SlideShare ist ein Scribd-Unternehmen logo
1 von 147
Downloaden Sie, um offline zu lesen
Sample Financial Plan Report in Excel                                                             30/09/2012

Scope of Personal Financial Plan                                     /    Financial Objective ::
Based on the information's, we have obtained from you in quantitative or qualitative manner, we have analysed the same. This financial plan may provide guidance on your financial
objectives as you have mentioned during our conversation. The scope of financial plan is as follows :



 Cash Flow         Analysis of your current Income -Expense structure and certain assumption of rise-fall in income & expenses, assessment of future situation of cash flow
  Analysis
                   Assessment of emergency funds need through short term cash flow.


                   To protect your family through adequate life insurance. To meet the future expenses with future need or in minimum - replacement of your income to your family. Analysis of
   Risk
                   your current Life Insurance Portfolio & basis on that how much life insurance to be required with efficient & cost effective future cash flow in your survival mode. To seek
Protection         adequate Health Insurance including analysis of current General Insurance Policies you have.
     Investments




                   To make a Investment portfolio, which is easy to manage, can provide timely fund for required financial goals with cost effective management & optimum returns. Complete
                   analysis of Mutual Fund Investment Portfolio with recommendation to prepare efficient portfolio, which can earn better risk adjusted return & help to achieve future financial
                   goal smoothly & generate wealth. Also suggest & do analysis of with profit Life Insurance policies, Pension Plans, other Fixed Return Scheme like Post Office Scheme, Company
                   FD, NCD, FDR, Cash A/c. to maintain better liquidity, proper asset allocation with earn return in tax efficient manner.



 Estate Plan Estate plan assessing the financial impact upon death and the disposition.




                                                                                                                                                                                           try
                                                                                                                                                                                     h n
                                                                                                                                                                                  tis Pla
                                                                                                                                                                                        is
                                                                                                                                                                                      M
                                                                                                                                                                                Sa ple
                                                                                                                                                                              By m
                                                                                                                                                                       Sa
                                                                             Contact : Satish Mistry, Email: moneycarefp@gmail.com                                                             1
Sample Financial Plan Report in Excel
                                                                                                                                 Present Cost of           Inflation Effect -                   Fund to be        30/09/2012be
                                                                                                                                                                                                                   Fund to
                                                                                                                                                                                 Age at Goal
                                  Financial Goal Particulars                                                  Goal Priority      Goal OR Target         Present Goal Amount
                                                                                                                                                                                    Start
                                                                                                                                                                                             required in Period   required for
                                                                                                                                  Goal Amount               will rise @Rate                       OR Year         No. of Years
                                                                                                                                                         % wise        Amt. wise Child Age
                                                                                                                   High                  0                 0%                        0
  Child Future Planning                Fund for - Pre-Primary & Primary Education                                  High               50000               10%                       12        2013 - To - 2015         3
                                       Fund for - Secondary & Higher Sec. Education                                High               100000              10%                       15        2016 - To - 2019         4
                          Planning
                                       Fund for - Graduation & Higher Education                                 Optional              100000              10%                       19        2020 - To - 2022         3
                          For-Kevin    Fund for - Post Graduation & Master Degree                                  High               500000              10%                       22        2023 - To - 2025         3
                                       Fund for - For start in life                                                High              1500000               5%                       28             2029                1
                                       Fund for - Marriage Expenses                                                High               300000               6%                       30             2031                1
                                                                                                                   High                  0                 0%                        0
                                       Fund for - Pre-Primary & Primary Education                                  High               50000               10%                       12        2013 - To - 2015         3
                          Planning     Fund for - Secondary & Higher Sec. Education                                High               100000              10%                       15        2016 - To - 2019         4
                            For-       Fund for - Graduation & Higher Education                                 Optional              100000              10%                       19        2020 - To - 2022         3
                                       Fund for - Post Graduation & Master Degree                                  High               500000              10%                       22        2023 - To - 2025         3
                          Sandhya
                                                                                                                   High                  0                 0%                        0
                                       Fund for - Marriage Expenses                                                High               300000               6%                       30             2031                1

                                                                                                                                                                                 Your Age
  Future Financial Goal




                                       Fund for - Need - New Residential House                                     High                      3500000       6%                       47             2020                1
                                       Fund for - Need - Motor Car                                               Medium                        800000      6%                       42             2015                1
                                       Fund for - Need - Bike for Kevin                                          Medium                         70000      6%                       45             2018                1
                                       Fund for - Need - Scooty for Sandhya                                      Medium                         55000      6%                       48             2021                1
                           Future      Fund for - Need - 2 Computer System                                       Medium                         80000      5%                       44             2017                1
                           Need &      Fund for - Dream - Farm House & Land                                     Optional                     3000000       6%                       57             2030                1
                                       Fund for - Need - Home Appliances / Furniture                            Optional                       250000      0%            10000      56             2029                1
                           Dreams
                                       Fund for - Dream - Create Wealth for Family                              Optional                     5000000       0%                       77             2050                1
                                                                                                                   High                             0      0%                        0
                                       Fund for - Dream - Foreign Tour                                          Optional                       250000      5%                       62        2035 - To - 2055    Every 5 Year
                                       Fund for - Dream - Domestic Long Tour                                    Optional                        40000      5%                       57        2030 - To - 2045    Every 3 Year
                                                                                                                                                                                 Your Age
Retirement




                                       Fund for - Funds to be required to provide regular expenses
 Planning




                                                                                                                                                                                                                 try
                                                                                                                   High                      7224450                                60             2033                1




                                                                                                                                                                                                           h n
                                       from Retirement year onwards.
                          Retirement




                                                                                                                                                                                                        tis Pla
                                                                                                                                                                                                              is
                                       Fund for - Medical Expenses                                                 High                        500000      6%                       60             2033                1
                           Corpus &




                                                                                                                                                                                                            M
                                       Fund for - Tour - Yatra                                                   Medium                      1000000       5%                       60             2033                1
                           Provision




                                                                                                                                                                                                      Sa ple
                                       Fund for - Donation / Gift                                                  Low                       1000000       5%                       60             2033                1
                                       Fund for - Reserve Balance                                               Optional                     1000000       6%                       60             2033                1




                                                                                                                                                                                                    By m
                                                                                                                                                                                               Sa
                                                                                       Contact : Satish Mistry, Email: moneycarefp@gmail.com                                                                               2
Sample Financial Plan Report in Excel                                                                                              30/09/2012




                                                                                     Personal & Family Information
                                Name :                     Amar Patel                                                                       Office Address :
                                                           Res.:            0261-12345678                                                   123, xxxxxxxxxxxxxx
                                Contact No.:
                                                           Cell :           9999988888                                                      xxxxxxxxxxxxxxxxxxx
                                E-mail :                   amar.patel@moneycarefp.com                                                       Location / City :                                   Surat
                                Sex                        Male                                                                             State :          Gujarat                            Country:                    India
                                Marital Status :           Married                                                                          Residential Address :
Personal & Family Information
                                Education :                M.Sc.                                                                            345, zzzzzzzzzzzzzzzzz
                                Job / Business?            Doing Job                                                                        zzzzzzzzzzzzzzzzzzzzzzzzz
                                Working Field :            Medical / Pharma                                                                 Location / City :                                   Surat
                                Organisation :             XYZ Co.                                                                          State :          Gujarat                            Country:                    India
                                If in Job, Started Year                                     2000                                            Residential Status :                                                            Own
                                Birth Date :                           07/05/1973           Age :              39                           Have you a habits of Smoking?                                                     Yes
                                Retirement Planned at Age-Years                                                60                           Have you a habits of chewing Gutkha?                                              Yes
                                Life Expectancy : Years                                                        80                           Have you a habits of drinking alcohol?                                            Yes

                                                                                                                    Spouse Information
                                Name :                     Sangita Patel                                                                    Working Field :                      Financial Services




                                                                                                                          Give Details
                                                                                                                          If Working,
                                Education :                B.Com.                                                                           Organisation :                       ABC. Co.
                                Birth Date :                           16/07/1976           Age :              36                           If in Job, Started Year                                                     0
                                Working Status:            Working                                                                          Retirement Planned at Age-Years                                                         60
                                Job / Business?            Self Employed                                                                    Life Expectancy : Years                                                                 80



                                                                                               Family / Dependant Information
                                             Name                          Sex                 Relationship                    Current Status                          Health Status                    Date of Birth               Age
                                           Amar Patel                      Male                       Self                         Doing Job                            Very Good                          07/05/1973               39
                                         Sangita Patel                  Female                Spouse / Wife                          Working                            Very Good                          16/07/1976               36
                                      Maheshbhai Patel                     Male                      Father                              Retired                       Above Average                       05/02/1948               64
                                      Sujataben Patel                   Female                      Mother                               Retired                         Average                           22/11/1951               60
                                               Kevin                       Male                       Son                           Studying                            Very Good                          18/04/2001               11




                                                                                                                                                                                                                                                  try
                                                                                                                                                                                                                                            h n
                                           Sandhya                      Female                      Daughter                        Studying                            Very Good                          26/02/2006                6




                                                                                                                                                                                                                                         tis Pla
                                                                                                                                                                                                                                               is
                                                 0                          0                          0                                   0                                 0                                 0




                                                                                                                                                                                                                                             M
                                                 0                          0                          0                                   0                                 0                                 0




                                                                                                                                                                                                                                       Sa ple
                                                                                                                                                                                                                                     By m
                                                                                                                                                                                                                               Sa
                                                                                            Contact : Satish Mistry, Email: moneycarefp@gmail.com                                                                                                 3
Sample Financial Plan Report in Excel                                                                                                                      30/09/2012



                                                                       Present Situation, Findings & Analysis

                                                                               Present : Cash Inflow -Outflow Analysis
                                         Present Cash Flow Situation :
                                                                                                                                     Inflow                                                              Outflow
                                       Particulars                                                      % of Total                                                                             Housing
                                                                            Yearly Amount Rs.            Income             Personal Income   Spouse Income                                                     Food
                                                                                                                                                                                               Expenses
                                 Current Income :                                                                       Particulars Amount Rs.
                                                                                                                            Other Income                                 Personal            Particulars
                                                                                                                                                                                                    Outflow Expenses
                                                                                                                                                                                                  10%
                                                                                                                          Personal                                       Expenses
                       Personal Income / Business Income OR Salary Income                      620657           64%                                                               Personal Expenses       68400
                                                                                                                                                                                                                12%
    Regular Income

                                                                                                                           Income 620657                                    8%
                       Spouse Income / Business Income OR Salary Income                        180000           19% Spouse Income 180000                                                   Housing Expenses                    83400

                       Agriculture Income etc.                                                 150000           16%   Other Income 165000                                                  Food Expenses                      104600                  Living
                                                                                                                             64%
                                                                                                                                                                                                                                                    Expenses
                       House Rent Income                                                 0                                                                                                 Living Expenses                    114600
                                                                                                                                                                                                                                                       13%
                       Other Income                                                      0                                                                                                 Health Expenses                     52400

                       Other Income                                                      0                       2%                                           19%                          Entertainment Expenses 62000

                       Other Income                                                      0                                                                          Investment             Loan Repayment                     132000                 Health
                                                                                                                                               17%                    Outflow                                                                       Expenses
                       Interest Income from Advances / Loan Given                 15000         15000                                                                                      Investment Outflow                 257991
                                                                                                                                                                       29%                                                                             6%
                                                                                                             965657                                                                                                                                Entertainm
                                      Net Total Income : ( Amount Rs.: )                       965657                                                                                                                                                  ent
                                                                                                                                                                                                                      Loan
                                                                                                                                                                                                                                                    Expenses
                                                                                                                                    Cumulative        Surplus                                                      Repayment
                       Current Expenses :                                                                             Outflow %
    Regular Expenses




                                                                                                                                                                                                                                                       7%
                                                                                                                                    Outflow %         Ratio%                                                          15%
                       Personal Expenses                                                        68400           14%
                                                                                                                                                                               Basic Surplus :           ( Total Income - Total Expenses)
                       Housing Expenses                                                         83400           17%
                                                                              As per
                                                                                                                                                                                                                                                     700000
                       Food Expenses                                       Annexure of         104600           22%
                                                                             Detailed                                    50%
                       Living Expenses                                      Expenses           114600           24%                                                                                                                                  600000
                                                                              Sheet
                       Health Expenses                                                          52400           11%
                                                                                                                                                                                                                                                     500000
                       Entertainment Expenses                                                   62000           13%
                                                                                                                                                                                                                                                     400000
                                       Total Expenses : ( Amount Rs.: )                        485400

Basic Surplus Basic Surplus : ( Total Income - Total Expenses)                                 480257                                                  50%                                                                                           300000




                                                                                                                                                                                                                                                                   try
   & Loan     Regular Payment towards Loan EMI / Interest Payment                              132000                    14%




                                                                                                                                                                                                                                                             h n
 Repayment                                                                                                                                                                                                                                           200000




                                                                                                                                                                                                                                                          tis Pla
                                    Total Outflow :                                            617400                                   64%




                                                                                                                                                                                                                                                                is
                       Net Surplus available for Investments :                                 348257                                                  36%                                                                                           100000




                                                                                                                                                                                                                                                              M
  Surplus & Regular Investment Commitment from Surplus Amount :                                257991                    27%




                                                                                                                                                                                                                                                        Sa ple
                                                                                                                                                                                                                                                     0
Investments




                                                                                                                                                                      2012
                                                                                                                                                                             2014
                                                                                                                                                                                    2016
                                                                                                                                                                                           2018
                                                                                                                                                                                                  2020
                                                                                                                                                                                                         2022
                                                                                                                                                                                                                2024
                                                                                                                                                                                                                       2026
                                                                                                                                                                                                                              2028
                                                                                                                                                                                                                                     2030
                                                                                                                                                                                                                                            2032
                  Net Outflow (After Investment Commitment) :                                  875391                                   91%




                                                                                                                                                                                                                                                      By m
                       Net Balance ( + / - ) - C/F to Cash Account :                            90266                                                   9%




                                                                                                                                                                                                                                            Sa
                                                                                             Contact : Satish Mistry, Email: moneycarefp@gmail.com                                                                                                                      4
Sample Financial Plan Report in Excel                                                                                                                                            30/09/2012




                                         Present & Projected - Cash : Inflow -Outflow Analysis


                   Expenses :           Loan Repayment :             Regular Investments :                             Balance C/F to Cash :                                    Net Total Income : ( Amount Rs.: )
3500000

3000000

2500000

2000000

1500000

1000000

 500000

      0
           2012


                      2013


                                2014


                                       2015


                                              2016


                                                     2017


                                                             2018


                                                                     2019


                                                                                 2020


                                                                                             2021


                                                                                                      2022


                                                                                                                2023


                                                                                                                            2024


                                                                                                                                          2025


                                                                                                                                                          2026


                                                                                                                                                                        2027


                                                                                                                                                                                      2028


                                                                                                                                                                                                    2029


                                                                                                                                                                                                                  2030


                                                                                                                                                                                                                                2031


                                                                                                                                                                                                                                              2032


                                                                                                                                                                                                                                                            2033
-500000




                              Regular Investments :                           Balance C/F to Cash :                                              Net Surplus available for Investments :
 700000
 600000
 500000
 400000
 300000




                                                                                                                                                                                                                                                                                try
 200000




                                                                                                                                                                                                                                                                          h n
                                                                                                                                                                                                                                                                       tis Pla
 100000




                                                                                                                                                                                                                                                                             is
      0




                                                                                                                                                                                                                                                                           M
            2012


                       2013


                                2014


                                       2015


                                              2016


                                                     2017


                                                            2018


                                                                    2019


                                                                                2020


                                                                                           2021


                                                                                                    2022


                                                                                                             2023


                                                                                                                         2024


                                                                                                                                   2025


                                                                                                                                                   2026


                                                                                                                                                                 2027


                                                                                                                                                                               2028


                                                                                                                                                                                             2029


                                                                                                                                                                                                           2030


                                                                                                                                                                                                                         2031


                                                                                                                                                                                                                                       2032


                                                                                                                                                                                                                                                     2033
 -100000




                                                                                                                                                                                                                                                                     Sa ple
                                                                                                                                                                                                                                                                   By m
                                                                                                                                                                                                                                                               Sa
                                                                           Contact : Satish Mistry, Email: moneycarefp@gmail.com                                                                                                                                                5
Sample Financial Plan Report in Excel                                                                                  30/09/2012



                Breakup of Outflow                                                                 Expenses :                             Loan Repayment :                         Regular Investments :              Balance C/F to Cash :

   100%



       80%



       60%



       40%



       20%



       0%
                    2012


                                  2013


                                                2014


                                                              2015


                                                                            2016


                                                                                          2017


                                                                                                        2018


                                                                                                                      2019


                                                                                                                                  2020


                                                                                                                                               2021


                                                                                                                                                        2022


                                                                                                                                                                   2023


                                                                                                                                                                            2024


                                                                                                                                                                                      2025


                                                                                                                                                                                                2026


                                                                                                                                                                                                       2027


                                                                                                                                                                                                              2028


                                                                                                                                                                                                                      2029


                                                                                                                                                                                                                             2030


                                                                                                                                                                                                                                    2031


                                                                                                                                                                                                                                           2032


                                                                                                                                                                                                                                                   2033
   -20%




                                                                                                                                  Breakup of Expenses
                       Personal Expenses                               Housing Expenses                                      Food Expenses                     Living Expenses               Health Expenses         Entertainment Expenses
100%

90%

80%

70%

60%

50%

40%




                                                                                                                                                                                                                                                                        try
30%




                                                                                                                                                                                                                                                                  h n
                                                                                                                                                                                                                                                               tis Pla
20%




                                                                                                                                                                                                                                                                     is
                                                                                                                                                                                                                                                                   M
10%




                                                                                                                                                                                                                                                             Sa ple
 0%
             2012


                           2013


                                         2014


                                                       2015


                                                                     2016


                                                                                   2017


                                                                                                 2018


                                                                                                               2019


                                                                                                                               2020


                                                                                                                                            2021


                                                                                                                                                      2022


                                                                                                                                                                 2023


                                                                                                                                                                          2024


                                                                                                                                                                                     2025


                                                                                                                                                                                               2026


                                                                                                                                                                                                       2027


                                                                                                                                                                                                              2028


                                                                                                                                                                                                                      2029


                                                                                                                                                                                                                             2030


                                                                                                                                                                                                                                    2031


                                                                                                                                                                                                                                            2032


                                                                                                                                                                                                                                                    2033




                                                                                                                                                                                                                                                           By m
                                                                                                                                                                                                                                                           Sa
                                                                                                                        Contact : Satish Mistry, Email: moneycarefp@gmail.com                                                                                           6
Sample Financial Plan Report in Excel                                                                                               30/09/2012



                                                                               Assets ( Personal & Investments )




For Personal / Family use
                                            Fixed Assets -                                                                                                                                  Outstanding
                                       (Personal / Family Use )                              Current Value   Appreciation   Depreciation   Assets bought                 Wants to use for                 Assets Worth,
                                                                       Assets owner?                                                                       Under Lien?                      Loan Amount
                                                                                             of Assets Rs.       (%)            (%)          on Loan?                     goal funding?                    as of today?
                                         Immovable Properties                                                                                                                                   Rs.



      Fixed Assets -
                            Residential Building / Flat                                  0        1500000        5%             0%             Yes            Yes              Yes               150183         1349817
                            Agriculture Land                                             0        1500000        5%             0%              No              0              No                     0         1500000
                            Shop / Office Premises                                       0               0       5%             0%              No              0               0                     0                   0
                                          Movable Properties
                            Furniture / Fixtures / Paintings                             0          750000       0%             5%              No              0              No                     0          750000
                            Home Contents / Appliances                                   0          200000       0%             5%              No              0              No                     0          200000
                            Home Contents / Appliances                                   0               0       0%             0%              No              0               0                     0                   0
                            Four Wheelers                                                0          300000       0%             10%            Yes              0              Yes                    0          300000
                            Four Wheelers                                                0               0       0%             0%              No              0               0                     0                   0
                            Two Wheelers                                                 0           35000       0%             10%            Yes              0              Yes                22629           12371
                            Two Wheelers                                                 0               0       0%             0%              No              0               0                     0                   0
                            Two Wheelers                                                 0               0       0%             0%              No              0               0                     0                   0
                            Jewellery / Gold Ornaments                                   0          250000       6%              0                              0              Yes                               250000
                                            Fixed Assets
                                                                                                             Appreciation   Depreciation
                                    ( Investments Purpose Only )
Investment Purpose




                                                                                                                 (%)            (%)
                                         Immovable Properties
                            Additional Residence / Flat
   Fixed Assets -




                                                                                         0               0       5%             0%              No              0               0                     0                   0
                            Commercial Land                                              0               0       5%             0%              No              0               0                     0                   0
                            Agriculture Land                                             0               0       5%             0%              No              0               0                     0                   0
                            Holiday Home / Farm House                                    0               0       5%             0%              No              0               0                     0                   0
                            Shop / Office Premises                                       0        1000000        5%             0%              No              0               0                     0         1000000
                            Any Others                                                   0               0       5%             0%              No              0               0                     0                   0
                                          Movable Properties
                            Gold / Silver / Ornaments                                    0          350000       6%             0%                              0              Yes                               350000
                            Gold / Silver / Ornaments                                    0          100000       6%             0%                              0              Yes                               100000
                            Gold / Silver / Ornaments                                    0               0       6%             0%                              0               0                                         0
                                           Total Amount Rs.:                                      5985000                                                                                        172812         5812188



                                           Summary :
  Assets worth &




                                                Immovable Properties                              3000000                                                                                        150183         2849817
                              Personal
    Liabilities




                                                 Movable Properties                               1535000                                                                                         22629         1512371
                            Purpose only




                                                                                                                                                                                                                             try
                                                  Total Amount Rs.:




                                                                                                                                                                                                                       h n
                                                                                                  4535000                                                                                        172812         4362188




                                                                                                                                                                                                                    tis Pla
                                                Immovable Properties                              1000000                                                                                             0         1000000
                             Investment




                                                                                                                                                                                                                          is
                                                 Movable Properties                                 450000                                                                                            0          450000
                            Purpose only




                                                                                                                                                                                                                        M
                                                  Total Amount Rs.:                               1450000                                                                                             0         1450000




                                                                                                                                                                                                                  Sa ple
                                Fixed Assets : : Grand Total Rs.::                                5985000                                                                                        172812         5812188




                                                                                                                                                                                                                By m
                                                                                                                                                                                                          Sa
                                                                                  Contact : Satish Mistry, Email: moneycarefp@gmail.com                                                                                               7
Sample Financial Plan Report in Excel                                                                                     30/09/2012

                                                                                            Investments
                                                                                                                                 Future     Future       Surrender      Fixed OR                       Weighted
                                                                                                               Current                                                                   Current
  Asset Type             Asset Category                     Scheme Category                    Investment                     Investment Income from    Value / Cash   Estimated                    Average Rate of
                                                                                                                Value                                                  Return (%)
                                                                                                                                                                                     Allocation (%)
                                                                                                                                                                                                      Return (%)
                                                                                                                             Commitment Investment         Value

Cash & Equivelant
Cash             Cash Account               Cash Account + Savings A/c. Balance                                   225668                                      225668         4.00%
                 Bank FDR                   Bank Fixed Deposit : < 1 Year                                         120000                                      114000         8.00%
                 Mutual Funds               Debt -Liquid                                                           11424                                       11195         8.00%
                                                                                                         -        357092                -           -         350863                         5.95%            5.47%
Fixed Return Schemes
Bank & Company FDR / NCD's
Debt             Bank FDR                   Bank Fixed Deposits > 1 Year                            100000        106660                -           -          95994         8.16%
                 Bonds / NCD's & Co. FD's   Company FD's                                            135000        137371                -      45943          123634        10.49%
                                            Bonds & NCD's                                           250000        254064                -       40050         228657        10.42%
                                                                                                    485000        498094                -       85993         448285                         8.30%            9.96%
Post Office Schemes
Debt             Post Office Scheme         Post Office Recurring Deposit Scheme                     65500         80297            24500           -          72267         7.95%
                                            Senior Citizen Savings Scheme                           150000        150000                -       50625         135000         9.00%
                                            Post Office Monthly Income Scheme                       350000        350000                -      106833         315000         8.14%
                                            Kisan Vikas Patra                                        35000         37402                -           -          33662         8.41%
                                            National Savings Certificates                            80000         86073                -           -          77466         8.62%
                                            Post Office - Time Deposits                              25000         26746                -           -          24072         8.56%
                                                                                                    705500        730518            24500      157458         657467                        12.18%            8.38%
Direct Equity
Equity           Stock Market               Direct Equity                                                -         86304                -           -          64728        18.00%           1.44%          18.00%

Mutual Fund
Equity           Mutual Funds               Equity - Diversified                                         -        630663         5796000            -         567597        15.00%
                                            Equity - Diversified -ELSS                                   -        756828         2142000            -         681146        15.00%
                                            Equity - Sectoral                                            -         44704                -           -          40234        15.00%
                                            Equity - Thematic & Others                                   -        115360                -           -         103824        15.00%
Hybrid                                      Hybrid Fund - Balanced                                       -         14804                -           -          13324        12.55%
                                            Hybrid Fund - Asset Allocation/Others                        -               -              -           -              -        10.00%
                                            Hybrid Fund - MIP                                            -         17176                -           -          15458         9.40%
Debt                                        Debt -Short Term, Income & G. Sec.                           -               -              -           -              -         8.00%
                                                                                                         -       1579536         7938000            -       1421583                         26.33%          14.92%
Gold / Silver ( ETF / Coins / Bars )
Gold             Mutual Funds               Gold Funds / ETF                                             -               -              -           -              -         8.00%




                                                                                                                                                                                                                         try
                                            Gold / Silver- ( Coins / Bars / Ornaments)                            450000                                      405000         6.00%




                                                                                                                                                                                                                   h n
                                                                                                         -        450000                -           -         405000                         7.50%            6.00%




                                                                                                                                                                                                                tis Pla
                                                                                                                                                                                                                      is
Real Estate
Properties       Properties Investment      Real Estate & Other Properties                                       1000000                                      800000          5.0%          16.67%            5.00%




                                                                                                                                                                                                                    M
                                                                                                                                                                                                              Sa ple
Retirement Fund
Debt           Retirement Fund              Retirement A/c. - Contribution (EPF / EPS)                            315000         1710720                           -         9.50%
                 Post Office Scheme         Public Provident Fund                                    85000        124000          147000            -              -         8.00%




                                                                                                                                                                                                            By m
                                                                                                     85000        439000         1857720            -              -                         7.32%            9.08%




                                                                                                                                                                                                     Sa
                                                                                    Contact : Satish Mistry, Email: moneycarefp@gmail.com                                                                                     8
Sample Financial Plan Report in Excel                                                                               30/09/2012




                                                                                             Investments
                                                                                                                                  Future        Future Income    Surrender
  Asset Type            Asset Category                      Scheme Category                     Investment    Current Value    Investment           from        Value / Cash   IRR (%)
                                                                                                                              Commitment         Investment        Value
Traditional Life Insurance / Pension Plan
Debt            Life Insurance              Single Prem.-Traditional Life Ins.Plan                    50000          92125                  -              -           53213        4.80%
                                            Single Prem.-Traditional Pension Plan                     45000          81500                  -              -           73350        3.93%
                                            Reg. Prem. -Traditional Life Insurance Plan              218966         343466         175185              37500          150004        4.78%
                                            Reg. Prem.-Traditional Pension Plan                       51600          96600           77400                 -           38418        5.71%
                                                                                                     365566         613691         252585              37500          314984                10.23%       4.81%
Unit Linked Life Insurance / Pension Plan
Equity          Life Insurance              Single Prem.-Unit Linked Insurance Plan                   50000          53000                  -              -           51000        4.49%
                                            Reg. Prem.-Unit Linked Insurance Plan                     50000          30000                  -              -           20000       -4.23%
                                            Single Prem.-Unit Linked Pension Plan                     50000          53000                  -              -           51000        4.49%
                                            Reg. Prem.-Unit Linked Pension Plan                       60000         108000           90000                 -           91000        5.03%
                                                                                                     210000         244000           90000                 -          213000                 4.07%       3.66%


                                                                                                                   5998235       10162805             280951        4675909                 100.00%

                                                                                              Your Investment Portfolio is growing @pre-tax return (Weighted Average Return)
                                                                                                                                                                                                      8.95%




                                                                                                                                                                                                                     try
                                                                                                                                                                                                               h n
                                                                                                                                                                                                            tis Pla
                                                                                                                                                                                                                  is
                                                                                                                                                                                                                M
                                                                                                                                                                                                          Sa ple
                                                                                                                                                                                                        By m
                                                                                                                                                                                                      Sa
                                                                                     Contact : Satish Mistry, Email: moneycarefp@gmail.com                                                                               9
Sample Financial Plan Report in Excel                                                                                            30/09/2012




                                                                 Current Asset Allocation Analysis :
       2500000
                                                                                                                                                                                                   Equity
                                                                                                                                                                                                    32%
       2000000


                                                                                                                              Debt
       1500000                                                                                                                38%



       1000000
                                                                                                                                                                                                                      Gold
                                                                                                                                                                                                                       7%
        500000


                                                                                                                                                                                                Properties
                0                                                                                                                                           Cash                                   17%
                              Cash             Debt              Equity              Gold           Properties
                                                                                                                                                             6%
Current Value             357092           2300226           1890918                450000              1000000
Surrender Value           350863           1437765           1682281                405000              800000                                       Cash     Debt     Equity    Gold     Properties



     1800000                                                                                                                                                  Post Office Scheme
                                                                                                                                 Bonds / NCD's &
                                                                                                                                                                     14%
     1600000                                                                                                                         Co. FD's
                                                                                                                                       7%
                                                                                                                             Stock Market                                                              Life Insurance
     1400000                                                                                                                      1%                                                                         14%

     1200000

     1000000
                                                                                                                                                                                                             Physical Gold /
                                                                                                                                                                                                              Funds / ETF
      800000                                                                                                          Mutual Funds                                                                                 7%
                                                                                                                         27%
      600000

      400000                                                                                                                                                                                             Properties




                                                                                                                                                                                                                                      try
                                                                                                                                                                                                        Investment




                                                                                                                                                                                                                                h n
      200000                                                                                                                                                                                                17%
                                                                                                                                             Bank FDR




                                                                                                                                                                                                                             tis Pla
                                                                                                                                                  Cash Account              Retirement Fund




                                                                                                                                                                                                                                   is
                                                                                                                                                4%
            0                                                                                                                                          4%                         5%
                                                                              Physical Properti




                                                                                                                                                                                                                                 M
                                                      Bonds /    Post   Life                    Retirem
                     Cash      Bank   Mutual   Stock                           Gold /     es
                                                      NCD's & Office Insuranc                     ent




                                                                                                                                                                                                                           Sa ple
                    Account    FDR    Funds    Market                         Funds / Investm
                                                      Co. FD's Scheme    e                       Fund
                                                                                ETF      ent                               Cash Account                     Bank FDR                          Mutual Funds
Current Value       225668    226660 1590960    86304   391434    854518   857691    450000 1000000 315000                 Stock Market                     Bonds / NCD's & Co. FD's          Post Office Scheme




                                                                                                                                                                                                                         By m
                                                                                                                           Life Insurance                   Physical Gold / Funds / ETF       Properties Investment
Surrender Value 225668        209994 1432778    64728   352291    657467   527984    405000    800000      0
                                                                                                                           Retirement Fund




                                                                                                                                                                                                                 Sa
                                                                                Contact : Satish Mistry, Email: moneycarefp@gmail.com                                                                                                 10
Satish mistry   comprehensive personal financial plan
Satish mistry   comprehensive personal financial plan
Satish mistry   comprehensive personal financial plan
Satish mistry   comprehensive personal financial plan
Satish mistry   comprehensive personal financial plan
Satish mistry   comprehensive personal financial plan
Satish mistry   comprehensive personal financial plan
Satish mistry   comprehensive personal financial plan
Satish mistry   comprehensive personal financial plan
Satish mistry   comprehensive personal financial plan
Satish mistry   comprehensive personal financial plan
Satish mistry   comprehensive personal financial plan
Satish mistry   comprehensive personal financial plan
Satish mistry   comprehensive personal financial plan
Satish mistry   comprehensive personal financial plan
Satish mistry   comprehensive personal financial plan
Satish mistry   comprehensive personal financial plan
Satish mistry   comprehensive personal financial plan
Satish mistry   comprehensive personal financial plan
Satish mistry   comprehensive personal financial plan
Satish mistry   comprehensive personal financial plan
Satish mistry   comprehensive personal financial plan
Satish mistry   comprehensive personal financial plan
Satish mistry   comprehensive personal financial plan
Satish mistry   comprehensive personal financial plan
Satish mistry   comprehensive personal financial plan
Satish mistry   comprehensive personal financial plan
Satish mistry   comprehensive personal financial plan
Satish mistry   comprehensive personal financial plan
Satish mistry   comprehensive personal financial plan
Satish mistry   comprehensive personal financial plan
Satish mistry   comprehensive personal financial plan
Satish mistry   comprehensive personal financial plan
Satish mistry   comprehensive personal financial plan
Satish mistry   comprehensive personal financial plan
Satish mistry   comprehensive personal financial plan
Satish mistry   comprehensive personal financial plan
Satish mistry   comprehensive personal financial plan
Satish mistry   comprehensive personal financial plan
Satish mistry   comprehensive personal financial plan
Satish mistry   comprehensive personal financial plan
Satish mistry   comprehensive personal financial plan
Satish mistry   comprehensive personal financial plan
Satish mistry   comprehensive personal financial plan
Satish mistry   comprehensive personal financial plan
Satish mistry   comprehensive personal financial plan
Satish mistry   comprehensive personal financial plan
Satish mistry   comprehensive personal financial plan
Satish mistry   comprehensive personal financial plan
Satish mistry   comprehensive personal financial plan
Satish mistry   comprehensive personal financial plan
Satish mistry   comprehensive personal financial plan
Satish mistry   comprehensive personal financial plan
Satish mistry   comprehensive personal financial plan
Satish mistry   comprehensive personal financial plan
Satish mistry   comprehensive personal financial plan
Satish mistry   comprehensive personal financial plan
Satish mistry   comprehensive personal financial plan
Satish mistry   comprehensive personal financial plan
Satish mistry   comprehensive personal financial plan
Satish mistry   comprehensive personal financial plan
Satish mistry   comprehensive personal financial plan
Satish mistry   comprehensive personal financial plan
Satish mistry   comprehensive personal financial plan
Satish mistry   comprehensive personal financial plan
Satish mistry   comprehensive personal financial plan
Satish mistry   comprehensive personal financial plan
Satish mistry   comprehensive personal financial plan
Satish mistry   comprehensive personal financial plan
Satish mistry   comprehensive personal financial plan
Satish mistry   comprehensive personal financial plan
Satish mistry   comprehensive personal financial plan
Satish mistry   comprehensive personal financial plan
Satish mistry   comprehensive personal financial plan
Satish mistry   comprehensive personal financial plan
Satish mistry   comprehensive personal financial plan
Satish mistry   comprehensive personal financial plan
Satish mistry   comprehensive personal financial plan
Satish mistry   comprehensive personal financial plan
Satish mistry   comprehensive personal financial plan
Satish mistry   comprehensive personal financial plan
Satish mistry   comprehensive personal financial plan
Satish mistry   comprehensive personal financial plan
Satish mistry   comprehensive personal financial plan
Satish mistry   comprehensive personal financial plan
Satish mistry   comprehensive personal financial plan
Satish mistry   comprehensive personal financial plan
Satish mistry   comprehensive personal financial plan
Satish mistry   comprehensive personal financial plan
Satish mistry   comprehensive personal financial plan
Satish mistry   comprehensive personal financial plan
Satish mistry   comprehensive personal financial plan
Satish mistry   comprehensive personal financial plan
Satish mistry   comprehensive personal financial plan
Satish mistry   comprehensive personal financial plan
Satish mistry   comprehensive personal financial plan
Satish mistry   comprehensive personal financial plan
Satish mistry   comprehensive personal financial plan
Satish mistry   comprehensive personal financial plan
Satish mistry   comprehensive personal financial plan
Satish mistry   comprehensive personal financial plan
Satish mistry   comprehensive personal financial plan
Satish mistry   comprehensive personal financial plan
Satish mistry   comprehensive personal financial plan
Satish mistry   comprehensive personal financial plan
Satish mistry   comprehensive personal financial plan
Satish mistry   comprehensive personal financial plan
Satish mistry   comprehensive personal financial plan
Satish mistry   comprehensive personal financial plan
Satish mistry   comprehensive personal financial plan
Satish mistry   comprehensive personal financial plan
Satish mistry   comprehensive personal financial plan
Satish mistry   comprehensive personal financial plan
Satish mistry   comprehensive personal financial plan
Satish mistry   comprehensive personal financial plan
Satish mistry   comprehensive personal financial plan
Satish mistry   comprehensive personal financial plan
Satish mistry   comprehensive personal financial plan
Satish mistry   comprehensive personal financial plan
Satish mistry   comprehensive personal financial plan
Satish mistry   comprehensive personal financial plan
Satish mistry   comprehensive personal financial plan
Satish mistry   comprehensive personal financial plan
Satish mistry   comprehensive personal financial plan
Satish mistry   comprehensive personal financial plan
Satish mistry   comprehensive personal financial plan
Satish mistry   comprehensive personal financial plan
Satish mistry   comprehensive personal financial plan
Satish mistry   comprehensive personal financial plan
Satish mistry   comprehensive personal financial plan
Satish mistry   comprehensive personal financial plan
Satish mistry   comprehensive personal financial plan
Satish mistry   comprehensive personal financial plan
Satish mistry   comprehensive personal financial plan
Satish mistry   comprehensive personal financial plan
Satish mistry   comprehensive personal financial plan
Satish mistry   comprehensive personal financial plan

Weitere ähnliche Inhalte

Andere mochten auch

Dare roadshow presentation 2013
Dare roadshow presentation 2013Dare roadshow presentation 2013
Dare roadshow presentation 2013Dare to be Digital
 
CSP as a Domain-Specific Language Embedded in Python and Jython
CSP as a Domain-Specific Language Embedded in Python and JythonCSP as a Domain-Specific Language Embedded in Python and Jython
CSP as a Domain-Specific Language Embedded in Python and JythonM H
 
Purpose of Missionary Work RUSSIAN
Purpose of Missionary Work RUSSIANPurpose of Missionary Work RUSSIAN
Purpose of Missionary Work RUSSIANdearl1
 
Noémi powerpoint
Noémi powerpointNoémi powerpoint
Noémi powerpointszabkat1014
 
Presentatie pdf
Presentatie pdfPresentatie pdf
Presentatie pdfmarkmodder
 
Summarized Portfolio For Linkedin (1)
Summarized Portfolio For Linkedin (1)Summarized Portfolio For Linkedin (1)
Summarized Portfolio For Linkedin (1)rdmazur
 
Sky Ferreira 17 Analysis
Sky Ferreira 17 AnalysisSky Ferreira 17 Analysis
Sky Ferreira 17 AnalysisTrudiLister
 
Rppsimulasidigitalsmk2013 140805234659-phpapp02
Rppsimulasidigitalsmk2013 140805234659-phpapp02Rppsimulasidigitalsmk2013 140805234659-phpapp02
Rppsimulasidigitalsmk2013 140805234659-phpapp02Sri 之一次
 

Andere mochten auch (15)

Dare roadshow presentation 2013
Dare roadshow presentation 2013Dare roadshow presentation 2013
Dare roadshow presentation 2013
 
Amrita Senger
Amrita SengerAmrita Senger
Amrita Senger
 
CSP as a Domain-Specific Language Embedded in Python and Jython
CSP as a Domain-Specific Language Embedded in Python and JythonCSP as a Domain-Specific Language Embedded in Python and Jython
CSP as a Domain-Specific Language Embedded in Python and Jython
 
Purpose of Missionary Work RUSSIAN
Purpose of Missionary Work RUSSIANPurpose of Missionary Work RUSSIAN
Purpose of Missionary Work RUSSIAN
 
Noémi powerpoint
Noémi powerpointNoémi powerpoint
Noémi powerpoint
 
Ucsf 5 8
 Ucsf 5 8 Ucsf 5 8
Ucsf 5 8
 
Presentatie pdf
Presentatie pdfPresentatie pdf
Presentatie pdf
 
Contemporary traditio
Contemporary traditioContemporary traditio
Contemporary traditio
 
Generacion de las computadoras
Generacion de las computadorasGeneracion de las computadoras
Generacion de las computadoras
 
Summarized Portfolio For Linkedin (1)
Summarized Portfolio For Linkedin (1)Summarized Portfolio For Linkedin (1)
Summarized Portfolio For Linkedin (1)
 
Test schedule 2012
Test schedule 2012Test schedule 2012
Test schedule 2012
 
Sky Ferreira 17 Analysis
Sky Ferreira 17 AnalysisSky Ferreira 17 Analysis
Sky Ferreira 17 Analysis
 
Halo3 .pdf
Halo3 .pdfHalo3 .pdf
Halo3 .pdf
 
Rppsimulasidigitalsmk2013 140805234659-phpapp02
Rppsimulasidigitalsmk2013 140805234659-phpapp02Rppsimulasidigitalsmk2013 140805234659-phpapp02
Rppsimulasidigitalsmk2013 140805234659-phpapp02
 
Cast Iron for Eloqua
Cast Iron for EloquaCast Iron for Eloqua
Cast Iron for Eloqua
 

Ähnlich wie Satish mistry comprehensive personal financial plan

Client Relationship Model - First Year
Client Relationship Model - First YearClient Relationship Model - First Year
Client Relationship Model - First YearChris Hammer-Huber
 
2011 Employer Health Benefits Chart Pack
2011 Employer Health Benefits Chart Pack2011 Employer Health Benefits Chart Pack
2011 Employer Health Benefits Chart Packjpwlinkedin
 
gov revenue formsandresources forms HI_fill-in
gov revenue formsandresources forms HI_fill-ingov revenue formsandresources forms HI_fill-in
gov revenue formsandresources forms HI_fill-intaxman taxman
 
gov revenue formsandresources forms HI_fill-in
gov revenue formsandresources forms HI_fill-ingov revenue formsandresources forms HI_fill-in
gov revenue formsandresources forms HI_fill-intaxman taxman
 
Quillion Performance Marketing 8 Tips For 2009
Quillion Performance Marketing 8 Tips For 2009Quillion Performance Marketing 8 Tips For 2009
Quillion Performance Marketing 8 Tips For 2009Prove
 
Financial management
Financial managementFinancial management
Financial managementsmumbahelp
 

Ähnlich wie Satish mistry comprehensive personal financial plan (9)

The Art of Budgeting
The Art of BudgetingThe Art of Budgeting
The Art of Budgeting
 
Client Relationship Model - First Year
Client Relationship Model - First YearClient Relationship Model - First Year
Client Relationship Model - First Year
 
2011 Employer Health Benefits Chart Pack
2011 Employer Health Benefits Chart Pack2011 Employer Health Benefits Chart Pack
2011 Employer Health Benefits Chart Pack
 
Financial planing
Financial planingFinancial planing
Financial planing
 
Analysing Attrition
Analysing AttritionAnalysing Attrition
Analysing Attrition
 
gov revenue formsandresources forms HI_fill-in
gov revenue formsandresources forms HI_fill-ingov revenue formsandresources forms HI_fill-in
gov revenue formsandresources forms HI_fill-in
 
gov revenue formsandresources forms HI_fill-in
gov revenue formsandresources forms HI_fill-ingov revenue formsandresources forms HI_fill-in
gov revenue formsandresources forms HI_fill-in
 
Quillion Performance Marketing 8 Tips For 2009
Quillion Performance Marketing 8 Tips For 2009Quillion Performance Marketing 8 Tips For 2009
Quillion Performance Marketing 8 Tips For 2009
 
Financial management
Financial managementFinancial management
Financial management
 

Satish mistry comprehensive personal financial plan

  • 1. Sample Financial Plan Report in Excel 30/09/2012 Scope of Personal Financial Plan / Financial Objective :: Based on the information's, we have obtained from you in quantitative or qualitative manner, we have analysed the same. This financial plan may provide guidance on your financial objectives as you have mentioned during our conversation. The scope of financial plan is as follows : Cash Flow Analysis of your current Income -Expense structure and certain assumption of rise-fall in income & expenses, assessment of future situation of cash flow Analysis Assessment of emergency funds need through short term cash flow. To protect your family through adequate life insurance. To meet the future expenses with future need or in minimum - replacement of your income to your family. Analysis of Risk your current Life Insurance Portfolio & basis on that how much life insurance to be required with efficient & cost effective future cash flow in your survival mode. To seek Protection adequate Health Insurance including analysis of current General Insurance Policies you have. Investments To make a Investment portfolio, which is easy to manage, can provide timely fund for required financial goals with cost effective management & optimum returns. Complete analysis of Mutual Fund Investment Portfolio with recommendation to prepare efficient portfolio, which can earn better risk adjusted return & help to achieve future financial goal smoothly & generate wealth. Also suggest & do analysis of with profit Life Insurance policies, Pension Plans, other Fixed Return Scheme like Post Office Scheme, Company FD, NCD, FDR, Cash A/c. to maintain better liquidity, proper asset allocation with earn return in tax efficient manner. Estate Plan Estate plan assessing the financial impact upon death and the disposition. try h n tis Pla is M Sa ple By m Sa Contact : Satish Mistry, Email: moneycarefp@gmail.com 1
  • 2. Sample Financial Plan Report in Excel Present Cost of Inflation Effect - Fund to be 30/09/2012be Fund to Age at Goal Financial Goal Particulars Goal Priority Goal OR Target Present Goal Amount Start required in Period required for Goal Amount will rise @Rate OR Year No. of Years % wise Amt. wise Child Age High 0 0% 0 Child Future Planning Fund for - Pre-Primary & Primary Education High 50000 10% 12 2013 - To - 2015 3 Fund for - Secondary & Higher Sec. Education High 100000 10% 15 2016 - To - 2019 4 Planning Fund for - Graduation & Higher Education Optional 100000 10% 19 2020 - To - 2022 3 For-Kevin Fund for - Post Graduation & Master Degree High 500000 10% 22 2023 - To - 2025 3 Fund for - For start in life High 1500000 5% 28 2029 1 Fund for - Marriage Expenses High 300000 6% 30 2031 1 High 0 0% 0 Fund for - Pre-Primary & Primary Education High 50000 10% 12 2013 - To - 2015 3 Planning Fund for - Secondary & Higher Sec. Education High 100000 10% 15 2016 - To - 2019 4 For- Fund for - Graduation & Higher Education Optional 100000 10% 19 2020 - To - 2022 3 Fund for - Post Graduation & Master Degree High 500000 10% 22 2023 - To - 2025 3 Sandhya High 0 0% 0 Fund for - Marriage Expenses High 300000 6% 30 2031 1 Your Age Future Financial Goal Fund for - Need - New Residential House High 3500000 6% 47 2020 1 Fund for - Need - Motor Car Medium 800000 6% 42 2015 1 Fund for - Need - Bike for Kevin Medium 70000 6% 45 2018 1 Fund for - Need - Scooty for Sandhya Medium 55000 6% 48 2021 1 Future Fund for - Need - 2 Computer System Medium 80000 5% 44 2017 1 Need & Fund for - Dream - Farm House & Land Optional 3000000 6% 57 2030 1 Fund for - Need - Home Appliances / Furniture Optional 250000 0% 10000 56 2029 1 Dreams Fund for - Dream - Create Wealth for Family Optional 5000000 0% 77 2050 1 High 0 0% 0 Fund for - Dream - Foreign Tour Optional 250000 5% 62 2035 - To - 2055 Every 5 Year Fund for - Dream - Domestic Long Tour Optional 40000 5% 57 2030 - To - 2045 Every 3 Year Your Age Retirement Fund for - Funds to be required to provide regular expenses Planning try High 7224450 60 2033 1 h n from Retirement year onwards. Retirement tis Pla is Fund for - Medical Expenses High 500000 6% 60 2033 1 Corpus & M Fund for - Tour - Yatra Medium 1000000 5% 60 2033 1 Provision Sa ple Fund for - Donation / Gift Low 1000000 5% 60 2033 1 Fund for - Reserve Balance Optional 1000000 6% 60 2033 1 By m Sa Contact : Satish Mistry, Email: moneycarefp@gmail.com 2
  • 3. Sample Financial Plan Report in Excel 30/09/2012 Personal & Family Information Name : Amar Patel Office Address : Res.: 0261-12345678 123, xxxxxxxxxxxxxx Contact No.: Cell : 9999988888 xxxxxxxxxxxxxxxxxxx E-mail : amar.patel@moneycarefp.com Location / City : Surat Sex Male State : Gujarat Country: India Marital Status : Married Residential Address : Personal & Family Information Education : M.Sc. 345, zzzzzzzzzzzzzzzzz Job / Business? Doing Job zzzzzzzzzzzzzzzzzzzzzzzzz Working Field : Medical / Pharma Location / City : Surat Organisation : XYZ Co. State : Gujarat Country: India If in Job, Started Year 2000 Residential Status : Own Birth Date : 07/05/1973 Age : 39 Have you a habits of Smoking? Yes Retirement Planned at Age-Years 60 Have you a habits of chewing Gutkha? Yes Life Expectancy : Years 80 Have you a habits of drinking alcohol? Yes Spouse Information Name : Sangita Patel Working Field : Financial Services Give Details If Working, Education : B.Com. Organisation : ABC. Co. Birth Date : 16/07/1976 Age : 36 If in Job, Started Year 0 Working Status: Working Retirement Planned at Age-Years 60 Job / Business? Self Employed Life Expectancy : Years 80 Family / Dependant Information Name Sex Relationship Current Status Health Status Date of Birth Age Amar Patel Male Self Doing Job Very Good 07/05/1973 39 Sangita Patel Female Spouse / Wife Working Very Good 16/07/1976 36 Maheshbhai Patel Male Father Retired Above Average 05/02/1948 64 Sujataben Patel Female Mother Retired Average 22/11/1951 60 Kevin Male Son Studying Very Good 18/04/2001 11 try h n Sandhya Female Daughter Studying Very Good 26/02/2006 6 tis Pla is 0 0 0 0 0 0 M 0 0 0 0 0 0 Sa ple By m Sa Contact : Satish Mistry, Email: moneycarefp@gmail.com 3
  • 4. Sample Financial Plan Report in Excel 30/09/2012 Present Situation, Findings & Analysis Present : Cash Inflow -Outflow Analysis Present Cash Flow Situation : Inflow Outflow Particulars % of Total Housing Yearly Amount Rs. Income Personal Income Spouse Income Food Expenses Current Income : Particulars Amount Rs. Other Income Personal Particulars Outflow Expenses 10% Personal Expenses Personal Income / Business Income OR Salary Income 620657 64% Personal Expenses 68400 12% Regular Income Income 620657 8% Spouse Income / Business Income OR Salary Income 180000 19% Spouse Income 180000 Housing Expenses 83400 Agriculture Income etc. 150000 16% Other Income 165000 Food Expenses 104600 Living 64% Expenses House Rent Income 0 Living Expenses 114600 13% Other Income 0 Health Expenses 52400 Other Income 0 2% 19% Entertainment Expenses 62000 Other Income 0 Investment Loan Repayment 132000 Health 17% Outflow Expenses Interest Income from Advances / Loan Given 15000 15000 Investment Outflow 257991 29% 6% 965657 Entertainm Net Total Income : ( Amount Rs.: ) 965657 ent Loan Expenses Cumulative Surplus Repayment Current Expenses : Outflow % Regular Expenses 7% Outflow % Ratio% 15% Personal Expenses 68400 14% Basic Surplus : ( Total Income - Total Expenses) Housing Expenses 83400 17% As per 700000 Food Expenses Annexure of 104600 22% Detailed 50% Living Expenses Expenses 114600 24% 600000 Sheet Health Expenses 52400 11% 500000 Entertainment Expenses 62000 13% 400000 Total Expenses : ( Amount Rs.: ) 485400 Basic Surplus Basic Surplus : ( Total Income - Total Expenses) 480257 50% 300000 try & Loan Regular Payment towards Loan EMI / Interest Payment 132000 14% h n Repayment 200000 tis Pla Total Outflow : 617400 64% is Net Surplus available for Investments : 348257 36% 100000 M Surplus & Regular Investment Commitment from Surplus Amount : 257991 27% Sa ple 0 Investments 2012 2014 2016 2018 2020 2022 2024 2026 2028 2030 2032 Net Outflow (After Investment Commitment) : 875391 91% By m Net Balance ( + / - ) - C/F to Cash Account : 90266 9% Sa Contact : Satish Mistry, Email: moneycarefp@gmail.com 4
  • 5. Sample Financial Plan Report in Excel 30/09/2012 Present & Projected - Cash : Inflow -Outflow Analysis Expenses : Loan Repayment : Regular Investments : Balance C/F to Cash : Net Total Income : ( Amount Rs.: ) 3500000 3000000 2500000 2000000 1500000 1000000 500000 0 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030 2031 2032 2033 -500000 Regular Investments : Balance C/F to Cash : Net Surplus available for Investments : 700000 600000 500000 400000 300000 try 200000 h n tis Pla 100000 is 0 M 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030 2031 2032 2033 -100000 Sa ple By m Sa Contact : Satish Mistry, Email: moneycarefp@gmail.com 5
  • 6. Sample Financial Plan Report in Excel 30/09/2012 Breakup of Outflow Expenses : Loan Repayment : Regular Investments : Balance C/F to Cash : 100% 80% 60% 40% 20% 0% 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030 2031 2032 2033 -20% Breakup of Expenses Personal Expenses Housing Expenses Food Expenses Living Expenses Health Expenses Entertainment Expenses 100% 90% 80% 70% 60% 50% 40% try 30% h n tis Pla 20% is M 10% Sa ple 0% 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030 2031 2032 2033 By m Sa Contact : Satish Mistry, Email: moneycarefp@gmail.com 6
  • 7. Sample Financial Plan Report in Excel 30/09/2012 Assets ( Personal & Investments ) For Personal / Family use Fixed Assets - Outstanding (Personal / Family Use ) Current Value Appreciation Depreciation Assets bought Wants to use for Assets Worth, Assets owner? Under Lien? Loan Amount of Assets Rs. (%) (%) on Loan? goal funding? as of today? Immovable Properties Rs. Fixed Assets - Residential Building / Flat 0 1500000 5% 0% Yes Yes Yes 150183 1349817 Agriculture Land 0 1500000 5% 0% No 0 No 0 1500000 Shop / Office Premises 0 0 5% 0% No 0 0 0 0 Movable Properties Furniture / Fixtures / Paintings 0 750000 0% 5% No 0 No 0 750000 Home Contents / Appliances 0 200000 0% 5% No 0 No 0 200000 Home Contents / Appliances 0 0 0% 0% No 0 0 0 0 Four Wheelers 0 300000 0% 10% Yes 0 Yes 0 300000 Four Wheelers 0 0 0% 0% No 0 0 0 0 Two Wheelers 0 35000 0% 10% Yes 0 Yes 22629 12371 Two Wheelers 0 0 0% 0% No 0 0 0 0 Two Wheelers 0 0 0% 0% No 0 0 0 0 Jewellery / Gold Ornaments 0 250000 6% 0 0 Yes 250000 Fixed Assets Appreciation Depreciation ( Investments Purpose Only ) Investment Purpose (%) (%) Immovable Properties Additional Residence / Flat Fixed Assets - 0 0 5% 0% No 0 0 0 0 Commercial Land 0 0 5% 0% No 0 0 0 0 Agriculture Land 0 0 5% 0% No 0 0 0 0 Holiday Home / Farm House 0 0 5% 0% No 0 0 0 0 Shop / Office Premises 0 1000000 5% 0% No 0 0 0 1000000 Any Others 0 0 5% 0% No 0 0 0 0 Movable Properties Gold / Silver / Ornaments 0 350000 6% 0% 0 Yes 350000 Gold / Silver / Ornaments 0 100000 6% 0% 0 Yes 100000 Gold / Silver / Ornaments 0 0 6% 0% 0 0 0 Total Amount Rs.: 5985000 172812 5812188 Summary : Assets worth & Immovable Properties 3000000 150183 2849817 Personal Liabilities Movable Properties 1535000 22629 1512371 Purpose only try Total Amount Rs.: h n 4535000 172812 4362188 tis Pla Immovable Properties 1000000 0 1000000 Investment is Movable Properties 450000 0 450000 Purpose only M Total Amount Rs.: 1450000 0 1450000 Sa ple Fixed Assets : : Grand Total Rs.:: 5985000 172812 5812188 By m Sa Contact : Satish Mistry, Email: moneycarefp@gmail.com 7
  • 8. Sample Financial Plan Report in Excel 30/09/2012 Investments Future Future Surrender Fixed OR Weighted Current Current Asset Type Asset Category Scheme Category Investment Investment Income from Value / Cash Estimated Average Rate of Value Return (%) Allocation (%) Return (%) Commitment Investment Value Cash & Equivelant Cash Cash Account Cash Account + Savings A/c. Balance 225668 225668 4.00% Bank FDR Bank Fixed Deposit : < 1 Year 120000 114000 8.00% Mutual Funds Debt -Liquid 11424 11195 8.00% - 357092 - - 350863 5.95% 5.47% Fixed Return Schemes Bank & Company FDR / NCD's Debt Bank FDR Bank Fixed Deposits > 1 Year 100000 106660 - - 95994 8.16% Bonds / NCD's & Co. FD's Company FD's 135000 137371 - 45943 123634 10.49% Bonds & NCD's 250000 254064 - 40050 228657 10.42% 485000 498094 - 85993 448285 8.30% 9.96% Post Office Schemes Debt Post Office Scheme Post Office Recurring Deposit Scheme 65500 80297 24500 - 72267 7.95% Senior Citizen Savings Scheme 150000 150000 - 50625 135000 9.00% Post Office Monthly Income Scheme 350000 350000 - 106833 315000 8.14% Kisan Vikas Patra 35000 37402 - - 33662 8.41% National Savings Certificates 80000 86073 - - 77466 8.62% Post Office - Time Deposits 25000 26746 - - 24072 8.56% 705500 730518 24500 157458 657467 12.18% 8.38% Direct Equity Equity Stock Market Direct Equity - 86304 - - 64728 18.00% 1.44% 18.00% Mutual Fund Equity Mutual Funds Equity - Diversified - 630663 5796000 - 567597 15.00% Equity - Diversified -ELSS - 756828 2142000 - 681146 15.00% Equity - Sectoral - 44704 - - 40234 15.00% Equity - Thematic & Others - 115360 - - 103824 15.00% Hybrid Hybrid Fund - Balanced - 14804 - - 13324 12.55% Hybrid Fund - Asset Allocation/Others - - - - - 10.00% Hybrid Fund - MIP - 17176 - - 15458 9.40% Debt Debt -Short Term, Income & G. Sec. - - - - - 8.00% - 1579536 7938000 - 1421583 26.33% 14.92% Gold / Silver ( ETF / Coins / Bars ) Gold Mutual Funds Gold Funds / ETF - - - - - 8.00% try Gold / Silver- ( Coins / Bars / Ornaments) 450000 405000 6.00% h n - 450000 - - 405000 7.50% 6.00% tis Pla is Real Estate Properties Properties Investment Real Estate & Other Properties 1000000 800000 5.0% 16.67% 5.00% M Sa ple Retirement Fund Debt Retirement Fund Retirement A/c. - Contribution (EPF / EPS) 315000 1710720 - 9.50% Post Office Scheme Public Provident Fund 85000 124000 147000 - - 8.00% By m 85000 439000 1857720 - - 7.32% 9.08% Sa Contact : Satish Mistry, Email: moneycarefp@gmail.com 8
  • 9. Sample Financial Plan Report in Excel 30/09/2012 Investments Future Future Income Surrender Asset Type Asset Category Scheme Category Investment Current Value Investment from Value / Cash IRR (%) Commitment Investment Value Traditional Life Insurance / Pension Plan Debt Life Insurance Single Prem.-Traditional Life Ins.Plan 50000 92125 - - 53213 4.80% Single Prem.-Traditional Pension Plan 45000 81500 - - 73350 3.93% Reg. Prem. -Traditional Life Insurance Plan 218966 343466 175185 37500 150004 4.78% Reg. Prem.-Traditional Pension Plan 51600 96600 77400 - 38418 5.71% 365566 613691 252585 37500 314984 10.23% 4.81% Unit Linked Life Insurance / Pension Plan Equity Life Insurance Single Prem.-Unit Linked Insurance Plan 50000 53000 - - 51000 4.49% Reg. Prem.-Unit Linked Insurance Plan 50000 30000 - - 20000 -4.23% Single Prem.-Unit Linked Pension Plan 50000 53000 - - 51000 4.49% Reg. Prem.-Unit Linked Pension Plan 60000 108000 90000 - 91000 5.03% 210000 244000 90000 - 213000 4.07% 3.66% 5998235 10162805 280951 4675909 100.00% Your Investment Portfolio is growing @pre-tax return (Weighted Average Return) 8.95% try h n tis Pla is M Sa ple By m Sa Contact : Satish Mistry, Email: moneycarefp@gmail.com 9
  • 10. Sample Financial Plan Report in Excel 30/09/2012 Current Asset Allocation Analysis : 2500000 Equity 32% 2000000 Debt 1500000 38% 1000000 Gold 7% 500000 Properties 0 Cash 17% Cash Debt Equity Gold Properties 6% Current Value 357092 2300226 1890918 450000 1000000 Surrender Value 350863 1437765 1682281 405000 800000 Cash Debt Equity Gold Properties 1800000 Post Office Scheme Bonds / NCD's & 14% 1600000 Co. FD's 7% Stock Market Life Insurance 1400000 1% 14% 1200000 1000000 Physical Gold / Funds / ETF 800000 Mutual Funds 7% 27% 600000 400000 Properties try Investment h n 200000 17% Bank FDR tis Pla Cash Account Retirement Fund is 4% 0 4% 5% Physical Properti M Bonds / Post Life Retirem Cash Bank Mutual Stock Gold / es NCD's & Office Insuranc ent Sa ple Account FDR Funds Market Funds / Investm Co. FD's Scheme e Fund ETF ent Cash Account Bank FDR Mutual Funds Current Value 225668 226660 1590960 86304 391434 854518 857691 450000 1000000 315000 Stock Market Bonds / NCD's & Co. FD's Post Office Scheme By m Life Insurance Physical Gold / Funds / ETF Properties Investment Surrender Value 225668 209994 1432778 64728 352291 657467 527984 405000 800000 0 Retirement Fund Sa Contact : Satish Mistry, Email: moneycarefp@gmail.com 10