Note 11 STATEMENT OF CHANGES IN EQUITY

For the year ended December 31

2024 2025 2026 2027 2028
Note Capital Capital Capital Capital Capital
Capital, Beginning 650,000.00 1,052,694.44 1,760,976.08 2,653,126.16 3,747,064.67
Add: Net Income After Tax 502,694.44 808,281.64 992,150.08 1,193,938.51 1,415,450.09
Total 1,152,694.44 1,860,976.08 2,753,126.16 3,847,064.67 5,162,514.76
Less: Withdrawals 100,000.00 100,000.00 100,000.00 100,000.00 100,000.00
Capital, Ending 1,052,694.44 1,760,976.08 2,653,126.16 3,747,064.67 5,062,514.76