| Description | Amount |
| REWARD PROGRAMS |
| |
| TOTAL REWARDS | |
| PROJECT COST |
| EverSQL Plus Yearly Subscription | 1 109519400 |
| TOTAL PROJECT COST | |
| GROSS PROFIT |
| PRINCIPAL’S REBATE |
| |
| TOTAL REBATE | |
| REVENUE |
| TOTAL REVENUE | |
| COGS |
| PO to Principal | 1 80000000 |
| Cost of Fund | |
| REWARD PROGRAMS |
| |
| TOTAL REWARDS | |
| PROJECT COST |
| EverSQL Plus Yearly Subscription | 1 109519400 |
| TOTAL PROJECT COST | |
| GROSS PROFIT |
| PRINCIPAL’S REBATE |
| |
| TOTAL REBATE | |
| TOTAL GROSS PROFIT / |
