agli ab EOE tn FLERE 32th | HE: CPPML-2019-018 SARE Bid 37-39 23% A: 2019 # 03 A 13 B(EM=)5) F ERWKELARDA Cheer Prospect Property Management Ltd ‘SEM Ra 55 RAMBLE Ps AE 1424 = Tel 36890700 Fax: 36890770 EA Sh PLANES EMAL, (FRRYEL KE LO PA ARTRAL HEERERE Vd ERRER AUK = BBA > (-) BERNA RALAHHA AOMMABA ERIK - v ASAE AMR > © tb E/E eH BM REALE KRG MS BRAGA DHA BR R AEH OEE Hh RAK > nk URE A ORE 75 IE RA BAA BAAR ES TABI HARE RAR AMS So (PRR RH) in ADS AAR — FEA RH BIE AG 4 $4,050.00 » EMAAR BH ETHEL MLSE KE 368907008 Rh nd Seth AWS WRATMEC ROMER EA HORM Pe KARR FORE- ADIREHARAS HDR ER KRAEMER ° Be BRARFELRED eeeAG zh ose SAME Be Rel Wee 2019 03 A 13 peedAM LER ERHESRHRAA] ADATH PHL HHEEBA TCHR» HERA GES ay RRARAALHRA > TRAD AWM F : 1) @ARF 1809001 + 14001 + 18001 BE HS Oma R RAR Mee 2) PASE BRRAM OBR ER RE CRAMER EYRE > fe ABP RAEI SH ARAG ° 3) PER AM Me Awe ° ) RILLHELRAPLR RLY HR 1:8 20 FEM > EMMA S 18S EAR BARE HBR HEAR EO EE BARE ABA > 5) 28] Cig BAM “SGSIA” 2A HbR eRe ERE TBAT RA RS URRES RABE AAR AR ARSE > DARA ARS AG Ho 6) DBA 24 BAAR RAR > fi Ae HET OR ae RAF IER © 7) AAMAS TEL RERARURSER > 8) $8918 5H Ob HS Bo 9) EDR ALY ER BA 102) SARSREAE RM) AER eR.MESLRER Property Management Budget Proposal KM Hh ASAE in FH! wRBA 2288 LAE OK #HAR # RG M3 37-39 HK EE HMARFELRAG 2019-03 A 138 CPPML-2019-01820194 8 HE Hk kA (He fb IE Va ah —) mA AR ALLHKS) AUK) 1) HEELR (RMR) $98,960.00 $1,187,520.00 2) RE (4b HR) $3,000.00 $36,000.00 $101,960.00 $1,223,520.00 ak (F) RFS PR bee A RO, (A) B38 Aa $4,050.00 $48,600.00 (8) AKL HOR oA $59,088.00 $709,056.00 (@MRAZS)I12-\ apse (A+B) : $63,138.00 $757,656.00 me te: Y) ADARKLHRAL SHeMAREA RTE 2) REAR AORBA > LEBER GAA LG Mh HH « 3) REMEANER RBH, RIERA RAG Hk |» 4) AMG ALH RC OMT IRAE : * BARR * BA HIR RAB * RUA * EHR RE * BRER-—MH rig]201945 FHF He SPRR(REEME B= ae BE A(HKS) ARAEIHKS) 3) REE (ATM A) $98,960.00 $1,187,520.00 4) FRE (ERM RX) $3,000.00 $36,000.00 $101,960.00 $1,223,520.00 aH (F) AFSARA HeBAKE (a) eB Aaa $4,050.00 $48,600.00 (8) BRACE (AMAZE) Vb wt st $69,114.00 $829,368.00 (A+B) * $73,164.00 $877,968.00 ff 2 1) ARARMZREAL: SMCAH REAR TE * 2) REAGET OMWK) ERRUTBA CAA LE HH AH 3) REMERAERRES PR AEE BRL HRS ° 4) AMR ALM ECCT ARB ¢ * BARR * AAR x RO * LAR x Reem * BRS * BAER F LAA RQ LY po—arie ASSaman MERE EMR) INCOME HA Residential Management Fees Leta 98,960.00 Shop Management Fees A Pe Sat Carpark Wanagement Fees ARERR re 3,000.00 Interest Recevied ABA Sey Sundry Income Se tet TOTALINCOME th fetheA 101,960.00 EXPENDITURE Au Manager's Remuneration eA 4,050.00 Salaries & Allowances ALE oa 63,114.00 Security Guard Service RB Bt ome Lift maintenance & repairs CHR RAR 9,500.00 ALS EM MS CA) CCTY/CABD/SMATY System MEETRAMICABDAR SRILA 700.00 Re Security System REAR a 500.00 Cat Park Barier Maintenance PFE MR poy Fire Service Maintenance System PTR A RL ine Public Electricity HER Hee 10,000.00 Public Water DIRS nate 300.00 Cleaning Charges AMER tee 20,000.00 Pest Control Service REI eee Cleaning Water Tank aro ka A tee 800.00 Telephone & Communication tetaaarm riety 200.00 Intemet fee ard eee Insurance IR : 2,000.00 Repairs and maintenance MEA sae Bank Charges ALT nee Bank Overdraft interest RITA ae fate ath Ae Depreciation 6 aes Gardening Dene sees Travelling Expenses aR Other Professional Fees RRA ree Sundries A seat Printing & Stationery PARA HARKS ‘TOTAL EXPENDITURE ‘i 7164.00) Surplus / (Deficit) for the Month URRY (4 P) (15,208.00) ‘Transfer to Provision for Repairs and Maintenance TRANS BRR ae Maintenance Exp Transfer from Repairs & Maintenance SiS ALARA Sha = ‘Transfer to Works Reserve HAMEL ‘TOTAL SURPLUS / (OEFIcT Baik] Lie 2) thas (25,204.00) peaN eta Exe # 1 Cheer Prospect Property Management Limited 997%. Head OMice A mk 1424 FY 1424, BIKA, Hoi Lucn Industrial Centr , Kowloon, Hong Kongft ATEN HHA ene ene mA EE GBA INCOME A Residential Management Fees eETAR shop Management Fees HP EAR ‘carpark Management Fees HHT Interest Recevied AMA Sundry Income HEIL, yTAL INCOME A EXPENDITURE ca Manager's Remuneration wee Salaries & Allowances aie Security Guard Service HA HARE Lift maintenance & repairs CHIR AIT ASIAING EARL CCTW/CABD/SMATY System BRERA RICABDAM THIS i Rt Security System RRM. Car Park Barrier Maintenance RH EM Fire Service Maintenance System Th RAR Public Electricity BRE Public Water DIRS Cleaning Charges ALAS Pest Control Service ica a Cleaning Water Tank ehh A Telephone & Communication TH TAMARM Internet fee in Insurance RR Repairs and maintenance AAA Bank Charges RT ‘Bank Overdraft Interest TERS Rate 2 Depreciation Hb Gardening DEREK Travelling Expenses RAR Other Professional Fees HERR IA Sundries se Printing & Stationery PAIR TOTAL EXPENDITURE ae Surplus / (Deficit) for the Month AMAL! (RF) Transfer to Provision for Repairs and Maintenance HARE ARAB AES Maintenance Exp Transfer from Repairs & Maintenance RAE RA #48] ‘Transfer to Works Reserve ARR AL ‘TOTAL SURPLUS / (DEFICT) Bth/ (te) EM to BESS » He 2) AS 98,960.00 3,000.00 101,960.00, 4,050.00 59,088.00 9,500.00 700.00 300.00 10,000.00 300.00 20,000.00 200,00 7200.00 2,000.00 107,138.00 (5,178.00) (6,178.00)BA. ENRH AGE 38 RAG BARR Ri SHARKEY Rem AR ie Mi 37-39 ADD DRO RSP ARAA CAF oa ai A) A HEE ok a aR Ee Oh HE ‘HORE M aR BRA AEIS A BHD BRR AAR © HAE AOS] OAR EE RR AN» RHR Eat BA ty EBERE RAAB PR doe MAY 3) SLE AE SORE BA A AE Ry HEEACMHELAL: RRER ELA AIRRRARERR SE: BARA A SS & Bumbag : TERE / BUR SCRE ote stat | JURUDIMSOREOMO RC bANazede Cisse: ses90700 faba: 36800770 ‘€EHsh4 : man@cppmi.com.hk ajq : 13/03/2019Aise(P) K es 4 BARA EA RE SHARLE CRAM BBA G MH 37-39 AO] SRO ere REERA MARE HMR SPDARRMAEHEEMH RATER R FROG AR OR fa aR: (-) ABAL HR asiesesty ay 67825015, + fat f62501 5 Frees coStrnitee rrPea ee 492 _ 05/06/2019 . (ADAM AA CR Homi de Fk : () ‘iLamse OFPO0R7230z0 (2) {M2 3] 4 4% _Zurich Insurance Company Limited G3) tA 4; aksta dy 20/07/2018 & 19/07/2019 at ADA EER AE FLERE: BE Shae ASAE AA out(PAF SAS A EBPAKE : BAGR EH (—) S32 A 8 A: HK$4,050.00 APA AGAMIRZ HEAP > a eLdE : 1 BVH R HG N . REI RE RMT LA A BA RAE eH: 3. RRA BARR A Ae Ra eR RAE 4 REPRRARCRA RA CEM Rema a; 5. HAMRO+ERAZREA BAREERRER EEE AMMEN RIE RY 6. RRB-WRER AM, MELE: 7 ORREP BURG OH RS TRABAAR UN TARR EHR IO RR (RAE EE Mk $B $500.00)» REE R ACHR EEE RA: 8. PRP TAAR HRREARAMSTREE AG 9, RIAA MIE aka 10. REP ERE AG Mg Ry AP Be Ri 11. th BAAR AT OR PRAT HR AK HF RACAM BRM GRRE SE 13, th BOR BARR AUR Ob HE >(2) RRAR~ Me ARE (2 —-) RT RRA LHA(OMA 3 B/D -bwE st HK$59,088.00 (BRA) REAL A(OMA 3 4)12 LaF HK$69,114.00 AME ALB ECO FARE * CE RMA) HRAZRRALME : 1. BAABREARA TE 2. RAE HLS A] SEI SPARRO RF 3 RA SURE RAPTURE > AA EE > BR AA ILI PAIS EE TEP HE ROE ws 1B 4. aE RAS aA BT > oh Ba Ai — bn ak Ra RRA RELA ET AT BRL SE SF 5. bP SRG AMR PEAR OT ER RR OA RELI 6. RACE RH ABR AIL the 7. QHMERE LH RAGE STH: 8. kD ZETA EE 9. WHEN /RARA RAR PERE OFS 21h BH + 10. RERAMELRALE RA ATM RS RAT POs 11, RRAMAE EAP OTIS F 12, FRWABARAB CARS +BHAGKEDREM FRRHSH BRA RARER SAAR ED LASIZHPRUREA 67825015 FIA B. 05-06-2019 2. RDI ALAR Mtge: 2.1 tk M3, > _ OFPO027230ZC 2.2 RDA SAB + _Zurich Insurance Company Ltd 2.3 RA RH + 20-07-2018 &. 19-07-2019 3. KAS) Shits At. ERWEEBHRAD Bt A Sth # oe AREA D AIL BED 0 0 ARAL UM HEB Be Re SS $e BA Hip = pies Ae 1424 = 6292 0393 HE eo £9 > 5k €__3689 0700 RADA Joh SHE a 0 BIABERER aw : 13/03/2019 10BHALRERRAB FARHSH BR MF EDRRED 1. ADAIR EMER D ALL EEARHRRERAA fr + vk Be ids a BS ° 2 HERR SRAEM MAR SRAAD TERS: BRAY PR AOS MRBADAMR! SRARRELRED ZMH RA CR HEAR EH BMLARFARLAL © RARHRELAS BRARRAR EE + ne RB IR 2 hee AF Hobe : Hs 55 SB EE A HE 1424 TEES 36890700 4§ Hs: __ 36890770 EME : man@eppml.com.hk aw : 13/03/2019.BHARKELRED PROM BRA EA BEM AMFELRED ADS FR WRI HBR GME 37 - 39 "SMA, Re MEAL ALA SRILA BRAG > LARIAT OR PARI > a KLE IE AIRS 2 09H BEF A 4 At HKS4,050.00 RARERRE CE : 13/03/2019 cESHAGHELRER SAREOH REORZAM WM AOA EERE HH ADAAHLARE GRA ALAM RRARELA RAM, PPAR eMAA Le RAR ETT He RBA 2 RR 2. SREBRGS OL ADM ADDR RATE ED BRAG METREL ALLELE AAEM LA ERAAAM MR KATES OL HAARS He PHALREORLEM , SRAGK- LR EHAATR HARE AE ER + ADALDE WARNS MMH ERA TRRAREE TSAR | HE Bp a ak 4 15 HAVETH ELS MBA HIER aya: 13/03/2019ADAG EZ Ho F ABS tH BRL e Jeb Beha oR HS RAL) mEAMAAA AAG S) HbR _ AAA 2) ERRATA (ai) _ cia ASTER BORIS AEA OD BIA + DTA ak A _ JLB PRI MSO REDE T3ed10.a nena ° BAFAD AO A OM OE A: (oF HARB MARNE 35 HHL) (A) B52 A GAR BH 45 198 BL A TOK) AR S-#MBAERLA | Ro eMwea gee 3 12 18 AA a) 3H 12 40 A (4 Bae) BARRA BIS HK$ 4,050.00 HKS 4,455.00 (B) Aes AB LAR ah #-SWBASR LA | Pos Mwa ze (Att) #1218 ACA) #12 AEA A) & pe $19,696.00 LER $ 23,038.00 19,696.00 2. RRA Seis 2% Ps 19,696. Bue a #§ 23,038.00 + $ 25,342.00 4 tte : FLAN SELES HL HKS 1.50/ HKS 1.50/ ti} Ase ianpeteieom | HKS500/ HL Sh mee AES LAR TBC SLE HKSOETA 0. KSI ETRE FI — HKSZE eit: ee eg |LACE CAR (A)+(B) A AR BH a / SR T (A) HK$ @)HKS | s3¢(4 ADHKS | R-PMMER EAR 5 : 1240.8 A at) HK$ 4050.00 |FUR : Seaticoo | Mame» Sigiee RasWe eee ae HK$ 4,458.00 | HEME — = $ 64,998.00 | sie + g 69,453.00 i HERS + 376,026.00 | SEA + $80:481.00 12 aA (4A st) HEMT HG 6000700162020 kA ak dae we agian | & 13/03/2019 tale JOO HIMHAG) AME 2 AG SUE AB Ath Bho 4l 6 Ri BRAGREE RY BBR Mii 37-39 3 Aaa SRORTAAIAT RREFRAL PME GRA ALAGERATHERAMEL ASR Be A tom A (a) BREIL KORA RAM (d) BABS AM OM ER ALK RZ BE OLE SRAM BMG ADA CH - BMAF HORHARKE DRAM Ba mR ADAMS ABA SATA HERRERA PIR kD A EP sk EIS 85 BREE + BVBERRE a ay; 13/03/2019Q SHAR#E DRAM ARE RS AM HE BARAT 42 ik BR BE SHAGEE DRAM BAG M8 37-39% AG ZARA DUAR] FRAT ADM RRL AIK Ho KIL MANE BAR AT #8 MRE Hh $8 $F op ok fast. (%) 1L., | 48 $ 7 482 HK$300,000.00 0% 2. | £48 $ HK$300,000.00 3 Hk$600,000.00 0% 3._| HK $600,000.00 HK$1,000,000.00 0% 4. | HK$1,000,000.00 = HK$3,000,000.00 0.8% 5._| HK$3,000,000.00 2 HK$5,000,000.00 0.6% 6. | HK$5,000,000.00 % HK$7,000,000.00 0.6% 7. | HK$7,000,000.00 2 HK$10,000,000.00 0.6% 8. | HK$10,000,000.00 a 2x 0.6% (Qe EMAAR HH AWE) hl” BIBERRE | | ag: 18/03/2019BHAR § 32R Ah io BRGE BARE R Et 8] 07:00 % 19:00/19:00 2 07:00 (12 -baget Hh) 12 sey SH (ABs 8F 3% 237.5) HK$11,700.00 <@$700.00> 52 RMBR+1Z RIMBAT KAM 71K) HK$4,917.00 BRA HK$831.00 #1 $125.00 BARAT HK$2,123.00 “CU EFCRABRAARRZARIERIAM oa: HK$19,696.00 1, #852 ABH 478 KS4,050.00 2. do RIGA 3 % HART HAR BA Ai a Ay 3 HES59,088.00 436-4 A HKS63,138.00$39 Riko BRR) AREA Lf 8% fi] 07:00 & 19:00/ 19:00 # 07:00 (12 83+ FE) 12 ae 7 i (Se) A BSS) HK$14,040.00 RAMS Hk$500.00 <@$700.00> 52 RMR+2 RIMBAT A MB(H 71 A) HK$4,917.00 BRE HK$973.00 YAR $125.00 RARER HKS2,483.00 +O REERARAUTRR LAA RIM © ok: 1, #832 ABH 7 $4,050.00 2. ORIG 3 SRK AA A SAA HSES,114.00 © 4 3-4 A HKS73,164.00 HK$23,038.00