Académique Documents
Professionnel Documents
Culture Documents
Freefincal.com
me and pension
rens education, marriage, business goals
ccuring once a year, twice a year or any other frequency.
vestment required for each year with probability of achieving financial goals
Freefincal.com
0
0
10%
9%
0
0
0
10%
0
So child enters college 1 year later. Enter this carefully as it will influence the colleg
0
0%
0
9%
0
0
10%
9%
0
0
0
0
10%
9%
So child enters college 1 year later. Enter this carefully as it will influence the colleg
Action Plan
Please create a WILL incorporating an action plan like this.
to be invested to provided annual interest at beginning of each year
to be cleared immediately
to be invested to provided annual interest at beginning of each year
to be invested in a mix of equity and debt to get a corpus for college fees
to be invested in a mix of equity and debt to get a corpus for college fees
to be invested in a mix of equity and debt to get a corpus for marriage
to be invested in a mix of equity and debt to get a corpus for marriage
to be liquidated immediately
or
or
or
Rs. 0.00
Rs. 0.00
Rs. 0.00
lakhs
lakhs
lakhs
or
Rs. 0.00
lakhs
ation-indexed income)
ed to include that
iage expenses
g of each year
pus for college fees
pus for college fees
pus for marriage
pus for marriage
Retirement Pl
Current year (assume plan is done in Jan 2014)
Age (end of current year)
Year of retirement
Life expectancy *
* life expectancy of younger spouse if married
Current monthly expenses
Other Annual expenses
Expected inflation upto retirement
Expected inflation after retirement
Anticipated post-retirement rate of interest (post-tax)
Net rate of interest (pre-retirement) (post-tax)#
Amount invested so far (end of current year)
rate of interest for this amount (post-tax)
Annual increase in monthly investment
# I will use about 8-9% for a 60:40 equity:debt portfolio.
Contact me if you need some help in this regard.
300.00
2016
34
2020
85
100000
500000
10.00%
11.00%
7.00%
9.00%
13000000
9.00%
0.00%
250.00
200.00
150.00
100.00
50.00
-
2,010
2,020
2,030
2,040
2,050
2,060
2,070
48,500
110,000
Start year
2013
2013
65,000
130,000
Start year
2021
2021
2013
3
48
16,835,377
141,667
urces
2,050
900,000
2,060
2,070
18,000
16,000 Retirement Corpus (year-end value) in L
14,000
12,000
10,000
8,000
6,000
4,000
2,000
2,010
2,020
2,030
2,040
0%
End Year
Ensure end dates are on or before 2020
2020 annual increase
2020 annual increase
12%
5%
End Year
Ensure start dates are after 2020
2067 annual increase
2067 annual increase
2030 enter current as start year if loan is ongoing
207,414
321,738,991
7,111,032
none
2,040
2,050
2,060
2,070
2,070
6
1
2
30
200,000
10.0%
10.00%
10.00%
1
year when
invest. Starts
2017
2019
2021
2023
2025
2027
2029
2031
2033
2035
2037
2039
2041
2043
2045
Redemption
Year when
sum required number
2019
1
2021
2
2023
3
2025
4
2027
5
2029
6
2031
7
2033
8
2035
9
2037
10
2039
11
2041
12
2043
13
2045
14
2047
15
Recurring Goal 1
Monthy investment required
future value
2 year(s) before redemption
266,200
9,167
322,102
11,092
389,743
13,421
471,590
16,239
570,623
19,650
690,454
23,776
835,450
28,769
1,010,894
34,810
1,223,182
42,121
1,480,050
50,966
1,790,860
61,669
2,166,941
74,619
2,621,999
90,289
3,172,619
109,250
3,838,868
132,192
7
3
2
26
200,000
10.0%
10.00%
10.00%
1
year when
Year when
invest. Starts sum required
2019
2021
2021
2023
2023
2025
2025
2027
2027
2029
2029
2031
2031
2033
2033
2035
2035
2037
2037
2039
2039
2041
2041
2043
2043
2045
Redemption
number
1
2
3
4
5
6
7
8
9
10
11
12
13
Recurring Goal 2
Monthy investment required
future value
2 year(s) before redemption
322,102
11,091.67
389,743
13,420.92
471,590
16,239.31
570,623
19,649.56
690,454
23,775.97
835,450
28,768.93
1,010,894
34,810.40
1,223,182
42,120.59
1,480,050
50,965.91
1,790,860
61,668.75
2,166,941
74,619.19
2,621,999
90,289.22
3,172,619
109,249.96
More than one goal can have the same priority. From left
Priority (retirement is always no 1)
Goal Name
Date when money is required
Date when you will start investments
Years available for investment (rounded off)
Present cost (as on date)
inflation
Net rate of return (post-tax)
Amt invested so far
RoI of current invest.
Annual inc. in monthly invest. %
When investment are made **
Future Cost
Future value of curr. Inv.
initial mon. invest. reqd. when investments start
** note 1: Choose '0' if SIP occurs at month beginning and '1' if SIP occurs at month end**
y cells in green)
4
XYZ marriage
3/1/2019
3/1/2015
4
0
10.0%
10.00%
0
0.00%
0.00%
1
0.00
-
5
Goal 5
5/1/2029
7/1/2019
9
0
10.0%
10.00%
0
0.00%
0.00%
0
0.00
-
II
Recommended pure term life insurance value based on all the inputs provided
Rs. 0
Lakhs
See Life Insurance Calculator sheet for other details & action plan to be followed by nominee. Please create a will incorporating this action p
Recommendations: buy individual health insurance policy for all your dependents for the maximum amount you can afford and
Minimum individual health cover for your family should not be less than
Abhay's Marriage
2,500,000
2013
2020
3,715,359
38,152 0%
0.00%
Recurring goals
Vacation
200,000
2017
2047
NA
NA
10%
6
NA
VI Medical test
200,000
2019
2045
NA
NA
10%
7
NA
Note 2: This investment occurs in retirement. Therefore you will have to inspect the chart in 'Cash flow summary' to assess feasibility.
Probability associated with goal feasibility is an approximate number arrived by counting the number of years, there is enough cash
to fund the goals in the indicated combination. If the feasibiity of two goals of different priority is less than 100% you will need to
makes changes to the assumptions associated with either goal.
Comments and suggestions welcome
pattu@iitm.ac.in
Download more financial calculators and analysis tools from:
Freefincal.com
7/4/2016
1+2+3
see note 2 below
25%
Year
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
2030
2031
2032
2033
2034
2035
2036
2037
2038
2039
2040
2041
2042
2043
2044
2045
2046
2047
2048
2049
2050
2051
2052
2053
2054
2055
2056
Age
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
Post-tax
Monthly
Salary
900,000
900,000
900,000
900,000
900,000
-
Income
post-tax
from
pension
other sources
158,500
169,820
182,113
195,478
210,021
207,855
195,000
230,719
195,000
256,098
195,000
284,269
195,000
315,538
195,000
350,247
195,000
388,775
195,000
431,540
195,000
479,009
195,000
531,700
195,000
590,187
195,000
655,108
195,000
727,170
195,000
807,158
195,000
895,946
195,000
994,500
195,000
1,103,895
195,000
1,225,323
195,000
1,360,109
195,000
1,509,721
195,000
1,675,790
195,000
1,860,127
195,000
2,064,741
195,000
2,291,862
195,000
2,543,967
195,000
2,823,804
195,000
3,134,422
195,000
3,479,209
195,000
3,861,922
195,000
4,286,733
195,000
4,758,274
195,000
5,281,684
195,000
5,862,669
195,000
6,507,562
195,000
7,223,394
195,000
8,017,968
195,000
8,899,944
Monthly
expenses
141,667
155,833
171,417
188,558
209,300
232,323
257,878
286,245
317,732
352,682
391,477
434,540
482,339
535,396
594,290
659,662
732,225
812,770
902,174
1,001,413
1,111,569
1,233,841
1,369,564
1,520,216
1,687,440
1,873,058
2,079,095
2,307,795
2,561,652
2,843,434
3,156,212
3,503,395
3,888,769
4,316,533
4,791,352
5,318,401
5,903,425
6,552,801
7,273,610
8,073,707
8,961,814
2057
2058
2059
2060
2061
2062
2063
2064
2065
2066
2067
75
76
77
78
79
80
81
82
83
84
85
195,000
195,000
195,000
195,000
195,000
195,000
195,000
195,000
195,000
195,000
195,000
-
9,878,938
10,965,621
12,171,840
13,510,742
14,996,923
16,646,585
18,477,709
20,510,257
22,766,386
25,270,688
28,050,464
-
9,947,614
11,041,852
12,256,455
13,604,665
15,101,178
16,762,308
18,606,162
20,652,840
22,924,652
25,446,364
28,245,464
EMI
-
126,324
118,770
110,384
101,077
90,745
79,277
66,547
52,418
36,734
19,324
-
Please ensure only relevant goals are found in the list below
are found in the list below
Invest.
Invest. Priority
Feasbility
Goals included in
begins
ends
for goal combo
cash flow chart
Retirement
2017
2019
1
1
Abhay's Education
2014
2015
3
1+2+3
see note 2 below
Abhay's Marriage
2013
2020
2
see note 2 below
see note 2 below
see note 2 below
Vacation
2017
2047
6
see note 2 below
Medical test
2019
2045
7
see note 2 below
Note 1: investment for retirement is assumed to begin only from next year
Note 2: This investment occurs in retirement. Therefore you will have to
inspect the cash flow chart to assess feasibility.
If entries in this column turn red, it means that for that year, you will not be able
to invest enough for all your goals.
If there are too many red entries, this is an indication of
1) high expenses,
2) high debt
3) expecation not proportional to income.
4) many other issues!
So you may need to consider changes to either your lifestyle or consider
changing your goal parameters like duration, corpus, time of investment etc.
Please remember, at all times, use reasonable rate of returns.
Kindly do not hesistate to seek professional help!
Feasbility
25%
25%
Retirement
Year
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
2030
2031
2032
2033
2034
2035
2036
2037
2038
2039
2040
2041
2042
2043
2044
2045
2046
2047
2048
2049
2050
2051
2052
2053
2054
2055
2056
2057
2058
2059
Age
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
monthly
expenses
141,667
155,833
171,417
188,558
209,300
232,323
257,878
286,245
317,732
352,682
391,477
434,540
482,339
535,396
594,290
659,662
732,225
812,770
902,174
1,001,413
1,111,569
1,233,841
1,369,564
1,520,216
1,687,440
1,873,058
2,079,095
2,307,795
2,561,652
2,843,434
3,156,212
3,503,395
3,888,769
4,316,533
4,791,352
5,318,401
5,903,425
6,552,801
7,273,610
8,073,707
8,961,814
9,947,614
11,041,852
12,256,455
post-tax
pension
monthly
investment
0
7,111,032
7,111,032
7,111,032
207,855
230,719
256,098
284,269
315,538
350,247
388,775
431,540
479,009
531,700
590,187
655,108
727,170
807,158
895,946
994,500
1,103,895
1,225,323
1,360,109
1,509,721
1,675,790
1,860,127
2,064,741
2,291,862
2,543,967
2,823,804
3,134,422
3,479,209
3,861,922
4,286,733
4,758,274
5,281,684
5,862,669
6,507,562
7,223,394
8,017,968
8,899,944
9,878,938
###
###
-
Growth of
mon. invest.
93,012,298
194,395,703
304,903,614
Growth of
current corpus
13,000,000
14,170,000
15,445,300
16,835,377
2060
2061
2062
2063
2064
2065
2066
2067
78
79
80
81
82
83
84
85
13,604,665
15,101,178
16,762,308
18,606,162
20,652,840
22,924,652
25,446,364
28,245,464
###
###
###
###
###
###
###
###
-
Abhay's Education
Total corpus
(Year end)
13,000,000
107,182,298
209,841,003
321,738,991
341,591,865
362,540,866
384,630,430
407,904,550
432,406,358
458,177,626
485,258,194
513,685,296
543,492,788
574,710,252
607,361,966
641,465,718
677,031,459
714,059,748
752,539,986
792,448,406
833,745,785
876,374,839
920,257,280
965,290,475
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
Year
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
2030
2031
2032
2033
2034
2035
2036
2037
2038
2039
2040
2041
2042
2043
2044
2045
2046
2047
2048
2049
2050
2051
2052
2053
2054
2055
2056
2057
2058
2059
XYZ education
Years when invest.
is needed
###
###
###
###
850,610,556
617,832,901
336,605,567
0
2060
2061
2062
2063
2064
2065
2066
2067
Abhay's Marriage
Years when invest.
is needed
XYZ marriage
Years when invest.
is needed
Goal 5
Years when invest.
is needed
Year
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
2030
2031
2032
2033
2034
2035
2036
2037
2038
2039
2040
2041
2042
2043
2044
2045
2046
2047
2048
2049
2050
2051
2052
2053
2054
2055
2056
2057
2058
2059
2060
2061
2062
2063
2064
2065
2066
2067
Recurring Goal 1
Redemption
number
Redemption
for goal
1
Monthly
Monthly
investment investment
9,167
266,200
11,092
322,102
13,421
389,743
16,239
471,590
19,650
570,623
23,776
690,454
28,769
835,450
34,810
1,010,894
42,121
10
1,223,182
50,966
11
1,480,050
61,669
12
1,790,860
74,619
13
2,166,941
90,289
14
2,621,999
109,250
15
3,172,619
132,192
3,838,868
Recurring
9,167
9,167
11,092
11,092
13,421
13,421
16,239
16,239
19,650
19,650
23,776
23,776
28,769
28,769
34,810
34,810
42,121
42,121
50,966
50,966
61,669
61,669
74,619
74,619
90,289
90,289
109,250
109,250
132,192
132,192
Year
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
2030
2031
2032
2033
2034
2035
2036
2037
2038
2039
2040
2041
2042
2043
2044
2045
2046
2047
2048
2049
2050
2051
2052
2053
2054
2055
2056
2057
2058
2059
2060
2061
2062
2063
2064
2065
2066
2067
Recurring Goal 2
Redemption
number
Redemption
for goal
Monthly
investment
11092
322102
13421
389743
16239
471590
19650
570623
23776
690454
28769
835450
34810
1010894
42121
1223182
50966
10
1480050
61669
11
1790860
74619
12
2166941
90289
13
2621999
109250
3172619
Monthly
investment
11,092
11,092
13,421
13,421
16,239
16,239
19,650
19,650
23,776
23,776
28,769
28,769
34,810
34,810
42,121
42,121
50,966
50,966
61,669
61,669
74,619
74,619
90,289
90,289
109,250
109,250
#VALUE!
2017
2047
2046
2019
2045
2044
rg1start
rg1end
rg2start
rg2end
28245464