WE PLAN , SHAPE AND REALISE YOUR "finSMART" DREAMS

Case Studies

Financial Planning is an ongoing process to help you make sensible decisions about money that can help you achieve your goals in life; it’s not just about buying products like a pension or an Invidual Saving Account.
It might involve putting appropriate wills in place to protect your family, thinking about how your family will manage without your income should you fall ill or die prematurely, spending money differently, but it involves thinking about all of these things together i.e. your ‘plan’. You can build a plan on your own, or if your needs are more complex you might want the help of a Financial Consultant.
Create a sound financial plan in six steps

  • Establish your goals in life short, medium and long term
  • Work out what assets and liabilities you have write them down
  • Evaluate your current financial position how close are you to achieving your goals?
  • Develop your plan create a “route map” for achieving your different goals
  • Implement your plan make the changes and make it happen
  • Monitor and review your plan at least yearly and make adjustments when needed

Courtesy http://www.financialplanning.org.uk/wayfinder/what-financial-planning

Name – Mr. Jishu Saha

D.O.B – 03.06.1969;
Age – 41 yrs –
Employment – Service

Other Family Members
Father
– 76 yrs – Retired Sr. Citizen
Mothe
– 68 yrs – Retired House wife
Wife
– 33 yrs – House wife
Elder Son
– 07 yrs – Student
Younger Son
– 03 mths – Infant

Brief analysis from the shared data

  • 1. The only income generating machine in the family
  • 2. Possibility of a substantial raise in income level with enhancement of standard of living
  • 3. Concerned of family and dutiful towards parents.
  • 4. As per tax is concerned is under the highest slab ( A.Y. 2011 -12 )
  • 5. Possibility of a Home loan minimum in the tune of Rs.25 lacs with an expected EMI of around Rs.25,000.00 per month
  • 6. Heavily under insured High Networth individual

Monthly expense as on date Rs.50,000.00

Monthly expenditure of Rs.50,000.00 as on date is equivalent to approximately Rs.1,60,500.00 after 20 yrs. ( Assuming inflation at 6% ) BUT in reality the expenditure comes down by 40% as certain expenses are generally not required at age 60.

GOAL 1

Hence the mentioned value can be can be taken as Rs.96,500.00 approx. which is our 3rd goal i.e.
the Retirement goal.
Let us assume the pension rate to be 6.5% after 20 yrs.
If it be so then we need a corpus of around Rs.1,78,00,000.00 to generate the said income per month then we need to follow the program given below.
PROGRAMMEInvest Rs.21,000.00 per month in risk averse instruments AND Rs.5,000.00 per month in risk bearing instruments

GOAL 2

Higher Education of ELDER SON in 2023 i.e. after 16-17 yrs,
i.e. To create a corpus of around Rs.10,00,000.00
PROGRAMMEInvest Rs.1800.00 per month in risk averse instruments AND Rs.600.00 per month in risk bearing instruments

GOAL 3

Higher Education for YOUNGER SON in 2029 i.e. after 23 yrs
i.e. To build a corpus of around Rs.15,00,000.00
PROGRAMMEInvest Rs.1350 .00 per month in risk averse instruments AND Rs.350.00 per month in risk bearing instruments

GOAL 4

Sacred Thread Ceremony after 6 yrs
i.e. To create a corpus of around Rs.3,00,000.00
PROGRAMMEInvest Rs.2250 .00 per month in risk averse instruments AND Rs.1100.00 per month in risk bearing instruments

GOAL 5

Medical coverage for self & family ( Excluding parents )
PROGRAMMEBuy a medical insurance policy for self & spouse preferably from a PSU before attaining 45 yrs that will cost around Rs.400.00 per month
Additional recommendation ( Not asked for )
Buy a Term Insurance preferably for 50 lacs that will cost around Rs.26,000.00 i.e. approximately Rs.2175.00 per month for a standard life.

GOAL 6

Touring abroad every 5 yrs
i.e. to target of Rs.3,00,000.00 after 5 yrs
PROGRAMMEInvest Rs.4,000.00 per month for 5 yrs in risk bearing instruments

Touring abroad every 10 yrs
i.e. to target of Rs.6,00,000.00 after 5 yrs
PROGRAMMEInvest Rs.2500.00 per month for 10 yrs in risk bearing instruments

Touring abroad every 15 yrs
i.e. to target of Rs.10,00,000.00 after 15 yrs
PROGRAMMEInvest Rs.1750.00 per month for 15 yrs in risk bearing instruments

Touring abroad every 15 yrs
i.e. to target of Rs.15,00,000.00 after 20 yrs
PROGRAMMEInvest Rs.1250.00 per month for 20 yrs in risk bearing instruments

Risk Ratio

From the above plan the total investment requirement per month = Rs. 45,500.00 out of which
Rs. 26,375.00 in risk averse funds ,
Rs. 16,550.00 in risk bearing funds AND
Rs. 2575.00 for protection purpose
i.e.approximately
58% in risk averse instruments
36% in Risk bearing instruments AND
06% for protection purpose

BUT as per our last discussion investment possibility per month is Rs. 57,500.00

And our existing risk averse investment commitment per month is approximately Rs. 32,500.00. Hence we are now enjoying surplus of Rs. 25,000.00 out of which we may invest per month

In risk related instruments
Rs.16,550.00
For protection purpose
Rs. 2,575.00
Pension Fund
Rs. 5875.00
Thus the final Risk Ratio comes as

66.75% in Risk averse instruments
28.75% in Risk bearing instruments AND
4.50% FOR Protection purpose

THE ABOVE IS DEFINITELY A CONSERVATIVE PLAN

Let us find out another option.

Invest Rs. 5,000.00 in VPF instead of the existing Rs. 15,000.00 and allocate
Rs. 5600.00 in a pension plan making total pension contribution to approx 20% AND
Rs.4,400.00 in risk related instruments or direct stocks.
In this case the Risk Ratio changes as
Rs. 33,975.00 i.e. 59% in risk averse papers
Rs. 20,950.00 i.e. 36.50% in risk bearing papers AND
Rs. 2,575.00 i.e. 4.50% for Protection oriented items

Name – Mr. Rajiv Tibrewal

D.O.B – 19.06.1958
Age – 52yrs 10mths
Employment – Employed with family business ( Spouse is the proprietor) and is the sole key-man of the said business.

Under insured with the following dependants
Wife
– Kavita Tibrewal
D.O.B – 09.05.1966
Age – 44yrs 11mths
Son
– Rahul Tibrewal
D.O.B – 13.11.1989
Age – 21yrs 5mths
Daughter
– Shreya Tibrewal
D.O.B – 16.11.1993
Age – 17yrs 6mths

Plan needed for Retirement at age 65 yrs. with a current monthly surplus of approx. Rs.10,000.00

  • 1. Invest Rs. 3,000.00 per month in a conventional pension plan for 13 yrs. that might build up a corpus of around Rs.7,00,000.00
  • 2. Invest Rs.3,000.00 per month in PPF for 13 yrs that might build up a corpus of around Rs.7,70,000.00
  • 3. Invest Rs.3,250.00 per month for 13 yrs in risk associated instruments that has the potential to build a corpus of around Rs.11,00,000.00
  • 4. Allot approximately Rs.750.00 per month i.e. approx. Rs.4500.00 half yearly for protection worth Rs.5,00,000.00 for 7 yrs.
  • 5. After 7 yrs. invest the unutilized Rs.750.00 per month for the next 6 yrs that might build up a corpus of around RS.75,000.00
  • 6. The EXPECTED Corpus after 13 yrs from the above = Rs.26,45,000.00

The above plan is on the basis of certain assumptions and expectations and is not binding on anyone . The plan might fail due to various external factors like Government policies, Natural or unnatural calamities, unforeseen circumstances, etc. Whoever follows this plan does so entirely on his / her own risk and discretion

Name – Mr. Ashim Kumar Das

D.O.B – 11.07.1980
Age – 41 yrs –
Employment – Service

Other Family Members
Wife
– Presently not working
Dependent
– No

Present Financial Situation

  • 1. Loan / Liability : No but intend to avail home loan after 4 yrs
  • 2. Take home pay : Rs. 13,50,000.00 per annum after deduction of Tax liability
  • 3. Current Monthly house hold expense : Rs. 40,000.00 i.e. Rs.4,80,000.00 per annum

Hence, current monthly investable surplus = Rs. 72,500.00 i.e. Rs.8,70.000.00 per annum
Cash available for investment : Rs.2,50,000.00

Goals as per discussion :

  • 1. Rs.20,00,000.00 for down payment to buy a property worth Rs. 80,00,000.00 after 4 yrs i.e. on or after July,2018
  • 2. Buy a bigger car in the range of Rs. (15 to Rs. 20) lacs in the year 2020 i.e. after 6 yrs.
  • 3. Corpus of Rs. 25,00,000.00 after 20 yrs i.e. on or after July,2034.
  • 4. Retirement corpus of Rs. 2,50,00,000.00 i.e. after 24 yrs i.e. on or after July, 2038

Hence, current monthly investable surplus = Rs. 72,500.00 i.e. Rs.8,70.000.00 per annum
Cash available for investment : Rs.2,50,000.00

Suggestion:

  • Prioritization along with revamping of goal is required to achieve the above mentioned goals.
  • Term insurance worth 75 lacs

GOAL 1

PROGRAMMEInvestment of Rs. 29,000.00 per month in Risk Related SIP has the potential to generate Rs. 16,50,000.00 in 4 yrs @ 12% return compounded on an annualized basis.
Investment of Rs.2,62,000.00 lump sum in a Risk Averse Fund will be able to generate Rs. 3,50,000.00 in 4 yrs at 7.5% return compounded on an annualized basis.

GOAL 2

PROGRAMMEInvestment of Rs. 15,500.00 per month in Risk Oriented SIP has the potential to generate Rs. 15,00,000.00 in 4 yrs @ 12% return compounded on an annualized basis.

GOAL 3

PROGRAMMEInvestment of Rs. 5,100.00 per month in PPF has the potential to generate Rs. 25,00,000.00 in 20 yrs @ 7% return compounded on an annualized basis.

GOAL 4

PROGRAMMEInvestment of Rs. 7170.00 per month in PPF has the potential to generate Rs. 50,00,000.00 in 24 yrs @ 7% return compounded on an annualized basis.
Investment of Rs. 7170.00 per month in Pension Fund may fetch around Rs. 46,00,000.00 in 24 yrs @ 6.5% compounded on an annualized basis and also has an built in life cover of approximately 21 lacs.
Investment of Rs. 9380.00 per month in Risk Related SIP has the potential to generate
Rs. 15,000,000.00 in 24 yrs @ 13% compounded on an annualized basis.

Risk Factor

From the above plan the total investment requirement per month = Rs. 45,500.00 out of which
Rs.53,880.00 in monthly investment in risk oriented schemes i.e. 73.5% .
Rs.19,440.00 Monthly investment in risk averse schemes i.e. 26. 5% of
Total monthly investment of Rs.73,320.00
i.e.approximately
58% in risk averse instruments
36% in Risk bearing instruments AND
06% for protection purpose

Note

1.
The portfolio thus shaped is reasonably aggressive initially but eventually shall be reason able after availing home loan and with increase in income level.
2.
Slight mismatch in investable surplus and requirement of investment as it shall not be wise to make the calculation on the basis of a higher return percentage and needs to be corrected.
3.
Existing investment schemes like PF,NPS,LIC products of both LICI and Pvt. Sector insurance cos. and other investments, if any, have not been considered in the above plan and needs to be correlated and corrected.

Please note that the growth rate as well as the tax impact may vary due to change in Government policies. Hence needs review every year.

Name – Mr. Ashit Chatterjee

D.O.B – 11. 02. 1975
Age – 39yrs –
Occupation – Service WITHOUT ANY Pension provision

Retirement :

In 2033 at age 58 that means another 19 years left to accumulate wealth for Retirement planning for self and spouse as well as old age medical cost provision for both

Current Monthly Take home :

Current monthly take home after deduction of all applicable tax : Rs.95,000.00

Car Loan :

Current EMI against Car loan to be paid for the next 3 yrs.: Rs.8,200.00

Personal Loan :

Current EMI of Rs. 14,151.00 against Personal loan of Rs. 5,00,000.00 that has a possibility to get converted to a Home loan of Rs. 10,00,000.00 w.e.f. January 2015 with EMI of Rs. 10,000.00

NOTE:

@ 6% inflation rate Rs. 61,000.00 after 19 yrs = Rs. 1,85,000.00 & @ 7% = Rs. 2,21,000.00
Monthly House rent is Rs. 9,000.00 now that is supposed to become Nil w.e.f. 01.01.2016

Dependents :

Wife : Smt. Sreya Chatterjee by occupation House wife
D.O.B.: 19/06/1978
Son : Master Rishav Chatterjee student with signs of nominal autism undergoing treatment
D.O.B.: 06/10/2008

NOTE:

Hence it is advisable to provide for a Financial back up for the child even after retirement of the earning parent.

Existing Investment :

  • 1. Rs. 1,00,000.00 Fixed Deposit with ABCD Bank
  • 2. Rs. 40,000.00 Infrastructure bond
  • 3. Accumulation of P.F. contribution till date = Rs. 8,50,000.00

Existing Protection :

  • 1. Term Insurance worth Rs.25,00,000.00 for another 6 yrs.
  • 2. Medical coverage of Rs. 2,00,000.00 provided by the Employer and another Rs. 2,00,000.00 worth individual mediclaim policy bought by self.

Already Decided :

  • 1. To buy a 3 cottah plot of land worth Rs. 2,00,000,00 by November,2014.

Wish :

  • 1. To invest in Equity mutual fund on a regular basis.
  • 2. To invest in Gold on a regular basis
  • 3. To buy a flat worth Rs. 20,00,000.00 by the year 2017.
  • 4. To start a business in another 5 to 8 yrs.

Goal :

  • 1. To buy a Land
  • 2. To buy a flat worth Rs. 20,00,000.00 by the year 2017.
  • 3. Provision for son’s Higher Education 2026 onward.
  • 4. Retirement provision 2033 onward

GOAL 1

PROGRAMME
Regarding the 3 cottah of land worth Rs. 2 lacs within the next 3 months it is expected that the fund requirement for the same has also been already arranged for. Hence No Plan is required.

GOAL 2

PROGRAMME
Let us begin by planning to create a corpus of Rs.4,00,000.00 ( 20% Down payment amount to buy a flat ) by the year 2017 i.e. in 3 yr time.
Invest Rs. 3,500.00 monthly in ELSS’s through SIP mode.
Invest Rs. 6,500.00 monthly in Risk oriented schemes through SIP mode.
Avail a home loan for the rest Rs. 16,00,000.00
This EMI to start after the closure of Car loan and discontinuance of House rent.

GOAL 3

PROGRAMME
Plan for son’s Higher Education corpus of Rs. 10,00,000.00 when he attains 18 yrs of age
Rs. 2,200.00/mth in Risk averse schemes @ 8% CAGR = Rs. 5,00,000.00 approx. in 12 yrs
Rs. 1,800.00/mth in Risk oriented schemes @ 12% CAGR = Rs. 5,00,000.00 approx. in 12 yrs

GOAL 4

PROGRAMME
Now, let us plan for Retirement corpus of Rs. 25,000,000.00 in the next 19years.
Rs. 10,000.00/mth in Risk oriented schemes may generate with 12% CAGR = Rs. 51,00,000.00 approx. in 16 yrs
Rs. 5,000.00/mth in Risk averse schemes may generate with 7.5% CAGR = Rs. 23,50,000.00 approx. in 19 yrs.
Rs. 5,000.00/mth in Gold fund may generate with 9% CAGR = Rs. 27,00,000.00 approx. in 19 yrs.
Rs. 6,000.00/mth in Risk oriented schemes may generate with 12% CAGR = Rs. 45,00,000.00 approx. in 19 yrs.
Plot of land worth Rs. 2,00,000.00 has a growth potential @ 10% CAGR = Rs. 12,00,000.00 approx. in 19 yrs
Flat worth Rs. 20,00,000.00 has a growth potential @ 10% CAGR = Rs. 91,50,000.00 approx.in 16 yrs.
Mediclal Expense Cover Alternation :
Opt for a Floater policy worth Rs 3,00,000.00 to Rs. 5,00,000.00 as per availability at the time of renewal.

Suggestion:

Please note that the tax impact as well as the growth rate may vary due to change in Government policies.
Hence needs review every year

Name – Sri Rahul Khanna

D.O.B – 13.01.1972
Age – 45yrs –
Occupation – Service ( Pvt. Sector )

Retirement :

February, 2030 At age 58 yrs ( 13 yrs hence )

Current Annual Take home :

Current annual take home after deduction of all applicable tax : Rs.Rs. 13,00,000.00

Synopsis of current expenditure :

Loan outstanding : Rs. 3,00,000.00 with an EMI of Rs. 16,185.00
Monthly Expense : Rs. 90,000.00

Other Family Members

Wife : Occupation : Service ( Pvt. Sector )
D.O.B.: 17.04.1979
Parents :
Father aged around 83 yrs ( Pension holder )
Mother aged around 73 yrs ( Pension holder )

Existing Protection :

  • 1. Term Insurance worth Rs. 50,00,000.00 along with Personal Accident Insurance worth Rs. 1 Crore
  • 2. Term Insurance worth Rs. 25,00,000.00 along with Personal Accident Insurance worth Rs. 15,00,000 provided by

    employer

  • 3.. Corporate floater Mediclaim worth Rs. 5,00,000.00 ( base cover ) along with Rs. 7,00,000.00 ( Top up ) and

    includes both the parents and children provided by employer

  • 4..Individual Mediclaim worth Rs. 3,00,000.00 covering self, spouse and childrenr

Existing Investment:

  • 1. PPF – Present value approx. Rs. 15,00,000.00.
  • 2. PF – Present value approx. Rs.10,00,000.00
  • 3. Stock – Present value approx. Rs. 10,00,000.00.
  • 4. Deposit in Foreign currency equivalent to Rs. 10,00,000.00.
  • 5. Gratuity ( A Terminal benefit ) expected Rs. 10,00,000.00.
  • 6. Cash in bank savings a/c – Rs. 4,10,000.00.
  • 7. Gift from grand parents to both children – @ Rs. 1,00,000.00 each .
  • 8.LICI
    • a. S.A. – Rs. 50,000.00 due in Feb. 2019 – Annual prem. – Rs. 3151.00
    • b. S.A. – Rs. 2,00,000.00 due in July, 2020 – Annual prem. – Rs. 9608.00
    • c. S.A. – Rs. 1,25,000.00 due in May, 2025 – Annual prem. – Rs. 6005.00
    • d. S.A. – ? Pension to vest from March, 2032 – Annual prem. Rs. 10,089.00 – Expected annuity – Rs. 2800.00 per
      month ( S.A. assumed to be Rs. 3 lacs and monthly pension rate @ 6% ) .
  • 9. Investable surplus in the range of Rs. 25,000.00 to Rs. 27,500.00 per month.
  • 10. Flat – around 1250 sq. ft – worth Rs. 60,00,000.00
  • 11. Flat – around 750 sq.ft. -worth Rs. 30,00,000.00

Goals :

  • 1 Creation of a Retirement corpus.
  • 2 Provision for Higher Education cost for both the children.
  • 3 Provision for daughter’s Marriage .
  • 4 Medical insurance.

Observation :

  • 1. Monthly expense is inclusive of EMI of Rs. 16,185.00
  • 2. On foreclosure of the loan the monthly expense comes down to Rs. 75,000.00..
  • 3. And 13 yrs hence this value is equal to Rs. 1,60,000.00
  • 4. And 14 yrs hence is equal to Rs. 1,70,000.00 considering inflation @ 6% for both.
  • 5. Both the children will be pursuing for higher education at that time And hence the possibility of a reduction in

    monthly expense after retirement will be difficult in this case.

  • 6. Also to be kept in mind that there is a possibility of reduction in the standard Pension rate and or the standard

    interest rate 13 or 14 yrs hence. Let us presume it to be 6% on the higher side.

Let us also ignore the inflation rate supposed to prevail after retirement as this to some extent will offset with the growth rate in

income vis – a vis investment / savings amount during the accumulation period that is till retirement.
From the available data it is observed that the major portion of investment till date is in real estate
In comparison to liquid and or cash investment. It is also observed that

  • 1. Coverage or protection regard to Accident insurance is adequate.
  • 2. Coverage or protection regard to Life insurance may be increased by another Rs. 25,00,000.00
  • 3. Medical insurance protection is much better than average and needs to be fine tuned with time.

GOAL 1

PROGRAMME:Creation of Retirement corpus
Monthly payment requirement 13 yrs hence – Rs. 1,60,000.00 ( Taking inflation @ 6% )
Corpus requirement – Rs. 32,000,000.00 ( Taking pension rate @ 6% and ignoring inflation after retirement )
Additional corpus of Rs. 18,000,000.00 Considering inflation @ 6% post retirement )
Hence Total corpus to target – Rs. 50,000,000.00

Action Required :
To continue investment of Rs. 1,50,000/annum in PPF that may grow to Rs. 70,00,000.00
To continue investment of Rs. 1,00,000/annum in PF that may grow to Rs. 38,50,000.00
To continue LICI Pension premium that may grow to Rs. 6,00,000.00
To continue other LICI investments and judicious reinvestment on maturity that may grow to Rs. 8,50,000.00
To continue with the Stock portfolio that may grow to Rs. 48,50,000.00
To convert the deposit in foreign currency to a risk oriented investment that may grow to Rs. 48,50,000.00
Terminal benefit such as Gratuity to fetch Rs. 10,00,000.00
May consider SIP of Rs. 14,000.00 per month that may grow to Rs. 50,00,000.00,


Short fall of Rs. 22,000,000.00 ( considering the additional Rs. 18,000,000.00 corpus to offset inflation after retirement ) OR Rs. 40,00,000.00 ( by ignoring inflation after retirement )
Due to the absence of further liquid asset we hereby consider the growth of the Flat the present value of which is Rs. 30,00,000.00 that may fulfill the gap of Rs. 90,00.000.00 BUT still lagging behind the target by another Rs. 13,000,000.00

OR
May consider additional SIP for 13 yrs @ Rs. 12,000.00 per month that may grow to Rs. 40,00,000.00 OR @ Rs. 39,000.00 per month that may grow to Rs. 13,000,000.00 if current financial position permits

GOAL 2

PROGRAMME: Provision for Higher Education cost for both.
For Son – Fund provision after 14 yrs – Rs. 25,00,000.00 ( as per our telephonic discussion as on 08/12/2016)
For Daughter – Fund provision after 15 yrs – Rs. 25,00,000.00 ( as per our telephonic discussion as on 08/12/2016

Action required for son :
1. To invest Rs.2, 90,000.00 in a risk averse instrument that may fetch Rs. 7,50,000.00 .
2. May consider an SIP of Rs. 5,000.00 per month that may grow to Rs. 17,50,000.00
Action required for daughter :
1. To invest Rs. 2,65,000.00 in a risk averse instrument that may fetch Rs. 7,50,000.00.
2. May consider an SIP of Rs. 4,500.00 per month that may grow to Rs. 17,50,000.00.

GOAL 3

PROGRAMME : Provision for Daughter’s Marriage
23 yrs hence – Rs. 25,00,000.00 ( as per our discussion )
Action required :
1.To invest Rs. 55,000.00 in a risk averse instrumentthat may grow to Rs. 2,50,000.00.
2. May consider an SIP of Rs. 2,000.00 per month in a risk oriented instrument that may grow to 22,50,000.00

GOAL 4

PROGRAMME : Programme for Medical cover :
To opt for a family floater policy for Rs. 5,00,000.00 along with a Top up of Rs. 5,00,000.00 instead of an individual mediclaim policy but needs to be reviewed / evaluated on a periodic basis.

NOTE:

1. Risk averse return has been calculated in between 7% and 8%.
2. Risk associated return has been calculated in between 11% and 12%.
3. Pension rate has been calculated @ 6%.

Suggestion:

The above programme is on the basis of certain assumptions and expectations and is not binding on anyone . The plan might fail due to various external factors like Government policies, Natural or unnatural calamities, unforeseen circumstances, etc. Whoever follows this plan does so entirely on his / her own risk and discretion.

Name – Sri Biplab Chowdhury

D.O.B – 26.05.1976
Age – 41yrs
Occupation – Service (Pvt. Sector)

Retirement :

February, 2036 At age 58 yrs ( 19 yrs hence )

Current Annual Take home :

Current annual take home after deduction of all applicable tax : Rs.3, 60,000.00

Other Family Members

Wife : Occupation : Service ( Pvt. Sector )
D.O.B.: 1984
Parents :
Father aged around 75 yrs
Mother aged around 65 yrs
Both are enjoying Medical Corporate coverage

Existing Investment :

  • 1. LICI – Approx. Rs. 24,000.00 annual premium and around Rs. 6, 00,000.00 Sum Assurance to mature after 15 yrs.Expected Amount Rs.9, 50,000.00 on maturity
  • 2. Cash and Fixed deposits with bank: Rs. 5, 00,000.00 approx.
  • 3.. PF Contribution – Rs.4200.00 p.m. Annual accumulation Rs. 100800.00 including Employer Contribution (Rs.4200.00)in PF.

Current available surplus for further investment : Rs. 20,000.00 per month with a provision for additional Rs. 10,000.00 per month after a year on a/c of Personal loan closure as well as a further provision of Rs. 10,000.00 per month on a/c of stoppage of Rent after shifting to own home.

Existing Protection:

Provided by the employer for self, spouse and both the parents under a floater policy of Rs. 5 lacs

Synopsis of Current Expenditure:

Monthly Household expense ; Rs. 25,000.00
Investment/LIC per month; Rs. 2,000.00

Goals :

  • 1. To purchase a home / flat – Budget – Rs. 50,00,000.00 inclusive of renovation & other expense.
  • 2. Retirement Corpus at age 60 yrs

Observation :

  • 1. Current Monthly expense is Rs. 25,000.00 the equivalent of which is Rs. 80,200.00 after 20 yrs i.e. on retirement at age 60 yrs ( inflation calculated @ 6% ) .But in reality the 35% to 40% of cost gets reduced on retirement due to certain factors related to old age.But again, being a newly married couple, it is advisable to stick to this mentioned inflated figure because of the probability of a bigger family structure. Thus the required monthly expense on retirement : Rs. 80,200.00 ( Ignoring inflation post retirement but considering a bigger family structure ).
  • 2. No pension provision which is indeed a matter than needs to be taken care of.
  • 3. Poor return oriented / insurance cover oriented investment : Rs. 24,000.00 Annual Lici premium ( It is neither an insurance product nor an investment product )

NOTE:

Advisable to buy an insurance product from an insurance co. only and an investment product from an investment co. only

GOAL 1

PROGRAMME:Creation of Retirement corpus
Monthly payment requirement 20 yrs hence – Rs. 80,200.00 ( Taking inflation @ 6% )
Corpus requirement – Rs. 1,62,00,000.00 ( Taking pension rate @ 6% and ignoring inflation after retirement )

Action Required :
To continue investment of Rs. 100,000/annum in PF that may grow to Rs. 41,00,000.00
Terminal benefit like Gratuity expected to fetch Rs. 10,00,000.00
May opt for a PPF investment @ Rs. 96,000.00/annum i.e. Rs. 8,000.00 per month that may grow to Rs. 38,00,000.00
To continue existing LICI investments and judicious reinvestment on maturity that may grow to Rs. 13,00,000.00
May consider SIP in risk associated instrument @ Rs. 7,000.00/month that may grow to Rs. 60,00,000.00

I.E.
Additional Monthly investment of Rs. 15,000.00 is required ( PPF & SIP )
It is also recommended to go for a Term Insurance for minimum Rs. 50,00,000.00 – premium should be around Rs. 12,000.00 per annum for a standard non-smoker life.

GOAL 2

PROGRAMME: Purchase a home/flat
Budget – Rs. 50,00,000.00 inclusive of renovation & other expense
Considering down payment to be 20% of the budget the lump sum requirement : Rs. 10,00,000.00
But cash in hand : Rs. 5,00,000.00
Hence simultaneously may earmark an SIP / RIP @ Rs. 5,000.00 per month without any fixed period such that as and when the opportunity comes this instrument is liquidated and stopped and the MONTHLY amount is adjusted with the EMI where as the redemption proceed is utilized for down payment.
Additional Rs. 20,000.00 ( Rs. 10,000.00 in lieu of rent and Rs. 10,000.00 in lieu of Personal loan closure ) is already provisioned for and is adjusted with EMI
Still Remains a deficit of another Rs. 15,000.00 approximately
The loan needs to be jointly co-opted.
The deficit in down payment ( if any ) as well as the deficit in EMI needs co-sharing.

NOTE:

1. Home loan amount has been taken as Rs. 40,00,000.00 and corresponding EMI has been taken as Rs. 40,000.00

2. Generally return of a Life Insurance policy does not exceed 6%. May consider surrender of the existing policies and instead may opt for a Term Insurance worth Rs. 50,00,000.00 and simultaneous investment of the residual amount of Rs. 1,000.00 per month in a SIP / RIP as well as simultaneous reinvestment of the surrender amount in PPF or other debt instruments may grow to Rs.13,00,000.00 as has been mentioned in point no. 4 under Programme 2 : Creation of Retirement corpus

3. Risk averse return has been calculated in between 7% and 8%

4. Risk associated return has been calculated in between 11% and 12%

5. Pension rate has been calculated @ 6%

Suggestion:

The above programme is on the basis of certain assumptions and expectations and is not binding on anyone. The plan might fail due to various external factors like Government policies, Natural or unnatural calamities, unforeseen circumstances, etc. Whoeverfollows this plan does so entirely on his / her own risk and discretion

Name – Smt Roshni Chattoraj

D.O.B – 30.10.1983
Age – 32yrs
Occupation – Service
Tax Bracket : 20%

Retirement :

February, 2043 At age 58 yrs ( 26 yrs hence )

Current Annual Take home :

NA

Synopsis of current expenditure :

Monthly Expense : Rs. 25,000.00

Other Family Members

Spouse : Occupation : Service ( Pvt. Sector )
D.O.B.: 02.11.1980 ( Age : 35 yrs)
Daughter :
Date of birth : 23/05/2014 ( Age : 01+ )

Existing Investment :

  • 1. Investment in SIP ( Risk oriented ) per month = Rs. 4,000.00
  • 2. LIP on spouse’s life where annual premium = Rs. 18,000.00 approx.
  • 3. LIP on self life with Rs. 2 lakh Sum Insurance where annual premium = Rs. 9,500.00 approx.
  • 4. PPF – Investment for F.Y. 14-15 was = Rs. 1.00,000.00 approx.
  • 5. Mediclaim for the entire family provided by the employer for Rs. 4,00,000.00 under floater scheme.
  • 6. Housing loan : Rs. 18,75,000.00 where EMI = Rs. 19,200/ without any coverage.
  • 7. Personal loan: Rs. 3,00,000.00 where EMI = Rs. 7,000/ without any coverage
  • 8. Pension : No provision
  • 9. Recurring : Rs. 3,000.00 per month with bank to mature in October,2016
  • 10. Jeevan Sukanya : Rs. 3,000 per month
  • 11. nvestable surplus : Rs. 8,000.00

Existing Loan

  • 1.Housing loan : Rs. 18,75,000.00 where EMI = Rs. 19,200/ without any coverage.
  • 2.Personal loan: Rs. 3,00,000.00 where EMI = Rs. 7,000/ without any coverage

Existing Protection

  • 1. Mediclaim for the entire family provided by the employer for Rs. 4,00,000.00 under floater scheme..
  • 2. Pension : No provision
  • 3. LIP on spouse’s life where annual premium = Rs. 18,000.00 approx
  • 4. LIP on self life with Rs. 2 lakh Sum Insurance where annual premium = Rs. 9,500.00 approx.

Goals :

  • 1. Contingency Provision .
  • 2. Financial safe guard on a/c of an eventuality
  • 3. Higher Education provision for child starting from age 18 till age 22 yrs i.e. for 5 consecutive years.
  • 4. Medical Coverage for the entire family
  • 5. Retirement at age 60.
  • 6. Financial provision for Marriage of child at age 25 i.e. after 24 yrs

Observation :

  • 1.As per the data gathered the incumbent is under 20% tax bracket with a possibility to reach the 30% bracket by the next couple of years with positive approach.Hence, Fixed deposit with bank or Recurring deposit with bank or Post Office is not advisable as the interest accrued in these instruments is taxable thus reducing the net yield. So it is advisable to discontinue the Recurring of Rs. 3,000.00 per month and this amount will help to meet the requirements of the plan..
  • 2. The primary earning member of the said family is Mrs. Chattoraj and hence first and foremost the requirement is to cover the life of Mrs. Chattoraj
  • 3. As per the data No pension provision has been made till date. So provision for pension is a priority as well.

GOAL 1

PROGRAMME:Contingency Plan
Cash at hand and in savings a/c, proceeds of recurring to be treated as Contingency fund and the amount needs to be equivalent to minimum 6 months monthly expense along with EMI AND savings or investment needs to be liquid enough such that any time after 3 yrs from this date the Loan amount could be foreclosed, if demands so.

GOAL 2

PROGRAMME: Financial safe guard to family
Home loan and Personal loan are without any protection. Recommended to opt for a Term insurance worth RS. 100,00,000.00 with maximum 25 years term. Premium range expected within Rs. 15,0000.00 and Rs. 18,000.00 for a standard female life with smoking habit.

GOAL 3

PROGRAMME: Financial Provision for Higher education of child
Invest Rs. 8,500.00 every month Sukanya Samriddhi Yoyona for 17 yrs and beyond as per requirement when she attains 18 yrs of age.Though at present the rate is 9.2% let us consider the average rate of return @ 7% for the next 17 yrs. such that corpus may become Rs. 31, 50,000.00..

GOAL 4

PROGRAMME: Financial provision for marriage of child after 24 yrs.
Invest Rs. 1200.00 per month in a risk bearing instrument for the next 24 yrs such that the target corpus is Rs. 15,00,000.00

GOAL 5

PROGRAMME: Retirement at age 60
Needs a corpus of around Rs 2 Crores such that at 6% rate of interest the monthly interest income is Rs. 1,05,000.00.Please note that monthly expense of Rs. 25,000.00 as on today is equivalent to approximately Rs. 1, 30,000.00 after 26 years with 6.5% inflation. Due to limited needs after retirement we may arbitrarily consider the requirement to be Rs. 1,05,000.00
i.Contribute Rs. 7,800.00 per month in PPF for the next 26 yrs such that the corpus reaches Rs. 64,00,000.00.
ii.Contribute Rs. 7,600.00 per month in risk bearing instrument for the next 26 yrs such that the corpus target is Rs. 1,36,00,000.00
iii.Contribution expected to be Rs. 750.00 per month approximately in Atal Pension Yoyona for the next 25 yrs such that to receive Rs. 5,000.00 pension every month.

NOTE:

1.Other existing investments in self name and spouse’s name and terminal benefits are not being considered in the above plan as these may act as a buffer to some extent in case of any adverse situation beyond control.
2.The above plan needs an investment of less than Rs. 27,250.00 per month at the initial stage but needs review with change in income level, liability, expense, etc
3.Please note that the tax impact as well as the growth rate may vary due to change in Government policies.
4.The above plan is on the basis of certain assumptions and expectations and is not binding on anyone . The plan might fail due to various external factors like Government policies, Natural or unnatural calamities, unforeseen circumstances, etc. Whoever follows this plan does so entirely on his / her own risk and discretion.

Suggestion:

  • 1.Term Insurance for Rs. 1 Cr for 25 yrs.
  • 2. Investment of an additional Rs. 5,000.00 per month in a risk associated instrument
  • 3. Atal Pension Yoyona : Rs. 750.00 each per month for both the spouses till age 60
  • 4. Continue Recurring of Rs. 3,000.00 per month till October, 2016 and on maturity invest the same in a liquid instrument under a Contingency plan
  • 5. PPF : Target Rs.7,800.00 per month for 26 yrs
  • 6. Sukanya Sammriddhi Yoyona : Target Rs. 8,500.00 per month for 17 yrs and beyond

——————–

Get regular updates about latest financial products, schemes and news