Regular cash flow projection for the coming year starting September 2008 :

     Monthly Average (HKD)
Opening Cash Balance  
     
Cash Sales Revenue  
Collection of account receivables  
Interest/Dividend Received  
Disposal of Assets  
Capital Injection  
Loan Drawdown  
Other Cash Receipts  
Total Cash Inflow (+)  


Salary & Allowance  
Payment of Account Payable  
Interest Paid  
Procurement of Goods  
Rental & Utilities  
Repayment of Loan  
Other Cash Payments  
Total Cash Outflow ( - )  


Exceptional expenses for the coming year :


Month
 
Purpose
 
Amount (HKD)