2021 2022

CP 5,000,000 5,000,000
Less: TC CITD (1,425,000) (4,040,000) (5,080,000)
ECTC (3,325,000) (4,750,000) (1,010,000) (5,050,000) -
GP 250,000 (50,000)
Multiply: POC % 30% 100%
RGP-TD 75,000 (50,000)
Less: RGP-PY - 75,000
RGP-TY 75,000 (125,000)

2021 2022
CP 5,000,000 5,000,000
Less: TC CITD (1,425,000) (4,040,000) (5,080,000)
ECTC (3,325,000) (4,750,000) (1,010,000) (5,050,000) -
GP 250,000 (50,000)
Multiply: POC % 30% 80%
RGP-TD 75,000 (40,000)
Less: RGP-PY - 75,000
RGP-TY 75,000 (115,000)
 2023
5,000,000

(5,080,000)
(80,000)
100%
(80,000)
(50,000)
(30,000)

2023
5,000,000

(5,080,000)
(80,000)
100%
(80,000)
(40,000)
(40,000)