Page 19 - STB_Meade_Final_for_sending
P. 19

TAX & FINANCIAL ANALYSIS






                                                                                                     Before Tax Planning                  After Tax Planning  Annual Savings

                                                               Assumed Business Net Profits          $                        750,000  $                  750,000
                                                               Less Assumed Deductions:

                                                                  S Corporations:
                                                                      Salaries                       $                        (50,000)   $                 (100,000)

                                                                      Reimbursable Expenses          $                                   -   $                   (50,000)
                                                                          Total S Corporation
                                                                          Assumed Deductions         $                                   -   $                 (150,000)

                                                                  C Corporations:                    $                                   -
                                                                      Management Fee      1                                      $                  450,000

                                                                          Total C Corporation
                                                                          Assumed Deductions         $                                   -   $                 (450,000)

                                                               Total Assumed Deductions                                          $                 (600,000)
                                                               Net Business Profit                   $                        700,000  $                  150,000

                                                               Income Taxes:
                                                                                                                                                               (184,500.00)
                                                                      Total Taxes                    $                  (252,000.00) $              (67,500.00) $
                                                                             * Combined Fed/St 36% tax rate
                                                                                                              COST BENEFIT ANALYSIS



                                                                                                                                        Year 1             Over 5 Years         Over 10 Years
                                                                                                                                                               (922,500.00) $
                                                               Total Tax Savings From Above                                      $            (184,500.00) $                      (1,845,000.00)
                                                                                                                                                               (150,000.00) $
                                                               Strategy #1 Implementation & Management Expenses                  $              (50,000.00) $                       (300,000.00)
                                                                  Net Annual Savings                                             $                 (134,500) $             (772,500) $           (1,545,000)
                                                                  Percentage Return on Investment                                        369%                  615%                  615%


                                                                 1  Triple-Play: Enhance 199a (20% QBI/celing analysis) + Arbitrage C-corp rates + increase otherwise non-deductible
                                                                  Fringe-Benefits + Omega Planning
                                                              *   Omega is tax-deductible estimated at $187,500/year for a 10 yr period.  See next Omega Graphic Overview

                                                                  Once signed up for plannign services will need to medically/financially vet owner.
   14   15   16   17   18   19   20   21   22   23   24