Investing In Your Future
A Capital Accumulation Program
Presenter: Nolan Financial / Cornerstone Financial Date: March 2015
Investing In Your Future A Capital Accumulation Program Presenter: - - PowerPoint PPT Presentation
Investing In Your Future A Capital Accumulation Program Presenter: Nolan Financial / Cornerstone Financial Date: March 2015 Investing In Your Future A Capital Accumulation Program Introduction Plan Features Plan Example
Presenter: Nolan Financial / Cornerstone Financial Date: March 2015
2
3
4
5
* 2013 Report on U.S. Physicians’ Financial Preparedness; April 2013; sponsored by AMA Insurance, a subsidiary of the American Medical Association (AMA)
6
7
Addi$onal ¡Provisions ¡
8
9
10
11
12
13
Total ¡Compensa$on ¡ Maximum ¡Contribu$on ¡ $175,000 ¡-‑ ¡$299,999 ¡ $30,000 ¡ $300,000 ¡-‑ ¡$499,999 ¡ $40,000 ¡ $500,000 ¡+ ¡ $50,000 ¡
If ¡par'cipant’s ¡compensa'on ¡is ¡$1M+, ¡an ¡addi'onal ¡$20,000 ¡per ¡year ¡may ¡be ¡ contributed ¡subject ¡to ¡simplified ¡underwri'ng ¡with ¡evidence ¡of ¡insurability. ¡
14
50% x 10% x $300,000 = $15,000
contribution limited to $10,000 (50% x 10% x $200,000)
15
16
17
18
19
20
21
22
23
24
Participant After-Tax Employee Tax on Benefit After-Tax Year End Trust Participant Vested Contributed Contribution MedStar Trust Trust Trust Trust Tax on Vested Match to Participant Age to Insurance Matching Earnings Year End Basis at Earnings at Earnings Match Balance Insurance Year (BOY) Policy Contribution (4%) Balance Vesting Date Vesting Date (20%) Balance (45%) Policy 1 45 30,000 15,000 15,000 2 46 30,000 15,000 600 30,600 3 47 30,000 15,000 1,224 46,824 4 48 30,000 15,000 1,873 63,697 5 49 30,000 15,000 2,548 81,245 6 50 30,000 15,000 3,250 99,495 7 51 30,000 15,000 3,980 118,474 105,000 13,474 (2,695) 115,780 (52,101) 63,679 8 52 30,000 15,000 15,000 9 53 30,000 15,000 600 30,600 10 54 30,000 15,000 1,224 46,824 11 55 30,000 15,000 1,873 63,697 12 56 30,000 15,000 2,548 81,245 13 57 30,000 15,000 3,250 99,495 14 58 30,000 15,000 3,980 118,474 105,000 13,474 (2,695) 115,780 (52,101) 63,679 15 59 30,000 15,000 15,000 (6,750) 8,250 16 60 30,000 15,000 15,000 (6,750) 8,250 17 61 30,000 15,000 15,000 (6,750) 8,250 18 62 30,000 15,000 15,000 (6,750) 8,250 19 63 30,000 15,000 15,000 (6,750) 8,250 20 64 30,000 15,000 15,000 (6,750) 8,250 600,000 300,000 176,857
SAMPLE 45-YEAR-OLD PARTICIPANT ($30,000 After-Tax Contribution; $300,000 Total Compensation)
Total * Example is for illustrative purposes only. Assumes hypothetical 4% rate of return on trust investment and that all earnings on the investment in the trust are capital gains taxable to the trust at a 20% tax rate. Assumes combined participant tax rate of 45%. Illustrated returns and tax rates are hypothetical only and are not a representation of past or future performance. Actual returns and tax rates may more or less than those illustrated.
25
Participant Non-Vested Year End Death After-Tax Pre-Tax Contribution Cash Policy Tax Due on After-Tax Benefit Age Contribution Match Account from Employer Surrender Death Withdrawal Withdrawal Payment to Proceeds to Year (BOY) to Policy Balance Match Account Value Benefit / Loan / Loan Participant Beneficiary 1 45 30,000 15,000
774,741
46 30,000 30,600
806,914
47 30,000 46,824
840,188
48 30,000 63,697
874,659
49 30,000 81,245
910,396
50 30,000 99,495
947,677
51 30,000 118,474 63,679 241,146 986,943
52 30,000 15,000
1,097,830
53 30,000 30,600
1,146,885
54 30,000 46,824
1,198,799
55 30,000 63,697
1,255,801
56 30,000 81,245
1,316,783
57 30,000 99,495
1,382,019
58 30,000 118,474 63,679 707,957 1,451,654
59 30,000
850,538 1,594,235
60 30,000
942,382 1,686,079
61 30,000
1,040,151 1,783,848
62 30,000
1,144,154 1,887,851
63 30,000
1,256,470 1,887,851
64 30,000
1,377,157 1,887,851
* Values based upon hypothetical 7% net rate of return and non-guaranteed mortality and expense assumptions. Hypothetical returns are illustrative only and are not a representation of past or future results. Actual rate of return may be more or less than that illustrated. Mortality and expense elements are subject to change at the discretion of the insurance company. Example assumes participant mortality at age 85. Non-vested pre-tax match account balance is for illustrative purposes only and based on assumptions specified on page 25.
26
Participant Non-Vested Year End Death After-Tax Pre-Tax Contribution Cash Policy Tax Due on After-Tax Benefit Age Contribution Match Account from Employer Surrender Death Withdrawal Withdrawal Payment to Proceeds to Year (BOY) to Policy Balance Match Account Value Benefit / Loan / Loan Participant Beneficiary 21 65
1,747,279 140,572
66
1,606,707 140,572
67
1,466,135 140,572
68
1,325,563 140,572
69
1,225,120 140,572
70
1,127,890 140,572
71
1,034,214 140,572
72
932,756 140,572
73
823,277 140,572
74
705,541 140,572
75
606,811 140,572
76
500,509 140,572
77
385,916 140,572
78
262,397 140,572
79
129,267 140,572
80
131,933
81
134,306
82
136,322
83
137,916
84
139,012
85
600,000 176,857 2,108,580
139,012 TOTAL * Values based upon hypothetical 7% net rate of return and non-guaranteed mortality and expense assumptions. Hypothetical returns are illustrative only and are not a representation of past or future results. Actual rate of return may be more or less than that illustrated. Mortality and expense elements are subject to change at the discretion of the insurance company. Example assumes participant mortality at age 85. Non-vested pre-tax match account balance is for illustrative purposes only and based on assumptions specified on page 25.
Sample Variable Universal Life Insurance Policy - Distribution Period
27
Age After-Tax After-Tax Ending Age After-Tax Withdrawal Cash Death IRR on (BOY) Contribution Distribution Balance (BOY) Contribution / Loan Value Benefit Death 45 30,000 31,500 45 30,000 29,244 774,741 2482.47% 46 30,000 64,575 46 30,000 59,617 806,914 371.03% 47 30,000 99,304 47 30,000 91,991 840,188 163.99% 48 30,000 135,769 48 30,000 126,162 874,659 98.26% 49 30,000 174,057 49 30,000 162,199 910,396 67.66% 50 30,000 214,260 50 30,000 200,380 947,677 50.44% 51 30,000 256,473 51 30,000 241,146 986,943 39.60% 52 30,000 300,797 52 30,000 354,133 1,097,830 33.73% 53 30,000 347,337 53 30,000 403,188 1,146,885 28.33% 54 30,000 396,204 54 30,000 455,102 1,198,799 24.32% 55 30,000 447,514 55 30,000 512,104 1,255,801 21.27% 56 30,000 501,389 56 30,000 573,086 1,316,783 18.89% 57 30,000 557,959 57 30,000 638,322 1,382,019 16.99% 58 30,000 617,357 58 30,000 707,957 1,451,654 15.45% 59 30,000 679,725 59 30,000 850,538 1,594,235 14.68% 60 30,000 745,211 60 30,000 942,382 1,686,079 13.66% 61 30,000 813,972 61 30,000 1,040,151 1,783,848 12.80% 62 30,000 886,170 62 30,000 1,144,154 1,887,851 12.07% 63 30,000 961,979 63 30,000 1,256,470 1,887,851 10.96% 64 30,000 1,041,578 64 30,000 1,377,157 1,887,851 9.99%
COMPARISON OF IRR ON DEATH OF TAXABLE INVESTMENTS VS. INSTITUTIONALLY-PRICED VUL (ACCUMULATION PERIOD) Institutionally-Priced VUL Taxable Personal Investment Account
* Values assume 7% net rate of return (4% income, 1% realized gains, and 2% unrealized gains on taxable investment), 45% income tax rate, 20% capital gains tax rate, and 15 annual retirement distributions. IRR on death for taxable investments will be further reduced by any taxes due on accumulated unrealized gains at time of death. Institutionally-priced VUL values assume additional contributions of $63,679 at the end of years 7 and 14 and $8,250 at the end of years 15-20 that would come from vested employer contributions. Hypothetical returns and values are for illustrative purposes only. Actual returns and values may be more or less than those illustrated.
28
Age After-Tax After-Tax Ending Age After-Tax Withdrawal Cash Death IRR on (BOY) Contribution Distribution Balance (BOY) Contribution / Loan Value Benefit Death 65 91,687 1,000,128 65 140,572 1,328,291 1,747,279 9.32% 66 91,687 955,778 66 140,572 1,267,817 1,606,707 8.77% 67 91,687 908,323 67 140,572 1,203,971 1,466,135 8.33% 68 91,687 857,546 68 140,572 1,136,623 1,325,563 7.97% 69 91,687 803,214 69 140,572 1,065,322 1,225,120 7.81% 70 91,687 745,079 70 140,572 990,410 1,127,890 7.69% 71 91,687 682,875 71 140,572 910,716 1,034,214 7.62% 72 91,687 616,317 72 140,572 825,917 932,756 7.55% 73 91,687 545,100 73 140,572 735,734 823,277 7.49% 74 91,687 468,897 74 140,572 639,888 705,541 7.43% 75 91,687 387,360 75 140,572 538,096 606,811 7.43% 76 91,687 300,116 76 140,572 428,859 500,509 7.43% 77 91,687 206,764 77 140,572 311,486 385,916 7.43% 78 91,687 106,878 78 140,572 185,365 262,397 7.42% 79 91,687 79 140,572 49,837 129,267 7.42% 80 80 50,178 131,933 7.41% 81 81 50,173 134,306 7.40% 82 82 49,761 136,322 7.39% 83 83 48,877 137,916 7.39% 84 84 47,447 139,012 7.38%
* Values assume 7% net rate of return (4% income, 1% realized gains, and 2% unrealized gains on taxable investment), 45% income tax rate, 20% capital gains tax rate, and 15 annual retirement distributions. IRR on death for taxable investments will be further reduced by any taxes due on accumulated unrealized gains at time of death. Institutionally-priced VUL values assume additional contributions of $63,679 at the end of years 7 and 14 and $8,250 at the end of years 15-20 that would come from vested employer contributions. Hypothetical returns and values are for illustrative purposes only. Actual returns and values may be more or less than those illustrated.
COMPARISON OF IRR ON DEATH OF TAXABLE INVESTMENTS VS. INSTITUTIONALLY-PRICED VUL (DISTRIBUTION PERIOD) Institutionally-Priced VUL Taxable Personal Investment Account
29
30
31
32
Federal Taxes Any discussion pertaining to taxes in this communication (including attachments) may be part of a promotion or marketing effort. As provided for in government regulations, advice (if any) related to federal taxes that is contained in this communication (including attachments) is not intended or written to be used, and cannot be used, for the purpose of avoiding penalties under the Internal Revenue code. Individuals should seek advice based on their own particular circumstances from an independent tax advisor. Legal, Tax, Accounting, and Investment Advice The Nolan Financial Group is not a Registered Investment Advisor and does not engage in the practice of law or accounting. Anything contained herein dealing with legal, tax, accounting, or investment matters should be discussed with your legal, tax, accounting, and investment advisors. The information in this presentation is not investment or securities advice and does not constitute an offer. Financial Illustrations The material in this report may contain financial illustrations, which may reflect hypothetical dividends, interest, rates of return, and/or expense and mortality assumptions, none of which are guaranteed. The Nolan Financial Group and Cornerstone Financial, LLP do not warrant the performance of any particular investment management firm, insurance company, or product. Broker/Dealer Registered associates of Nolan Financial are registered representatives of Lincoln Financial Advisors Corp. Lincoln Financial Advisors does not offer legal or tax advice. Securities offered through Lincoln Financial Advisors Corp., a broker/dealer. Insurance offered through Lincoln affiliates and other fine
Henry Thomas offers securities and investment advisory services and James Richard Thomas, Jr. offers securities, through AXA Advisors, LLC (212-314-4600), member FINRA/SIPC. Investment advisory products and services offered through AXA Advisors, LLC, an investment advisor registered with the SEC. Annuity and insurance products offered through AXA Network, LLC and its insurance agency subsidiaries. Individuals may transact business and/or respond to inquiries only in state(s) in which they are properly registered and/or licensed. AXA Advisors and AXA Network do not provide tax or legal advice. Cornerstone Financial, LLP is not a registered investment advisor and is not owned or operated by AXA Advisors or AXA Network. 33