Capstone SampleFinancialPlan
Capstone SampleFinancialPlan
Capstone SampleFinancialPlan
PLEASE NOTE: This sample financial plan is intended for the sole use of students registered in the CIFP FPSCapproved Capstone Course and can only be used for purposes approved by The Canadian Institute of Financial Planning within the context of this course. Please do not share or distribute this document. Be advised, The Canadian Institute of Financial Planning vigorously defends its intellectual property in all cases of unauthorized use or where its copyright has been violated. Copyright 2011, The Canadian Institute of Financial Planning All rights reserved. No part of this publication may be reproduced, stored in a retrieval system, transmitted or used in any form without written permission from the Canadian Institute of Financial Planning.
Prepared by Liam Birt, CFP RUSH Financial Services th January 5 , this year
This document is narrow in scope and is designed to address only these specific concerns. As much as this document deals with these goals in the context of your overall financial circumstances, it should not be construed as a comprehensive financial planit is only an initial set of recommendations meant to alleviate your main concerns. A comprehensive financial plan that incorporates all financial planning components (i.e. financial management, retirement planning, asset management, tax planning, risk management and estate planning) will be developed in accordance with our letter of engagement following future meetings. Based on the information gathered from you, I have compiled the following statements to help assess your current financial situation: statement of net worth annual cash flow statement for last year detailed list of investments in your respective RRSP and non-RRSP accounts
Page 1 of 20
CIFP FPSC-approved Capstone Course Sample Financial Plan: Anil and Savita Kumar
Statement of Net Worth for Anil and Savita Kumar as at December 31st of Last Year
Assets Non-Registered Assets Chequing Account Total Non-Registered Assets Registered Assets TFSA RRSP (pre-tax market value) Total Registered Assets Non-registered Assets Investment portfolio held at AB Bank Total Non-registered Assets Personal Assets Home Cottage Personal Effects Automobiles Total Personal Assets TOTAL ASSETS Liabilities TOTAL LIABILITIES NET WORTH $ 0 $ 0 $3,037,800 $ 0 $ 0 $ 571,400 $ 0 $ 0 $3,609,200 Mark $ 7,600 $ 7,600 Sarah $1,400 $1,400 Total $ 9,000 $ 9,000
$0 $180,000 $180,000
$980,000 $980,000
$0 $0
$980,000 $980,000
Page 2 of 20
CIFP FPSC-approved Capstone Course Sample Financial Plan: Anil and Savita Kumar
Annual Cash Flow Statement for Anil and Savita Kumar for Last Calendar Year
Income / Expenses / Savings Income Net business income Employment income Realized investment income Total Gross Income Less Deductions Income taxes (at source or installments) Total Deductions TOTAL NET INCOME Expenses mortgage property taxes utilities maintenance Mark $150,000 $0 $ 72,000 $222,000 Sarah $0 $ 50,000 $0 $ 50,000 Total $150,000 $ 50,000 $ 72,000 $272,000
Home
Food Major purchases Automobiles Clothing Personal Entertainment Vacations TOTAL EXPENSES NET AVAILABLE FOR SAVINGS Savings Non-registered accounts TFSA contributions RRSP contributions RESP contributions TOTAL SAVINGS UNALLOCATED CASH FLOW fuel maintenance insurance
$ 0 $ 17,400 $ 8,400 $ 12,000 $ 32,000 $ 9,000 $ 3,900 $ 3,600 $ 2,100 $ 3,600 $ 7,400 $ 2,400 $ 12,000 $113,800 $ 71,650
$ 50,000 $ 10,000
$ $
60,000 11,650
Page 3 of 20
CIFP FPSC-approved Capstone Course Sample Financial Plan: Anil and Savita Kumar
Market Value of Assets Held in RRSP for Anil Kumar as at December 31st of Last Year
Investments Cash and Cash Equivalents Cash Fixed Income Calloway Cv 6.65% 30Jn13 H&R Reit Sr0c Cv 6% 30Jn17 Hydro-Quebec, series Hl, 11.00%, 2020/08/15 3.74 Pembina Cv Red 5.75% 20Nv20 Macs S-A Cb12 Cv 7% 31Dc51S Municipal Finance Authority of British Columbia, 4.80%, 2017/12/01 New Brunswick (F-M) Project Co. Inc., 6.47%, 2027/11/30 2.11 Sun Life Assurance Co. Of Canada, variable rate, 2022/06/30 1.43 RBC Capital Trust, Series 2011, callable, 7.18%, 2011/06/30 1.23 407 International Inc., Series 06d1, 5.75%, 2036/02/14 1.16 Toronto-Dominion Bank (The), variable rate, callable, 2016/12/14 Bell Aliant Regional Communications L.P., Callable, 5.41%, 2016/09 Bank of Nova Scotia, Callable, 6.65%, 2021/01/22 0.94 Greater Toronto Airports Authority, Series 2009 -1, 5.96%, 2019/11 Vancouver International Airport Authority, Series B, Variable Rate, EnCana Corp., Callable, 5.80%, 2018/01/18 0.83 Fairfax Financial Holdings Ltd., Callable, 7.75%, 2017/06/15 0.82 Westcoast Energy Inc., 8.85%, 2025/07/21 0.80 TOTAL PORTFOLIO $18,500.00 $10,600.00 $15,375.00 $15,125.00 $15,062.50 $15,155.00 $17,183.00 $16,000.00 $17,000.00 $17,000.00 $16,000.00 $17,000.00 $16,000.00 $18,000.00 $17,000.00 $19,000.00 $15,000.00 $18,000.00 $17,000.00 $310,000.00 5.97% 3.42% 4.96% 4.88% 4.86% 4.89% 5.54% 5.16% 5.48% 5.48% 5.16% 5.48% 5.16% 5.81% 5.48% 6.13% 4.84% 5.81% 5.48% 100.00% Fair Market Value % of Total Investments
Market Value of Assets Held in RRSP for Savita Kumar as at December 31st of Last Year
Investments Cash and Cash Equivalents Cash Fixed Income IShares CDN UNIV BOND ETF IShares CDN SCO ST BD ETF MACS Ser-A CB12 CV 7% 31DC51S TOTAL PORTFOLIO $0 $53,176.00 $68,322.00 $58,502.00 $180,000.00 0% 29.54% 37.96% 32.50% 100.00% Fair Market Value % of Total Investments
Page 4 of 20
CIFP FPSC-approved Capstone Course Sample Financial Plan: Anil and Savita Kumar
Market Value of Non-RRSP Assets for Anil Kumar as at December 31st of Last Year
Investments Cash and Cash Equivalents Cash Common Shares Royal Bank of Canada Toronto-Dominion Bank (The) Suncor Energy Inc. Bank of Nova Scotia Canadian Natural Resources Ltd. Canadian National Railway Co. Goldcorp Inc. BCE Inc. Bank of Montreal Barrick Gold Corp. Canadian Imperial Bank of Commerce Manulife Financial Corp. Research In Motion Ltd. Teck Resources Ltd., Class B TransCanada Corp. Talisman Energy Inc. Cenovus Energy Inc. Potash Corp. of Saskatchewan Inc. Enbridge Inc. Agnico-Eagle Mines Ltd. Canadian Oil Sands Trust Rogers Communications Inc., Class B Sun Life Financial Inc. Agrium Inc. TOTAL PORTFOLIO $64,386.00 $57,330.00 $53,998.00 $51,548.00 $48,804.00 $44,688.00 $44,198.00 $41,258.00 $47,138.00 $47,138.00 $46,942.00 $45,276.00 $45,276.00 $44,394.00 $42,042.00 $29,400.00 $19,600.00 $27,636.00 $25,382.00 $25,088.00 $24,892.00 $24,892.00 $24,696.00 $14,504.00 $980,000.00 6.57 5.85 5.51 5.26 4.98 4.56 4.51 4.21 4.81 4.81 4.79 4.62 4.62 4.53 4.29 3.10 2.00 2.82 2.59 2.56 2.54 2.54 2.52 1.48 100.00% $39,494.00 4.03% Fair Market Value % of Total Investments
Page 5 of 20
CIFP FPSC-approved Capstone Course Sample Financial Plan: Anil and Savita Kumar
Current Financial Status, Obstacles and Opportunities for Anil and Savita Kumar
Following a review of your current financial situation, you should be congratulated on your accomplishments to this point. You have excellent cash flow and you have accumulated a high net worth of over $3.6 million with no meaningful debt. With the average Canadian household having a debt-to-income ratio of 150% (i.e. the amount owed on debt such as mortgages, loans and credit cards in relation to after-tax income), the fact that you have no debt is truly commendable and places you in an enviable situation. Based on your current spending habits, which you have maintained at reasonable levels, and your proven capacity to save, there are no obvious obstacles that would prevent you from achieving your long-term financial goals. In fact to the contrary, your discipline presents various opportunities which we will delve into as part of developing a comprehensive financial plan. Further to this, once we address your initial concerns as part of this document, our subsequent meetings will involve a more detailed look at opportunities and constraints relating to risk management, estate planning, retirement planning and financial management. Also, as much as we are looking at asset management, education planning and taxation in this initial plan, the comprehensive financial plan I will be developing, will examine these financial planning components more closely and in greater context to your overall financial affairs.
Page 6 of 20
CIFP FPSC-approved Capstone Course Sample Financial Plan: Anil and Savita Kumar
Page 7 of 20
CIFP FPSC-approved Capstone Course Sample Financial Plan: Anil and Savita Kumar
Contribution limits Tax deductibility of contributions Tax implications on income earned within account
Accessibility of funds to contributor (and penalties) if child does not pursue postsecondary education
no
Benefits of an RESP
For your purposes, I believe a registered education savings plan (RESP) is the more ideal vehicle in which to save for Nisha's education as it shelters investment income from annual taxation and your savings are complimented by generous grants from the government. The major drawbacks of an RESP come into play if the beneficiary of the plan does not pursue post-secondary education. Whenever you make forecasts, especially over a 15-year period of time, there are never any guarantees however, based on your assumptions at this moment, the probability of Nisha attending a post-secondary institution appears to be high and therefore, the penalty associated with withdrawing money from an RESP for non-educational purposes becomes less of a concern. Therefore, I recommend you start an RESP at this stage. You can contribute to an RESP over a maximum of 31 years subject to a cumulative lifetime limit of $50,000 per child. RESPs can hold a variety of investment options including mutual funds, segregated funds, stocks, bonds GICs and cash deposits and there are no foreign content restrictions. Contributions to an RESP are not tax-deductible but, any investment income earned in the plan accumulates on a tax-free basis until the child enters a post-secondary institution and starts to receive payments from the plan. Similar to the treatment of investment income earned inside an RRSP, dividends and capital gains lose their preferential status when withdrawn from an RESP and are simply taxed as incomethat is, it is fully taxable. Therefore, RESPs should
Canadian Institute of Financial Planning Page 8 of 20
CIFP FPSC-approved Capstone Course Sample Financial Plan: Anil and Savita Kumar
ideally hold interest-bearing investments first and only once the desired allocation to fixed income investments has been satisfied should we be looking at investments that trigger capital gains.
RESP contributions
It is important to keep in mind that the major benefit of an RESP is the tax-free compounding of returns, followed by the less valuablebut more heavily advertisedgovernment grants. If education funding is being done in an RESP, you have two basic choices: make annual contributions up to and including the year Nisha turns 17 years of age and collect the maximum CESG each year or make a lump sum RESP contribution immediately and forego most of the CESGs that would otherwise be payable during the accumulation period.
Parents in lower income groups are eligible for more generous grants on the first $500 contributed Page 9 of 20
CIFP FPSC-approved Capstone Course Sample Financial Plan: Anil and Savita Kumar
If you deposit $50,000 into an RESP today, it will attract a one-time CESG grant of $1,000 (20% of the first $2,500 you contribute for this year + 20% on the remaining $2,500 contribution as a 'catch-up' payment given that Nisha began accumulating CESG room effective the year of birth even though she was not a beneficiary under an RESP). At the end of 16 years when Nisha starts university, the $51,000 contribution to the RESP will accumulate to a value of $111,327, calculated as $51,000 (1.05)16. In other words, Nisha will have access to $111,327 of accumulated capital from which to draw for her four years of post-secondary education. If she withdraws the capital in four equal annual installments and has no other income, the amounts would not be eroded by taxes. It is important to note that the total government grant received over this period will be only $1,000all of it being paid in the first year with no further CESGs payable for the balance of the investment period.
Page 10 of 20
CIFP FPSC-approved Capstone Course Sample Financial Plan: Anil and Savita Kumar
Page 11 of 20
CIFP FPSC-approved Capstone Course Sample Financial Plan: Anil and Savita Kumar
i) Using Savita's income for saving and investing and Anil's income for household expenditures
Currently, Savita's income is allocated to paying household expenses and childcare for Nisha while Anil's income is primarily used for saving and investing. Being in a high tax bracket, this means that any investment income realized by Anil in his non-RRSP portfolio will be subject to a greater tax liability than if this investment income was earned and taxable in Savita's hands. This negative tax situation becomes even more pronounced if the investment income earned by Anil is in the form of interest income because unlike dividend income and capital gains, interest income does not receive favourable tax treatmentin other words, it is fully taxable. To remedy this, the current situation should be reversed: Savita should stop using her income to cover non-deductible household and childcare expenses and instead save her entire after-tax income; all household expenses should be paid out of Anils after-tax income. Given her lower tax rate relative to Anil, Savitaand by extension, the Kumars as a family unitwill keep more of the investment income she earns rather than losing it to taxation. It is important that Savita invest her own money. If Anil simply gifts or transfers his money for Savita to invest in her name, any property income (e.g. interest, dividend and rental income) and capital gains or losses earned on those investments will be attributed back to Anil. In other words, Anil will incur the tax liability on this income based on his higher tax rates. If Savita saves her annual after-tax income of approximately $40,000 and invests this amount in an instrument growing at 5% per annum, then approximately $2,000 of annual income will effectively be diverted from Anils tax return to Savitas tax return, calculated as (after-tax income x rate of return) or ($40,000 x 5%). The annual tax savings will be approximately $280, calculated as [(income shifted to Savita x (Anil's marginal tax rate Savita's marginal tax rate)] or [$2,000 x (43.7% 29.7%)]. This savings would continue indefinitely until such time that Savitas tax rates start approximating Anils tax rates.
Canadian Institute of Financial Planning Page 12 of 20
CIFP FPSC-approved Capstone Course Sample Financial Plan: Anil and Savita Kumar
The above calculation assumes investment returns are in the form of interest income which is the most inefficient type of income to receive given that it is 100% taxable (investment growth in the form of unrealized capital gains would not need income splitting). Savita could use the after-tax income that she is now saving rather than spending, to catch up on her unused RRSP contribution room and her unused TFSA room. The TFSA contribution can actually be made through Anil's funds given that attribution is not a concern with TFSAs.
Page 13 of 20
CIFP FPSC-approved Capstone Course Sample Financial Plan: Anil and Savita Kumar
While I am recommending an asset swap at this time, we will need to investigate this strategy in greater detail in an upcoming meeting to determine what specific assets will be included as part of the swap transaction. Once this is done, I will prepare a plan of action to carry out the swap.
CIFP FPSC-approved Capstone Course Sample Financial Plan: Anil and Savita Kumar
have minimal unrealized gains at present but, nevertheless have the potential for growth in the future. This can be followed by disposing of assets with unrealized losses. Anil could also dispose of a combination of investments with gains and losses in a way that any capital gains are approximately offset by capital losses. As with previous strategies, we will have to examine Anil's investment portfolio in upcoming meetings to identify what assets should be liquidated bearing in mind the prospects for that investment, how it fits into your portfolio and the potential tax implications. The first year of this strategy may not result in a net family benefit since the annual tax savings of $2,240 will likely be needed to pay for legal fees and capital gains taxes triggered on disposition. However, a $2,240 net family tax savings will be realized annually thereafter. Note that in all of the above strategies, the income being shifted from Anil to Savita is assumed to be fully taxed interest income. If the income being shifted was dividend income or realized capital gains, tax savings would still result but, would be approximately halved. For example, Anil and Savita differ by 14 percentage points in their marginal tax rates on interest income calculated as (Anil's tax rate Savita's tax rate) or (43.7% 29.7%). However, the difference is only seven percentage points in their marginal tax rates on realized capital gains calculated as (Anil's tax rate Savita's tax rate) or (21.85% 14.85%). The table that follows illustrates the annual savings resulting from the tax planning strategies identified above.
Strategy Savita saves her after-tax income Asset swap between Anil and Savita Loan at CRA prescribed rate Total annual savings for family If income shifted from Anil to Savita is assumed to be... Dividend Income or Interest Income Capital Gains $ 280 $ 140 $2,450 $1,225 $2,240 $1,220 $4,970 $2,485
If properly implemented and documented, these tax planning strategies do not result in any additional market risk or liquidity risk. In all cases, if so desired, the investments held by Savita could be identical to those held by Anil (keeping in mind the 30-day restriction imposed by the superficial loss rules).
Asset Management
Your third immediate concern based on our discussions was whether or not the assets you hold are sound and appropriate.
Page 15 of 20
CIFP FPSC-approved Capstone Course Sample Financial Plan: Anil and Savita Kumar
RRSP portfolios
Anils RRSP Portfolio is well diversified across different industries such as financial institutions, real estate, energy and infrastructure, without a disproportionate amount of the portfolio being invested in any single security. It also appropriately consists of mostly income-earning investments that would otherwise attract a high level of taxation outside an RRSP. It does not have investments with significant potential for losses. This is good from a risk standpoint but also, from the standpoint that since capital gains cannot be offset by capital losses within an RRSP, it reduces the appeal of holding more speculative investments within such a plan. Savitas RRSP portfolio also seems to hold appropriate income-bearing investments. Holding iShareswhich are exchange traded funds (ETFs) with low management expensespromote diversification in a cost efficient way.
Non-RRSP investments
Anils non-RRSP portfolio is comprised of common shares of blue-chip Canadian companies representing various sectors of the Canadian economy. Anil's portfolio mirrors the holdings of mainstream Canadian equity funds and should perform well over a long time horizon. This said, an obvious opportunity with both your RRSP and non-RRSP investments arises from the lack of global diversification. You do not currently have a meaningful exposure to US securities or to emerging markets like Brazil, India and China. In light of your age and the discussions we have had about your investment time horizon, risk tolerance and financial objectives, I think you will benefit from global diversification by holding 10-15% of your assets in foreign securities. Implementing the tax planning strategies recommended in the previous section, which call on the disposition of some assets, presents you with the perfect opportunity to rebalance your non-RRSP portfolios and introduce foreign equities. In addition, if Savita is going to be more actively allocating funds towards investments, she should consider holding equities to emphasize capital appreciation over the long term. Again, based on our meeting, we have learned that Savita has the requisite investment time horizon, risk tolerance and attitude to justify investment in high quality, low volatility stock investments.
Page 16 of 20
CIFP FPSC-approved Capstone Course Sample Financial Plan: Anil and Savita Kumar
Page 17 of 20
CIFP FPSC-approved Capstone Course Sample Financial Plan: Anil and Savita Kumar
The specific investments to be used in Nisha's RESP can be selected following a consultation with your investment advisor. Similarly, your investment advisor can assist you with the ongoing buy, hold and sell decisions related to these investments. I would recommend gradually shifting from a 70% equity / 30% fixed income allocation to overweight cash, cash equivalents and fixed income investments as Nisha nears post-secondary schooling. As part of the monitoring function of this plan, I will advise you as to when we should begin deemphasizing equities and shifting to a more conservative asset allocation.
Savita invests her after-tax income; Anil uses his after-tax income for household expenditures
Effective immediately, Savitas after-tax employment income should be allocated to saving and investing while Anil's income should first be used to fund household expenditures before being used for saving and investing. Savita's priority should be to allocate her income to maximize her RRSP and TFSA contribution room. Based on our discussions in previous meetings, we determined that Savita should have an asset allocation of 60% equities and 40% fixed income. However, since Savita currently has all of her funds in fixed income investments, for the foreseeable future, further savings should be invested in equities to increase her equity component based on the following allocation: 55% Canadian equities, 20% U.S. equities, 10% global equities, 7.5% emerging markets, 7.5% precious metals.
Page 18 of 20
CIFP FPSC-approved Capstone Course Sample Financial Plan: Anil and Savita Kumar
Again, your investment advisor will help you with the selection of specific securities and with the timing and frequency of making buying and selling decisions.
Page 19 of 20
CIFP FPSC-approved Capstone Course Sample Financial Plan: Anil and Savita Kumar
Page 20 of 20