Budget projection.

Imagine start working in March 2023 at age of 25 having a monthly income of 400k per month. And in
this 400k monthly invest 300k in ordinary share that has its interest of 13% yearly. Therefore, let us go
to the calculation for the expected return.

2023

300K * 12 months * 13% = 3,600,000 * 0.13= 4,068,000

Now, imagine invest 3,600,000 (at the end of each year) for 5 years at rate of 13% per annum. Let us put
practice:

Future Value= P [(1+r) ^n – 1/r] * (1+r)

3,600,000 [(1+0.13) ^5 – 1/0.13] * (1+0.13)

3,600,000 (1.13) ^ 5 – 1/0/13 * 1.13

3,600,000 (1.8424351793 – 1)/0.13 * 1.13

3,600,000 * 0.8424351793/0.13 * 1.13

3,600,000 * 6.48027061 * 1.13

3,600,000 * 7.323

Future Value= 26,362,800

At the end of 5 years the value will be 26,362,800