Especially Prepared For: Bob and Sally Sample By: James E. Tremper, CFP® Important Note… What this material is intended to be: This illustration is based on the information you provided with regard to your financial needs and objectives. It is intended to provide only broad hypothetical guidelines and information which may be helpful in making decisions about financial products and services available that may help meet those needs and objectives. You should understand that your actual experience will differ from this analysis. What it is not intended to be: It is not intended to be investment advice or a projection of future investment performance. The projections or other information generated by Profiles Professional by Emerging Information Systems (USA), Inc. (the software used to create this analysis) regarding the likelihood of various investment outcomes are hypothetical in nature. It is not a projection of future inflation rates or the state of the world or domestic economy. It is not a guarantee that your objectives will be reached. Although this illustration may contain income tax calculations and legal concepts, it does not constitute tax or legal advice. The application of some concepts may be considered practicing law and should, therefore, be handled by an attorney, while other concepts may require the guidance of a tax or accounting advisor. As tax laws change, so may conclusions reached by this report. Therefore, you should have this report reviewed and regularly updated. Certain assumptions were made: In creating the illustration certain assumptions were made with respect to investment returns, the economy, and your situation. The reports and graphics included are directly dependent on the quality and the accuracy of the data and assumptions furnished by you. A key group of assumptions are the rates of returns for the assets illustrated in this analysis - also furnished by you. You indicated that one or more investment assets should grow at a specified rate while other assets use a weighted average rate of return based on how they are classified across broad asset classes (e.g., Large Capital Stocks). The illustrated asset growth from all assumed returns is simply an estimate - it is not a projection and not a guarantee. The value of investments will vary. They may be worth more or less than your original investment when you begin withdrawals. In this analysis, eligible accounts were subjected to simulated rebalancing calculations on an annual basis causing the overall asset allocation of your hypothetical portfolio to avoid the typical drift toward an ever increasing stock position. To accomplish the calculations, withdrawals were made and new assets purchased in one or more accounts in an attempt to align the portfolio allocation with the desired allocation. The hypothetical return for any purchased asset was calculated each year using the weighted average return of asset classes which comprise the asset's allocation. Where future rates of return and transactions are assumed, this analysis does not reflect the income taxes, fees and charges associated with investments, which would reduce the results. You are encouraged to review and consider performance information, which you can request from your investment professional, for the mutual funds and other securities that may be referenced in this material when assuming any future rates of return. Keep in mind that past performance is not a guarantee of future results. A current prospectus must be read carefully when considering any investment in securities. A final word: No liability is assumed resulting from the use of the information contained in this financial illustration. Responsibilities for financial decisions are assumed by you. You should seek the guidance of a financial or investment professional before proceeding with any investment decision. Bob and Sally Sample Report is incomplete without Recommendations Page. August 2, 2010 Presented by: James E. Tremper, CFP® Recommendations IMPORTANT DISCLOSURE: Tremper & Roper, 3900 East Valley Road, Suite #202, Renton, WA 98057, 425-251-5910. Advisory services and securities offered through Lincoln Investment Planning, Inc. Registered Investment Advisor, Broker Dealer, Member FINRA/SIPC. Bob and Sally Sample Report is incomplete without Recommendations Page. August 2, 2010 Presented by: James E. Tremper, CFP® Bob and Sally Sample Report is incomplete without Recommendations Page. August 2, 2010 Presented by: James E. Tremper, CFP® Education Goals Total Education Need $594,206 Your Education Plan Provides $201,776 $104,889 Tim $71,885 $489,317 Mary $129,891 $0 $100,000 $200,000 Need $300,000 $400,000 $500,000 Education Plan This graph illustrates the projected capital needed to meet your education objectives and how your projected current savings and investments are helping meet the objectives. _______Funding Alternatives1_______ Additional Additional Additional Monthly Level Monthly Inflating Sum1 Savings Savings2 Name Amount Needed Per Year (Today's $) Tim Mary $13,582 50,298 $18,633 177,848 $186 1,504 $159 1,231 Totals $63,880 $196,481 $1,690 $1,389 1 Single-sum investment alternative assumes that existing savings will continue and Funding Alternatives earn an assumed rate of return of 6.00%. The amount shown is for the first year only; this amount must be increased annually by the assumed inflation rate of 3.50%. These results are hypothetical and are not a promise of future performance. 2 Bob and Sally Sample Report is incomplete without Recommendations Page. August 2, 2010 Presented by: James E. Tremper, CFP® Education Goals Summary Inflated at Amount Needed Future Dollars Education Goals: Annual Years Amount Until Years Needed Needed Needed Goal Number Name School 1 Tim 2 Mary University of Washington Stanford University $13,582 7 4 8.00% $104,889 50,298 10 4 8.00% 489,317 Total amount needed - future dollars $594,206 Assets and Savings Available: Current Market Value Accounts Fidelity 529 Plan Tim's 529 Plan Fidelity 529 Plan Mary's 529 Plan Total ----------------------Monthly Savings -------------------Year Savings Number of Assigned Amount Start Years to Save to Goal $25,000 $200 2010 11 1 $48,000 $200 2010 14 2 $73,000 Funding Alternatives: Tim Mary Total 1 2 ------Additional Amount Needed1 -----Monthly Monthly Level Inflating Single Sum Savings Savings2 Amount Needed Future Dollars Existing Plan Provides $104,889 489,317 $71,885 129,891 $18,633 177,848 $186 1,504 $159 1,231 $594,206 $201,776 $196,481 $1,690 $1,389 All additional savings begin today and assume a rate of return of 6.00%. Inflating savings will increase annually by 3.50%. Bob and Sally Sample Report is incomplete without Recommendations Page. August 2, 2010 Presented by: James E. Tremper, CFP® Education Goals Existing Plan for Tim Amount needed $13,582 per year needed in 7 years for 4 years inflating annually at 8.00% Needed in year 1 of goal, $13,582 inflated by 8.00% Needed in year 2 of goal, $13,582 inflated by 8.00% Needed in year 3 of goal, $13,582 inflated by 8.00% Needed in year 4 of goal, $13,582 inflated by 8.00% = = = = Total amount needed $23,277 25,139 27,150 29,323 $104,889 Capital available Current Market Value $25,000 $25,000 Monthly Savings $200 Assumed Rate of Return 6.00% Amount Applied To Goals $71,885 $71,885 Fidelity 529 Plan Year 1 $23,277 Year 2 $25,139 Year 3 $21,069 Year 4 $2,400 Total Withdrawals Liabilities Net for Goal (Shortfall) 23,277 0 23,277 $0 25,139 0 25,139 $0 21,069 0 21,069 ($6,082) 2,400 0 2,400 ($26,923) Accounts Fidelity 529 Plan Total Distribution Plan: Bob and Sally Sample Report is incomplete without Recommendations Page. August 2, 2010 Presented by: James E. Tremper, CFP® Education Goals Existing Plan for Mary Amount needed $50,298 per year needed in 10 years for 4 years inflating annually at 8.00% Needed in year 1 of goal, $50,298 inflated by 8.00% Needed in year 2 of goal, $50,298 inflated by 8.00% Needed in year 3 of goal, $50,298 inflated by 8.00% Needed in year 4 of goal, $50,298 inflated by 8.00% = = = = Total amount needed $108,590 117,277 126,659 136,792 $489,317 Capital available Current Market Value $48,000 $48,000 Monthly Savings $200 Assumed Rate of Return 6.00% Amount Applied To Goals $129,891 $129,891 Fidelity 529 Plan Year 1 $108,590 Year 2 $16,501 Year 3 $2,400 Year 4 $2,400 Total Withdrawals Liabilities Net for Goal (Shortfall) 108,590 0 108,590 $0 16,501 0 16,501 ($100,776) 2,400 0 2,400 ($124,259) 2,400 0 2,400 ($134,392) Accounts Fidelity 529 Plan Total Distribution Plan: Bob and Sally Sample Report is incomplete without Recommendations Page. August 2, 2010 Presented by: James E. Tremper, CFP® Education Goal Capital Analysis for Tim: University of Washington $60,000 Capital Available $40,000 $20,000 $0 $-20,000 $-40,000 2011 2013 2015 2017 2019 2021 Year Positive Capital Balance Negative Capital Balance Current assets available Current monthly savings $25,000 $200 Current plan provides Total need1 $71,885 $104,889 Funding Alternatives 2 Single sum investment Additional level monthly savings Additional inflating monthly savings4 $18,633 $186 $159 1 Assumes that the cost will increase annually by 8.00% Assumes that the additional savings earn a rate of return of 6.00%. All alternatives are in addition to the current savings. 4 The amount shown is for the first year only; the savings must increase annually by 3.50%. These results are hypothetical and are not a promise of future performance. 2 Bob and Sally Sample Report is incomplete without Recommendations Page. August 2, 2010 Presented by: James E. Tremper, CFP® Education Goal Capital Analysis for Mary: Stanford University $200,000 Capital Available $100,000 $0 $-100,000 $-200,000 $-300,000 $-400,000 2011 2013 2015 2017 2019 2021 2023 Year Positive Capital Balance Negative Capital Balance Current assets available Current monthly savings $48,000 $200 Current plan provides Total need1 $129,891 $489,317 Funding Alternatives 2 Single sum investment Additional level monthly savings Additional inflating monthly savings4 $177,848 $1,504 $1,231 1 Assumes that the cost will increase annually by 8.00% Assumes that the additional savings earn a rate of return of 6.00%. All alternatives are in addition to the current savings. 4 The amount shown is for the first year only; the savings must increase annually by 3.50%. These results are hypothetical and are not a promise of future performance. 2 Bob and Sally Sample Report is incomplete without Recommendations Page. August 2, 2010 Presented by: James E. Tremper, CFP® Education Goal Timeline for Tim: University of Washington Year 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 Annual Need $0 0 0 0 0 0 0 23,277 25,139 27,150 29,323 Annual Savings $2,400 2,400 2,400 2,400 2,400 2,400 2,400 2,400 2,400 2,400 2,400 Capital Earnings $1,644 1,887 2,144 2,416 2,705 3,012 3,336 2,284 1,057 0 0 Lump Capital Sum Withdrawals $0 0 0 0 0 0 0 0 0 0 0 $0 0 0 0 0 0 0 23,277 25,139 21,069 2,400 Change in Liabilities Capital Available Today: $25,000 $0 0 0 0 0 0 0 0 0 6,082 26,923 $29,044 33,331 37,874 42,691 47,796 53,208 58,945 40,352 18,669 (6,082) (33,004) These results are hypothetical and are not a promise of future performance. Bob and Sally Sample Report is incomplete without Recommendations Page. August 2, 2010 Presented by: James E. Tremper, CFP® Education Goal Timeline for Mary: Stanford University Year Annual Need Annual Savings Capital Earnings Lump Capital Sum Withdrawals Change in Liabilities Today: 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 $0 0 0 0 0 0 0 0 0 0 108,590 117,277 126,659 136,792 $2,400 2,400 2,400 2,400 2,400 2,400 2,400 2,400 2,400 2,400 2,400 2,400 2,400 2,400 $3,024 3,349 3,694 4,060 4,448 4,859 5,294 5,756 6,245 6,764 798 0 0 0 $0 0 0 0 0 0 0 0 0 0 0 0 0 0 $0 0 0 0 0 0 0 0 0 0 108,590 16,501 2,400 2,400 $0 0 0 0 0 0 0 0 0 0 0 100,776 124,259 134,392 Capital Available $48,000 $53,424 59,173 65,268 71,728 78,576 85,834 93,528 101,684 110,329 119,493 14,101 (100,776) (225,034) (359,426) These results are hypothetical and are not a promise of future performance. Bob and Sally Sample Report is incomplete without Recommendations Page. August 2, 2010 Presented by: James E. Tremper, CFP®
© Copyright 2024