RETIREMENT PLANNING - MR. XYZ

Similar documents
RBI Monetary Policy Review RBI Keeps Repo Rate on Hold at 6%, Inflation Forecast Increased. 06 December, 2017

RBI Monetary Policy Review RBI Leaves Interest Rate Unchanged, Raises Inflation Forecast. 07 February, 2018

RBI Monetary Policy Review RBI Keeps Repo Rate Unchanged, Downgrades Growth Forecast. 04 October, 2017

RBI Monetary Policy Review RBI keeps repo rate unchanged at 6% for the fourth time. 05 April, 2018

RETIREMENT PLANNING MRS. XYZ

Debt Perspective. May 2018

Equity Perspective. November 2017

Equity Perspective. February 2018

Equity Perspective. March 2018

Equity Perspective. May 2018

Transform, Energize and Clean India- Prudent Budget BUDGET

FIXED INCOME UPDATE 1

Equity Update October 2018

28 th March 2016 TRUSTPLUTUS. Presentation to the Investment Advisory Board: Product Primer

Economic Spotlight. Current Account Deficit Narrows. Edelweiss Investment Research

Institutional Equities

UTI Dual Advantage Fixed Term Fund Series IV I (1279 days)

Financial Plan For Mr. XYZ. Prepared By Contac t No Date DD/MM/YYYY

Mutual Fund Monthly Newsletter

Equity Update May 2018

Mutual Fund Monthly Newsletter

Colgate-Palmolive (India)

Market Review: Action: Nifty has an immediate resistance placed at and on a decisive close above expect rise to 11540/11570 levels.

Market Review: Action: Nifty has an immediate resistance at and on a decisive close above expect rise to 11740/11770 levels.

Gillette India. Institutional Equities. 2QFY19 Result Update BUY. Marketing Investments Mask Improved Top-line Performance

Consolidated Sales (Cr) Growth EBITDA (Cr) Margin PAT Margin EPS (Rs) P/E RoE

NESCO. Institutional Equities. Event Update. Revenues From Bombay Exhibition Centre May Take A Hit BUY

Jamna Auto Industries

Gillette India. Institutional Equities. 1QFY18 Result Update

Mid-Quarter Monetary Policy Review

Economic Spotlight. Revised Govt. Borrowing Means More Fiscal Room. Edelweiss Investment Research

Mutual Fund Monthly Newsletter

Institutional Equities

19 th February 2018 TRUSTPLUTUS. Presentation to the Investment Advisory Board: Product Primer

Mutual Funds. Fortune Equity Brokers (India) Ltd.

Institutional Equities

Debt Funds & Picks August 2017

Punjab National Bank

Initiating Coverage. Uflex Ltd.

Sovereign Gold Bonds. Attractive option to invest in gold... Gold Bond. Gold back in limelight. February 24, 2017

Mutual Fund Screener For the quarter ended Mar-18

Power Mech Projects. Institutional Equities. 2QFY19 Result Update BUY. Strong Order Book Drives Robust Execution

SYSTEMATIC INVESTMENT PLAN (SIP) October 2017

COMMODITY DAILY. Global Market Round Up. Commodity Research - Alpha Commodity Pvt Ltd. As on Wednesday, March 15, 2017

Fixed Income Update October 2015

Axis Dynamic Equity Fund. (An open ended dynamic asset allocation fund)

HSBC s Product List with Product Risk Rating (HPRR) Investment Products

Reliance Capital (RELCAP)

HSBC Global Asset Management, India Creating Wealth through Asset Allocation. March 2018

Indian Oil Corporation

Fund (An open ended debt scheme predominantly investing in debt instruments of Banks, Public Sector Undertakings & Public Financial Institutions)

Axis Dynamic Equity Fund. (An Open - Ended Dynamic Asset Allocation Fund)

Tata Motors DVR Analyst Report

INDIA INTEREST RATES: CHANGING GEARS

A subsidiary of TVS Wealth Pvt Ltd

Daily Market Update Report as on Monday, October 15, 2018

Equity Update August 2018

Mutual Fund Screener For the quarter ended Dec-17

Equity: Buy on dips. Build portfolio for long term wealth creation Fixed Income: Invest in short to medium duration funds

Sharekhan Top SIP Fund Picks February 14, 2018

Gaurang Shah. The Indian Finance Sector, Portfolio Management, MF and Investment Advisors. Overview, Present and Future.

State Bank of India (SBI) Banking. BUY Rating as per Large Cap 12 month investment period RETAIL EQUITY RESEARCH

Second Bi-Monthly Monetary Policy Review

The ICICI direct Portfolio Evaluation Services ( Product ) comprises of :

Market Outlook Presentation September

HSBC s Product List with Product Risk Rating (HPRR) Investment Products


Mutual Funds and PMS. WIRC Sept 17, Suresh Soni Chief Executive Officer DHFL Pramerica Asset Managers. Page 1

Market Outlook. Nifty % Sensex %

SHRIRAM TRANSPORT FINANCE COMPANY LTD

Dalmia Bharat Enterprises

EBITDA 5,076 3, , EBITDA

AXIS EQUITY SAVER FUND. Open Ended Equity Scheme

ULTRAMARINE & PIGMENTS LTD

HOLD Rating as per Large Cap 12 month investment period

Debt Funds & Picks September 2017

Daily Market Report 7 th Oct 15

Investment Horizon: Though the ideal investment horizon for such ideas remain 6-9 months, our picks may provide some profit-making

Sanofi India. Institutional Equities. 3QCY18 Result Update. Robust Performance BUY

Axis Corporate Debt Fund. (An open ended debt scheme predominantly investing in AA+ and above rated corporate bonds)

Karnataka Bank. Rating: BUY. Bank - Private. Short Note. Brief Financials

Balanced Funds. Mix of stability and performance. Mutual Funds. Robust long term performance track record

Can Fin Homes BUY. 23 September 2015 INR821

HSBC Mid-month Equity Investment Strategy. Release Date: 20 May 2011 For distributor / broker use only

SBI Magnum Income Fund

Daily Market Report 10 th Sep 15

SBI Money-Market Funds

Robust results, TLT margins improved profitability.

Change EPS. (Rs) FY

City Union Bank BUY. 24 February 2016 INR82

HOLD. Margins to improve from Q2 AMBUJA CEMENTS. Target Price: Rs 232. Other highlights

HOLD. Buyback of Old Mutual s stake in K-Life KOTAK MAHINDRA BANK. Target Price: Rs 965

Market Outlook Presentation

Mutual Fund Monthly Newsletter

Presenting HDFC Liquid Fund. (An Open - Ended Liquid Income Scheme) (December 2012)

Indostar Capital Finance

L&T Finance Holdings Ltd.

List of mutual fund schemes offered as part of Investment Advisory Services

Common Scheme Information Document Debt Schemes

Equity Advised Portfolio Service (EAPS) External Circulation Permitted January Monthly Update

Transcription:

RETIREMENT PLANNING - MR. XYZ Client Name - Mr. XYZ Age: 60 years Risk Profile - Balanced Date: 14/04/2014 Summary This financial plan is prepared on the basis of the investor profile form and your risk profile. The Financial Plan could change significantly if there is any major deviation in goals, assets/ liabilities, income and expense details. Mr. XYZ s risk profile is a balanced. Mr. XYZ is going to retire in Sept 14 and is seeking a retirement advice to plan his retirement income. Mr. XYZ also aims to meet the following goals from his cash flows: - Purchasing of a car worth Rs. 15 lakhs; - Building a house in Jaipur in three years; - Starting a consultancy business post retirement. Based on existing insurance and future requirements, it is assessed that Mr. XYZ does not need further insurance cover as his current available assets more than compensate for his insurance requirement. Mr. XYZ is about to retire in six months time and his expectation of Rs. 2,00,000 p.m. post retirement income could be fulfilled through his retrials and current available investments. Mr. XYZ would be able to meet his goal of buying a car through his income in the coming months. Mr. XYZ has a huge real estate exposure and the goals of building a house in Jaipur and starting a consultancy business can be met through the sale of any of his properties. We have created three scenarios based on the client s preference for planning his post retirement cash flows: Dundlod house not being sold Dundlod house being sold The client getting an extension of two years in his employment

The following sets of assumptions are made while evaluating his goals. We have only considered the saleable properties in our real estate investments calculation. Particulars Assumptions Bank Savings rate 4% Inflation Rate 7% Increment in Rental 10% Equity Returns 12% Debt Returns 8% Real Estate Returns 8% Taxes 30% Life Expectancy 80 yrs Recommended steps to combat against an uncertain future We recommend an emergency fund equivalent to atleast 6 months of Mr. XYZ s monthly salary to meet obligatory financial emergency. Such sum would reduce where Mr. XYZ takes appropriate health insurance policy that adequately covers him and his family. For the purpose of estate planning, we recommend to initially update/complete your nomination details for all financial products. The implications of a nomination are subject to different conditions for each financial product. We also advise Mr. XYZ to keep his family members updated on the financial details (details of investments, insurance, bank accounts, etc).

Market Outlook Equities gain momentum led by strong FII inflows, increased election optimism Indian equities rallied sharply owing to strong FII buying and optimism over political front after general election and improving macro scenario bolstering the investors sentiment. Overseas investors have bought heavily into India as a sharply narrowing current account deficit (CAD) and a more stable rupee have increased confidence in the country. CAD has narrowed sharply, to 0.9 per cent of gross domestic product in the October-December quarter improving from the record high of 4.8 per cent of GDP in the year ended in March 2013. Positive cues trend in the Asian region and easing tensions between Ukraine and Russia also aided the sentiment. Heavy buying by foreign investors and increased retail participation in banking, capital goods and other blue-chips resulted in the strong up move. The markets are expected to continue riding on the general elections optimism in the near term which are a couple of months away. It may witness volatility at the higher levels led by the release of key domestic economy related data-points and monetary policy developments. We maintain our long term bullish view on equities based on the likely positive turnaround in the economic cycle and stable political leadership in the country supporting growth. Accordingly, investors with an appetite to take risk can look at equities at current levels with a horizon of 3 years and above. Debt Market View During the month, bond yields at the longer end of the curve witnessed tight range-bound movements tracking the tensions of Ukraine and comments from the RBI governor regarding inflation targeting. The 10 year benchmark G-Sec started the month on a strong note tracking improvement in the domestic currency and favorable economic data points with yields easing from 8.90 percent at the beginning of the month to 8.73 percent at the middle of the month. However, later yields moved up tracking tight liquidity condition in the system due to advance tax outflows. Also, the US Fed Chief Janet Yellen's statement that the central bank may hike interest rates around six months after winding up its asset purchase program dented the sentiment and caused the yields to surge. Indian G-Sec bond yields ended lower by 6 basis points at 8.80% at the end of March 2014 over February 2014. India s 10-year government bond yield capped their worst monthly performance since November on concern a decline in the central bank s debt purchases will lower demand for the securities. We continue to recommend investment at the shorter end of the yield curve with a horizon of 12-18 months. Conservative investors can look at accrual products for investments. Gold Market View Internationally, Gold futures fell to a six week low on signs of improving U.S. Economy bolster forecasts for the Federal Reserve to boost interest rates. Gold has fallen 4.2 percent since March 19, when Fed Chair Janet Yellen announced that the Central Bank will end bond buying program and increase interest rates six months after such measure. With the pace of US recovery, the safe haven status is diminishing. By December, gold had dropped below 1,200 but since the New Year it has recovered slightly to 1,312. The gold prices closed at $ 1284.47 for March. Domestically, import tariff on gold has reduced from $421 per 10 grams from $445 per 10 gram earlier. The total imports are expected to be not more than 550 tonnes this fiscal as against 845 tonnes in the last fiscal. The finance minister has also indicated that government may ease restrictions further after monetary announcement by RBI as current account deficit has moderated to about $35 billion. In the longer tenure, the fed s guidance on higher interest rates and EU will determine the metals trajectory in the longer tenure. In the short term, stronger equities and emerging physical demand, geopolitical tension in Ukraine could influence gold prices.

Current Asset Allocation Debt, 14.7% Real Estate (Includes Realty PMS)*, 85.3% The current asset allocation has real estate investment as a major component. Mr. XYZ should be able to meet his retirement needs through his current debt investments and the retrials. To meet his other goals and requirements, he could liquidate any of his properties. Proposed Asset Allocation Since Mr. XYZ has huge real estate exposure, we have recommended following asset allocation for the retirement corpus to be invested in the following two scenarios. The same would help in rebalancing the asset mix at an overall portfolio level, in line with the risk profile. Scenario 1: Dundlod House not being sold Scenario 2: Dundlod House being sold Equity, Cash, 15% Cash, 10% Equity, 15% 5% Debt, 75% Debt, 80%

Indicative Asset Allocation Basis the proposed asset allocation given above, the client s overall indicative portfolio allocation (including saleable real estate properties) in both the scenarios would be as follows. Scenario 1: Dundlod House not being sold Scenario 2: Dundlod House being sold Cash, 1.5% Debt, 11.5% Equity, 2.3% Real Estate*, 25.5% Cash, 3.9% Debt, 59.4% Real Estate*, 84.6% Equity, 11.2% *Included only saleable properties Risk Profile Evaluation & Suggestion The indicative risk profile evaluated is Balanced. In order to meet the investment goals which are commensurate to the risk profile, we recommend an investment allocation of 75% in debt, 15% towards debt and 10% towards Cash.

Client Details Age: 60 Years Expenses Details Details Amount (Rs) Expenses Details (Amount (Rs.) Salary (Post Tax) Rental 6,820,224 400,000 Household Expenses (p.a.) 1,200,000 Holiday/Gifts/Purchase 600,000 Miscellaneous 500,000 Total 72,20,224 Total Expenses 23,00,000 Details Schedule of Savings till Retirement Amount (Rs) (Salary + Bonus + Rental) till Sept'14 (6 months from Apr-Sept) 6,022,112 Expense till Sept'14 (6 months from Apr-Sept) 1,150,000 Savings till Sept'14 4,872,112 Mercedez Car loan 400,000 HDFC Home Loan for Stone Valley Apartment Hyderabad 1,304,008 Buying a car 1,500,000 Net investible savings (as of Sept 14) 1,668,104 The client has a strong savings rate and since he is about to retire in six month s time, we have assumed the savings for that part of the employment in the retirement corpus. A part of these savings and bonus amount would be utilized towards paying off liabilities (home & car loans) and meeting a goal of buying a car.

Assets-Liabilities Details Asset Details Amount (Rs) Liabilities Details Amount (Rs.) Savings + Fixed Deposits 25,00,000 Home Loan 1,304,008 EPF* + Superannuation + Gratuity 25,393,265 Mercedez Car loan 400,000 Debt MF Tax free Bonds 531,955 700,000 Real Estate** (Includes Realty PMS) 169,500,000 Total 198,625,221 Total 1,704,008 *As of Sep'14 **Included only saleable properties Net worth: - Rs.19.69 Crores

Insurance Planning- Insurance required based on need based method- Cash needs Particulars Amt (Rs.) Funds for Family Expenses (20 yrs, invested @8% with inflation @7%) 22,001,691 Current Liabilities 1,704,008 Funds for non-plan exps 2,000,000 Total 25,705,699 Available Assets 198,625,221 Total Insurance Required (172,919,521) Existing insurance 5,100,000 Insurance Requirements (178,019,521) Based on the need analysis method, where one needs to assess the future obligations of an insured we believe Mr. XYZ s current assets would be more than adequate to cover his future family obligations. It would be critical to support dependants incase of emergency. Mr. XYZ do not require further insurance as his current available assets and existing insurance cover should be sufficient to mitigate any risks. Additionally, we advise to take appropriate health insurance (where no health insurance coverage is provided by employer). Having appropriate health insurance coverage for the family reduces the requirement for keeping emergency funds.

Goal Planning Purchase of a Car Mr. XYZ has suggested buying a Car worth Rs.15 lakhs. Considering his strong income profile and high savings rate, the same could be bought using his savings till the time of retirement (Refer Schedule of Savings till Retirement given above). Building a house in Jaipur and starting a consultancy business post retirement The client wants to build a house in Jaipur (where he owns the land) and start a consultancy business post his retirement. Mr. XYZ holds a significant investment in real estate and has also inherited some properties from his family. Hence, he can consider liquidating any of his properties towards meeting these goals. The client has suggested selling off a property in Dundlod, Rajasthan (Current Value: Rs.15 Crores) towards the same. Residual proceeds can be re-invested in suggested asset allocation manner towards the retirement corpus or any other interim goals. Financial Goals Present Value (P.V.) Time Frame (Yrs) Amount Accumulat ed Future Value (F.V.) Building house in Jaipur 12,500,000 3 Selling 15,313,038 Start Consultancy business 20,000,000 0 Dundlod house 20,000,000

Retirement Planning Current Age 60 Expected age of retirement 60 Life Expectancy 80 Years of Retirement 20 Annual Estimate of expenses at retirement 2,400,000 Retirement Corpus required at the time of Retirement 43,816,326 We have detailed the retirement planning process in the following manner to provide suggestions in different scenarios. Since the client wishes to sell off his Dundlod property (worth Rs. 15 crores) in the coming period, the same needs to be considered for asset allocation & cash flow perspective. However, a scenario has also been considered if the same is not sold off on a timely basis. A third scenario is being considered from cash flow perspective if the client gets a two year extension in his employment. Scenario 1: Dundlod house not being sold Scenario 2: Dundlod house being sold Scenario 3: Two year extension in the employment (only from cash flow perspective)

Scenario 1: Dundlod house not being sold Scenario 1 - Dundlod House not being sold Investible surplus@60 - Sept'14 Savings + FD 2,500,000 EPF* + Superannuation + Gratuity 25,393,265 Debt MF & Tax free bonds 1,231,955 Savings till Sept'14 post liabilities 1,668,104 Total Corpus for investment 30,793,325 Proposed Asset Allocation Scenario 1: Dundlod House not being sold Cash 10% 3,079,332 Debt 75% 23,094,993 Equity 15% 4,618,999 100% 30,793,325

Scenario 2: Dundlod house being sold Scenario 2 - Dundlod House being sold Investible surplus@60 - Sept'14 Savings + FD 2,500,000 EPF + Superannuation + Gratuity 25,393,265 Debt MF & Tax free bonds 1,231,955 Savings till Sept'14 post liabilities 1,668,104 Investible Proceeds from sale of Dundlod house* 26,186,963 Total Corpus for investment 56,980,287 *Subject to the house being sold till Sept'14, Net Proceeds Dundlod House Net Proceeds (if sold) Saleable Value 150,000,000 Sisters' share 5,000,000 145,000,000 Post Tax Surplus (Less 30% tax) 101,500,000 Sons' share 40,000,000 Net Proceeds 61,500,000 Proposed Asset Allocation Scenario 2: Dundlod House being sold Cash 5% 3,000,000 Debt 80% 45,433,244 Equity 15% 8,547,043 100% 56,980,287 Scenario 3: Two year extension in the employment (only from cash flow perspective) Scenario 3 - If two year extension is granted Investible surplus@60 - Apr'14 Savings + FD 2,500,000 Debt MF & Tax free bonds 1,231,955 Total Corpus for investment 3,731,955

Suggested Investment Options Scenario 1: Dundlod house not being sold Asset Class Product Instruments Amount Alloca tion Approx. Returns Weighted return Approx. Post tax returns Cash Savings A/C Local Savings Bank A/C 1,539,666 5.0% 5.00% 0.25% 0.18% HDFC Cash Mgmt Fund - Cash Liquid MF Savings Plan 1,539,666 5.0% 8.00% 0.40% 0.32% Debt Corporate FD HDFC Ltd - Mthly payout 1,847,599 6.0% 9.15% 0.55% 0.38% Debt Corporate FD Bajaj Finance - Mthly payout 1,847,599 6.0% 9.50% 0.57% 0.40% Debt Corporate FD KTDFC - Mthly Payout 1,847,599 6.0% 10.50% 0.63% 0.44% Debt NCD As available 1,077,766 3.5% 10.00% 0.35% 0.25% Debt NCD As available 1,077,766 3.5% 10.00% 0.35% 0.25% Debt Tax Free Bonds As available 3,710,210 12.0% 8.50% 1.02% 1.02% Debt Tax Free Bonds As available 3,710,210 12.0% 8.50% 1.02% 1.02% Debt Corporate Bonds As available 3,079,332 10.0% 10.00% 1.00% 0.70% Debt Debt MF HDFC Short Term Opportunities 1,231,733 4.0% 9.00% 0.36% 0.29% Debt Debt MF IDFC SSIF - Short Term 1,231,733 4.0% 9.00% 0.36% 0.29% Hybri d - Debt MIP Birla Sun Life MIP II - Savings 5 1,231,733 4.0% 9.00% 0.36% 0.29% Hybri d - Debt MIP ICICI Prudential MIP 1,201,710 3.9% 9.00% 0.35% 0.28% Equity Equity MF Birla Sun Life MNC Fund - Dividend 2,318,882 7.5% 12% 0.90% 0.90% Equity Equity MF Franklin India Bluechip - Dividend 2,300,117 7.5% 12% 0.90% 0.90% 30,793,325 Weighte d Average Yield 9.38% 7.90%

Scenario 2: Dundlod house being sold Asset Class Product Instruments Amount Alloca tion Approx. Returns Weighted return Approx. Post tax returns Cash Savings A/C Local Savings Bank A/C 1,500,000 2.6% 4.00% 0.11% 0.07% HDFC Cash Mgmt Fund - Cash Liquid MF Savings Plan 1,500,000 2.6% 8.00% 0.21% 0.17% Debt Corporate FD HDFC Ltd - Mthly payout 10,000,000 17.5% 9.15% 1.61% 1.12% Debt Corporate FD Bajaj Finance - Mthly payout 10,000,000 17.5% 9.50% 1.67% 1.17% Debt Corporate FD KTDFC - Mthly Payout 10,000,000 17.5% 10.50% 1.84% 1.29% Debt NCD As available 2,500,000 4.4% 10.00% 0.44% 0.31% Debt Tax Free Bonds As available 2,500,000 4.4% 8.50% 0.37% 0.37% Debt Corporate Bonds As available 2,500,000 4.4% 10.00% 0.44% 0.31% Debt Debt MF HDFC Short Term Opportunities 2,500,000 4.4% 9.00% 0.39% 0.32% Debt Debt MF IDFC SSIF - Short Term 2,500,000 4.4% 9.00% 0.39% 0.32% Hybri d - Debt MIP Birla Sun Life MIP II - Savings 5 1,500,000 2.6% 9.00% 0.24% 0.19% Hybri d - Debt MIP ICICI Prudential MIP 1,433,244 2.5% 9.00% 0.23% 0.18% Equity Equity MF Birla Sun Life MNC Fund - Dividend 4,200,000 7.4% 12% 0.88% 0.88% Equity Equity MF Franklin India Bluechip - Dividend 4,347,043 7.6% 12% 0.92% 0.92% 56,980,287 Weighte d Average Yield 9.74% 7.61%

Cash Flow Projections Scenario 1: Dundlod house not being sold Scenario 1 Age Opening Balance Rental Pension earned on investments Annual Expenses Annual Savings/(Deficit) Closing Balance 61 30,793,325 400,000 360,000 2,433,463 2,400,000 793,463 31,586,788 62 31,586,788 440,000 360,000 2,496,167 2,568,000 728,167 32,314,955 63 32,314,955 484,000 360,000 2,553,711 2,747,760 649,951 32,964,906 64 32,964,906 532,400 360,000 2,605,074 2,940,103 557,371 33,522,277 65 33,522,277 585,640 360,000 2,649,121 3,145,910 448,850 33,971,127 66 33,971,127 644,204 360,000 2,684,591 3,366,124 322,671 34,293,798 67 34,293,798 708,624 360,000 2,710,091 3,601,753 176,962 34,470,760 68 34,470,760 779,487 360,000 2,724,075 3,853,876 9,686 34,480,447 69 34,480,447 857,436 360,000 2,724,841 4,123,647 (181,371) 34,299,076 70 34,299,076 943,179 360,000 2,710,508 4,412,302 (398,615) 33,900,461 71 33,900,461 1,037,497 360,000 2,679,007 4,721,163 (644,660) 33,255,801 72 33,255,801 1,141,247 360,000 2,628,062 5,051,645 (922,336) 32,333,465 73 32,333,465 1,255,371 360,000 2,555,174 5,405,260 (1,234,715) 31,098,751 74 31,098,751 1,380,908 360,000 2,457,600 5,783,628 (1,585,120) 29,513,631 75 29,513,631 1,518,999 360,000 2,332,335 6,188,482 (1,977,148) 27,536,483 76 27,536,483 1,670,899 360,000 2,176,089 6,621,676 (2,414,687) 25,121,795 77 25,121,795 1,837,989 360,000 1,985,267 7,085,193 (2,901,937) 22,219,859 78 22,219,859 2,021,788 360,000 1,755,939 7,581,157 (3,443,429) 18,776,429 79 18,776,429 2,223,967 360,000 1,483,820 8,111,837 (4,044,051) 14,732,379 80 14,732,379 2,446,364 360,000 1,164,236 8,679,666 (4,709,066) 10,023,313

Scenario 2: Dundlod house being sold Scenario 2 Age Opening Balance Rental Pension earned on investments Annual Expenses Annual Savings/(Deficit) Closing Balance 61 56,980,287 400,000 360,000 4,337,839 2,400,000 2,697,839 59,678,126 62 59,678,126 440,000 360,000 4,543,222 2,568,000 2,775,222 62,453,348 63 62,453,348 484,000 360,000 4,754,496 2,747,760 2,850,736 65,304,084 64 65,304,084 532,400 360,000 4,971,519 2,940,103 2,923,816 68,227,900 65 68,227,900 585,640 360,000 5,194,106 3,145,910 2,993,835 71,221,735 66 71,221,735 644,204 360,000 5,422,023 3,366,124 3,060,102 74,281,837 67 74,281,837 708,624 360,000 5,654,984 3,601,753 3,121,856 77,403,693 68 77,403,693 779,487 360,000 5,892,647 3,853,876 3,178,259 80,581,952 69 80,581,952 857,436 360,000 6,134,604 4,123,647 3,228,393 83,810,345 70 83,810,345 943,179 360,000 6,380,378 4,412,302 3,271,255 87,081,599 71 87,081,599 1,037,497 360,000 6,629,414 4,721,163 3,305,748 90,387,348 72 90,387,348 1,141,247 360,000 6,881,077 5,051,645 3,330,679 93,718,026 73 93,718,026 1,255,371 360,000 7,134,637 5,405,260 3,344,749 97,062,775 74 97,062,775 1,380,908 360,000 7,389,269 5,783,628 3,346,549 100,409,325 75 100,409,325 1,518,999 360,000 7,644,038 6,188,482 3,334,555 103,743,880 76 103,743,880 1,670,899 360,000 7,897,893 6,621,676 3,307,117 107,050,997 77 107,050,997 1,837,989 360,000 8,149,660 7,085,193 3,262,456 110,313,453 78 110,313,453 2,021,788 360,000 8,398,027 7,581,157 3,198,658 113,512,111 79 113,512,111 2,223,967 360,000 8,641,537 8,111,837 3,113,666 116,625,777 80 116,625,777 2,446,364 360,000 8,878,576 8,679,666 3,005,274 119,631,050

Scenario 3: Two year extension in the employment (only from cash flow perspective) Scenario 3 earned on investments (Post Retirement) Annual Savings/( Deficit) Age Opening Balance Salary Rental Pension Annual Expenses Closing Balance 60 3,731,955 9,232,224 400,000 2,400,000 7,232,224 11,248,289 61 11,248,289 9,232,224 440,000 2,568,000 7,104,224 19,208,831 62* 48,557,813 4,616,112 484,000 180,000 1,848,323 2,747,760 4,380,675 52,938,488 63 52,938,488 532,400 360,000 4,030,142 2,940,103 1,982,438 54,920,927 64 54,920,927 585,640 360,000 4,181,062 3,145,910 1,980,792 56,901,718 65 56,901,718 644,204 360,000 4,331,857 3,366,124 1,969,937 58,871,656 66 58,871,656 708,624 360,000 4,481,826 3,601,753 1,948,698 60,820,354 67 60,820,354 779,487 360,000 4,630,178 3,853,876 1,915,790 62,736,143 68 62,736,143 857,436 360,000 4,776,025 4,123,647 1,869,814 64,605,957 69 64,605,957 943,179 360,000 4,918,372 4,412,302 1,809,248 66,415,205 70 66,415,205 1,037,497 360,000 5,056,107 4,721,163 1,732,441 68,147,646 71 68,147,646 1,141,247 360,000 5,187,996 5,051,645 1,637,598 69,785,244 72 69,785,244 1,255,371 360,000 5,312,664 5,405,260 1,522,776 71,308,020 73 71,308,020 1,380,908 360,000 5,428,591 5,783,628 1,385,872 72,693,892 74 72,693,892 1,518,999 360,000 5,534,096 6,188,482 1,224,613 73,918,505 75 73,918,505 1,670,899 360,000 5,627,324 6,621,676 1,036,548 74,955,053 76 74,955,053 1,837,989 360,000 5,706,235 7,085,193 819,032 75,774,085 77 75,774,085 2,021,788 360,000 5,768,587 7,581,157 569,219 76,343,304 78 76,343,304 2,223,967 360,000 5,811,921 8,111,837 284,051 76,627,354 79 76,627,354 2,446,364 360,000 5,833,546 8,679,666 (39,757) 76,587,598 80 76,587,598 2,691,000 360,000 5,830,519 9,287,243 (405,724) 76,181,874 *Since the client would be retiring in Sept 16 in case of a two year extension, in that year we have included the retirals (EPF + Gratuity + Superannuation) in the opening balance. Also, the salary, pension income and income earned on investments is taken for the six months ending Mar 17.

Annexure 1 Recommendation Rationale The Recommended asset allocation should be used as a basis to allocate clients investment in various asset classes. This would help in alignment of risk taking ability/ behavior of the client in line with the portfolio risk. Summary and Basis of recommendations are as under: 1. Debt Mutual Funds The process for recommendations is very dynamically managed by studying the market conditions every fortnight. Recommendations are based on the AUM of the scheme, the strategy deployed, credit quality of the portfolio (most important), SD of the scheme, rolling returns of 7 days over 1 month in case of short term debt schemes and 90 days rolling over 1 year for long term debt schemes. The process is more qualitative in nature and realigned to market conditions. Currently, Fixed Maturity Plan and Short term income funds offer lucrative returns due to RBI s recent monetary policy to hold on the high interest rates to curb inflation for the next few quarters. We advise to invest in the same. Once the yield in the debt market begins to correct, we would move the funds to a long term debt fund. 2. Equity Mutual Funds We recommend following equity mutual funds as a part of equities allocation with dividend option. These schemes offer high dividends and would be useful to meet the client requirement of regular retirement income. New Recommendation Rationale Fund Action Rationale Birla MNC Fund - D Buy The fund is a theme based fund. The investment strategy is to invest in multinational companies in India. The fund s performance over the last two years has picked up. As a result the fund has come up in the top 5 ranking in its category. The fund has proved to be good dividend yielding fund for the past 3 years. The client is advised to hold on to this fund for a period of 3-5 years to generate attractive returns. Franklin India Bluechip Fund - D Buy The fund is classified as a Large Cap Fund. Although the fund is positioned 13th in our internal ranking, the fund is a superior dividend paying scheme in the large cap segment. In the current market situation, we advise to stay invested in large cap segment and benefit from the bullish phase. We advise to buy the same.

DISCLAIMER This report is for the personal information of the authorized recipient and does not construe to be any investment, legal or taxation advice to you. TATA Capital Financial Services Limited ( TCFSL ) is not soliciting any action based upon it. Nothing in this research report shall be construed as a solicitation to buy or sell any security or product, or to engage in or refrain from engaging in any such transaction. It does not constitute a personal recommendation or take into account the particular investment objectives, financial situations, or needs of the reader. This research report has been prepared for the general use of the clients of the TCFSL and must not be copied, either in whole or in part, or distributed or redistributed to any other person in any form. If you are not the intended recipient you must not use or disclose the information in this research report in any way. Though disseminated to all the customers simultaneously, not all customers may receive this report at the same time. TCFSL will not treat recipients as customers by virtue of their receiving this report. Neither this document nor any copy of it may be taken or transmitted into the United States (to US Persons), Canada or Japan or distributed, directly or indirectly, in the United States or Canada or distributed, or redistributed in Japan to any residents thereof. The distribution of this document in other jurisdictions may be restricted by the law applicable in the relevant jurisdictions and persons into whose possession this document comes should inform themselves about, and observe any such restrictions. It is confirmed that, the author of this report has not received any compensation from the companies mentioned in the report in the preceding 12 months. No part of the compensation of the analyst(s) was, is, or will be directly or indirectly related to the inclusion of specific recommendations or views in this research. The analyst(s), principally responsible for the preparation of this research report, receives compensation based on overall revenues of TCFSL and TCFSL has taken reasonable care to achieve and maintain independence and objectivity in making any recommendations. Neither TCFSL nor its directors, employees, agents, representatives shall be liable for any damages whether direct or indirect, incidental, special or consequential including lost revenue or lost profits that may arise from or in connection with the use of the information contained in this report. The report is based upon information obtained from sources believed to be reliable, but TCFSL does not make any representation or warranty that it is accurate, complete or up to date and it should not be relied upon as such. It does not have any obligation to correct or update the information or opinions in it. TCFSL or any of its affiliates or employees shall not be in any way responsible for any loss or damage that may arise to any person from any inadvertent error in the information contained in this report. TCFSL or any of its affiliates or employees do not provide, at any time, any express or implied warranty of any kind, regarding any matter pertaining to this report, including without limitation the implied warranties of merchantability, fitness for a particular purpose, and non-infringement. The recipients of this report should rely on their own investigations. This information is subject to change without any prior notice. TCFSL reserves at its absolute discretion the right to make or refrain from making modifications and alterations to this statement from time to time. Nevertheless, TCFSL is committed to providing independent and transparent recommendations to its clients, and would be happy to provide information in response to specific client queries. Certain transactions -including those involving futures, options and other derivatives as well as non-investment grade securities - involve substantial risk and are not suitable for all investors. Reports based on technical analysis centers on studying charts of a stock s price movement and trading volume, as opposed to focusing on a company s fundamentals and as such, may not match with a report on a company s fundamentals. Before making an investment decision on the basis of this research, the reader needs to consider, with or without the assistance of an adviser, whether the advice is appropriate in light of their particular investment needs, objectives and financial circumstances. There are risks involved in securities trading. The price of securities can and does fluctuate, and an individual security may even become valueless. International investors are reminded of the additional risks inherent in international investments, such as currency fluctuations and international stock market or economic conditions, which may adversely affect the value of the investment. Neither TCFSL nor the director or the employee of TCFSL accepts any liability whatsoever for any direct, indirect, consequential or other loss arising from any use of this research report and/or further communication in relation to this research report. We and our affiliates, officers, directors, and employees worldwide may: (a) from time to time, have long or short positions in, and buy or sell the securities thereof, of company (ies) mentioned herein or (b) be engaged in any other transaction involving such securities and earn brokerage or other compensation or act as a market maker in the financial instruments of the company (ies) discussed herein or act as advisor or lender / borrower to such company (ies) or have other potential conflict of interest with respect to any recommendation and related information and opinions. Investments in securities are subject to market risk; please read the SEBI prescribed Combined Risk Disclosure Document prior to investing. Derivatives are a sophisticated investment device. The investor is requested to take into consideration all the risk factors before actually trading in derivative contracts. Our research should not be considered as an advertisement or advice, professional or otherwise.

General Disclosure: Registered office of Tata Capital Financial Services Limited ( TCFSL ) is Tata Capital Financial Services Limited, One Forbes, Dr. V.B Gandhi Marg, Fort, Mumbai 400001. TCFSL is registered with the Reserve Bank of India as an NBFC-ND-SI. TCFSL is also registered with SEBI as Investment Adviser, Registration no. INA000002215 and with IRDA as a Corporate Agent of TATA AIA & TATA AIG, Composite Corporate Agent License No: 10194868. TCFSL is also engaged in Mutual Fund Distribution business and is registered with AMFI (AMFI Registration no. ARN No. 84894.) TCFSL distributes: (a) Mutual Fund Schemes of TATA Mutual Fund (b) Life Insurance Policies of Tata AIA Life Insurance Company Limited (c) General Insurance Policies of TATA AIG General Insurance Company Limited TCFSL advises on various products and services to its clients based on independent objective criteria and sound principles of financial planning based on customer s financial goals. TCFSL may advise clients on debt securities but does not enter into principal to principal transactions with its advisory clients for such debt securities. No material disciplinary action has been taken on TCFSL by any Regulatory Authority pertaining to Investment Advisory activities. Please note that all Mutual Fund Investments are subject to market risks, read all scheme related documents carefully before investing for full understanding and detail. TCFSL gets commission from the AMC for mutual fund distributed in the range of 0.05% to 1.00% for investment made through TATA Capital. TCFSL receives commission ranging from (0)% to (30)% as First year commission and renewal commission ranging from (0) % to (5)% on Life Insurance Policies bought through TCFSL. TCFSL receives commission ranging from (0)% to (15) % on General Insurance Policies bought through TCFSL. TCFSL receives commission ranging from (0 )% to (1.70 )% on Corporate Fixed deposit made through TCFSL Please note that the above charges may change from time to time and are exclusive of statutory levies like Service tax, Security Transaction tax, Stamp Duty, Exchange transaction charges, SEBI turnover fee etc. TCFSL does not recommend any transaction which is required to be dealt with on a Principal to Principal basis. Further, kindly note that there is no obligation/ compulsion on you to buy or invest in products mentioned in financial plan through TCFSL and you may invest in these products/services at your discretion through any other product distributor or service provider. TCFSL is an authorized composite corporate agent and does not underwrite the risk or act as an insurer. The contents herein above shall not be considered as an invitation or persuasion to invest. Insurance is the subject matter of the solicitation.