captive insurance companies: business, estate planning and...
TRANSCRIPT
Captive Insurance Companies: Business, Estate
Planning and Asset Protection Considerations Best Practices for Structure, Implementation and Choice of
Domicile Through Industry-Specific Case Studies
Today’s faculty features:
1pm Eastern | 12pm Central | 11am Mountain | 10am Pacific
The audio portion of the conference may be accessed via the telephone or by using your computer's speakers.
Please refer to the instructions emailed to registrants for additional information. If you have any questions,
please contact Customer Service at 1-800-926-7926 ext. 10.
TUESDAY, JULY 8, 2014
Presenting a 90-Minute Encore Presentation of the Teleconference with Live, Interactive Q&A
Kevin Allgood, Senior Vice President, Hub International, Westmont, Ill.
Michaeline Gordon, Principal, Dolgin Law Group, Chicago
Lou Schendl, Manager, Timberview Captive, Peoria, Ill.
Robert K. Wold, AFIS, CLCS, Vice President, Hub International, Westmont, Ill.
Sound Quality
If you are listening via your computer speakers, please note that the quality
of your sound will vary depending on the speed and quality of your internet
connection.
If the sound quality is not satisfactory, you may listen via the phone: dial
1-866-570-7602 and enter your PIN when prompted. Otherwise, please
send us a chat or e-mail [email protected] immediately so we can address
the problem.
If you dialed in and have any difficulties during the call, press *0 for assistance.
Viewing Quality
To maximize your screen, press the F11 key on your keyboard. To exit full screen,
press the F11 key again.
FOR LIVE EVENT ONLY
For CLE purposes, please let us know how many people are listening at your
location by completing each of the following steps:
• In the chat box, type (1) your company name and (2) the number of
attendees at your location
• Click the SEND button beside the box
If you have purchased Strafford CLE processing services, you must confirm your
participation by completing and submitting an Official Record of Attendance (CLE
Form).
You may obtain your CLE form by going to the program page and selecting the
appropriate form in the PROGRAM MATERIALS box at the top right corner.
If you'd like to purchase CLE credit processing, it is available for a fee. For
additional information about CLE credit processing, go to our website or call us at
1-800-926-7926 ext. 35.
FOR LIVE EVENT ONLY
If you have not printed the conference materials for this program, please
complete the following steps:
• Click on the ^ symbol next to “Conference Materials” in the middle of the left-
hand column on your screen.
• Click on the tab labeled “Handouts” that appears, and there you will see a
PDF of the slides for today's program.
• Double click on the PDF and a separate page will open.
• Print the slides by clicking on the printer icon.
FOR LIVE EVENT ONLY
Captive Insurance Companies Business, Estate Planning, and Asset Protection Considerations
Dolgin Law Group, LLC
Attorneys at Law
Disclosure
IRS CIRCULAR 230 DISCLOSURE: To ensure compliance with Treasury
Department regulations, we inform you that any U.S. federal tax advice contained in
this communication (including any attachments) is not intended or written to be used,
and cannot be used for the purpose of (i) avoiding penalties that may be imposed or
recommending to another party any transaction or matter addressed herein.
The examples contained herein are hypothetical and do not reflect specific strategies
developed for actual clients. They are for illustrative purposes only.
Dolgin Law Group, LLC
Attorneys at Law 6
What is A Captive?
• A captive insurer (or “Captive”) is a special-purpose insurance company formed
primarily to underwrite the risks of its parents or affiliated groups.
• It is classified as an Alternative Risk Transfer (“ART”) entity versus a Traditional Risk
Transfer (“TRT”) entity.
• Performs the same functions as TRT. It Issues polices, collects premiums, and pays
claims.
• It is formed to finance-underwrite the risk of its owners or related entities, which gives
those owners maximum control of their at risk dollars.
• A Captive traditionally supplements pre-existing risk management and financing
procedures.
• Does not offer insurance to the public.
• Regulations governing Captives are typically less onerous than those regulations
governing traditional commercial carriers
7
The Basic Captive Structure
Parent Corp.
Risk Pool Captive
Premiums
Pays Claims Pays Claims
Premiums
8
History of a Captive
• The history of Captives can be traced back hundreds of years to ship owners where
they would share, exchange, and transfer risk.
• Up to the 1950’s 100 Captives had been formed.
• 1970’s and 1980’s saw significant growth in the captive industry due to captive laws
passed in Colorado, Tennessee, and Vermont, and federal legislation making it easier
to operate similar interest captives.
• Tax Reform Act of 1986 congress passed IRC 831 (b) election for captive insurance.
• By 1995 3,200 Captives had been formed.
• In 2008 there were close to 6,000 Captives in existence worldwide, and more than
40% of all major U.S. corporations operating at least one Captive.
9
The Captive Space
Ownership •Pure/Single Owner
•Small Captive
•Pure/Group Ownership
–Industry
–RRG
No Ownership •Sponsored
–Protected Cell
•Association
•Fronting with Re-Insurance
International Risk Management Institute www.irmi.com Captives and the Management of Risk by Kathryn A. Westover Captive Practices and Procedures by Kathryn Westover Taken Captive R. Wesley Sierk, III
10
Current Captive Market
11
Profits and Trends
• Out of every $1 you pay as premium, roughly $0.60 goes to cover the expected losses, $0.40 for commissions & administrative expenses.
• The insurer holds that $1 and invests it, earning investment income.
• Insurers set up a reserve for future losses as a liability on their books, thereby deferring the recognition of income (and therefore income tax).
• With a captive, you can flip the situation so these advantages become yours.
How to Profit from and Insurance Company
Current Trends In the Insurance Industry • Carriers are tightening underwriting
standards.
• Increasing Premiums (hardening
market).
• New target combined loss ratio is 95%.
• 2013-2014 2%-3% Property & G/L
Increase.
• 2013-2014 5%-10% Worker’s
Compensation Increase.
12
What is Uninsurable Risk?
The fishermen know that the sea is dangerous and the storm terrible, but they have never found these dangers sufficient reasons for remaining ashore.
-Vincent Van Gogh Insurable Risk
• Boat & Building-Property
• Slips and Falls-Third Party General Liability Claims
• Staff and Employee Issues-Workers Compensation
• Profits-Business Interruption
Uninsurable Risk
• Toxic Sea or Pollution
• Over fishing
• Regulatory Body or Administrative Actions
• Loss of a Key Client or Market
• Anything That Keeps The Fisherman Up at Night
13
Managing Risk
Risk Control
The goal of the risk control techniques is
to reduce the frequency and severity of
losses as much as possible with the
resources available.
• Exposure Avoidance
• Loss prevention
• Loss Reduction
• Segregation
Risk Financing
If losses cannot be avoided, they could
occur; and they must be paid for. Two
options exist.
• Risk Retention
• Risk Transfers
14
Holistic Risk Management
1990’s Holistic Risk Management Trend or Enterprise Risk Management (ERM)
By identifying and proactively addressing risks and opportunities, business enterprises
protect and create value for their stakeholders, including owners, employees, customers,
regulators, and society overall. (ERM)
• Hazard Risk
• Liability torts, Property damage, Natural catastrophe
• Financial Risk
• Pricing risk, Asset risk, Currency risk, Liquidity risk
• Operational Risk
• Customer satisfaction, Product failure, Integrity, Reputational risk
• Strategic Risk
• Competition, Social trend, Capital availability
15
Determining & Assessing Risk
• Establishing Context
• Identifying Risks
• Analyzing/Quantifying Risks
• Integrating Risks
• Assessing/Prioritizing Risks
• Treating/Exploiting Risks
• Monitoring and Reviewing
SEV
ERIT
Y
FREQUENCY
RETAIN
SHARE
TRANSFER
16
Why Form a Captive?
• Premium Stability
• Premium Deductibility
• Cost Savings
• Exert Control
• Cash Flow
• Profit Center
• Coverage Availability
• Improved Risk Management
• Works seamlessly with existing risk management team
• Simple and as hands off as you desire
• Access to Reinsurance
• Favorable Regulations & Tax Treatment
• Asset Protection
• Unique strategies for philanthropy goals
17
Selling a Captive-Defining the Team
Trusted Advisors
• CPA
• Attorney
Consultants
• Program Manager or Captive Manager
• Insurance or Risk Consultant
Takeaway
• Never pre-judge a Captive opportunity.
18
Industry Candidates
• Contractors
• Builders & Developers
• Car Dealerships
• Manufacturers
• Real Estate
• Retail
• Pharmaceuticals
• Agribusinesses
• Hotel Chains
• Service Providers
• Medical Profession
• Healthcare Facilities
• Professional Service Practices
• Franchisor
• Franchisees
• Restaurant
19
Captive Prospect Profile
Generally speaking if a company meets one or more of the following business criteria
they could be a candidate for a small captive insurance program:
• A closely-profitable business
• Pretax profits of at least $500,000
• Gross revenues equal to or greater than $5 million
• Stable cash flow
• Substantial self insured/ uninsured business risk
It is important to note field is very broad. There is not a one size fits all model every
Captive is unique in some way.
20
Captive and Estate Plan Strategy
• Estate and gift planning should be considered in tandem with a Captive Insurance
Company (“Captive”) strategy
Dolgin Law Group, LLC
Attorneys at Law 21
What is a Captive?
Must meet definition of “insurance” for tax purposes, (bona-fide risk management
purposes, reasonable premiums, and adequate capitalization)
Must be able to establish appropriate “risk shifting” and “risk distribution” (Helvering v.
LeGierse, 1941)
Dolgin Law Group, LLC
Attorneys at Law 22
What Is a Captive?
A Captive insurance company must be taxed as a “C” Corporation
Possible to create multiple classes of stock, vesting schedules, liquidation
preferences, etc.
Key employee incentives
Premiums paid are deductible as “ordinary and necessary” business expense under
IRC
162
Premiums will not be taxable income under 831(b)
Investment income will be taxed as ordinary income at corporate marginal rates
Dolgin Law Group, LLC
Attorneys at Law 23
What Is a Captive?
If the Captive is profitable, profits can be accumulated, distributed as dividends, or
paid out to shareholders upon liquidation
Dolgin Law Group, LLC
Attorneys at Law 24
Business Fit for a Captive
• Profitable ($500,000 or more in profits) businesses with uninsured risk
• Businesses where owner(s) are looking for asset protection, wealth accumulation
and/or wealth transfer
Dolgin Law Group, LLC
Attorneys at Law 25
Benefits of a Captive
Shareholders of Captives
As earnings accrue in the entity, the value of investment increases on a tax-
deferred basis
Distributions of dividends are currently taxed at favorable tax rates
Dolgin Law Group, LLC
Attorneys at Law 26
Shareholders of Captives
As earnings accrue in the entity, the value of investment increases on a tax-
deferred basis
Distributions of dividends are currently taxed at favorable tax rates of 15% to
20%.
If the shareholders of the Captive are family members of the owners of the
parent company-income insures to them
Benefits of a Captive
Dolgin Law Group, LLC
Attorneys at Law 27
Definition of Insurance
Risk Shifting
Risk Shifting is established in a Captive by the payment of the premium in
exchange for the assumption of liability to make payment if the risk matures
Dolgin Law Group, LLC
Attorneys at Law 28
Risk Distribution
Case law has defined this concept as follows:
Risk distribution occurs when particular risks are combined in a pool with
other, independently insured risks
By placing risks in a larger pool and increasing the total number of
independent, randomly occurring risks, the business benefits from the
mathematical concept of the law of large numbers in that the ratio of actual
to expected losses tends to approach one
Definition of Insurance
Dolgin Law Group, LLC
Attorneys at Law 29
Case Law History of Captives
In Humana v. Commissioner (881 F.2 247 (6th Cir. 1989)), the Captive won a victory
This case involved a parent with a group of operating subsidiaries paying premiums
to a Captive subsidiary
The Court of Appeals held that the payments made by the subsidiaries would be
deductible as insurance whereas the payments made by the parent would be
disallowed, under the rationale of the prior decisions (Carnation Co. v.
Commissioner and Clougherty Packing Co. v. Commissioner)
The case established that brother-sister entities related to the Captive could legally
pay insurance premiums to the Captive and derive valid tax deductions
Dolgin Law Group, LLC
Attorneys at Law 30
Legal History of Captives
After the Humana decision, the IRS set out safe-harbor rules
The IRS now challenges transactions they see as abusive on a “facts and
circumstances” case by case basis
Dolgin Law Group, LLC
Attorneys at Law 31
Revenue Ruling 2002-89
IRS safe-harbor if less than 50% of the risk insured by a single-parent Captive
(and the rest from unrelated parties)
Dolgin Law Group, LLC
Attorneys at Law 32
Revenue Ruling 2002-90
Single-parent Captive insuring 12 domestic subs of parent but no risk outside the
family
No one sub accounts for less than 5% nor more than 15% of the risk premium
Dolgin Law Group, LLC
Attorneys at Law 33
Revenue Ruling 2002-90
Held to be adequate risk distribution and the premiums deductible by the
paying entities
Although the IRS will not challenge situations where 12 subsidiaries are insured, it does NOT mean that you need 12 entities to have a valid captive insurance arrangement Dolgin Law Group, LLC
Attorneys at Law 34
Revenue Ruling 2005-40
The IRS continued to provide examples from which safe-harbor rules can be drawn
One example in the ruling shows that dealing with an unrelated insurance company that insures only the taxpayer cannot provide a deductible insurance expense because no risk distribution occurred
It also clarified that disregarded entities such as “single-member LLCs” would not be considered separate entities for risk distribution purposes
Dolgin Law Group, LLC
Attorneys at Law 35
Rev. Proc. 2002-75
The IRS said they will issue private letter rulings on whether there is adequate risk shifting and risk distribution to qualify the payor for an insurance deduction and to determine if the Captive is an insurance company for federal income tax purposes
Dolgin Law Group, LLC
Attorneys at Law 36
Rev. Proc. 2002-75
The IRS said they will issue private letter rulings on whether there is adequate risk shifting and risk distribution to qualify the payor for an insurance deduction and to determine if the Captive is an insurance company for federal income tax purposes
Dolgin Law Group, LLC
Attorneys at Law 37
Captive Formation
Who can own a Captive:
Children and Family
Trusts for the benefit of Owner’s Beneficiaries
Family Partnership/LLC
Key Employees
Dolgin Law Group, LLC
Attorneys at Law 38
Captive Formation
At the time of formation, common or preferred stock can be sold to:
The owners’ beneficiaries or trusts for their benefit
Key employees
Shareholders of the sponsoring entity
At retirement, death or disability, shares can be redeemed at capital gains rates
Dolgin Law Group, LLC
Attorneys at Law 39
A Captive can be formed inside a trust for children and grandchildren
The Captive can be gifted after formation
The captive can be sold later
To owners’ beneficiaries or trusts for their benefit
Key employees
Officers-shareholders of sponsoring entity
Captive Formation
Dolgin Law Group, LLC
Attorneys at Law 40
Captive Advantages
Federal gift and estate tax exemption for 2014: $5.34M per person ($10.68M per
married couple)
The federal gift tax rate is currently 40%
Gift and GST tax do not apply to assets that are subject to full and adequate
consideration (premiums) Treas. Reg. Sec. 25-2511-1 (g) (1)
A Captive can allow for transfer of the business to family members
Dolgin Law Group, LLC
Attorneys at Law 41
A State Income Tax Protection Trust
It may be desirable to form the Trust in a state that offers income tax advantages
Or, the use of an Incomplete Non-Grantor Trust
Allows income distributed from the Captive to be taxable in a no-tax state
Illinois or California versus Nevada or Delaware
Dolgin Law Group, LLC
Attorneys at Law 42
State Income Protection Trust
Revocable Trust
Incomplete Non-Grantor
Trust
Business Captive
Insurance Company
100%
Premiums
100%
Dolgin Law Group, LLC
Attorneys at Law 43
ASSET PROTECTION TRUST
As a C Corporation captive assets are protected from the owner’s creditors and the
creditor’s of the owner’s business
Using a foreign or domestic asset protection trust will allow for distributions to be
protected from creditors
Dolgin Law Group, LLC
Attorneys at Law 44
ASSET PROTECTION TRUST
Holding Company LLC
Asset Protection
Trust
Business
Captive Insurance Company
100%
Premiums
100%
Dolgin Law Group, LLC
Attorneys at Law
45
Dynasty Trust
Using a dynasty trust is appropriate if the captive owner desires to pass the captive
via a trust not owned by his or her estate
The owner of the Captive will receive the benefits of the captive insurance company’s
profits and distributions. The current estate tax rate is 40% for estate assets in
excess of the current exclusion. Assume you have a properly structured captive
insurance premiums of $1,200,000, the estate and gift tax savings could be $480,000
a year ($1,200,000 x 40%).
Dolgin Law Group, LLC
Attorneys at Law 46
Estate/Dynasty Trust
Revocable Trust
Dynasty Trust
Business Captive
Insurance Company
99
% V
oti
ng
Premiums
Dolgin Law Group, LLC
Attorneys at Law
47
Domicile
Captive is animal of state law; governed by state insurance department
Must go through process of evaluating states friendly to type of insurance Captive will
issue
Friendly states: Montana, Delaware, Vermont, District of Columbia, Utah, Wyoming,
Hawaii, Connecticut and New Jersey
Dolgin Law Group, LLC
Attorneys at Law 48
Off-Shore Captives
Off-shore Captives may offer more asset protection
Management fees
More IRS scrutiny of off-shore Captive
Election under
953(d) allows Captive to be taxed as on-shore Captive
Dolgin Law Group, LLC
Attorneys at Law
49
Timberview Captive
• The “Timberview” idea evolved from a thought that a Captive insurance company could be a solution to a particular farmer’s future estate tax liability.
• With the 7 farmers…it quickly evolved to be so much more!
• A company that makes possible for farmers to control RISK to build, protect and access wealth – and when the time is right, transfer it to the next generation.
• This is about BUILDING WEALTH…
• What are you doing with your $$$ today?
50
I don’t have to tell you about risks.
Farmers manage them every day!
• Weather
• Timing (planting, harvesting and applying)
• Farm Practices
• Land fertility
• Pest
• Seed varieties
• Market fluctuations
• Geo-Political
• Regulation
51
Major Issues Facing Farmers Today.
• Higher grain prices
• Higher input cost
• Higher land cost and values
• Increased risk to lawsuits, etc
• Higher tax rates
• Uncertainty in the future Farm bill and Federal Crop insurance
• Increasing healthcare cost
• Rapidly increasing Estates
• Increased PROFITS
52
Increasing Profits
According to Farmdocs.com average Illinois grain farms net incomes.
(http://www.farmdocdaily.illinois.edu/2011/05/profitability_and_farm_size_on.html)
1998-2002 $65 per acre
2001-2004 $95 per acre
2007-2009 $236 per acre
ILLINOIS Farm Land Prices on average $10,000/acre to $15,000/acre
53
Strategies for increased profit…
• Taxed deferred Retirement accounts
• Equipment and Building purchases and improvements
• Pay taxes and invest (Market, Land etc)
• Timberview Captive?
Timberview Captive is a strategy that gives you increased control and access to your wealth.
54
Timberview Captive
•Protected Cell/Incorporated Cells/Series LLC
– Pure Captive within a Series LLC structure
• Optimal Combination of Retention and Risk Sharing.
• Think of Timberview as an apartment/condominium building. Timberview itself is the building, the SBUs are the apartments/condos.
55
What risks are insured…
• Administrative Actions – Covers cost resulting from EPA and other regulators.
• Pollution Liability – traditional farm and ranch policies cap coverage at $100,000
• Product and Liability Recall – Will provide more extensive coverage for things like aflatoxin etc.
• Agribusiness Continuity – Provides cash flow to the farm operation in the event of an unforeseen circumstance involving machinery, key employees etc.
• Crop Supplement 71% - 90% - Policy follows form of the Fed Crop policy. Same schedule of insurance, acreage report and production reports.
56
Timberview – Actuarial Support
• Program Design
• Rating Models
• Annual Reserve Valuation
• Regulatory Compliance
57
Timberview – Risk Mitigation Strategy
• Spread of Risk
• Pool Excess Exposure
• Coverages, Policy Limits Selected
• Ratemaking Risk Margin
• P&C Basket Aggregate Retention
58
Timberview – Excess Risk Pool
Est. Annual Estimated SBU
Avg # Acres Revenue Size Class Premium Risk
2,000 1,800,000 Small 250,000 160,000
3,750 3,375,000 Medium 500,000 300,000
7,500 6,750,000 Large 750,000 600,000
SBU
SHARED RISK POOL
SBU SBU SBU
59
Timberview – Excess Risk Pool
Example #1 Example #2
Premium:
Direct 436,529 436,529
Ceded to Pool (196,438) (196,438)
Assumed from Pool 196,438 196,438
Net SBU Premium 436,529 436,529
Losses:
Direct 0 500,000
Ceded to Pool 0 (200,000)
Assumed from Pool 92,055 92,055
Net SBU Losses 92,055 392,055
Net UW Gain/Loss 344,474 44,474
60
Financial Matters: Accounting, Audit, and
Tax
• Provide assurance over financial statements
• Auditor - Independent, are not involved in “books and records”
Required annually under insurance regulations
• Complexities of insurance accounting
Domicile Reporting
Actuarial Reporting
• Prepare and file annual tax returns
Domicile
IRS
61
Financial Matters: Flows of Cash
• Cash into SBU
Initial capital
Premium
Investment income and capital gains
• Cash out of SBU
Claims
Dividends/capital gains
Expenses (including income taxes)
Investment activities
62
Timberview Captive Structure: Series
Business Unit (SBU)
• With this design, the owner can start shifting potential profit to the next generation while keeping full control over the business.
• Moreover, the owner does not yet have to address the ownership of the operating business itself.
John
Doe
Doe
Farm Operations,
Inc.
Doe
Dynasty
Trust
Timberview
Series 001
d/b/a - Doe
Insurance Co.
$250K gift
Premiums
Policies
1 voting
share
99 non-voting
shares
100%
ownership
$250K capital
contribution
63
Timberview Captive Structure: Steps
Step 1:
• Form and fund a new irrevocable trust
or utilize an existing trust
• Trust should be a dynasty trust.
• Trust will generally be a “grantor trust”.
John
Doe
Doe
Farm Operations,
Inc.
Doe
Dynasty
Trust
Timberview
Series 001
d/b/a - Doe
Insurance Co.
$250K gift
Premiums
Policies
1 voting
share
99 non-voting
shares
100%
ownership
$250K capital
contribution
64
Timberview Captive Structure: Steps
Step 2:
• Form the captive insurance company
through Timberview by applying for a
Series License.
• The captive application must be
reviewed carefully to ensure that this
arrangement is properly described.
John
Doe
Doe
Farm Operations,
Inc.
Doe
Dynasty
Trust
Timberview
Series 001
d/b/a - Doe
Insurance Co.
$250K gift
Premiums
Policies
1 voting
share
99 non-voting
shares
100%
ownership
$250K capital
contribution
65
Timberview Captive Structure: Steps
Step 3:
• Once the captive is established and
the policies are in place, then the fun
starts.
• Every time a premium payment is
made, it is a wealth transfer with no
transfer tax issues.
John
Doe
Doe
Farm Operations,
Inc.
Doe
Dynasty
Trust
Timberview
Series 001
d/b/a - Doe
Insurance Co.
$250K gift
Premiums
Policies
99 non-voting
shares
100%
ownership
$250K capital
contribution
66
Timberview Captive Structure: Accessing
Funds
John
Doe
Doe
Farm Operations,
Inc.
Doe
Dynasty
Trust
$1mm
1 voting
share
99 non-voting
shares
Timberview
Series 001
d/b/a Doe
Insurance Co.
Deed to Farmland
Farmland
$1mm FMV
John
Doe
Doe
Farm Operations,
Inc.
Doe
Dynasty
Trust
Timberview
Series 001
d/b/a Doe
Insurance Co.
Farmland
100%
ownership
Resulting Ownership:
$1mm Loan (limit set by Delaware DoI)
or
Dividend (approval by Delaware DoI)
Up to Certain Limits: (negotiated with
Delaware DoI)
– Acquire non-marketable securities
– Acquire real estate
– Acquire marketable securities
- Acquire Farm Equipment
1 voting
share
99 non-voting
shares
100%
ownership
100%
ownership
67
Year 1 Year 2 Year 3 Year 4 Year 5 Year 20
Upfront Deposit (25,000) - - - - -
Capital & Surplus Contribution 200,000 - - - - -
Deductible Premium 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 - - - - - -
Investment Income 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 - (375,000) - (1,500,000)
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 - (836,894) - (4,629,841)
Available 2,620,578 3,547,574 13,992,540 18,719,363
Estate Taxes
Potential Estate Taxes (1,179,260) - (6,296,643) -
To Heirs 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
Thank You Kevin Allgood
Hub International [email protected]
Michaeline Gordon Dolgin Law Group
Lou Schendl Timberview Captive
Robert K. Wold Hub International
Dolgin Law Group, LLC
Attorneys at Law 69