,820 837,820

    5,991,560 6,059,260 6,059,260

    2,378,450 2,645,550 2,645,550

    33,000 38,000 38,000

    41,000 52,000 52,000

    158,200 158,200 158,200

    765,760 850,410 850,410

    2,580,100 2,840,100 2,840,100

    152,210 152,210 152,210

  • 8/12/2019 Hercule Monthly AC JAN 2014 Amened

    16/31

    - - -

    4,911,129 6,141,018 6,141,018

    - - -

    - - -

    - - -

    - - -

    (0) (0) (0)

  • 8/12/2019 Hercule Monthly AC JAN 2014 Amened

    17/31

    Hercules Logistic

    2014-January

    Daily Cash Flow & Cash Balance

    Date

    Cash From

    Boss/Bank

    Truck

    Income

    Advance

    (Muse+

    Mdy)

    Advance

    (Expenses)

    Sunspense

    (Muse) Expenses

    Cash to

    Managemen

    t

    Closing Cash

    Balance

    Opening Cash

    Balance 2,093,221

    1 - - - 1,400,000 - 271,200 - 422,021

    2 - 4,900,900 700,000 2,200,000 1,584,200 1,433,060 - 805,661

    3 2,000,000 4,616,425 1,400,000 1,450,000 2,532,425 2,138,245 - 2,701,416

    4 - - - - - 22,400 - 2,679,016

    5 - 1,276,800 - 600,000 - 388,400 - 2,967,416

    6 - - - - - 18,100 - 2,949,316

    7 - - - 600,000 - 4,300 - 2,345,016

    8 - 8,893,900 1,411,350 2,100,000 7,593,900 2,007,750 - 948,616

    9 - 3,582,800 600,000 1,200,000 1,613,000 1,581,180 - 737,236

    10 - 7,152,700 21,700,000 700,000 2,803,300 1,295,260 22,200,000 2,591,37611 - 1,623,600 700,000 - 1,623,600 813,500 - 2,477,876

    12 - 325,000 - 2,100,000 - 72,000 - 630,876

    13 3,000,000 9,630,000 700,000 700,000 3,020,000 6,613,640 - 3,627,236

    14 - 1,238,000 - - - 675,280 - 4,189,956

    15 32,500,000 - - - - 33,357,833 - 3,332,123

    16 - 3,683,000 - - - 1,046,280 - 5,968,843

    17 - 1,137,500 - 800,000 - 62,500 - 6,243,843

    18 - 643,500 - - - 5,000 - 6,882,343

    19 - 2,914,100 - 700,000 - 953,280 - 8,143,163

    20 2,000,000 554,400 - 700,000 - 29,700 - 9,967,863

  • 8/12/2019 Hercule Monthly AC JAN 2014 Amened

    18/31

  • 8/12/2019 Hercule Monthly AC JAN 2014 Amened

    19/31

    20.1.14 5100 7/2014 7E/5820 554,400

    21.1.14 5100 8/2014 7E/5819 2,825,000

    22.1.14 5100 9/2014 7E/5817 682,500

    22.1.14 5100 9/2014 7E/5817 2,827,500

    22.1.14 5100 8/2014 7E/5819 643,500

    24.1.14 5100 9/2014 7E/5817 643,500

    26.1.14 5100 13/2014 7E/5820 1,618,947

    26.1.14 5100 12/2014 7E/5821 2,955,000

    28.1.14 5100 12/2014 7E/5821 585,000

    28.1.14 5100 13/2014 7E/5820 585,000

    28.1.14 5100 14/2014 7E/5817 440,000

    28.1.14 5100 15/2014 7E/5819 440,000

    29.1.14 5100 14/2014 7E/5817 1,300,000

    67,718,572

    Building 2 (-)

    1.1.14 1010 230,400

    2.1.14 1010 Roller 30,700

    5.1.14 1010 248,000

    17.1.14 1010 (Silicion Gun) 11,000

    17.1.14 1010 3,500

    21.1.14 1010 2" 60,000

    24.1.14 1010 8,000

    24.1.14 1010 16mm 42 503,200

    27.1.14 1010 () 181,500

    28.1.14 1010 18 3 5,400

    29.1.14 1010 60,00030.1.14 1010 4 120,000

    1,461,700

    Motor Vehicle ( )

    15 1 14 1040 Vigo (1G/3809) 30 280 885

  • 8/12/2019 Hercule Monthly AC JAN 2014 Amened

    20/31

    9.1.14 6110 7E/5821 68,000

    9.1.14 6110 7E/5821 10 125,000

    11.1.14 6110 7E/5821 4 10,000

    11.1.14 6110 7E/5821 15,000

    11.1.14 6110 7E/2061 30,000

    13.1.14 6110 2D/9716 2,040,000

    14.1.14 6110 7E/2061 4 22,000

    15.1.14 6110 7E/5816 18,000

    15.1.14 6110 7E/5816 2,000

    15.1.14 6110 7E/2061 11-12 1 10,000

    15.1.14 6110 7E/5816 12 () 120,000

    16.1.14 6110 7E/5816, 7E/5818,5D/4050,7E/2061 20,000

    17.1.14 6110 6 6 35,000

    19.1.14 6110 7E/2061 Gas 50,000

    21.1.14 6110 7E/5816 17,500

    21.1.14 6110 7E/5819 17,500

    21.1.14 6110 7E/5819 9,000

    21.1.14 6110 7E/5816 8,000

    22.1.14 6110 7E/5817 & 7E/5819 4 800

    23.1.14 6110 7E/5817 84,000

    23.1.14 6110 7E/5819 84,000

    23.1.14 6110 7E/5817 44 20,000

    23.1.14 6110 7E/5819 44 20,000

    24.1.14 6110 7E/5818,7E/5819,7E/2061 11,000

    24.1.14 6110 7E/5819 20,000

    25.1.14 6110 7E/5819 3,00026.1.14 6110 7E/5820 20,000

    27.1.14 6110 7E/5816 3,900

    27.1.14 6110 7E/5816 20,000

    27 1 14 6110 7E/5818 Battery 13 000

  • 8/12/2019 Hercule Monthly AC JAN 2014 Amened

    21/31

  • 8/12/2019 Hercule Monthly AC JAN 2014 Amened

    22/31

    28.1.14 6150 14/2014 7E/5817 1,203,200

    28.1.14 6150 15/2014 7E/5819 1,159,600

    29.1.14 6150 14/2014 7E/5817 13,000

    39,772,479

    Direct Chg ()

    6.1.14 8101 2 () 5,0006.1.14 8101 ()-21 2,300

    20.1.14 8101 1 4,000

    24.1.14 8101 5 7,500

    24.1.14 8101 2 8,200

    25.1.14 8101 2 4,900

    27.1.14 8101 8,000

    39,900

    Electrical & Water Fees( ..)

    21.1.14 8102 3 171,500

    171,500

    Entertainment ( )

    28.1.14 8103 Staff Party Black Lable 3 78,000

    29.1.14 8103 For All Staff 492,920

    570,920

    General ()

    3.1.14 8104 500

    8.1.14 8104 7E/5821 500

    17.1.14 8104 1 1,000

    21.1.14 8104 1,000

    24.1.14 8104 10,000

    24.1.14 8104 100 43,000

    28.1.14 8104 W40 1qty 2,800

    28.1.14 8104 3,000

    28 1 14 8104 1 600

  • 8/12/2019 Hercule Monthly AC JAN 2014 Amened

    23/31

    21.1.14 8105 1G/3809 44,200

    24.1.14 8105 1G/3809 37,500

    26.1.14 8105 34/87930 1,000

    28.1.14 8105 34/87930 1,000

    28.1.14 8105 33/78000 2,000

    29.1.14 8105 34/87930 2,000

    30.1.14 8105 1G/3809 46,900

    267,100

    Newspapaer ()

    30.1.14 8107 Weekly & 11,000

    11,000

    Printing &Stationery()

    3.1.14 8109 Toner 1-2() 26,000

    10.1.14 8109 Sticker,Debit Vouc 12,550

    22.1.14 8109 k,Ledger Book,Ball Pen,Button File 17,800

    23.1.14 8109 Network Cable 2,900

    25.1.14 8109 1 File Stand 1 1 2 22,600

    30.1.14 8109 A4 Paper Buy 2,800

    84,650

    Telephone Chg ()

    21.1.14 8110 02-5153140 Ph Bill 30,000

    30.1.14 8110 Truck 9 Drivers Ph Bill 130,000

    30.1.14 8110 09-259005659 Ph Bill 20,000

    30.1.14 8110 09-444009116 Ph Bill 50,000

    bill 30,000

    260,000Maintainance &Repairs Office Equipment ()

    24.1.14 8106 02-5153140,02-5153139 5,000

    5,000

    Travelling Chg ( )

  • 8/12/2019 Hercule Monthly AC JAN 2014 Amened

    24/31

    27.1.14 8119 1G/3809 32,250

    44,750

    Staff Salary ()

    30.1.14 8301 2,000,000

    2,000,000

    Meal Chg ()1.1.14 8303 4,800

    1.1.14 8303 35,000

    2.1.14 8303 5,000

    3.1.14 8303 6,100

    4.1.14 8303 Gas Gas 22,400

    5.1.14 8303 15,900

    6.1.14 8303 10,8007.1.14 8303 3,300

    8.1.14 8303 10,900

    9.1.14 8303 2,000

    10.1.14 8303 5,000

    10.1.14 8303 1,950

    11.1.14 8303 8,300

    12.1.14 8303

    10,5008303 14,500

    13.1.14 8303 13,200

    14.1.14 8303 5,700

    15.1.14 8303 2,200

    16.1.14 8303 7,500

    17.1.14 8303 12,000

    18.1.14 8303 5,000

    19.1.14 8303 10,700

    20.1.14 8303 4,900

    20.1.14 8303 Gas Gas 20,800

    21.1.14 8303 6,900

  • 8/12/2019 Hercule Monthly AC JAN 2014 Amened

    25/31

    Hercule Logistic

    Share Holder's

    Balance as at 31.1.2014

    Code Description4000 Share Capital

    1.11.2012 Share Capital 1,000,000,000

    Fixed Asset 969,866,750

    Accumulate Depreciation (40,783,934)

    929,082,816

    Prepayment Warehouse 24,000,000

    -

    Cash in hand 15,691,063

    Cash in management(KoAhHai) 35,301,900

    Accounts Receivable (Muse) 1,741,941

    Accounts Receivable (Luojia) -

    Accounts Receivable (Others) (25,000)

    Advance Trip Expenses (Truck) 2,400,000

    Profit & Loss for the Period 8 192 720

  • 8/12/2019 Hercule Monthly AC JAN 2014 Amened

    26/31

    Hercule Logistic

    2014-January

    Month Monthly Advance Claimed Balance Closing

    June 24,950,000 15,500,000 9,450,000

    July 9,450,000 8,050,000 1,400,000

    August 1,400,000 1,400,000 - 9,450,000

    July 13,400,000 8,700,000 4,700,000

    August 4,700,000 4,700,000 - 6,100,000

    August 23,100,000 15,300,000 7,800,000

    September 7,800,000 7,800,000 - 7,800,000

    September 19,000,000 11,300,000 7,700,000

    October 7,700,000 7,700,000 - 7,700,000

    October 7,300,000 3,600,000 3,700,000

    November 3,700,000 3,700,000 - 3,700,000

    November 20,800,000 13,500,000 7,300,000

    December 7,300,000 7,300,000 7,300,000

    November 7,300,000 7,300,000 -

    December 26,200,000 17,200,000 9,000,000 9,000,000

    December 9,000,000 9,000,000 -

    January 19,950,000 17,550,000 2,400,000 2,400,000

    Jan-14

    November

    December

    Truck Advance Summary (Checking AC TB)

    June

    July

    August

    September

    October

  • 8/12/2019 Hercule Monthly AC JAN 2014 Amened

    27/31

    Hercule Logistic

    Truck Income & Expemses

    Summary

    2014-January

    Incentive

    start end Driver

    January-2014.

    1 206/2013 7E/5818 Mdy-Opho-Mdy 28.12.13 1.1.14 1,300,000 836,150 92,770 463,850 371,08

    2 208/2013 5D/4050 Mdy-Mse-Mdy 26.12.13 31.12.13 2,257,400 1,238,700 203,740 1,018,700 814,96

    3 204/2013 7E/5817 Mdy-Mse-Mdy 27.12.13 3.1.14 2,197,800 1,206,650 198,230 991,150 792,92

    4 198/2013 7E/2061 Mdy-Ygn-Lso-Mse-Mdy 22.12.13 3.1.14 4,270,425 2,655,350 323,015 1,615,075 1,292,06

    5 207/2013 7E/5821 Mdy-KPg-Mse-Mdy 29.12.13 7.1.14 3,748,300 2,073,700 334,920 1,674,600 1,339,68

    6 001/2014 7E/5820 Mdy-Mse-Mdy 1.1.14 7.1.14 2,346,900 1,288,650 211,650 1,058,250 846,60

    7 203/2013 7E/5819 Mdy-Pyi-Mse-Mdy 26.12.13 8.1.14 3,488,000 1,968,850 303,830 1,519,150 1,215,32

    8 4/2014 7E/2061 Mdy-Mse-Mdy 4.1.14 9.1.14 2,256,500 1,356,500 180,000 900,000 720,00

    9 5/2014 7E/5817 Mdy-Ygn-Mdy 4.1.14 8.1.14 1,813,500 1,154,100 131,880 659,400 527,52

    10 205/2013 7E/5816 Mdy-Ygn-Mse-Mdy 28.12.13 9.1.14 4,022,800 2,464,000 311,760 1,558,800 1,247,04

    11 2/2014 5D/4050 Mdy-Mse-Mdy 2.1.14 9.1.14 2,277,000 1,299,750 195,450 977,250 781,80

    12 10/2014 7E/2061 Mdy-Pma-Mdy 10.1.14 12.1.14 325,000 500,000 - (175,000) (175,00

    13 3/2014 7E/5818 Mdy-Zee-Mse-Mdy 2.1.14 10.1.14 3,683,000 2,083,650 319,870 1,599,350 1,279,48

    14 178/2013 2D/9716 Mdy-Myw-Tawai-Ygn-Mdy 2.12.13 13.1.14 8,610,000 4,223,650 877,270 4,386,350 3,509,08

    15 11/2014 7E/2063 Mdy-Ygn-Mdy 10.1.14 14.1.14 1,800,500 1,155,600 128,980 644,900 515,92

    16 6/2014 7E/5821 Mdy-KPg-Mse-Mdy 8.1.14 16.1.14 3,663,500 2,099,600 312,780 1,563,900 1,251,12

    17 7/2014 7E/5820 Mdy-Pyi-Mse-Mdy 9.1.14 18.1.14 3,468,500 1,996,100 294,480 1,472,400 1,177,92

    18 8/2014 7E/5819 Mdy-Pyi-Mse-Mdy 9.1.14 20.1.14 3,468,500 2,026,254 288,449 1,442,246 1,153,79

    19 9/2014 7E/5817 Mdy-Ygn-Mse-Mdy 9.1.14 20.1.14 4,153,500 2,449,850 340,730 1,703,650 1,362,92

    20 13/2014 7E/5820 Mdy-Mse-Mdy 19.1.14 24.1.14 2,203,947 1,241,575 192,475 962,372 769,89

    21 12/2014 7E/5821 Mdy-KPg-Mse-Mdy 18.1.14 26.1.14 3,540,000 2,078,000 292,400 1,462,000 1,169,60

    22 14/2014 7E/5817 Mdy-Ygn-Mdy 22.1.14 27.1.14 1,740,000 1,216,200 107,360 523,800 416,44

    23 15/2014 7E/5819 Mdy-Ygn-Mdy 22.1.14 27.1.14 1,740,000 1,159,600 116,080 580,400 464,32

    68,375,072 39,772,479 5,758,119 28,602,593 22,844,47

    68375072 67718272

    1300000

    SR Total Income Expense Cash to comp Cash to cashieTrip No Veh No Trip

    Date

  • 8/12/2019 Hercule Monthly AC JAN 2014 Amened

    28/31

    67075072

    643500

    67718572

  • 8/12/2019 Hercule Monthly AC JAN 2014 Amened

    29/31

    206/2014 7E/5818 -

    -

    208/2013 5D/4050 -

    -

    204/2013 7E/5817 -

    -198/2013 7E/2061 -

    -

    --

    -207/2013 7E/5821 -

    -

    -1/2014 7E/5820 -

    -

    203/2013 7E/5819 -

    -

    -4/2014 7E/2061 -

    -5/2014 7E/5817 -

    - 205/2013 7E/5816 -

    -

    -

    2 /2014 5D/4050 -

    -

    10/2014 7E/2061 -

    -

    3/2014 7E/5818 -

    -

    -

    178/2013 2D-9716 -- ()

    -

    -

    -

    -

  • 8/12/2019 Hercule Monthly AC JAN 2014 Amened

    30/31

    -

    - 11/2014 7E/2063 -

    - 6/2014 7E/5821 -

    -

    -

    7/2014 7E/5820 -

    -

    -

    8/2014 7E/5819 -

    -

    -

    9/2014 7E/5817 -

    -

    -

    -

    13/2014 7E/5820 -

    -12/2014 7E/5821 -

    -

    - 14/2014 7E/5817 -

    - 15/2014 7E/5819 -

    -

  • 8/12/2019 Hercule Monthly AC JAN 2014 Amened

    31/31