SLIDE 68 Year 1 Year 2 Year 3 Year 4 Year 5 Year 20 Upfront Deposit (25,000)
- Capital & Surplus Contribution
200,000
800,000 800,000 800,000 800,000 800,000 800,000 Participation Fees */1 (75,000) (75,000) (75,000) (75,000) (75,000) (75,000) Investment Income */3 46,250 98,113 138,316 180,138 223,646 1,130,747 Fed Inc Tax (8,556) (18,151) (25,588) (33,326) (41,374) (209,188) State Inc Tax Rate 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% State Inc Tax Amount (428) (908) (1,279) (1,666) (2,069) (10,459) Annual Net Available for Claims 762,266 804,055 836,448 870,147 905,203 1,636,099 Cumulative Net Available for Investment 962,266 1,766,321 2,602,769 3,472,916 4,378,118 23,251,038 Year 1 Year 2 Year 3 Year 4 Year 5 Year 20 Gross Income 825,000 800,000 800,000 800,000 800,000 800,000 Participation Fees
41,250 64,802 89,726 115,529 142,241 676,830 Fed Inc Tax (on earnings) */4 (358,050) (347,200) (347,200) (347,200) (347,200) (347,200) Fed Inc Tax (on investments) */2 (10,106) (15,876) (21,983) (28,305) (34,849) (165,823) State Inc Tax Rate 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% State Inc Tax Amount (2,063) (3,240) (4,486) (5,776) (7,112) (33,841) Annual Amount Available for Investment 496,031 498,485 516,057 534,248 553,080 929,965 Cumulative Available for Investment 496,031 994,516 1,510,573 2,044,821 2,597,901 13,666,555 No Captive Captive No Captive Captive Income Taxes Gross Income Available 4,025,000 4,000,000 16,025,000 16,000,000 Investment Income 453,547 686,464 6,519,722 10,612,519 Expenses
Total Income 4,478,547 4,311,464 22,544,722 25,112,519 Income Tax (1,857,969) (126,996) (8,552,182) (1,963,315) Capital in Insurance Company 200,000 200,000 Post Tax 2,620,578 4,384,468 13,992,540 23,349,204 Potential Income Tax Savings 1,763,890 9,356,664 Withdrawing Money from Captive LTCG Taxes
Available 2,620,578 3,547,574 13,992,540 18,719,363 Estate Taxes Potential Estate Taxes (1,179,260)
1,441,318 3,547,574 7,695,897 18,719,363 Additional Benefit to Heirs 2,106,257 11,023,466
TAX ESTIMATE
20 Year Analysis
FINANCIAL SNAPSHOT - SCENARIO WITH CAPTIVE FINANCIAL SNAPSHOT - SCENARIO WITHOUT CAPTIVE
5 Year Analysis
68