Você está na página 1de 29

Financial Plan of - Mr.

Suraj Chowdhury

Prepared For :
Mr. Suraj Chowdhury & Family
Mobile No : 9706039350

Prepared By :
Name :
Mobile No :
Email : rajchw05@yahoo.co.in
Company : Plan My Investment

November 20, 2014

Page 1 of 29
Plan My Investment

Financial Plan of - Mr. Suraj Chowdhury

Table of Contents

Financial Plan Overview

Disclosure

Plan Summary

Cash Flow Management

Contingency Planning

Networth Analysis

Client Assumptions Details

Dreams & Goals

Goal Analysis And Funding

10

Asset Allocation For New Investment (Lumpsum Mode)

11

Asset Allocation For New Investment (Monthly Mode)

12

Asset Allocation For New Investment (Stepup Mode)

13

Retirement Planning

14

Insurance Planning

15

Cash Flow Upto Retirement

16

Cash Flow After Retirement

17

Disclaimer & Risk Factors

Page 2 of 29
Plan My Investment

Financial Plan of - Mr. Suraj Chowdhury

Company Profile

dnfhnd

rgh
rhge
rh
rh
hre
rh
rh\rwgqrggqrwegqwrgwqrg
wrggwr rgrnolgihi 7uouhuh u iuhuhIJ jijj IJJJJjif QWDEIKONHWTRM G BNOHGBWQKBT'B;FDGB
OPTHGJOWTEHINOIN GMEROIGJPRGIQNR[GM QMRWGUHN O
wrg
wg
rgwrgggggggggggggggggggggggggggrggggggggggggggggggggggggggggggggggggggggggggggggggg
ggggggggggggggggggggggggggggggggggggggggggggggggggggreq4tyjyghnn u

wgre
rh
h
rh
r
rgwrgrhg
rhg
OSPL

Page 3 of 29
Plan My Investment

Financial Plan of - Mr. Suraj Chowdhury

Disclosure

This document has been prepared to help you make important decisions regarding your financial future. Before reviewing the data,
alternatives and options presented in this financial plan, please note the inherent limitations associated with this information: The
content of this report is based on information provided by you. Certain assumptions have been made about future investment
performance, inflation rates, retirement benefits and other variables which are only estimates, with no assurance as to their
attainability or ultimate desired outcome.
Certain financial information contained in this plan, including the Net Worth summary and the Income and Expenses summary, was
created only to assist you and your advisor in developing your financial plan. Accordingly, it should not be relied on for purposes of
obtaining credit or portraying financial soundness or for any purpose whatsoever other than developing your financial plan.
Projections of future events are based on interpretations of existing laws, as well as assumptions that are described in the
accompanying text. Furthermore, even if the steps in this document are followed, there may be material differences between
projected and actual results because laws are updated, events and circumstances frequently do not occur as expected, and the
overall economic environment changes. Actual results may differ materially from those suggested by the forward looking statements
due to risk or uncertainties associated with, general economic and political conditions, the monetary and interest policies, inflation,
deflation, unanticipated turbulence in interest rates, foreign exchange rates, market fluctuations etc.
You are under no obligation to follow, in whole or in part any of the alternatives presented in this plan or to purchase investment,
insurance or other financial products or services through your advisor.
Illustrations of products alternatives are presented only as guidelines and represent our general understanding of the information
available to us. Any analysis of legal, taxation or accounting issues relating to your situation are for discussion purposes only and
not intended to be a substitute for professional advice in these areas. Calculations illustrating income tax concepts and deductions,
and investment gains and losses are for illustrative purposes only and are based upon hypothetical situations. Consult with a
legal/tax/accounting/financial professional to counsel you on specific topics related to your financial situation. Financial planning
strategies are presented based upon facts as stated above and on laws and regulations that are subject to change.
The financial planning strategies presented in this document are intended only as a guide and not as a comprehensive financial
plan. There may be a conflict of interest as the advice generated may result in product sales that benefit this firm.

Page 4 of 29
Plan My Investment

Financial Plan of - Mr. Suraj Chowdhury

Executive Paln Summary

Page 5 of 29
Plan My Investment

Financial Plan of - Mr. Suraj Chowdhury

Plan Summary

Self

Spouse

Name

Mr. Suraj Chowdhury

Mrs. Anita Chowdhury

Date of Birth

15/06/1982

20/06/1985

Health Status

Excellent

Good

Occupation

Salaried

Self-Employed

Mobile Phone

9706039350

9709690393

Email Address

rajchw15@gmail.com

rajchw15@gmail.com

PAN Number

AEBP2912D

AEPC2811F

Address

City
Pincode

Client Name

Mr. Rajib Chowdhury

Relationship

Son

Date Of Birth

01/02/2010
Self

Health Status

Financially
Dependent

No

Excellent
Spouse

Expected Retirement Age

60

60

Life Expectancy

80

80

Page 6 of 29
Plan My Investment

Financial Plan of - Mr. Suraj Chowdhury

Risk Profile :Wealth Guard

Page 7 of 29
Plan My Investment

Financial Plan of - Mr. Suraj Chowdhury

Cash Flow Management


Income & Expense
Sound

investing

is

an

appropriate

focus,

but

not

at

the

cost

of

ignoring

essential

cash

flow

management. The flow in cash flow refers to the in and out motion of money. Those who simply earn income
and

pay

bills

management

are

involves

not

engaged

in

understanding

the
the

process

of

components

cash
that

flow

make

management,
up

where

thats

the

survival.

money

comes

Real
from,

cash

flow

where

it

goes, and what choices are appropriate in creating a life of greater satisfaction. It is an active process.

Income for the current year :


Self
Income

Spouse

Total

Yearly

Monthly

30,000

360,000

30,000

360,000

Rental Income

5,000

60,000

5,000

60,000

14

Inc. From Inv.


(Interest)
Inc. From Inv.
(Dividends)
Inc. From HUF

Other Income

35,000

420,000

35,000

420,000

Income Salary
Business Income

Total :

Yearly

Monthly

Yearly

% Of
Total

Monthly

86

Income Structure
Business Income
Inc. From HUF
Inc. From Inv.
(Dividends)
Inc. From Inv.
(Interest)
Income Salary
Other Income
Rental Income

Page 8 of 29
Plan My Investment

Financial Plan of - Mr. Suraj Chowdhury

Expense for the current year :


Self
Expense

Monthly

Spouse
Yearly

Monthly

Total
Yearly

Monthly

% of
Total

Yearly

House Hold

2,000

24,000

2,000

24,000

16.67

Medical Expenses

1,000

12,000

1,000

12,000

8.33

Lifestyle (includes
shopping, movies,
dinners etc)
Travel

1,000

12,000

1,000

12,000

8.33

0.00

House rent

5,000

60,000

5,000

60,000

41.67

Children
Education/Depende
nt Fees
Holiday Expenses

3,000

36,000

3,000

36,000

25.00

0.00

0.00
0.00

Car Maintenance
Other Expenses
Total :

12,000

144,000

12,000

144,000

Expense Structure

Car Maintenance
Children
Education/Dependent
Fees
Holiday Expenses

House Hold

House rent
Lifestyle (includes
shopping, movies,
dinners etc)
Medical Expenses

Other Expenses
Travel

Page 9 of 29
Plan My Investment

Financial Plan of - Mr. Suraj Chowdhury

Committed Savings for the current year :

Monthly

Yearly

% of Total

Insurance Premium

1,667

20,004

25.00

SIP

5,000

60,000

75.00

0.00

0.00

6,667

80,004

Recurring Deposits
PPF Investment
Total :

Commited Savings

Insurance Premium
PPF Investment
Recurring Deposits
SIP

Page 10 of 29
Plan My Investment

Financial Plan of - Mr. Suraj Chowdhury

Repayments :

LoanType

Monthly

Home Loan
Total :

Yearly

% of Total

10,321

123,852

10,321

123,852

Monthly

100.00

Yearly

Your Total Income :

35,000

420,000

Your Total Expenses :

12,000

144,000

6,667

80,004

10,321

123,852

6,012

72,144

Your Commited Savings :


Your Loan Repayments :
Part of your Savings available :

Cash Flow Statement (in Rs.)


450K

Sum of Amount

400K
350K
300K

Income
Expenses
Cashflow

250K
200K
150K
100K
50K
0K

Income

Expenses

Cashflow

Description

Page 11 of 29
Plan My Investment

Financial Plan of - Mr. Suraj Chowdhury

Contingency Planning

Contingencies can arise due to many reasons like Job loss, health problems, temporary Disability,etc.
Contingencies can result in reduction or stoppage of one's income. But regular living expenses need to be
taken care of anyway. So, a well thought out and planned Contingency Fund for such situations can be a
great help.A Corpus equivalent of 3 - 3 months of Living expenses plus committed outgo kept in liquid
form is highly recommended.
Emergency funds should be invested in shortterm investments such as savings, liquid funds or Bank
Deposits.
Objective
a) Maintain an emergency fund of Rs. 112,002.00 to cover 6 months worth of living expenses.
b) An emergency fund is important in the event of an unexpected job loss, reduction in income or to cover
unexpected expenses.
Current Situation
a) Analysis of Funding: You have allocated Rs. 400,000.00 to cover any unexpected expenses
Assets allocated for contingency planning :

Asset Type
Cash and Cash
Equivalent

Total monthly expenses


Contingency period (months)

Asset Name
Saving Account

Owner
Suraj

Amount
400,000

18,667
6.00

Ideal funds req. for emergency

112,002

Fund available for emergency

400,000

Net surplus/(shortfall)

287,998

Page 12 of 29
Plan My Investment

Financial Plan of - Mr. Suraj Chowdhury

Networth Analysis

Net Worth is the difference between assets and liabilities. It is an excellent starting place
personal financial analysis because it provides an understanding of your overall financial
sense of whether goals may be realistic and achievable and a benchmark for evaluating your progress.
Assets

Amount

for conducting
circumstances,

% of Total

% Of Total
Assets

100.00

48.83

100.00

2.35

0.00

0.00

100.00

48.83

a
a

Debt Assets
Bank Deposits

400,000
400,000

Total :
Equity Assets
Equity Mutual Fund

19,230
19,230

Total :
Insurance
Endowment Surrender Value

0
0

Total :
Liquid Assets
Saving Account

400,000
Total :

400,000

Total Assets :

819,230

Asset Structure

D e bt A s s e ts
E qui ty A s s e ts
I ns ura nc e
L i qui d A s s e ts

Page 13 of 29
Plan My Investment

Financial Plan of - Mr. Suraj Chowdhury

Liabilities :
Loan Type

Outstanding Balance

Home Loan

1,002,005
1,002,005

Total :

Total Assets

819,230

Total Liabilities

1,002,005

Networth

-182,775

Current Networth
1200K

S um of A mount

1000K
800K
600K

Assets
Liabilities
NetWorth

400K
200K
0K
-200K

Assets

Liabilities

NetWorth

Page 14 of 29
Plan My Investment

Financial Plan of - Mr. Suraj Chowdhury

Client Assumption Details

Description
Personal Goal
Depedent Goal

Percentage
7.00
12.00

Liquid Mutual Fund

6.00

Debt Mutual Fund

7.00

Equity Mutual Fund

12.00

Real Estate

9.00

Commodities

9.00

Inflation Rate

7.00

Expenses Growth Rate

9.00

Rental Income Growth Rate

10.00

Expected Retirement Return

7.00

Expenses Growth rate (post retirement)

7.00

Salary Growth Rate (Self)

10.00

Salary Growth Rate (Partner)

10.00

Expected Insurance Corpus Returns


Stock SIP Return Rate
Insurance Plans

7.00
12.00
7.00

Ulip Return

10.00

Step Up %

10.00

Insurance HLV Rate

10.00

Page 15 of 29
Plan My Investment

Financial Plan of - Mr. Suraj Chowdhury

Dreams & Goals

The first step in personal financial planning is controlling your day-to-day financial affairs to enable you to do
the things that bring you satisfaction and enjoyment. This is achieved by planning and following a budget, as
discussed in the first part of the plan.
The second
goals.

step

in

personal

financial

planning

is

choosing

and

following

course

toward

As with anything else in life, without financial goals and specific plans for meeting them,
leave our future to chance. A wise man once said: "most people don't plan to fail; they just fail to plan."

long-term

we

drift

financial

along

and

The end result is the same: failure to reach financial independence.

Goal Description

Inflation

Initially
Amount
Required

Every
Year

Present
Value

Years
Left

Future Value

Priority

alto

300,000

300,000

358,216

flat

4,000,000

4,000,000

11

8,419,408

High

Rajib Graduation

100,000

300,000

15

1,029,813

High

12

500,000

500,000

1,500,000

17

10,711,024

High

28

29,280,240

High

Rajib Post
Graduation
Retirement Goal

Medium

Page 16 of 29
Plan My Investment

Financial Plan of - Mr. Suraj Chowdhury

Goal Analysis and Funding

Your ability to maintain your lifestyle objectives for the future is determined by your current
situation we need to consider what is achievable given your current position, and how we
accumulated so far.

Net
Retrn

358,216

0.00

8.40

220,785

3,881

3,203

7,733,568

8.15

8.40

3,184,621

36,513

24,279

0 213.33

8.40

0.00

8.40

2,642,902

23,678

12,192

13.59

11.00

1,361,669

12,570

5,069

Existing
Investment

300,000

358,216

4,000,000

11

685,840

8,419,408

Rajib Graduation

300,000

15

2,196,928

1,029,813

Rajib Post
Graduation
Retirement Goal

1,500,000

17

10,711,024

10,711,024

28

3,980,557

29,280,240

25,299,683

Car Purchase
Home Purchase

Total :

Present
Value

%
Goal
Fund

Years
Left

Goal Description

Future Value

investments and ongoing savings. In analyzing your


can take best advantage of the assets you have

Net Corpus
Required

Lumpsum
Invesment

7,409,978

Page 17 of 29
Plan My Investment

Monthly
Invesment

76,642

Step Up
Investment

44,744

Financial Plan of - Mr. Suraj Chowdhury

Asset Allocation

Over time, one of the most important factors in determining the return on your portfolio is the asset
of stocks, bonds and cash that you own.
The appropriate asset allocation can help provide diversification of your portfolio, enhance return
fluctuation and position your portfolio to take advantage of developing investment opportunities.

allocation

that

potential,

represents

lower

the

overall

mix

portfolio

Based on the responses to the Risk Assessment Questionnaire, your risk profile is:Wealth Builder
Based on your risk profile, we have shown below the asset allocation required to be done in order to achieve your goals.

Asset Allocation (In case of Lumpsum Inv)

Goal Name

Risk Profile

Cash

Gold

Equity Mutual
Fund

Debt

Direct Equity

Endowment
Plans

Real Estate

Net
Ret

Car Purchase

Wealth Builder

66,235

22,078

66,235

66,235

8.40

Home Purchase

Wealth Builder

955,386

318,462

955,386

955,386

8.40

Rajib Graduation

Wealth Builder

8.40

Rajib Post
Graduation
Retirement Goal

Wealth Builder

792,871

264,290

792,871

792,871

8.40
11.00

Total :

Wealth Builder

272,334

1,089,336

1,814,492

604,831

2,086,826

2,903,828

Page 18 of 29
Plan My Investment

Financial Plan of - Mr. Suraj Chowdhury

Asset Allocation (In case of Monthly Inv)

Over time, one of the most important factors in determining the return on your portfolio is the asset
of stocks, bonds and cash that you own.
The appropriate asset allocation can help provide diversification of your portfolio, enhance return
fluctuation and position your portfolio to take advantage of developing investment opportunities.

allocation
potential,

that

represents

lower

overall

the

mix

portfolio

Based on the responses to the Risk Assessment Questionnaire, your risk profile is:Wealth Builder
Based on your risk profile, we have shown below the asset allocation required to be done in order to achieve your goals.

Gold

Debt

Direct Equity

Endowment
Plans

Real Estate

Net
Ret

Risk Profile

Car Purchase

Wealth Builder

1,164

388

1,164

1,164

8.40

Home Purchase

Wealth Builder

10,954

3,651

10,954

10,954

8.40

Rajib Graduation

Wealth Builder

8.40

Rajib Post Graduation

Wealth Builder

7,103

2,368

7,103

7,103

8.40

Retirement Goal

Wealth Builder

11.00

Total :

Cash

Equity Mutual
Fund

Goal

2,514

10,056

19,222

6,407

21,736

29,278

Page 19 of 29
Plan My Investment

Financial Plan of - Mr. Suraj Chowdhury

Asset Allocation (In case of Step Up Inv)

Over time, one of the most important factors in determining the return on your portfolio is the asset
of stocks, bonds and cash that you own.
The appropriate asset allocation can help provide diversification of your portfolio, enhance return
fluctuation and position your portfolio to take advantage of developing investment opportunities.

allocation
potential,

that

represents

lower

overall

the

mix

portfolio

Based on the responses to the Risk Assessment Questionnaire, your risk profile is:Wealth Builder
Based on your risk profile, we have shown below the asset allocation required to be done in order to achieve your goals.

Goal

Risk Profile

Cash

Gold

Equity
Mutual Fund

Debt

Direct Equity

Endowment
Plans

Real Estate

Net
Ret

Car Purchase

Wealth Builder

961

320

961

961

8.40

Home Purchase

Wealth Builder

7,284

2,428

7,284

7,284

8.40

Rajib Graduation

Wealth Builder

8.40

Rajib Post
Graduation

Wealth Builder

3,658

1,219

3,658

3,658

8.40

Retirement Goal

Wealth Builder

11.00

Total :

1,014

4,056

11,902

3,967

12,916

15,958

Page 20 of 29
Plan My Investment

Financial Plan of - Mr. Suraj Chowdhury

Retirement Planning

setting

aside

Retirement

planning

of

or

planning

is

than

necessity.

retirement

to

money

age

achieve

and
In

To

income,

this

order

i.e.
to

which

to

assets

the

to

of

so

retirement

whether

maintain
will

allocation

obtain

independence,

process

lifestyle,

readiness-to-retire.
generate

other

financial

The

refers

be

one

your

the

planning

life

increasing

aims

at

the

to

to

money

after

for

income

need

enough

style

finances

steady

that

has

of

at
be

to

of

This

retirement.
gainfully

assess

retirement,

rate

retirement.

The

goal

employed

is

readiness-to-retire

retire
you

inflation

normally

and

identify

would
and

is

means

of

retirement

optional

given

required

a
to

rather

desired

to

improve

regular

income.

actions

require

the

last

for

your

lifetime, you will need to accumulate a corpus of Rs. 29,280,240 approx at the time of retirement.

Self
Current Age

32

Retirement Age/Year

60

Number of Years Left for retirement

28

Total Annual Expenses (if you retire today)


Actual expenses in 1st year of retirement
Retirement Corpus Required
Provisions Made through your exisitng investments
Net Corpus required for Retirement

114,000
1,273,054
29,280,240
3,980,557
25,299,683

Page 21 of 29
Plan My Investment

Financial Plan of - Mr. Suraj Chowdhury

Sum of Amount
32M

Sum of Amount

28M
24M
20M

E x i s ti ng I nv e s tme nts
F uture V a l ue
N e t C o rpus R e qui re d

16M
12M
8M
4M
0M

E x i s ti ng
I nv e s tme nts

F uture V a l ue

N e t C o rpus
R e qui re d

Utilization of Existing Investments

E ndo wme nt
M utua l F und

Page 22 of 29
Plan My Investment

Financial Plan of - Mr. Suraj Chowdhury

Existing Investments used to achieve this Goal

Asset Type

Asset Name

Mutual Fund

Axis Equity Fund - Growth

Endowment

jeevan sati

Lumpsum Used

SIP Used

19,230

Total :

Future Value
5,000

%
Contr

1,709,977

42.96
57.04

512,500

2,270,581

531,730

5,000

3,980,558

Asset Allocation for new Investments

Mode

Cash

Gold

Equity Mutual
Fund

Debt

Direct Equity

Endowment Plans

Lumpsum

272,334

1,089,336

Monthly

2,514

10,056

Step Up

1,014

4,056

New Product Recommendations

Asset Type

Product Name

Amount
Invested

SIP Amount
Invested

SIP Start Date

Page 23 of 29
Plan My Investment

SIP End Date

Financial Plan of - Mr. Suraj Chowdhury

Insurance Planning

It is
life, so that
eventuality.

extremely important that every person, especially the breadwinner, covers the risks to his
his family's quality of life does not undergo any drastic change in case of an unfortunate

If we can imagine a situation where our goals are


the relevance of insurance in our lives. Insurance, simply
into during our lives. Insurance enables us to live our
financial impact of events that could hamper it. In
contingencies that could affect us.
Objective:
Determine the additional
dies prematurely.

capital

required

to

meet

Family's

disturbed by acts beyond our control, we realize


put, is the cover for all the risks that we run
lives to the fullest, without worrying about the
other words, insurance protects us from the

expenses

in

the

event

Mr.

Suraj

Chowdhury

Current Situation:
Existing Insurance Cover (a):
Policy Name

Sum Assured

Person Assured : Suraj


jeevan sati

500,000
Total Existing Cover (Suraj) :

500,000

Total Existing Cover :

500,000

Existing Loan Outstanding (b) :

Debt Repayment

Outstanding Balance

Home Loan

1,002,005
1,002,005

Total Outstaning Debt :


Essential Goals (c) :

Goal Names
Rajib Graduation
Rajib Post Graduation
Total Goal Corpus Required (Essential) :

Goal Corpous
283,339
1,471,698
1,755,037

Page 24 of 29
Plan My Investment

Financial Plan of - Mr. Suraj Chowdhury

Resources Available For Liquidation (d) :


Asset Name

Goal Corpus

Liquid Account

400,000

Commodities

Real Estate

Mutual Fund

19,230

Stock Portfolio

EPF

SAF

Saving Schemes

400,000
819,230

Total Assets Available:

Expense Replacement (e) :


Amount
Present Value Of Future Expenses

7,344,000

Total additional cover required (excluding Existing Cover) (e-d+c+b)

9,281,812

Total additional cover required for Self

7,779,807

Total additional cover required for Spouse

Page 25 of 29
Plan My Investment

Financial Plan of - Mr. Suraj Chowdhury

General Insurance Planning

This section covers


and our recommendations.

Name

analysis

of

Policy Name

your

current

General

Insurance Type

Insurance

policies,

Need

Sum Assured

Analysis

Premium
Amount

of

the

Client

Is Floating

Total :

General Insurance Recommendations :

Insurance Type

First Name

Policy Name

Sum Assured

Recommended
Premium Amount

Total :

Page 26 of 29
Plan My Investment

Financial Plan of - Mr. Suraj Chowdhury

Cash flow Upto Retirement

Year

Opening
Cash Flow

Total
Income

Asset
Maturity

Net
Inflow

Expenses

Goal
Outflow

Net
Outflow

Page 27 of 29
Plan My Investment

Interest On
Surplus

Net Closing
Balance

Financial Plan of - Mr. Suraj Chowdhury

Cash Flow After Retirement

Age

Year

Retirement
Corpus

Net Closing
Balalance

Expenses

Net Closing
Balance

Page 28 of 29
Plan My Investment

Financial Plan of - Mr. Suraj Chowdhury

Disclaimer & Risk Factors

These recommendations are given for your benefit only and are subject to review at the time of placement of your investments
because circumstances law and economic conditions can change. If more than 30 days have elapsed since the date of this plan,
you should not act on any specific recommendation without further consideration.

Returns from each recommended investment will vary in line with market conditions and investment policies of the fund
manager. Income and growth assumptions are intended as a guide only and should be treated with caution. No warranty is given for
the accuracy of the same. Most long equity/ growth investment are long term in nature and significant variations including capital
loss, may occur over shorter periods. Neither the authorized representative nor the company guarantees the performance or return
of capital on any of these investments. These recommendations are based on the information you have supplied. If any material
information has been withheld or any inaccurate, these recommendations could prove to be inappropriate for you.

Tax benefits, if any, are as per the Income Tax Act, 1961, and are subject to change from time to time. Therefore the
matters relating to taxation should be cleared with your own Tax Consultant. The information contained in this plan is strictly
confidential and meant solely for the selected recipient and may not be altered in any way, transmitted to, copied or distributed, in
part or in whole, to any other person or to the media or reproduced in any form, without prior written consent.
Nothing in this document should be construed as an investment or financial advice and nothing in this document should be
construed as an advice to buy or sell or solicitation to buy or sell the units of the schemes of any particular fund house or
securities or other financial instrument referred to in this document.
Nothing in this plan constitutes investment, legal, accounting and tax advice or a representation that any investment or strategy
is suitable or appropriate to your specific circumstances. The securities discussed and opinions expressed in this plan may not be
suitable for all investors, who must make their own investment decisions, based on their own investment objectives, financial
positions and needs of specific recipient.

Page 29 of 29
Plan My Investment

Você também pode gostar