Financial Goal Plan
Sam and Sue Johnson
October 31, 2016
Prepared by:
Jim Zientara, MBA, CIMA
Raymond James
11009 Gatewood Drive
Suite 101
Lakewood Ranch, FL 34211
(941) 750-6818 | JIM.ZIENTARA@RAYMONDJAMES.COM
http://raymondjames.com/jz
Securities offered through Raymond James Financial Services, Inc., member FINRA/SIPC. Raymond James is not affiliated with any other entities listed herein.
Table Of Contents
IMPORTANT DISCLOSURE INFORMATION 1 - 5
Executive Summary
Executive Summary 6 - 12
Summary of Goals and Resources
Personal Information and Summary of Financial Goals 13 - 14
Current Financial Goals Graph 15
Net Worth Summary - All Resources 16
Resources Summary 17 - 18
Risk and Portfolio Information
Risk Assessment 19
Results
Results - Current and Recommended 20 - 23
Worksheet Detail - Bear Market Test 24 - 25
Worksheet Detail - Social Security Maximization 26 - 27
Glossary 28 - 31
IMPORTANT DISCLOSURE INFORMATION
10/31/2016
Prepared for : Sam and Sue Johnson Company: Raymond James Prepared by: Jim Zientara, MBA, CIMA
Page 1 of 31
The return assumptions in Goal Planning & Monitoring are not reflective of any specific
product, and do not include any fees or expenses that may be incurred by investing in
specific products. The actual returns of a specific product may be more or less than the
returns used in Goal Planning & Monitoring. It is not possible to directly invest in an index.
Financial forecasts, rates of return, risk, inflation, and other assumptions may be used as the
basis for illustrations. They should not be considered a guarantee of future performance or a
guarantee of achieving overall financial objectives. Past performance is not a guarantee or a
predictor of future results of either the indices or any particular investment.
IMPORTANT: The projections or other information generated by Goal Planning & Monitoring
regarding the likelihood of various investment outcomes are hypothetical in nature, do not
reflect actual investment results, and are not guarantees of future results.
Goal Planning & Monitoring results may vary with each use and over time.
Information that you provided about your assets, financial goals, and personal situation are
key assumptions for the calculations and projections in this Report. Please review the
Report sections titled "Personal Information and Summary of Financial Goals", "Current
Portfolio Allocation", and "Tax and Inflation Options" to verify the accuracy of these
assumptions. If any of the assumptions are incorrect, you should notify your financial
advisor. Even small changes in assumptions can have a substantial impact on the results
shown in this Report. The information provided by you should be reviewed periodically and
updated when either the information or your circumstances change.
Information Provided by You
Goal Planning & Monitoring Assumptions and Limitations
All asset and net worth information included in this Report was provided by you or your
designated agents, and is not a substitute for the information contained in the official
account statements provided to you by custodians. The current asset data and values
contained in those account statements should be used to update the asset information
included in this Report, as necessary.
Assumptions and Limitations
Goal Planning & Monitoring offers several methods of calculating results, each of which
provides one outcome from a wide range of possible outcomes. All results in this Report
are hypothetical in nature, do not reflect actual investment results, and are not guarantees
of future results. All results use simplifying assumptions that do not completely or
accurately reflect your specific circumstances. No Plan or Report has the ability to accurately
predict the future. As investment returns, inflation, taxes, and other economic conditions
vary from the Goal Planning & Monitoring assumptions, your actual results will vary
(perhaps significantly) from those presented in this Report.
All Goal Planning & Monitoring calculations use asset class returns, not returns of actual
investments. The projected return assumptions used in this Report are estimates based on
average annual returns for each asset class. The portfolio returns are calculated by
weighting individual return assumptions for each asset class according to your portfolio
allocation. The portfolio returns may have been modified by including adjustments to the
total return and the inflation rate. The portfolio returns assume reinvestment of interest
and dividends at net asset value without taxes, and also assume that the portfolio has been
rebalanced to reflect the initial recommendation. No portfolio rebalancing costs, including
taxes, if applicable, are deducted from the portfolio value. No portfolio allocation eliminates
risk or guarantees investment results.
Goal Planning & Monitoring does not provide recommendations for any products or
securities.
IMPORTANT DISCLOSURE INFORMATION
10/31/2016
Prepared for : Sam and Sue Johnson Company: Raymond James Prepared by: Jim Zientara, MBA, CIMA
Page 2 of 31
Asset Class Name
Projected Return
Assumption
Projected Standard
Deviation
Cash & Cash Alternatives 1.00% 2.40%
Investment Grade Long Maturity
Fixed Income
4.10% 14.10%
Investment Grade Intermediate
Maturity Fixed Inc
4.00% 5.30%
Investment Grade Short Maturity
Fixed Income
3.60% 3.40%
Non-Investment Grade Fixed
Income
5.40% 9.70%
Non-U.S. Fixed Income 3.70% 9.80%
Global Fixed Income Strategies 3.80% 6.40%
Multi-Sector Fixed Income
Strategies
4.72% 4.60%
Fixed Income Other 3.00% 8.00%
U.S. Large Cap Blend 6.60% 18.10%
U.S. Large Cap Value 6.60% 18.10%
U.S. Large Cap Growth 6.60% 18.10%
U.S. Mid Cap Equity 6.70% 19.60%
U.S. Small Cap Equity 7.10% 22.10%
Non-U.S. Developed Market
Equity
6.70% 20.50%
Non-U.S. Emerging Market
Equity
7.70% 26.30%
Global Equity Strategies 6.80% 19.50%
Equity Sector Strategies 6.60% 18.10%
Real Estate 5.90% 21.20%
Equity Other 7.00% 20.00%
Alternative Strategies 4.50% 9.70%
Commodities 3.60% 17.30%
Private Market Strategies 9.70% 26.90%
Allocation Strategies (Equity
Weighted)
5.75% 13.30%
Asset Class Name
Projected Return
Assumption
Projected Standard
Deviation
Allocation Strategies (Fixed
Income Weighted)
4.85% 8.70%
World Allocation Strategies 5.96% 10.30%
Conservative Strategies 4.78% 7.07%
Moderate Conservative
Strategies
5.36% 10.29%
Moderate Strategies 5.78% 13.13%
Moderate Aggressive Strategies 6.06% 15.18%
IMPORTANT DISCLOSURE INFORMATION
10/31/2016
Prepared for : Sam and Sue Johnson Company: Raymond James Prepared by: Jim Zientara, MBA, CIMA
Page 3 of 31
Risks Inherent in Investing
Investing in fixed income securities involves interest rate risk, credit risk, and inflation risk.
Interest rate risk is the possibility that bond prices will decrease because of an interest rate
increase. When interest rates rise, bond prices and the values of fixed income securities fall.
When interest rates fall, bond prices and the values of fixed income securities rise. Credit
risk is the risk that a company will not be able to pay its debts, including the interest on its
bonds. This risk is higher with non-investment grade fixed income securities. Inflation risk is
the possibility that the interest paid on an investment in bonds will be lower than the
inflation rate, decreasing purchasing power.
Cash alternatives typically include money market securities and U.S. treasury bills. Investing
in such cash alternatives involves inflation risk. In addition, investments in money market
securities may involve credit risk and a risk of principal loss. Because money market
securities are neither insured nor guaranteed by the Federal Deposit Insurance Corporation
or any other government agency, there is no guarantee the value of your investment will be
maintained at $1.00 per share. U.S. Treasury bills are subject to market risk if sold prior to
maturity. Market risk is the possibility that the value, when sold, might be less than the
purchase price.
Investing in stock securities involves volatility risk, market risk, business risk, and industry
risk. The prices of most stocks fluctuate. Volatility risk is the chance that the value of a stock
will fall. Market risk is chance that the prices of all stocks will fall due to conditions in the
economic environment. Business risk is the chance that a specific company’s stock will fall
because of issues affecting it. Industry risk is the chance that a set of factors particular to an
industry group will adversely affect stock prices within the industry. (See “Asset Class –
Stocks” in the Glossary section of this Important Disclosure Information for a summary of
the relative potential volatility of different types of stocks.)
International investing involves additional risks including, but not limited to, changes in
currency exchange rates, differences in accounting and taxation policies, and political or
economic instabilities that can increase or decrease returns.
Commodities are generally considered speculative because of the significant potential for
investment loss. Commodities are volatile investments and should only form a small part of
a diversified portfolio. There may be sharp price fluctuations even during periods when
prices overall are rising.
Report Is a Snapshot and Does Not Provide Legal, Tax, or Accounting Advice
This Report provides a snapshot of your current financial position and can help you to focus
on your financial resources and goals, and to create a plan of action. Because the results
are calculated over many years, small changes can create large differences in future results.
You should use this Report to help you focus on the factors that are most important to you.
This Report does not provide legal, tax, or accounting advice. Before making decisions with
legal, tax, or accounting ramifications, you should consult appropriate professionals for
advice that is specific to your situation.
This information is provided for your convenience, but should not be used as a substitute for
your account's monthly statements and trade confirmations. It has been gathered from
information provided by you and other sources believed to be reliable.
Goal Planning & Monitoring Methodology
Goal Planning & Monitoring offers several methods of calculating results, each of which
provides one outcome from a wide range of possible outcomes. The methods used are:
“Average Returns,” “Bad Timing,” “Class Sensitivity,” and “Monte Carlo Simulations.”
Results Using Average Returns
The Results Using Average Returns are calculated using one average return for your
pre-retirement period and one average return for your post-retirement period. Average
Returns are a simplifying assumption. In the real world, investment returns can (and often
do) vary widely from year to year and vary widely from a long-term average return.
Results with Bad Timing
Results with Bad Timing are calculated by using low returns in one or two years, and
average returns for all remaining years of the Plan. For most Plans, the worst time for low
returns is when you begin taking substantial withdrawals from your portfolio. The Results
with Bad Timing assume that you earn a low return in the year(s) you select and then an
Adjusted Average Return in all other years. This Adjusted Average Return is calculated so
that the average return of the Results with Bad Timing is equal to the return(s) used in
calculating the Results Using Average Returns. This allows you to compare two results with
the same overall average return, where one (the Results with Bad Timing) has low returns in
one or two years.
The default for the first year of low returns is two standard deviations less than the average
return, and the default for the second year is one standard deviation less than the average
return.
IMPORTANT DISCLOSURE INFORMATION
10/31/2016
Prepared for : Sam and Sue Johnson Company: Raymond James Prepared by: Jim Zientara, MBA, CIMA
Page 4 of 31
Results Using Class Sensitivity
The Results Using Class Sensitivity are calculated by using different return assumptions for
one or more asset classes during the years you select. These results show how your Plan
would be affected if the annual returns for one or more asset classes were different than
the average returns for a specified period in your Plan.
Results Using Monte Carlo Simulations
Monte Carlo simulations are used to show how variations in rates of return each year can
affect your results. A Monte Carlo simulation calculates the results of your Plan by running
it many times, each time using a different sequence of returns. Some sequences of returns
will give you better results, and some will give you worse results. These multiple trials
provide a range of possible results, some successful (you would have met all your goals) and
some unsuccessful (you would not have met all your goals). The percentage of trials that
were successful is the probability that your Plan, with all its underlying assumptions, could
be successful. In Goal Planning & Monitoring, this is the Probability of Success.
Analogously, the percentage of trials that were unsuccessful is the Probability of Failure.
The Results Using Monte Carlo Simulations indicate the likelihood that an event may occur
as well as the likelihood that it may not occur. In analyzing this information, please note
that the analysis does not take into account actual market conditions, which may severely
affect the outcome of your goals over the long-term.
Goal Planning & Monitoring Presentation of Results
The Results Using Average Returns, Bad Timing, and Class Sensitivity display the results
using an “Estimated % of Goal Funded” and a “Safety Margin.”
Estimated % of Goal Funded
For each Goal, the “Estimated % of Goal Funded” is the sum of the assets used to fund the
Goal divided by the sum of the Goal’s expenses. All values are in current dollars. A result of
100% or more does not guarantee that you will reach a Goal, nor does a result under
100% guarantee that you will not. Rather, this information is meant to identify possible
shortfalls in this Plan, and is not a guarantee that a certain percentage of your Goals will be
funded. The percentage reflects a projection of the total cost of the Goal that was actually
funded based upon all the assumptions that are included in this Plan, and assumes that you
execute all aspects of the Plan as you have indicated.
Safety Margin
The Safety Margin is the estimated value of your assets at the end of this Plan, based on all
the assumptions included in this Report. Only you can determine if that Safety Margin is
sufficient for your needs.
Bear Market Loss and Bear Market Test
The Bear Market Loss shows how a portfolio would have been impacted during the worst
bear market since the Great Depression. Depending on the composition of the portfolio,
the worst bear market is either the "Great Recession" or the "Bond Bear Market."
The Great Recession, from November 2007 through February 2009, was the worst bear
market for stocks since the Great Depression. In Goal Planning & Monitoring, the Great
Recession Return is the rate of return, during the Great Recession, for a portfolio comprised
of cash, bonds, stocks, and alternatives, with an asset mix equivalent to the portfolio
referenced.
The Bond Bear Market, from July 1979 through February 1980, was the worst bear market
for bonds since the Great Depression. In Goal Planning & Monitoring, the Bond Bear Market
Return is the rate of return, for the Bond Bear Market period, for a portfolio comprised of
cash, bonds, stocks, and alternatives, with an asset mix equivalent to the portfolio
referenced.
The Bear Market Loss shows: 1) either the Great Recession Return or the Bond Bear Market
Return, whichever is lower, and 2) the potential loss, if you had been invested in this
cash-bond-stock-alternative portfolio during the period with the lower return. In general,
most portfolios with a stock allocation of 20% or more have a lower Great Recession
Return, and most portfolios with a combined cash and bond allocation of 80% or more
have a lower Bond Bear Market Return.
The Bear Market Test, included in the Stress Tests, examines the impact on your Plan results
if an identical Great Recession or Bond Bear Market, whichever would be worse, occurred
this year. The Bear Market Test shows the likelihood that you could fund your Needs,
Wants and Wishes after experiencing such an event.
IMPORTANT DISCLOSURE INFORMATION
10/31/2016
Prepared for : Sam and Sue Johnson Company: Raymond James Prepared by: Jim Zientara, MBA, CIMA
Page 5 of 31
Even though you are using projected returns for all other Goal Planning & Monitoring
results, the Bear Market Loss and Bear Market Test use returns calculated from historical
indices. These results are calculated using only three asset classes – Cash, Bonds, and
Stocks. Alternative asset classes (e.g., real estate, commodities) are included in the Stocks
asset class. The indices and the resulting returns for the Great Recession and the Bond Bear
Market are:
Because the Bear Market Loss and Bear Market Test use the returns from asset class indices
rather than the returns of actual investments, they do not represent the performance for
any specific portfolio, and are not a guarantee of minimum or maximum levels of losses or
gains for any portfolio. The actual performance of your portfolio may differ substantially
from those shown in the Great Recession Return, the Bond Bear Market Return, the Bear
Market Loss, and the Bear Market Test.
Asset Class Index Great Recession
Return
11/2007 – 02/2009
Bond Bear Market
Return
07/1979 – 02/1980
Cash Ibbotson U.S. 30-day
Treasury Bills
2.31% 7.08%
Bond Ibbotson Intermediate-Term
Government Bonds – Total
Return
15.61% -8.89%
Stock S&P 500 - Total Return -50.95% 14.61%
Alternative HFRI FOF: Diversified*
S&P GSCI Commodity - Total
Return**
-19.87%
N/A
N/A
23.21%
*Hedge Fund Research Indices Fund of Funds
**S&P GSCI was formerly the Goldman Sachs Commodity Index
Goal Planning & Monitoring Risk Assessment
The Goal Planning & Monitoring Risk Assessment highlights some – but not all – of the
trade-offs you might consider when deciding how to invest your money. This approach
does not provide a comprehensive, psychometrically-based, or scientifically-validated profile
of your risk tolerance, loss tolerance, or risk capacity, and is provided for informational
purposes only.
Based on your specific circumstances, you must decide the appropriate balance between
potential risks and potential returns. Goal Planning & Monitoring does not and cannot
adequately understand or assess the appropriate risk/return balance for you. Goal Planning
& Monitoring requires you to select a risk score. Once selected, three important pieces of
information are available to help you determine the appropriateness of your score: a
cash-bond-stock portfolio, the impact of a Bear Market Loss (either the Great Recession or
the Bond Bear Market, whichever is lower) on this portfolio, and a graph showing how your
score compares to the risk score of others in your age group.
Goal Planning & Monitoring uses your risk score to select a risk-based portfolio on the
Target Band page. This risk-based portfolio selection is provided for informational purposes
only, and you should consider it to be a starting point for conversations with your advisor. It
is your responsibility to select the Target Portfolio you want Goal Planning & Monitoring to
use. The selection of your Target Portfolio, and other investment decisions, should be made
by you, after discussions with your advisor and, if needed, other financial and/or legal
professionals.
Executive Summary
Executive Summary
10/31/2016
Prepared for : Sam and Sue Johnson Company: Raymond James Prepared by: Jim Zientara, MBA, CIMA
Page 6 of 31
See Important Disclosure Information section in this Report for explanations of assumptions, limitations, methodologies, and a glossary.
Reaching Your Goals Status
Net Worth
$1,591,304
Assets
$115,000
Liabilities
$1,476,304
Net Worth
Results
If you implement the following suggestions, there is a 74% likelihood of funding all of the Financial Goals in your Plan.
Executive Summary
10/31/2016
Prepared for : Sam and Sue Johnson Company: Raymond James Prepared by: Jim Zientara, MBA, CIMA
Page 7 of 31
See Important Disclosure Information section in this Report for explanations of assumptions, limitations, methodologies, and a glossary.
Goals
Plan to reduce your Total Goal Spending to $2,453,385 which is $29,916, or 1%, less than your Target.
Sam retires at age 65, in the year 2019.
Sue retires at age 65, in the year 2019.
Executive Summary
10/31/2016
Prepared for : Sam and Sue Johnson Company: Raymond James Prepared by: Jim Zientara, MBA, CIMA
Page 8 of 31
See Important Disclosure Information section in this Report for explanations of assumptions, limitations, methodologies, and a glossary.
Goal Amount Changes
Needs
10 Retirement - Expense. Lunch with?
Both Retired $51,600
Sue Alone Retired $36,000
10 Long Term Care $1
Starting 2024
Years between occurrences 1
Number of occurrences 3
10 Car/transportation. Ice cream cone? $9,688 Decreased $312
Starting 2024
Years between occurrences 10
Ending End of plan
10 Maintain Home. Change Lite Bulbs? $1,938 Decreased $62
Starting 2014
Years between occurrences 1
Ending End of plan
10 Health Care
Both Medicare $14,450
Sue Alone Medicare $7,087
9 Mortgage $17,438 Decreased $562
Starting 2014
Years between occurrences 1
Number of occurrences 10
Executive Summary
10/31/2016
Prepared for : Sam and Sue Johnson Company: Raymond James Prepared by: Jim Zientara, MBA, CIMA
Page 9 of 31
See Important Disclosure Information section in this Report for explanations of assumptions, limitations, methodologies, and a glossary.
Goal Amount Changes
Wants
5 Travel $4,375 Decreased $625
Starting When both are retired
Years between occurrences 1
Number of occurrences 20
Wishes
3 College - Fletcher,Lucy,Lily, Ivy $24,061
Years of School 12
Start Year 2024
1 Leave Bequest $0 Decreased $10,000
Starting End of Sue's Plan
Save and Invest Status
Savings
Consider the following changes in order to increase your savings by $1,500 to a total of $6,250 per year.
Increase taxable additions by $1,500. Make this change in 2016.
Risk Management Status
Life
Consider a review of your life insurance to determine if you have adequate coverage.
Estate Status
Estate Strategies
Consider reviewing your beneficiary designations and estate planning documents (Will, Power of Attorney, Medical Directive, etc.) to
make sure they are aligned with your plan.
Executive Summary
10/31/2016
Prepared for : Sam and Sue Johnson Company: Raymond James Prepared by: Jim Zientara, MBA, CIMA
Page 10 of 31
See Important Disclosure Information section in this Report for explanations of assumptions, limitations, methodologies, and a glossary.
Banking Status
Cash Management
Managing spending and savings effectively is a key component of a successful plan. A review of debt, such as credit cards and
mortgages, as well as spending and savings accounts can help to ensure that you are getting the most from your money and not
paying too much in unnecessary interest or fees.
Social Security Status
Personal Information
Your Full Retirement Age (FRA) is the age that you would receive 100% of your Primary Insurance Amount (PIA). Depending on the
year you were born, your FRA is between 65-67 years old. Taking benefits before or after your FRA will decrease or increase the
amount you receive, respectively.
Sam's FRA is 66 and 0 months in 2020.
Sue's FRA is 66 and 0 months in 2020.
Your Primary Insurance Amount (PIA) is the benefit you would receive if you began benefits at your Full Retirement Age (FRA). It is
calculated from the earnings on which you paid Social Security taxes, throughout your life.
Sam's estimated annual PIA is $26,100
Sue's estimated annual PIA is $13,050
Strategy Information
Sam files a normal application at 66 in 2020.
Sue files a normal application at 66 in 2020.
Using this strategy, your household's total lifetime benefits would be $1,057,050 in today's dollars.
Executive Summary
10/31/2016
Prepared for : Sam and Sue Johnson Company: Raymond James Prepared by: Jim Zientara, MBA, CIMA
Page 11 of 31
See Important Disclosure Information section in this Report for explanations of assumptions, limitations, methodologies, and a glossary.
Investment Policy Status
Roles and Responsibilities
You have selected Jim Zientara, MBA, CIMA to assist in the managing and implementation of your investment portfolio. The primary
responsibilities of your financial advisor are:
• Prepare and maintain this Goal Planning & Monitoring (GPM) plan (“The Plan”) which includes:
*A risk/return profile of the target portfolio
*Time horizons of your goals for the portfolio
*A schedule of your liquidity needs to fund your goals
• Prudently recommend investment options within the Target Portfolios
• Avoid conflicts of interest and prohibited transactions
• Monitor and review your portfolio in accordance with the Plan
• Communicate fees and investment expenses
Clients
Any successful relationship depends upon personal commitment, regular and open communication and informed decision making.
Your primary responsibilities are:
• Be forthcoming about your current financial situation, as well as your goals (Needs, Wants & Wishes) as reflected in the Plan.
• Read and carefully review all trade confirmations and account statements for accuracy and promptly report any errors
• Read carefully any investment literature, prospectuses and/or other offering documents, when applicable, prior to making
investment decisions and purchases.
• Understand the total of all fees & commissions given the specific investment services provided.
• Report changes in your financial and personal circumstances in a timely manner to assure that all relevant factors are reflected in
your Plan.
• Understand all investments have some degree of risk and it is possible to lose money on any investment.
• Understand that any results contained in your Goal Planning & Monitoring plan are based upon assumptions and can significantly
change either positively or negatively based upon any changes to the assumptions
Executive Summary
10/31/2016
Prepared for : Sam and Sue Johnson Company: Raymond James Prepared by: Jim Zientara, MBA, CIMA
Page 12 of 31
See Important Disclosure Information section in this Report for explanations of assumptions, limitations, methodologies, and a glossary.
Monitoring
The percentage weighting to each asset class within the portfolio will vary over time relative to the Target Portfolio. The percentage
weighting within each asset class will be allowed to vary within a reasonable range depending on market conditions.
Summary of Goals and Resources
Personal Information and Summary of Financial Goals
10/31/2016
Prepared for : Sam and Sue Johnson Company: Raymond James Prepared by: Jim Zientara, MBA, CIMA
Page 13 of 31
See Important Disclosure Information section in this Report for explanations of assumptions, limitations, methodologies, and a glossary.
Sam and Sue Johnson
Needs
Retirement - Expense. Lunch with?
10
Sam
Sue
Both Retired (2019-2044)
Sue Alone Retired (2045-2047)
65 / 2019
65 / 2019
$51,600
$36,000
Base Inflation Rate (2.20%)
Long Term Care
10
In 2024
Recurring every year for a total of 3 times
$1
Base Inflation Rate (2.20%)
Car/transportation. Ice cream cone?
10
In 2024
Recurring every 10 years until end of plan
$10,000
Base Inflation Rate (2.20%)
Maintain Home. Change Lite Bulbs?
10
In 2014
Recurring every year until end of plan
$2,000
Base Inflation Rate (2.20%)
Health Care
10
Both Medicare (2019-2044)
Sue Alone Medicare (2045-2047)
$14,450
$7,087
Base Inflation Rate plus 4.00% (6.20%)
Mortgage
9
In 2014
Recurring every year for a total of 10 times
$18,000
Base Inflation Rate (2.20%)
Wants
Personal Information and Summary of Financial Goals
10/31/2016
Prepared for : Sam and Sue Johnson Company: Raymond James Prepared by: Jim Zientara, MBA, CIMA
Page 14 of 31
See Important Disclosure Information section in this Report for explanations of assumptions, limitations, methodologies, and a glossary.
Sam and Sue Johnson
Travel
5
When both are retired
Recurring every year for a total of 20 times
$5,000
Base Inflation Rate (2.20%)
Wishes
College - Fletcher,Lucy,Lily, Ivy
3
12 years starting in 2024
Attending College - Public In-State (4 years)
$24,061
Base Inflation Rate (2.20%)
Leave Bequest
1
End of Sue's plan $10,000
Base Inflation Rate (2.20%)
Personal Information
Sam
Male - born 02/01/1954, age 62
Sue
Female - born 02/02/1954, age 62
Married, US Citizens living in FL
Employed - $75,000
Employed - $75,000
• This section lists the Personal and Financial Goal information you provided, which will
be used to create your Report. It is important that it is accurate and complete.
Participant Name Date of Birth Age Relationship
Amy 01/01/1979 37 Child
Jeff 01/01/1982 34 Child
Fletcher 01/01/2009 7 Grandchild
Ivy Sun 02/28/2016 0 Grandchild
Lily 04/29/2014 2 Grandchild
Lucy 01/01/2011 5 Grandchild
Current Financial Goals Graph
10/31/2016
Prepared for : Sam and Sue Johnson Company: Raymond James Prepared by: Jim Zientara, MBA, CIMA
Page 15 of 31
See Important Disclosure Information section in this Report for explanations of assumptions, limitations, methodologies, and a glossary.
This graph shows the annual costs for your Financial Goals, as you have specified. Because these costs will be used to create your Plan, it is
important that they are accurate and complete. All amounts are in after-tax, future dollars.
Net Worth Summary - All Resources
10/31/2016
Prepared for : Sam and Sue Johnson Company: Raymond James Prepared by: Jim Zientara, MBA, CIMA
Page 16 of 31
See Important Disclosure Information section in this Report for explanations of assumptions, limitations, methodologies, and a glossary.
This is your Net Worth Summary as of 10/31/2016. Your Net Worth is the difference between what you own (your Assets) and what you
owe (your Liabilities). To get an accurate Net Worth statement, make certain you have entered all of your Assets and Liabilities.
+ $150,000
Other Assets
Investment Assets $1,441,304
Total Liabilities $115,000
Net Worth $1,476,304
$1,591,304
Total Assets
-
Description Total
Investment Assets
Employer Retirement Plans $200,000
Individual Retirement Accounts $275,800
Annuities & Tax-Deferred Products $200,000
Taxable and/or Tax-Free Accounts $764,504
College Saving Plans $1,000
Total Investment Assets: $1,441,304
Other Assets
Home and Personal Assets $150,000
Total Other Assets: $150,000
Liabilities
Personal Real Estate Loan: $100,000
Vehicle Loan: $5,000
Other Personal Debt: $10,000
Total Liabilities: $115,000
Net Worth: $1,476,304
Resources Summary
10/31/2016
Prepared for : Sam and Sue Johnson Company: Raymond James Prepared by: Jim Zientara, MBA, CIMA
Page 17 of 31
See Important Disclosure Information section in this Report for explanations of assumptions, limitations, methodologies, and a glossary.
Description Owner Current Value Additions Assign to Goal
Investment Assets
Sam
401(k) $200,000 $3,750 Fund All Goals
Sam
529 Savings Plan $1,000 $1,000 College - Fletcher,Lucy,Lily, Ivy
Sue
Indexed Annuity with GLWB $100,000 Fund All Goals
Joint Survivorship
Investments $750,000 Fund All Goals
Joint Survivorship
Stock $14,504 Fund All Goals
Sam
Traditional IRA - Account $100,000 Fund All Goals
Sue
Traditional IRA - Account $175,800 Fund All Goals
Sam
Variable Annuity with GLWB $100,000 Fund All Goals
$1,441,304
Total Investment Assets :
Description Owner Current Value Future Value Assign to Goal
Other Assets
Home Joint Survivorship $150,000 Not Funding Goals
$150,000
Total of Other Assets :
Annual Premium Cash Value
Description Owner Beneficiary
Insured Death Benefit Premium Paid
Insurance Policies
Insurance Policies Summary (not included in Assets)
$250
Term life insurance
Term Life
Sam Co-Client of Insured
- 100%
Sam $50,000 Until Insured Dies
$50,000
Total Death Benefit of All Policies :
When the insured dies, the Cash Value of that policy is included in the Total Investment Assets.
Social Security
Description Value Assign to Goal
Social Security Sam will file a normal application at age 66.
He will receive $26,100 in retirement benefits at age 66.
Fund All Goals
Resources Summary
10/31/2016
Prepared for : Sam and Sue Johnson Company: Raymond James Prepared by: Jim Zientara, MBA, CIMA
Page 18 of 31
See Important Disclosure Information section in this Report for explanations of assumptions, limitations, methodologies, and a glossary.
Social Security
Description Value Assign to Goal
Social Security Sue will file a normal application at age 66.
She will receive $13,050 in retirement benefits at age 66.
Fund All Goals
Type Outstanding Balance Monthly Payment
Description Interest Rate
Owner
Liabilities
Total Amount Car Loan $5,000 $250
Sam
Total Amount Credit cards $10,000 $300
Joint
1st Mortgage Mortgage on home $100,000 $1,500
6.000%
Joint
$115,000
Total Outstanding Balance :
Risk and Portfolio Information
Risk Assessment
10/31/2016
Prepared for : Sam and Sue Johnson Company: Raymond James Prepared by: Jim Zientara, MBA, CIMA
Page 19 of 31
See Important Disclosure Information section in this Report for explanations of assumptions, limitations, methodologies, and a glossary.
Compare Me to my Group
Average Age 50 to 64
Bear Market Loss
Balanced
$1,341,304
Portfolio Value
-28%
Great Recession Return from November
2007 through February 2009
-$375,565
Potential loss of Portfolio Value
You are an About Average Risk-Taker
You selected a Risk Score for your Household of 50.
• The Bell Curve above shows the normal distribution of risk scores for your group. The average score is 50.
• Your Score corresponds to a Balanced Portfolio with 67% Stock (includes Alternative).
• You know that the Balanced Portfolio you selected had a -28% return during the Great Recession and are willing to accept the risk that
you could experience a similar or worse result.
• You realize that you may be accepting greater risk of loss as a household than Sue might prefer based upon her individual Risk Score.
• Your Score indicates that you are an About Average Risk-Taker (scores 46-54) as compared to other Investors of similar age.
Portfolio Appropriate for Score
Balanced
Average Return: 5.78%
Household
Sam Sue
Risk Score: 60 50
40
Portfolio Selected: Balanced w/ Growth Balanced
Conservative Balanced
% Stock (includes Alternative): 83% 67%
48%
Average Return: 6.06% 5.78%
5.35%
Great Recession Return: -38% -28%
-17%
Bond Bear Market Return: 11% 7%
3%
Results
Results - Current and Recommended
10/31/2016
Prepared for : Sam and Sue Johnson Company: Raymond James Prepared by: Jim Zientara, MBA, CIMA
Page 20 of 31
See Important Disclosure Information section in this Report for explanations of assumptions, limitations, methodologies, and a glossary.
Results Current Scenario Recommended Scenario
Average Return Bad Timing Average Return Bad Timing
100% 95% 100% 99%
Estimated % of Goals Funded
Likelihood of Funding All Goals
Your Confidence Zone: 75% - 90%
Current Scenario Adjustments Changes In Value
Retirement
Retirement Age
65 in 2019
65 in 2019
Sam
65 in 2019
65 in 2019
Sue
Planning Age
90 in 2044
90 in 2044
Sam
93 in 2047
93 in 2047
Sue
Results - Current and Recommended
10/31/2016
Prepared for : Sam and Sue Johnson Company: Raymond James Prepared by: Jim Zientara, MBA, CIMA
Page 21 of 31
See Important Disclosure Information section in this Report for explanations of assumptions, limitations, methodologies, and a glossary.
Current Scenario Adjustments Changes In Value
Goals
Needs
$51,600
$36,000
$51,600
$36,000
Retirement - Expense. Lunch with?
Both Retired
Sue Alone Retired
$1
2024
1
3
$1
2024
1
3
Long Term Care
Starting
Years between occurrences
Number of occurrences
Decreased $312
$9,688
2024
10
End of plan
$10,000
2024
10
End of plan
Car/transportation. Ice cream cone?
Starting
Years between occurrences
Ending
Decreased $62
$1,938
2014
1
End of plan
$2,000
2014
1
End of plan
Maintain Home. Change Lite Bulbs?
Starting
Years between occurrences
Ending
$14,450
$7,087
$14,450
$7,087
Health Care
Both Medicare
Sue Alone Medicare
Decreased $562
$17,438
2014
1
10
$18,000
2014
1
10
Mortgage
Starting
Years between occurrences
Number of occurrences
Wants
Decreased $625
$4,375
When both are retired
1
20
$5,000
When both are retired
1
20
Travel
Starting
Years between occurrences
Number of occurrences
Wishes
$24,061
12
2024
$24,061
12
2024
College - Fletcher,Lucy,Lily, Ivy
Years of School
Start Year
Decreased $10,000
$0
End of Sue's Plan
$10,000
End of Sue's Plan
Leave Bequest
Starting
Decreased 1%
$2,453,385
$2,483,301
Total Spending for Life of Plan
Results - Current and Recommended
10/31/2016
Prepared for : Sam and Sue Johnson Company: Raymond James Prepared by: Jim Zientara, MBA, CIMA
Page 22 of 31
See Important Disclosure Information section in this Report for explanations of assumptions, limitations, methodologies, and a glossary.
Savings
$3,750
$3,750
Qualified
$1,000
$1,000
529 Plan
Increased $1,500
$1,500
$0
Taxable
Increased $1,500
$6,250
$4,750
Total Savings This Year
Portfolios
17% Less Stock
Custom
Current
Allocation Before Retirement
77%
94%
Percent Stock
6.10%
6.45%
Total Return
14.79%
17.17%
Standard Deviation
-38%
-47%
Great Recession Return 11/07 - 2/09
11%
13%
Bond Bear Market Return 7/79 - 2/80
30% Less Stock
Balanced
Current
Allocation During Retirement
64%
94%
Percent Stock
5.78%
6.45%
Total Return
12.43%
17.17%
Standard Deviation
-28%
-47%
Great Recession Return 11/07 - 2/09
7%
13%
Bond Bear Market Return 7/79 - 2/80
2.20%
2.20%
Inflation
Investments
$1,341,304
$1,341,304
Total Investment Portfolio
$100,000
$100,000
Current GMWB Investment Strategies
$1,441,304
$1,441,304
Total Investment Assets
Social Security
At FRA
Current
Social Security Strategy
Results - Current and Recommended
10/31/2016
Prepared for : Sam and Sue Johnson Company: Raymond James Prepared by: Jim Zientara, MBA, CIMA
Page 23 of 31
See Important Disclosure Information section in this Report for explanations of assumptions, limitations, methodologies, and a glossary.
Current Scenario Adjustments Changes In Value
Sam
Normal
Normal
Filing Method
66
66
Age to File Application
66
66
Age Retirement Benefits Begin
$26,100
$26,100
First Year Benefit
Sue
Normal
Normal
Filing Method
66
66
Age to File Application
66
66
Age Retirement Benefits Begin
$13,050
$13,050
First Year Benefit
Worksheet Detail - Bear Market Test
10/31/2016
Prepared for : Sam and Sue Johnson Company: Raymond James Prepared by: Jim Zientara, MBA, CIMA
Page 24 of 31
See Important Disclosure Information section in this Report for explanations of assumptions, limitations, methodologies, and a glossary.
Likelihood of Reaching Goals After Loss of 47% - Using All Assets to Fund Goals by Importance
Needs, Wants, and Wishes
Needs and Wants Only
Needs Only
Goals
Needs
10 - Retirement - Expense. Lunch with?
10 - Long Term Care
10 - Car/transportation. Ice cream cone?
10 - Maintain Home. Change Lite Bulbs?
10 - Health Care
9 - Mortgage
Wants
5 - Travel
Wishes
3 - College - Fletcher,Lucy,Lily, Ivy
1 - Leave Bequest
This test assumes your investment allocation matches your current portfolio. If your investments suffered a loss of 47% this year, your portfolio value would be
reduced by $630,413. This is the approximate loss sustained by a portfolio with a similar percentage of stocks, bonds, cash, and alternative during the Great
Recession, which lasted from November 2007 through February 2009. These results show the likelihood you would be able to fund your Needs, Wants and Wishes
after experiencing this loss.
Bear Market Test for Current Scenario
Worksheet Detail - Bear Market Test
10/31/2016
Prepared for : Sam and Sue Johnson Company: Raymond James Prepared by: Jim Zientara, MBA, CIMA
Page 25 of 31
See Important Disclosure Information section in this Report for explanations of assumptions, limitations, methodologies, and a glossary.
Likelihood of Reaching Goals After Loss of 38% - Using All Assets to Fund Goals by Importance
Needs, Wants, and Wishes
Needs and Wants Only
Needs Only
Goals
Needs
10 - Retirement - Expense. Lunch with?
10 - Long Term Care
10 - Car/transportation. Ice cream cone?
10 - Maintain Home. Change Lite Bulbs?
10 - Health Care
9 - Mortgage
Wants
5 - Travel
Wishes
3 - College - Fletcher,Lucy,Lily, Ivy
1 - Leave Bequest
This test assumes your investment allocation matches the Custom portfolio. If your investments suffered a loss of 38% this year, your portfolio value would be
reduced by $509,696. This is the approximate loss sustained by a portfolio with a similar percentage of stocks, bonds, cash, and alternative during the Great
Recession, which lasted from November 2007 through February 2009. These results show the likelihood you would be able to fund your Needs, Wants and Wishes
after experiencing this loss.
Bear Market Test for Adjustments
Worksheet Detail - Social Security Maximization
10/31/2016
Prepared for : Sam and Sue Johnson Company: Raymond James Prepared by: Jim Zientara, MBA, CIMA
Page 26 of 31
See Important Disclosure Information section in this Report for explanations of assumptions, limitations, methodologies, and a glossary.
As Soon As
Possible
At Retirement At FRA At Age 70
Sam begins at
age 70 and
Sue begins at
FRA
Maximized
Benefit
Selected
Strategy
Social Security Strategy
Start age
Sam
Sue
66
66
62
62
65
65
66
66
70
70
70
66
70
70
First year benefit in current dollars
Sam
Sue
$26,100
$13,050
$0
$0
$24,360
$12,180
$26,100
$13,050
$34,452
$17,226
$34,452
$13,050
$34,452
$17,226
Maximization Based on Cash
Received
Total lifetime benefit in current
dollars
$1,057,050 $858,690 $1,023,120 $1,057,050 $1,188,594 $1,153,098 $1,188,594
Break Even Point
Sam
Sue
69
69
N/A
N/A
65
65
69
69
76
76
75
75
76
76
Maximization Based on Overall
Result
Probability of success 67% 59% 66% 67% 71% 70% 71%
Social Security Maximization for Current Scenario
Worksheet Detail - Social Security Maximization
10/31/2016
Prepared for : Sam and Sue Johnson Company: Raymond James Prepared by: Jim Zientara, MBA, CIMA
Page 27 of 31
See Important Disclosure Information section in this Report for explanations of assumptions, limitations, methodologies, and a glossary.
Social Security Maximization for Current Scenario
Notes
Selected Strategy:
You apply for and begin benefits at the later of your current age or age 62. The benefit is
automatically adjusted to account for excess earnings from part-time work, if applicable, and
taking benefits prior to your FRA. If you are age 62 or older, this option is not available.
This strategy is available only if you are married. The higher wage earner applies for and begins
benefits at age 70. The lower wage earner applies for and begins benefits at his/her FRA. The
higher/lower wage earners are determined based on the employment incomes you specified.
This strategy is available only if you are married. The lower wage earner applies for and suspends
taking benefits until age 70. The lower wage earner can file at or after his/her FRA, at which time
the spouse (the higher wage earner) files for and takes spousal benefits. The spouse then files for
and begins his/her own benefit at age 70, at the higher benefit amount.
The higher wage earner makes a restricted application at his/her FRA. Restricted application
allows the account holder to apply only for the "spousal benefit" s/he would be due under dual
entitlement rules. At any age beyond his/her FRA, the higher wage earner can apply for and
receive benefits based on his/her own work history.
This is the strategy you selected.
At FRA:
You apply for and begin retirement benefits at your Full Retirement Age (FRA), which is
determined by your date of birth. If the retirement age you specified is after your FRA, we
assume you will begin benefits at FRA, and we will adjust the benefit for inflation until your
retirement age.
At Retirement:
You apply for and begin retirement benefits at the retirement age shown. The benefit is
automatically adjusted to account for excess earnings from part-time work and/or taking benefits
prior to your FRA, if either is applicable.
As soon as possible:
At age 70:
You apply for and begin benefits at age 70.
(Higher Wage Earner) begins at age 70 and (Lower Wage Earner) begins at FRA:
The lower wage earner makes a restricted application at his/her FRA. Restricted application allows
the account holder to apply only for the "spousal benefit" s/he would be due under dual
entitlement rules. At any age beyond his/her FRA, the lower wage earner can apply for and
receive benefits based on his/her own work history.
(Lower Wage Earner) files/suspends and (Higher Wage Earner) restricted application:
Maximized Benefits:
This is the strategy that provides the highest estimate of lifetime Social Security income, assuming
you live to the age(s) shown on the Detailed Results page.
Total Lifetime Benefit:
The total estimate of benefits you and your co-client, if applicable, would receive in your lifetime,
assuming you live to the age(s) shown on the Detailed Results page. This amount is in current
(non-inflated) dollars.
This strategy is available only if you are married. The higher wage earner applies for and suspends
taking benefits until age 70. The higher wage earner can file at or after his/her FRA, at which
time the spouse (the lower wage earner) files for and takes spousal benefits. The spouse then files
for and begins his/her own benefit at age 70, at the higher benefit amount.
(Higher Wage Earner) files/suspends and (Lower Wage Earner) restricted application:
Break Even Point:
The age(s) at which this strategy would provide benefits equivalent to the “As Soon As Possible”
strategy. If you live longer than the “break even” age for a strategy, your total lifetime benefits
using that strategy would be greater than the lifetime benefits of the “As Soon As Possible”
strategy. If you are older than age 62 and the “As Soon As Possible” strategy is not shown, the
break even comparison uses the strategy that begins at the earliest age(s) as the baseline for
comparison.
Glossary
10/31/2016
Prepared for : Sam and Sue Johnson Company: Raymond James Prepared by: Jim Zientara, MBA, CIMA
Page 28 of 31
Asset Allocation is the process of determining what portions of your portfolio holdings are
to be invested in the various asset classes.
Asset Allocation
Asset Class
Asset Class is a standard term that broadly defines a category of investments. The three
basic asset classes are Cash, Bonds, and Stocks. Bonds and Stocks are often further
subdivided into more narrowly defined classes. Some of the most common asset classes are
defined below.
Cash and Cash Alternatives
Cash typically includes bank accounts or certificates of deposit, which are insured by the
Federal Deposit Insurance Corporation up to a limit per account. Cash Alternatives typically
include money market securities, U.S. treasury bills, and other investments that are readily
convertible to cash, have a stable market value, and a very short-term maturity. U.S.
Treasury bills are backed by the full faith and credit of the U.S. Government and, when
held to maturity, provide safety of principal. (See the “Risks Inherent in Investing” section
in this Important Disclosure Information for a summary of the risks associated with
investing in cash alternatives.)
Bonds
Bonds are either domestic (U.S.) or global debt securities issued by either private
corporations or governments. (See the “Risks Inherent in Investing” section in this
Important Disclosure Information for a summary of the risks associated with investing in
bonds. Bonds are also called “fixed income securities.”)
Domestic government bonds are backed by the full faith and credit of the U.S.
Government and have superior liquidity and, when held to maturity, safety of principal.
Domestic corporate bonds carry the credit risk of their issuers and thus usually offer
additional yield. Domestic government and corporate bonds can be sub-divided based
upon their term to maturity. Short-term bonds have an approximate term to maturity of 1
to 5 years; intermediate-term bonds have an approximate term to maturity of 5 to 10
years; and, long-term bonds have an approximate term to maturity greater than 10 years.
Commodities
A commodity is food, metal, or another fixed physical substance that investors buy or sell,
usually via futures contracts, and generally traded in very large quantities.
Stocks
Stocks are equity securities of domestic and foreign corporations. (See the “Risks Inherent
in Investing” section in this Important Disclosure Information for a summary of the risks
associated with investing in stocks.)
Domestic stocks are equity securities of U.S. corporations. Domestic stocks are often
sub-divided based upon the market capitalization of the company (the market value of the
company's stock). "Large cap" stocks are from larger companies, "mid cap" from the
middle range of companies, and "small cap" from smaller, perhaps newer, companies.
Generally, small cap stocks experience greater market volatility than stocks of companies
with larger capitalization. Small cap stocks are generally those from companies whose
capitalization is less than $500 million, mid cap stocks those between $500 million and $5
billion, and large cap over $5 billion.
Large cap, mid cap and small cap may be further sub-divided into "growth" and "value"
categories. Growth companies are those with an orientation towards growth, often
characterized by commonly used metrics such as higher price-to-book and
price-to-earnings ratios. Analogously, value companies are those with an orientation
towards value, often characterized by commonly used metrics such as lower price-to-book
and price-to-earnings ratios.
International stocks are equity securities from foreign corporations. International stocks are
often sub-divided into those from "developed" countries and those from "emerging
markets." The emerging markets are in less developed countries with emerging economies
that may be characterized by lower income per capita, less developed infrastructure and
nascent capital markets. These "emerging markets" usually are less economically and
politically stable than the "developed markets." Investing in international stocks involves
special risks, among which include foreign exchange volatility and risks of investing under
different tax, regulatory and accounting standards.
Asset Mix is the combination of asset classes within a portfolio, and is usually expressed as a
percentage for each asset class.
Asset Mix
Bear Market Loss
The Bear Market Loss shows how a portfolio would have been impacted during the Great
Recession (November 2007 through February 2009) or the Bond Bear Market (July 1979
through February 1980). The Bear Market Loss shows: 1) either the Great Recession Return
or the Bond Bear Market Return, whichever is lower, and 2) the potential loss, if you had
been invested in this cash-bond-stock-alternative portfolio during the period with the lower
return. See Great Recession Return and Bond Bear Market Return.
Glossary
10/31/2016
Prepared for : Sam and Sue Johnson Company: Raymond James Prepared by: Jim Zientara, MBA, CIMA
Page 29 of 31
Bear Market Test
The Bear Market Test, included in the Stress Tests, examines the impact on your Plan results
if a Bear Market Loss occurred this year. The Bear Market Test shows the likelihood that you
could fund your Needs, Wants and Wishes after experiencing such an event. See Bear
Market Loss.
Bond Bear Market Return
The Bond Bear Market Return is the rate of return for a cash-bond-stock-alternative
portfolio during the Bond Bear Market (July 1979 through February 1980), the worst bear
market for bonds since the Great Depression. Goal Planning & Monitoring shows a Bond
Bear Market Return for your Current, Risk-based, and Target Portfolios, calculated using
historical returns of four broad-based asset class indices. See Great Recession Return.
Bypass Trust
An estate planning device used to pass down assets after death without subjecting them to
the estate tax.
Cash Receipt Schedule
A Cash Receipt Schedule consists of one or more years of future after-tax amounts received
from the anticipated sale of an Other Asset, exercising of Stock Options grants, or proceeds
from Restricted Stock grants.
Confidence Zone
See Monte Carlo Confidence Zone.
Concentrated Position
A Concentrated Position is when your portfolio contains a significant amount (as a
percentage of the total portfolio value) in individual stock or bonds. Concentrated Positions
have the potential to increase the risk of your portfolio.
Current Dollars
The Results of Goal Planning & Monitoring calculations are in Future Dollars. To help you
compare dollar amounts in different years, we also express the Results in Current Dollars,
calculated by discounting the Future Dollars by the sequence of inflation rates used in the
Plan.
Current Portfolio
Your Current Portfolio is comprised of all the investment assets you currently own (or a
subset of your assets, based on the information you provided for this Plan), categorized by
Asset Class and Asset Mix.
Fund All Goals
Fund All Goals is one of two ways for your assets and retirement income to be used to fund
your goals. The other is Earmark, which means that an asset or retirement income is
assigned to one or more goals, and will be used only for those goals. Fund All Goals means
that the asset or income is not earmarked to fund specific goals, and can be used to fund
any goal, as needed in the calculations.
Future Dollars
Future Dollars are inflated dollars. The Results of Goal Planning & Monitoring calculations
are in Future Dollars. To help you compare dollar amounts in different years, we discount
the Future Dollar amounts by the inflation rates used in the calculations and display the
Results in the equivalent Current Dollars.
Great Recession Return
The Great Recession Return is the rate of return for a cash-bond-stock-alternative portfolio
during the Great Recession (November 2007 through February 2009), the worst bear
market for stocks since the Great Depression. Goal Planning & Monitoring shows a Great
Recession Return for your Current, Risk-based, and Target Portfolios, calculated using
historical returns of four broad-based asset class indices. See Bond Bear Market Return.
Inflation Rate
Inflation is the percentage increase in the cost of goods and services for a specified time
period. A historical measure of inflation is the Consumer Price Index (CPI). In Goal Planning
& Monitoring, the Inflation Rate is selected by your advisor, and can be adjusted in different
scenarios.
Liquidity
Liquidity is the ease with which an investment can be converted into cash.
Monte Carlo Confidence Zone
The Monte Carlo Confidence Zone is the range of probabilities that you (and/or your
advisor) have selected as your target range for the Monte Carlo Probability of Success in
your Plan. The Confidence Zone reflects the Monte Carlo Probabilities of Success with
which you would be comfortable, based upon your Plan, your specific time horizon, risk
profile, and other factors unique to you.
Irrevocable Life Insurance Trust
An irrevocable trust set up with a life insurance policy as the asset, allowing the grantor of
the policy to exempt the asset away from his or her taxable estate.
Glossary
10/31/2016
Prepared for : Sam and Sue Johnson Company: Raymond James Prepared by: Jim Zientara, MBA, CIMA
Page 30 of 31
Monte Carlo Probability of Success / Probability of Failure
The Monte Carlo Probability of Success is the percentage of trials of your Plan that were
successful. If a Monte Carlo simulation runs your Plan 1,000 times, and if 600 of those runs
are successful (i.e., all your goals are funded and you have at least $1 of Safety Margin),
then the Probability of Success for that Plan, with all its underlying assumptions, would be
60%, and the Probability of Failure would be 40%.
Monte Carlo Simulations
Monte Carlo simulations are used to show how variations in rates of return each year can
affect your results. A Monte Carlo simulation calculates the results of your Plan by running
it many times, each time using a different sequence of returns. Some sequences of returns
will give you better results, and some will give you worse results. These multiple trials
provide a range of possible results, some successful (you would have met all your goals) and
some unsuccessful (you would not have met all your goals).
Needs / Wants / Wishes
In Goal Planning & Monitoring, you choose an importance level from 10 to 1 (where 10 is
the highest) for each of your financial goals. Then, the importance levels are divided into
three groups: Needs, Wants, and Wishes. Needs are the goals that you consider necessary
for your lifestyle, and are the goals that you must fulfill. Wants are the goals that you
would really like to fulfill, but could live without. Wishes are the “dream goals” that you
would like to fund, although you won’t be too dissatisfied if you can’t fund them. In Goal
Planning & Monitoring, Needs are your most important goals, then Wants, then Wishes.
Portfolio Set
A Portfolio Set is a group of portfolios that provides a range of risk and return strategies for
different investors.
Portfolio Total Return
A Portfolio Total Return is determined by weighting the return assumption for each Asset
Class according to the Asset Mix.
Probability of Success / Probability of Failure
See Monte Carlo Probability of Success / Probability of Failure.
Real Return
The Real Return is the Total Return of your portfolio minus the Inflation Rate.
Standard Deviation
Standard Deviation is a statistical measure of the volatility of an investment, an asset class,
or a portfolio. It measures the degree by which an actual return might vary from the
average return, or mean. Typically, the higher the standard deviation, the higher the
potential risk of the investment, asset class, or portfolio.
Safety Margin
The Safety Margin is the hypothetical portfolio value at the end of the Plan. A Safety Margin
of zero indicates the portfolio was depleted before the Plan ended.
Recommended Scenario
The Recommended Scenario is the scenario selected by your advisor to be shown on the
Results page, in Play Zone, and in the Presentation.
Retirement Start Date
For married couples, retirement in Goal Planning & Monitoring begins when both the client
and spouse are retired. For single, divorced, or widowed clients, retirement begins when the
client retires.
Risk
Risk is the chance that the actual return of an investment, asset class, or portfolio will be
different from its expected or average return.
Risk-based Portfolio
The risk-based portfolio is the Model Portfolio associated with the risk score you selected.
Star Track provides a summary of your Plan results over time, using a bar graph. Each bar
shows the Monte Carlo Probability of Success for your Recommended Scenario, on the date
specified, compared to the Monte Carlo Probability of Success for a scenario using all Target
values.
Star Track
Target Goal Amount
The Target Goal Amount is the amount you would expect to spend, or the amount you
would like to spend, for each financial goal.
Target Band
The Target Band is the portfolio(s) that could be appropriate for you, based upon the
risk-based portfolio.
Glossary
10/31/2016
Prepared for : Sam and Sue Johnson Company: Raymond James Prepared by: Jim Zientara, MBA, CIMA
Page 31 of 31
Target Retirement Age
Target Retirement Age is the age at which you would like to retire.
Target Savings Amount
In the Resources section of Goal Planning & Monitoring, you enter the current annual
additions being made to your investment assets. The total of these additions is your Target
Savings Amount.
Time Horizon
Time Horizon is the period from now until the time the assets in this portfolio will begin to
be used.
Total Return
Total Return is an assumed, hypothetical growth rate for a specified time period. The Total
Return is either (1) the Portfolio Total Return or (2) as entered by you or your advisor. Also
see “Real Return.”
Wants
See "Needs / Wants / Wishes".
Willingness
In Goal Planning & Monitoring, in addition to specifying Target Goal Amounts, a Target
Savings Amount, and Target Retirement Ages, you also specify a Willingness to adjust these
Target values. The Willingness choices are Very Willing, Somewhat Willing, Slightly Willing,
and Not at All.
Wishes
See "Needs / Wants / Wishes".
Target Portfolio
Target Portfolio is the portfolio you have selected based upon your financial goals and your
risk tolerance.
Plan Delivery Acknowledgement
Notes
Client signature & date
________________________________________________________
Delivery Date
________________________________________________________
We have prepared this plan based on information provided by you. We have not attempted to verify the accuracy or completeness of this
information. As the future cannot be forecast with certainty, actual results will vary from these projections. It is possible that these
variations may be material. The degree of uncertainty normally increases with the length of the future period covered.
Financial Advisor : Jim Zientara, MBA, CIMA
Your advisor (Jim Zientara, MBA, CIMA) will review this plan with you on a periodic basis to determine whether your stated goals and
assumptions in this plan are still relevant. It is not expected that the plan will change frequently. In particular, short-term changes in the
financial markets should not generally require adjustments to the plan. It is your obligation to notify all interested parties of any material
changes that would alter the objectives of this plan. If all interested parties are not notified of any material changes, then the current plan
document would become invalid.
This plan should be reviewed periodically to ensure that the decisions made continue to be appropriate, particularly if there are changes in
family circumstances including, but not limited to an inheritance, birth of a child, death of a family member, or material change in incomes
or expenses.
We (Sam and Sue Johnson) have reviewed and accept the information contained within this plan and understand the assumptions
associated with it. We believe that all information provided by us is complete and accurate to the best of our knowledge. We recognize
that performance is not guaranteed and that all future projections are included simply as a tool for decision making and do not represent a
forecast of our financial future.
Advisor signature & date
________________________________________________________
Plan Name : Financial Goal Plan
Report Name : Financial Goal Plan 10/31/2016

More Related Content

PDF
Inheritance, Retirement & Cash Flow
PPT
Strong Women
PPT
Strong Women
PPT
Strong Women
PPT
Challengespres
PPTX
Capital Markets Review for Financial Advisors
PPT
2010 Investment Outlook
PPTX
Challenges Pre Retire
Inheritance, Retirement & Cash Flow
Strong Women
Strong Women
Strong Women
Challengespres
Capital Markets Review for Financial Advisors
2010 Investment Outlook
Challenges Pre Retire

Similar to SamAndSueJohnson10312016ZoomerSSBearMkt.pdf (20)

PPT
Modern Investing: Is it Different this Time?
PDF
Rolling Return S&P 500 (5 and 10 year)
PDF
New perspectives on asset class investing
PPT
The World Is Open For Business
PPTX
Outlook 2021 for Elements Wealth Management
PDF
Outlook 2021
PPT
Lowdown on the Slowdown
PPT
Pulse Of The Market
PPT
2009 Pulse Of The Market
PDF
Final Capstone Project_Gene_M_Gorrell_01_29_2016
PDF
Citi bank market report dec 2016
PPT
What Should I Do Now Lpl
PDF
GIC Investment Ideas: Alternatives
PDF
A Decade of Credit, August 2014
PDF
Anumara capital (eng) 18.05
PPT
Aboslute Capital Univ. Presentation
PDF
3Q-2016-Investor-Presentation_Final_HR
PDF
3 q 2016 investor presentation final_hr
PDF
Emerald expo investor presentation march 2018 v_f
PDF
Risk-Adjusted Return: Quarterly Update 2013 Q1
Modern Investing: Is it Different this Time?
Rolling Return S&P 500 (5 and 10 year)
New perspectives on asset class investing
The World Is Open For Business
Outlook 2021 for Elements Wealth Management
Outlook 2021
Lowdown on the Slowdown
Pulse Of The Market
2009 Pulse Of The Market
Final Capstone Project_Gene_M_Gorrell_01_29_2016
Citi bank market report dec 2016
What Should I Do Now Lpl
GIC Investment Ideas: Alternatives
A Decade of Credit, August 2014
Anumara capital (eng) 18.05
Aboslute Capital Univ. Presentation
3Q-2016-Investor-Presentation_Final_HR
3 q 2016 investor presentation final_hr
Emerald expo investor presentation march 2018 v_f
Risk-Adjusted Return: Quarterly Update 2013 Q1
Ad

Recently uploaded (20)

PDF
2025-08 San Francisco FinOps Meetup: Tiering, Intelligently.
PPTX
Business_Capability_Map_Collection__pptx
PPTX
inbound2857676998455010149.pptxmmmmmmmmm
PPTX
GPS sensor used agriculture land for automation
PPTX
indiraparyavaranbhavan-240418134200-31d840b3.pptx
PPT
Classification methods in data analytics.ppt
PPT
statistics analysis - topic 3 - describing data visually
PPTX
Phase1_final PPTuwhefoegfohwfoiehfoegg.pptx
PPTX
OJT-Narrative-Presentation-Entrep-group.pptx_20250808_102837_0000.pptx
PPTX
recommendation Project PPT with details attached
PPTX
Statisticsccdxghbbnhhbvvvvvvvvvv. Dxcvvvhhbdzvbsdvvbbvv ccc
PPTX
PPT for Diseases.pptx, there are 3 types of diseases
PPT
Chinku Sharma Internship in the summer internship project
PDF
©️ 01_Algorithm for Microsoft New Product Launch - handling web site - by Ale...
PDF
Hikvision-IR-PPT---EN.pdfSADASDASSAAAAAAAAAAAAAAA
PPTX
DATA MODELING, data model concepts, types of data concepts
PDF
The Role of Pathology AI in Translational Cancer Research and Education
PPTX
MBA JAPAN: 2025 the University of Waseda
PPT
expt-design-lecture-12 hghhgfggjhjd (1).ppt
PPTX
865628565-Pertemuan-2-chapter-03-NUMERICAL-MEASURES.pptx
2025-08 San Francisco FinOps Meetup: Tiering, Intelligently.
Business_Capability_Map_Collection__pptx
inbound2857676998455010149.pptxmmmmmmmmm
GPS sensor used agriculture land for automation
indiraparyavaranbhavan-240418134200-31d840b3.pptx
Classification methods in data analytics.ppt
statistics analysis - topic 3 - describing data visually
Phase1_final PPTuwhefoegfohwfoiehfoegg.pptx
OJT-Narrative-Presentation-Entrep-group.pptx_20250808_102837_0000.pptx
recommendation Project PPT with details attached
Statisticsccdxghbbnhhbvvvvvvvvvv. Dxcvvvhhbdzvbsdvvbbvv ccc
PPT for Diseases.pptx, there are 3 types of diseases
Chinku Sharma Internship in the summer internship project
©️ 01_Algorithm for Microsoft New Product Launch - handling web site - by Ale...
Hikvision-IR-PPT---EN.pdfSADASDASSAAAAAAAAAAAAAAA
DATA MODELING, data model concepts, types of data concepts
The Role of Pathology AI in Translational Cancer Research and Education
MBA JAPAN: 2025 the University of Waseda
expt-design-lecture-12 hghhgfggjhjd (1).ppt
865628565-Pertemuan-2-chapter-03-NUMERICAL-MEASURES.pptx
Ad

SamAndSueJohnson10312016ZoomerSSBearMkt.pdf

  • 1. Financial Goal Plan Sam and Sue Johnson October 31, 2016 Prepared by: Jim Zientara, MBA, CIMA Raymond James 11009 Gatewood Drive Suite 101 Lakewood Ranch, FL 34211 (941) 750-6818 | [email protected] http://raymondjames.com/jz Securities offered through Raymond James Financial Services, Inc., member FINRA/SIPC. Raymond James is not affiliated with any other entities listed herein.
  • 2. Table Of Contents IMPORTANT DISCLOSURE INFORMATION 1 - 5 Executive Summary Executive Summary 6 - 12 Summary of Goals and Resources Personal Information and Summary of Financial Goals 13 - 14 Current Financial Goals Graph 15 Net Worth Summary - All Resources 16 Resources Summary 17 - 18 Risk and Portfolio Information Risk Assessment 19 Results Results - Current and Recommended 20 - 23 Worksheet Detail - Bear Market Test 24 - 25 Worksheet Detail - Social Security Maximization 26 - 27 Glossary 28 - 31
  • 3. IMPORTANT DISCLOSURE INFORMATION 10/31/2016 Prepared for : Sam and Sue Johnson Company: Raymond James Prepared by: Jim Zientara, MBA, CIMA Page 1 of 31 The return assumptions in Goal Planning & Monitoring are not reflective of any specific product, and do not include any fees or expenses that may be incurred by investing in specific products. The actual returns of a specific product may be more or less than the returns used in Goal Planning & Monitoring. It is not possible to directly invest in an index. Financial forecasts, rates of return, risk, inflation, and other assumptions may be used as the basis for illustrations. They should not be considered a guarantee of future performance or a guarantee of achieving overall financial objectives. Past performance is not a guarantee or a predictor of future results of either the indices or any particular investment. IMPORTANT: The projections or other information generated by Goal Planning & Monitoring regarding the likelihood of various investment outcomes are hypothetical in nature, do not reflect actual investment results, and are not guarantees of future results. Goal Planning & Monitoring results may vary with each use and over time. Information that you provided about your assets, financial goals, and personal situation are key assumptions for the calculations and projections in this Report. Please review the Report sections titled "Personal Information and Summary of Financial Goals", "Current Portfolio Allocation", and "Tax and Inflation Options" to verify the accuracy of these assumptions. If any of the assumptions are incorrect, you should notify your financial advisor. Even small changes in assumptions can have a substantial impact on the results shown in this Report. The information provided by you should be reviewed periodically and updated when either the information or your circumstances change. Information Provided by You Goal Planning & Monitoring Assumptions and Limitations All asset and net worth information included in this Report was provided by you or your designated agents, and is not a substitute for the information contained in the official account statements provided to you by custodians. The current asset data and values contained in those account statements should be used to update the asset information included in this Report, as necessary. Assumptions and Limitations Goal Planning & Monitoring offers several methods of calculating results, each of which provides one outcome from a wide range of possible outcomes. All results in this Report are hypothetical in nature, do not reflect actual investment results, and are not guarantees of future results. All results use simplifying assumptions that do not completely or accurately reflect your specific circumstances. No Plan or Report has the ability to accurately predict the future. As investment returns, inflation, taxes, and other economic conditions vary from the Goal Planning & Monitoring assumptions, your actual results will vary (perhaps significantly) from those presented in this Report. All Goal Planning & Monitoring calculations use asset class returns, not returns of actual investments. The projected return assumptions used in this Report are estimates based on average annual returns for each asset class. The portfolio returns are calculated by weighting individual return assumptions for each asset class according to your portfolio allocation. The portfolio returns may have been modified by including adjustments to the total return and the inflation rate. The portfolio returns assume reinvestment of interest and dividends at net asset value without taxes, and also assume that the portfolio has been rebalanced to reflect the initial recommendation. No portfolio rebalancing costs, including taxes, if applicable, are deducted from the portfolio value. No portfolio allocation eliminates risk or guarantees investment results. Goal Planning & Monitoring does not provide recommendations for any products or securities.
  • 4. IMPORTANT DISCLOSURE INFORMATION 10/31/2016 Prepared for : Sam and Sue Johnson Company: Raymond James Prepared by: Jim Zientara, MBA, CIMA Page 2 of 31 Asset Class Name Projected Return Assumption Projected Standard Deviation Cash & Cash Alternatives 1.00% 2.40% Investment Grade Long Maturity Fixed Income 4.10% 14.10% Investment Grade Intermediate Maturity Fixed Inc 4.00% 5.30% Investment Grade Short Maturity Fixed Income 3.60% 3.40% Non-Investment Grade Fixed Income 5.40% 9.70% Non-U.S. Fixed Income 3.70% 9.80% Global Fixed Income Strategies 3.80% 6.40% Multi-Sector Fixed Income Strategies 4.72% 4.60% Fixed Income Other 3.00% 8.00% U.S. Large Cap Blend 6.60% 18.10% U.S. Large Cap Value 6.60% 18.10% U.S. Large Cap Growth 6.60% 18.10% U.S. Mid Cap Equity 6.70% 19.60% U.S. Small Cap Equity 7.10% 22.10% Non-U.S. Developed Market Equity 6.70% 20.50% Non-U.S. Emerging Market Equity 7.70% 26.30% Global Equity Strategies 6.80% 19.50% Equity Sector Strategies 6.60% 18.10% Real Estate 5.90% 21.20% Equity Other 7.00% 20.00% Alternative Strategies 4.50% 9.70% Commodities 3.60% 17.30% Private Market Strategies 9.70% 26.90% Allocation Strategies (Equity Weighted) 5.75% 13.30% Asset Class Name Projected Return Assumption Projected Standard Deviation Allocation Strategies (Fixed Income Weighted) 4.85% 8.70% World Allocation Strategies 5.96% 10.30% Conservative Strategies 4.78% 7.07% Moderate Conservative Strategies 5.36% 10.29% Moderate Strategies 5.78% 13.13% Moderate Aggressive Strategies 6.06% 15.18%
  • 5. IMPORTANT DISCLOSURE INFORMATION 10/31/2016 Prepared for : Sam and Sue Johnson Company: Raymond James Prepared by: Jim Zientara, MBA, CIMA Page 3 of 31 Risks Inherent in Investing Investing in fixed income securities involves interest rate risk, credit risk, and inflation risk. Interest rate risk is the possibility that bond prices will decrease because of an interest rate increase. When interest rates rise, bond prices and the values of fixed income securities fall. When interest rates fall, bond prices and the values of fixed income securities rise. Credit risk is the risk that a company will not be able to pay its debts, including the interest on its bonds. This risk is higher with non-investment grade fixed income securities. Inflation risk is the possibility that the interest paid on an investment in bonds will be lower than the inflation rate, decreasing purchasing power. Cash alternatives typically include money market securities and U.S. treasury bills. Investing in such cash alternatives involves inflation risk. In addition, investments in money market securities may involve credit risk and a risk of principal loss. Because money market securities are neither insured nor guaranteed by the Federal Deposit Insurance Corporation or any other government agency, there is no guarantee the value of your investment will be maintained at $1.00 per share. U.S. Treasury bills are subject to market risk if sold prior to maturity. Market risk is the possibility that the value, when sold, might be less than the purchase price. Investing in stock securities involves volatility risk, market risk, business risk, and industry risk. The prices of most stocks fluctuate. Volatility risk is the chance that the value of a stock will fall. Market risk is chance that the prices of all stocks will fall due to conditions in the economic environment. Business risk is the chance that a specific company’s stock will fall because of issues affecting it. Industry risk is the chance that a set of factors particular to an industry group will adversely affect stock prices within the industry. (See “Asset Class – Stocks” in the Glossary section of this Important Disclosure Information for a summary of the relative potential volatility of different types of stocks.) International investing involves additional risks including, but not limited to, changes in currency exchange rates, differences in accounting and taxation policies, and political or economic instabilities that can increase or decrease returns. Commodities are generally considered speculative because of the significant potential for investment loss. Commodities are volatile investments and should only form a small part of a diversified portfolio. There may be sharp price fluctuations even during periods when prices overall are rising. Report Is a Snapshot and Does Not Provide Legal, Tax, or Accounting Advice This Report provides a snapshot of your current financial position and can help you to focus on your financial resources and goals, and to create a plan of action. Because the results are calculated over many years, small changes can create large differences in future results. You should use this Report to help you focus on the factors that are most important to you. This Report does not provide legal, tax, or accounting advice. Before making decisions with legal, tax, or accounting ramifications, you should consult appropriate professionals for advice that is specific to your situation. This information is provided for your convenience, but should not be used as a substitute for your account's monthly statements and trade confirmations. It has been gathered from information provided by you and other sources believed to be reliable. Goal Planning & Monitoring Methodology Goal Planning & Monitoring offers several methods of calculating results, each of which provides one outcome from a wide range of possible outcomes. The methods used are: “Average Returns,” “Bad Timing,” “Class Sensitivity,” and “Monte Carlo Simulations.” Results Using Average Returns The Results Using Average Returns are calculated using one average return for your pre-retirement period and one average return for your post-retirement period. Average Returns are a simplifying assumption. In the real world, investment returns can (and often do) vary widely from year to year and vary widely from a long-term average return. Results with Bad Timing Results with Bad Timing are calculated by using low returns in one or two years, and average returns for all remaining years of the Plan. For most Plans, the worst time for low returns is when you begin taking substantial withdrawals from your portfolio. The Results with Bad Timing assume that you earn a low return in the year(s) you select and then an Adjusted Average Return in all other years. This Adjusted Average Return is calculated so that the average return of the Results with Bad Timing is equal to the return(s) used in calculating the Results Using Average Returns. This allows you to compare two results with the same overall average return, where one (the Results with Bad Timing) has low returns in one or two years. The default for the first year of low returns is two standard deviations less than the average return, and the default for the second year is one standard deviation less than the average return.
  • 6. IMPORTANT DISCLOSURE INFORMATION 10/31/2016 Prepared for : Sam and Sue Johnson Company: Raymond James Prepared by: Jim Zientara, MBA, CIMA Page 4 of 31 Results Using Class Sensitivity The Results Using Class Sensitivity are calculated by using different return assumptions for one or more asset classes during the years you select. These results show how your Plan would be affected if the annual returns for one or more asset classes were different than the average returns for a specified period in your Plan. Results Using Monte Carlo Simulations Monte Carlo simulations are used to show how variations in rates of return each year can affect your results. A Monte Carlo simulation calculates the results of your Plan by running it many times, each time using a different sequence of returns. Some sequences of returns will give you better results, and some will give you worse results. These multiple trials provide a range of possible results, some successful (you would have met all your goals) and some unsuccessful (you would not have met all your goals). The percentage of trials that were successful is the probability that your Plan, with all its underlying assumptions, could be successful. In Goal Planning & Monitoring, this is the Probability of Success. Analogously, the percentage of trials that were unsuccessful is the Probability of Failure. The Results Using Monte Carlo Simulations indicate the likelihood that an event may occur as well as the likelihood that it may not occur. In analyzing this information, please note that the analysis does not take into account actual market conditions, which may severely affect the outcome of your goals over the long-term. Goal Planning & Monitoring Presentation of Results The Results Using Average Returns, Bad Timing, and Class Sensitivity display the results using an “Estimated % of Goal Funded” and a “Safety Margin.” Estimated % of Goal Funded For each Goal, the “Estimated % of Goal Funded” is the sum of the assets used to fund the Goal divided by the sum of the Goal’s expenses. All values are in current dollars. A result of 100% or more does not guarantee that you will reach a Goal, nor does a result under 100% guarantee that you will not. Rather, this information is meant to identify possible shortfalls in this Plan, and is not a guarantee that a certain percentage of your Goals will be funded. The percentage reflects a projection of the total cost of the Goal that was actually funded based upon all the assumptions that are included in this Plan, and assumes that you execute all aspects of the Plan as you have indicated. Safety Margin The Safety Margin is the estimated value of your assets at the end of this Plan, based on all the assumptions included in this Report. Only you can determine if that Safety Margin is sufficient for your needs. Bear Market Loss and Bear Market Test The Bear Market Loss shows how a portfolio would have been impacted during the worst bear market since the Great Depression. Depending on the composition of the portfolio, the worst bear market is either the "Great Recession" or the "Bond Bear Market." The Great Recession, from November 2007 through February 2009, was the worst bear market for stocks since the Great Depression. In Goal Planning & Monitoring, the Great Recession Return is the rate of return, during the Great Recession, for a portfolio comprised of cash, bonds, stocks, and alternatives, with an asset mix equivalent to the portfolio referenced. The Bond Bear Market, from July 1979 through February 1980, was the worst bear market for bonds since the Great Depression. In Goal Planning & Monitoring, the Bond Bear Market Return is the rate of return, for the Bond Bear Market period, for a portfolio comprised of cash, bonds, stocks, and alternatives, with an asset mix equivalent to the portfolio referenced. The Bear Market Loss shows: 1) either the Great Recession Return or the Bond Bear Market Return, whichever is lower, and 2) the potential loss, if you had been invested in this cash-bond-stock-alternative portfolio during the period with the lower return. In general, most portfolios with a stock allocation of 20% or more have a lower Great Recession Return, and most portfolios with a combined cash and bond allocation of 80% or more have a lower Bond Bear Market Return. The Bear Market Test, included in the Stress Tests, examines the impact on your Plan results if an identical Great Recession or Bond Bear Market, whichever would be worse, occurred this year. The Bear Market Test shows the likelihood that you could fund your Needs, Wants and Wishes after experiencing such an event.
  • 7. IMPORTANT DISCLOSURE INFORMATION 10/31/2016 Prepared for : Sam and Sue Johnson Company: Raymond James Prepared by: Jim Zientara, MBA, CIMA Page 5 of 31 Even though you are using projected returns for all other Goal Planning & Monitoring results, the Bear Market Loss and Bear Market Test use returns calculated from historical indices. These results are calculated using only three asset classes – Cash, Bonds, and Stocks. Alternative asset classes (e.g., real estate, commodities) are included in the Stocks asset class. The indices and the resulting returns for the Great Recession and the Bond Bear Market are: Because the Bear Market Loss and Bear Market Test use the returns from asset class indices rather than the returns of actual investments, they do not represent the performance for any specific portfolio, and are not a guarantee of minimum or maximum levels of losses or gains for any portfolio. The actual performance of your portfolio may differ substantially from those shown in the Great Recession Return, the Bond Bear Market Return, the Bear Market Loss, and the Bear Market Test. Asset Class Index Great Recession Return 11/2007 – 02/2009 Bond Bear Market Return 07/1979 – 02/1980 Cash Ibbotson U.S. 30-day Treasury Bills 2.31% 7.08% Bond Ibbotson Intermediate-Term Government Bonds – Total Return 15.61% -8.89% Stock S&P 500 - Total Return -50.95% 14.61% Alternative HFRI FOF: Diversified* S&P GSCI Commodity - Total Return** -19.87% N/A N/A 23.21% *Hedge Fund Research Indices Fund of Funds **S&P GSCI was formerly the Goldman Sachs Commodity Index Goal Planning & Monitoring Risk Assessment The Goal Planning & Monitoring Risk Assessment highlights some – but not all – of the trade-offs you might consider when deciding how to invest your money. This approach does not provide a comprehensive, psychometrically-based, or scientifically-validated profile of your risk tolerance, loss tolerance, or risk capacity, and is provided for informational purposes only. Based on your specific circumstances, you must decide the appropriate balance between potential risks and potential returns. Goal Planning & Monitoring does not and cannot adequately understand or assess the appropriate risk/return balance for you. Goal Planning & Monitoring requires you to select a risk score. Once selected, three important pieces of information are available to help you determine the appropriateness of your score: a cash-bond-stock portfolio, the impact of a Bear Market Loss (either the Great Recession or the Bond Bear Market, whichever is lower) on this portfolio, and a graph showing how your score compares to the risk score of others in your age group. Goal Planning & Monitoring uses your risk score to select a risk-based portfolio on the Target Band page. This risk-based portfolio selection is provided for informational purposes only, and you should consider it to be a starting point for conversations with your advisor. It is your responsibility to select the Target Portfolio you want Goal Planning & Monitoring to use. The selection of your Target Portfolio, and other investment decisions, should be made by you, after discussions with your advisor and, if needed, other financial and/or legal professionals.
  • 9. Executive Summary 10/31/2016 Prepared for : Sam and Sue Johnson Company: Raymond James Prepared by: Jim Zientara, MBA, CIMA Page 6 of 31 See Important Disclosure Information section in this Report for explanations of assumptions, limitations, methodologies, and a glossary. Reaching Your Goals Status Net Worth $1,591,304 Assets $115,000 Liabilities $1,476,304 Net Worth Results If you implement the following suggestions, there is a 74% likelihood of funding all of the Financial Goals in your Plan.
  • 10. Executive Summary 10/31/2016 Prepared for : Sam and Sue Johnson Company: Raymond James Prepared by: Jim Zientara, MBA, CIMA Page 7 of 31 See Important Disclosure Information section in this Report for explanations of assumptions, limitations, methodologies, and a glossary. Goals Plan to reduce your Total Goal Spending to $2,453,385 which is $29,916, or 1%, less than your Target. Sam retires at age 65, in the year 2019. Sue retires at age 65, in the year 2019.
  • 11. Executive Summary 10/31/2016 Prepared for : Sam and Sue Johnson Company: Raymond James Prepared by: Jim Zientara, MBA, CIMA Page 8 of 31 See Important Disclosure Information section in this Report for explanations of assumptions, limitations, methodologies, and a glossary. Goal Amount Changes Needs 10 Retirement - Expense. Lunch with? Both Retired $51,600 Sue Alone Retired $36,000 10 Long Term Care $1 Starting 2024 Years between occurrences 1 Number of occurrences 3 10 Car/transportation. Ice cream cone? $9,688 Decreased $312 Starting 2024 Years between occurrences 10 Ending End of plan 10 Maintain Home. Change Lite Bulbs? $1,938 Decreased $62 Starting 2014 Years between occurrences 1 Ending End of plan 10 Health Care Both Medicare $14,450 Sue Alone Medicare $7,087 9 Mortgage $17,438 Decreased $562 Starting 2014 Years between occurrences 1 Number of occurrences 10
  • 12. Executive Summary 10/31/2016 Prepared for : Sam and Sue Johnson Company: Raymond James Prepared by: Jim Zientara, MBA, CIMA Page 9 of 31 See Important Disclosure Information section in this Report for explanations of assumptions, limitations, methodologies, and a glossary. Goal Amount Changes Wants 5 Travel $4,375 Decreased $625 Starting When both are retired Years between occurrences 1 Number of occurrences 20 Wishes 3 College - Fletcher,Lucy,Lily, Ivy $24,061 Years of School 12 Start Year 2024 1 Leave Bequest $0 Decreased $10,000 Starting End of Sue's Plan Save and Invest Status Savings Consider the following changes in order to increase your savings by $1,500 to a total of $6,250 per year. Increase taxable additions by $1,500. Make this change in 2016. Risk Management Status Life Consider a review of your life insurance to determine if you have adequate coverage. Estate Status Estate Strategies Consider reviewing your beneficiary designations and estate planning documents (Will, Power of Attorney, Medical Directive, etc.) to make sure they are aligned with your plan.
  • 13. Executive Summary 10/31/2016 Prepared for : Sam and Sue Johnson Company: Raymond James Prepared by: Jim Zientara, MBA, CIMA Page 10 of 31 See Important Disclosure Information section in this Report for explanations of assumptions, limitations, methodologies, and a glossary. Banking Status Cash Management Managing spending and savings effectively is a key component of a successful plan. A review of debt, such as credit cards and mortgages, as well as spending and savings accounts can help to ensure that you are getting the most from your money and not paying too much in unnecessary interest or fees. Social Security Status Personal Information Your Full Retirement Age (FRA) is the age that you would receive 100% of your Primary Insurance Amount (PIA). Depending on the year you were born, your FRA is between 65-67 years old. Taking benefits before or after your FRA will decrease or increase the amount you receive, respectively. Sam's FRA is 66 and 0 months in 2020. Sue's FRA is 66 and 0 months in 2020. Your Primary Insurance Amount (PIA) is the benefit you would receive if you began benefits at your Full Retirement Age (FRA). It is calculated from the earnings on which you paid Social Security taxes, throughout your life. Sam's estimated annual PIA is $26,100 Sue's estimated annual PIA is $13,050 Strategy Information Sam files a normal application at 66 in 2020. Sue files a normal application at 66 in 2020. Using this strategy, your household's total lifetime benefits would be $1,057,050 in today's dollars.
  • 14. Executive Summary 10/31/2016 Prepared for : Sam and Sue Johnson Company: Raymond James Prepared by: Jim Zientara, MBA, CIMA Page 11 of 31 See Important Disclosure Information section in this Report for explanations of assumptions, limitations, methodologies, and a glossary. Investment Policy Status Roles and Responsibilities You have selected Jim Zientara, MBA, CIMA to assist in the managing and implementation of your investment portfolio. The primary responsibilities of your financial advisor are: • Prepare and maintain this Goal Planning & Monitoring (GPM) plan (“The Plan”) which includes: *A risk/return profile of the target portfolio *Time horizons of your goals for the portfolio *A schedule of your liquidity needs to fund your goals • Prudently recommend investment options within the Target Portfolios • Avoid conflicts of interest and prohibited transactions • Monitor and review your portfolio in accordance with the Plan • Communicate fees and investment expenses Clients Any successful relationship depends upon personal commitment, regular and open communication and informed decision making. Your primary responsibilities are: • Be forthcoming about your current financial situation, as well as your goals (Needs, Wants & Wishes) as reflected in the Plan. • Read and carefully review all trade confirmations and account statements for accuracy and promptly report any errors • Read carefully any investment literature, prospectuses and/or other offering documents, when applicable, prior to making investment decisions and purchases. • Understand the total of all fees & commissions given the specific investment services provided. • Report changes in your financial and personal circumstances in a timely manner to assure that all relevant factors are reflected in your Plan. • Understand all investments have some degree of risk and it is possible to lose money on any investment. • Understand that any results contained in your Goal Planning & Monitoring plan are based upon assumptions and can significantly change either positively or negatively based upon any changes to the assumptions
  • 15. Executive Summary 10/31/2016 Prepared for : Sam and Sue Johnson Company: Raymond James Prepared by: Jim Zientara, MBA, CIMA Page 12 of 31 See Important Disclosure Information section in this Report for explanations of assumptions, limitations, methodologies, and a glossary. Monitoring The percentage weighting to each asset class within the portfolio will vary over time relative to the Target Portfolio. The percentage weighting within each asset class will be allowed to vary within a reasonable range depending on market conditions.
  • 16. Summary of Goals and Resources
  • 17. Personal Information and Summary of Financial Goals 10/31/2016 Prepared for : Sam and Sue Johnson Company: Raymond James Prepared by: Jim Zientara, MBA, CIMA Page 13 of 31 See Important Disclosure Information section in this Report for explanations of assumptions, limitations, methodologies, and a glossary. Sam and Sue Johnson Needs Retirement - Expense. Lunch with? 10 Sam Sue Both Retired (2019-2044) Sue Alone Retired (2045-2047) 65 / 2019 65 / 2019 $51,600 $36,000 Base Inflation Rate (2.20%) Long Term Care 10 In 2024 Recurring every year for a total of 3 times $1 Base Inflation Rate (2.20%) Car/transportation. Ice cream cone? 10 In 2024 Recurring every 10 years until end of plan $10,000 Base Inflation Rate (2.20%) Maintain Home. Change Lite Bulbs? 10 In 2014 Recurring every year until end of plan $2,000 Base Inflation Rate (2.20%) Health Care 10 Both Medicare (2019-2044) Sue Alone Medicare (2045-2047) $14,450 $7,087 Base Inflation Rate plus 4.00% (6.20%) Mortgage 9 In 2014 Recurring every year for a total of 10 times $18,000 Base Inflation Rate (2.20%) Wants
  • 18. Personal Information and Summary of Financial Goals 10/31/2016 Prepared for : Sam and Sue Johnson Company: Raymond James Prepared by: Jim Zientara, MBA, CIMA Page 14 of 31 See Important Disclosure Information section in this Report for explanations of assumptions, limitations, methodologies, and a glossary. Sam and Sue Johnson Travel 5 When both are retired Recurring every year for a total of 20 times $5,000 Base Inflation Rate (2.20%) Wishes College - Fletcher,Lucy,Lily, Ivy 3 12 years starting in 2024 Attending College - Public In-State (4 years) $24,061 Base Inflation Rate (2.20%) Leave Bequest 1 End of Sue's plan $10,000 Base Inflation Rate (2.20%) Personal Information Sam Male - born 02/01/1954, age 62 Sue Female - born 02/02/1954, age 62 Married, US Citizens living in FL Employed - $75,000 Employed - $75,000 • This section lists the Personal and Financial Goal information you provided, which will be used to create your Report. It is important that it is accurate and complete. Participant Name Date of Birth Age Relationship Amy 01/01/1979 37 Child Jeff 01/01/1982 34 Child Fletcher 01/01/2009 7 Grandchild Ivy Sun 02/28/2016 0 Grandchild Lily 04/29/2014 2 Grandchild Lucy 01/01/2011 5 Grandchild
  • 19. Current Financial Goals Graph 10/31/2016 Prepared for : Sam and Sue Johnson Company: Raymond James Prepared by: Jim Zientara, MBA, CIMA Page 15 of 31 See Important Disclosure Information section in this Report for explanations of assumptions, limitations, methodologies, and a glossary. This graph shows the annual costs for your Financial Goals, as you have specified. Because these costs will be used to create your Plan, it is important that they are accurate and complete. All amounts are in after-tax, future dollars.
  • 20. Net Worth Summary - All Resources 10/31/2016 Prepared for : Sam and Sue Johnson Company: Raymond James Prepared by: Jim Zientara, MBA, CIMA Page 16 of 31 See Important Disclosure Information section in this Report for explanations of assumptions, limitations, methodologies, and a glossary. This is your Net Worth Summary as of 10/31/2016. Your Net Worth is the difference between what you own (your Assets) and what you owe (your Liabilities). To get an accurate Net Worth statement, make certain you have entered all of your Assets and Liabilities. + $150,000 Other Assets Investment Assets $1,441,304 Total Liabilities $115,000 Net Worth $1,476,304 $1,591,304 Total Assets - Description Total Investment Assets Employer Retirement Plans $200,000 Individual Retirement Accounts $275,800 Annuities & Tax-Deferred Products $200,000 Taxable and/or Tax-Free Accounts $764,504 College Saving Plans $1,000 Total Investment Assets: $1,441,304 Other Assets Home and Personal Assets $150,000 Total Other Assets: $150,000 Liabilities Personal Real Estate Loan: $100,000 Vehicle Loan: $5,000 Other Personal Debt: $10,000 Total Liabilities: $115,000 Net Worth: $1,476,304
  • 21. Resources Summary 10/31/2016 Prepared for : Sam and Sue Johnson Company: Raymond James Prepared by: Jim Zientara, MBA, CIMA Page 17 of 31 See Important Disclosure Information section in this Report for explanations of assumptions, limitations, methodologies, and a glossary. Description Owner Current Value Additions Assign to Goal Investment Assets Sam 401(k) $200,000 $3,750 Fund All Goals Sam 529 Savings Plan $1,000 $1,000 College - Fletcher,Lucy,Lily, Ivy Sue Indexed Annuity with GLWB $100,000 Fund All Goals Joint Survivorship Investments $750,000 Fund All Goals Joint Survivorship Stock $14,504 Fund All Goals Sam Traditional IRA - Account $100,000 Fund All Goals Sue Traditional IRA - Account $175,800 Fund All Goals Sam Variable Annuity with GLWB $100,000 Fund All Goals $1,441,304 Total Investment Assets : Description Owner Current Value Future Value Assign to Goal Other Assets Home Joint Survivorship $150,000 Not Funding Goals $150,000 Total of Other Assets : Annual Premium Cash Value Description Owner Beneficiary Insured Death Benefit Premium Paid Insurance Policies Insurance Policies Summary (not included in Assets) $250 Term life insurance Term Life Sam Co-Client of Insured - 100% Sam $50,000 Until Insured Dies $50,000 Total Death Benefit of All Policies : When the insured dies, the Cash Value of that policy is included in the Total Investment Assets. Social Security Description Value Assign to Goal Social Security Sam will file a normal application at age 66. He will receive $26,100 in retirement benefits at age 66. Fund All Goals
  • 22. Resources Summary 10/31/2016 Prepared for : Sam and Sue Johnson Company: Raymond James Prepared by: Jim Zientara, MBA, CIMA Page 18 of 31 See Important Disclosure Information section in this Report for explanations of assumptions, limitations, methodologies, and a glossary. Social Security Description Value Assign to Goal Social Security Sue will file a normal application at age 66. She will receive $13,050 in retirement benefits at age 66. Fund All Goals Type Outstanding Balance Monthly Payment Description Interest Rate Owner Liabilities Total Amount Car Loan $5,000 $250 Sam Total Amount Credit cards $10,000 $300 Joint 1st Mortgage Mortgage on home $100,000 $1,500 6.000% Joint $115,000 Total Outstanding Balance :
  • 23. Risk and Portfolio Information
  • 24. Risk Assessment 10/31/2016 Prepared for : Sam and Sue Johnson Company: Raymond James Prepared by: Jim Zientara, MBA, CIMA Page 19 of 31 See Important Disclosure Information section in this Report for explanations of assumptions, limitations, methodologies, and a glossary. Compare Me to my Group Average Age 50 to 64 Bear Market Loss Balanced $1,341,304 Portfolio Value -28% Great Recession Return from November 2007 through February 2009 -$375,565 Potential loss of Portfolio Value You are an About Average Risk-Taker You selected a Risk Score for your Household of 50. • The Bell Curve above shows the normal distribution of risk scores for your group. The average score is 50. • Your Score corresponds to a Balanced Portfolio with 67% Stock (includes Alternative). • You know that the Balanced Portfolio you selected had a -28% return during the Great Recession and are willing to accept the risk that you could experience a similar or worse result. • You realize that you may be accepting greater risk of loss as a household than Sue might prefer based upon her individual Risk Score. • Your Score indicates that you are an About Average Risk-Taker (scores 46-54) as compared to other Investors of similar age. Portfolio Appropriate for Score Balanced Average Return: 5.78% Household Sam Sue Risk Score: 60 50 40 Portfolio Selected: Balanced w/ Growth Balanced Conservative Balanced % Stock (includes Alternative): 83% 67% 48% Average Return: 6.06% 5.78% 5.35% Great Recession Return: -38% -28% -17% Bond Bear Market Return: 11% 7% 3%
  • 26. Results - Current and Recommended 10/31/2016 Prepared for : Sam and Sue Johnson Company: Raymond James Prepared by: Jim Zientara, MBA, CIMA Page 20 of 31 See Important Disclosure Information section in this Report for explanations of assumptions, limitations, methodologies, and a glossary. Results Current Scenario Recommended Scenario Average Return Bad Timing Average Return Bad Timing 100% 95% 100% 99% Estimated % of Goals Funded Likelihood of Funding All Goals Your Confidence Zone: 75% - 90% Current Scenario Adjustments Changes In Value Retirement Retirement Age 65 in 2019 65 in 2019 Sam 65 in 2019 65 in 2019 Sue Planning Age 90 in 2044 90 in 2044 Sam 93 in 2047 93 in 2047 Sue
  • 27. Results - Current and Recommended 10/31/2016 Prepared for : Sam and Sue Johnson Company: Raymond James Prepared by: Jim Zientara, MBA, CIMA Page 21 of 31 See Important Disclosure Information section in this Report for explanations of assumptions, limitations, methodologies, and a glossary. Current Scenario Adjustments Changes In Value Goals Needs $51,600 $36,000 $51,600 $36,000 Retirement - Expense. Lunch with? Both Retired Sue Alone Retired $1 2024 1 3 $1 2024 1 3 Long Term Care Starting Years between occurrences Number of occurrences Decreased $312 $9,688 2024 10 End of plan $10,000 2024 10 End of plan Car/transportation. Ice cream cone? Starting Years between occurrences Ending Decreased $62 $1,938 2014 1 End of plan $2,000 2014 1 End of plan Maintain Home. Change Lite Bulbs? Starting Years between occurrences Ending $14,450 $7,087 $14,450 $7,087 Health Care Both Medicare Sue Alone Medicare Decreased $562 $17,438 2014 1 10 $18,000 2014 1 10 Mortgage Starting Years between occurrences Number of occurrences Wants Decreased $625 $4,375 When both are retired 1 20 $5,000 When both are retired 1 20 Travel Starting Years between occurrences Number of occurrences Wishes $24,061 12 2024 $24,061 12 2024 College - Fletcher,Lucy,Lily, Ivy Years of School Start Year Decreased $10,000 $0 End of Sue's Plan $10,000 End of Sue's Plan Leave Bequest Starting Decreased 1% $2,453,385 $2,483,301 Total Spending for Life of Plan
  • 28. Results - Current and Recommended 10/31/2016 Prepared for : Sam and Sue Johnson Company: Raymond James Prepared by: Jim Zientara, MBA, CIMA Page 22 of 31 See Important Disclosure Information section in this Report for explanations of assumptions, limitations, methodologies, and a glossary. Savings $3,750 $3,750 Qualified $1,000 $1,000 529 Plan Increased $1,500 $1,500 $0 Taxable Increased $1,500 $6,250 $4,750 Total Savings This Year Portfolios 17% Less Stock Custom Current Allocation Before Retirement 77% 94% Percent Stock 6.10% 6.45% Total Return 14.79% 17.17% Standard Deviation -38% -47% Great Recession Return 11/07 - 2/09 11% 13% Bond Bear Market Return 7/79 - 2/80 30% Less Stock Balanced Current Allocation During Retirement 64% 94% Percent Stock 5.78% 6.45% Total Return 12.43% 17.17% Standard Deviation -28% -47% Great Recession Return 11/07 - 2/09 7% 13% Bond Bear Market Return 7/79 - 2/80 2.20% 2.20% Inflation Investments $1,341,304 $1,341,304 Total Investment Portfolio $100,000 $100,000 Current GMWB Investment Strategies $1,441,304 $1,441,304 Total Investment Assets Social Security At FRA Current Social Security Strategy
  • 29. Results - Current and Recommended 10/31/2016 Prepared for : Sam and Sue Johnson Company: Raymond James Prepared by: Jim Zientara, MBA, CIMA Page 23 of 31 See Important Disclosure Information section in this Report for explanations of assumptions, limitations, methodologies, and a glossary. Current Scenario Adjustments Changes In Value Sam Normal Normal Filing Method 66 66 Age to File Application 66 66 Age Retirement Benefits Begin $26,100 $26,100 First Year Benefit Sue Normal Normal Filing Method 66 66 Age to File Application 66 66 Age Retirement Benefits Begin $13,050 $13,050 First Year Benefit
  • 30. Worksheet Detail - Bear Market Test 10/31/2016 Prepared for : Sam and Sue Johnson Company: Raymond James Prepared by: Jim Zientara, MBA, CIMA Page 24 of 31 See Important Disclosure Information section in this Report for explanations of assumptions, limitations, methodologies, and a glossary. Likelihood of Reaching Goals After Loss of 47% - Using All Assets to Fund Goals by Importance Needs, Wants, and Wishes Needs and Wants Only Needs Only Goals Needs 10 - Retirement - Expense. Lunch with? 10 - Long Term Care 10 - Car/transportation. Ice cream cone? 10 - Maintain Home. Change Lite Bulbs? 10 - Health Care 9 - Mortgage Wants 5 - Travel Wishes 3 - College - Fletcher,Lucy,Lily, Ivy 1 - Leave Bequest This test assumes your investment allocation matches your current portfolio. If your investments suffered a loss of 47% this year, your portfolio value would be reduced by $630,413. This is the approximate loss sustained by a portfolio with a similar percentage of stocks, bonds, cash, and alternative during the Great Recession, which lasted from November 2007 through February 2009. These results show the likelihood you would be able to fund your Needs, Wants and Wishes after experiencing this loss. Bear Market Test for Current Scenario
  • 31. Worksheet Detail - Bear Market Test 10/31/2016 Prepared for : Sam and Sue Johnson Company: Raymond James Prepared by: Jim Zientara, MBA, CIMA Page 25 of 31 See Important Disclosure Information section in this Report for explanations of assumptions, limitations, methodologies, and a glossary. Likelihood of Reaching Goals After Loss of 38% - Using All Assets to Fund Goals by Importance Needs, Wants, and Wishes Needs and Wants Only Needs Only Goals Needs 10 - Retirement - Expense. Lunch with? 10 - Long Term Care 10 - Car/transportation. Ice cream cone? 10 - Maintain Home. Change Lite Bulbs? 10 - Health Care 9 - Mortgage Wants 5 - Travel Wishes 3 - College - Fletcher,Lucy,Lily, Ivy 1 - Leave Bequest This test assumes your investment allocation matches the Custom portfolio. If your investments suffered a loss of 38% this year, your portfolio value would be reduced by $509,696. This is the approximate loss sustained by a portfolio with a similar percentage of stocks, bonds, cash, and alternative during the Great Recession, which lasted from November 2007 through February 2009. These results show the likelihood you would be able to fund your Needs, Wants and Wishes after experiencing this loss. Bear Market Test for Adjustments
  • 32. Worksheet Detail - Social Security Maximization 10/31/2016 Prepared for : Sam and Sue Johnson Company: Raymond James Prepared by: Jim Zientara, MBA, CIMA Page 26 of 31 See Important Disclosure Information section in this Report for explanations of assumptions, limitations, methodologies, and a glossary. As Soon As Possible At Retirement At FRA At Age 70 Sam begins at age 70 and Sue begins at FRA Maximized Benefit Selected Strategy Social Security Strategy Start age Sam Sue 66 66 62 62 65 65 66 66 70 70 70 66 70 70 First year benefit in current dollars Sam Sue $26,100 $13,050 $0 $0 $24,360 $12,180 $26,100 $13,050 $34,452 $17,226 $34,452 $13,050 $34,452 $17,226 Maximization Based on Cash Received Total lifetime benefit in current dollars $1,057,050 $858,690 $1,023,120 $1,057,050 $1,188,594 $1,153,098 $1,188,594 Break Even Point Sam Sue 69 69 N/A N/A 65 65 69 69 76 76 75 75 76 76 Maximization Based on Overall Result Probability of success 67% 59% 66% 67% 71% 70% 71% Social Security Maximization for Current Scenario
  • 33. Worksheet Detail - Social Security Maximization 10/31/2016 Prepared for : Sam and Sue Johnson Company: Raymond James Prepared by: Jim Zientara, MBA, CIMA Page 27 of 31 See Important Disclosure Information section in this Report for explanations of assumptions, limitations, methodologies, and a glossary. Social Security Maximization for Current Scenario Notes Selected Strategy: You apply for and begin benefits at the later of your current age or age 62. The benefit is automatically adjusted to account for excess earnings from part-time work, if applicable, and taking benefits prior to your FRA. If you are age 62 or older, this option is not available. This strategy is available only if you are married. The higher wage earner applies for and begins benefits at age 70. The lower wage earner applies for and begins benefits at his/her FRA. The higher/lower wage earners are determined based on the employment incomes you specified. This strategy is available only if you are married. The lower wage earner applies for and suspends taking benefits until age 70. The lower wage earner can file at or after his/her FRA, at which time the spouse (the higher wage earner) files for and takes spousal benefits. The spouse then files for and begins his/her own benefit at age 70, at the higher benefit amount. The higher wage earner makes a restricted application at his/her FRA. Restricted application allows the account holder to apply only for the "spousal benefit" s/he would be due under dual entitlement rules. At any age beyond his/her FRA, the higher wage earner can apply for and receive benefits based on his/her own work history. This is the strategy you selected. At FRA: You apply for and begin retirement benefits at your Full Retirement Age (FRA), which is determined by your date of birth. If the retirement age you specified is after your FRA, we assume you will begin benefits at FRA, and we will adjust the benefit for inflation until your retirement age. At Retirement: You apply for and begin retirement benefits at the retirement age shown. The benefit is automatically adjusted to account for excess earnings from part-time work and/or taking benefits prior to your FRA, if either is applicable. As soon as possible: At age 70: You apply for and begin benefits at age 70. (Higher Wage Earner) begins at age 70 and (Lower Wage Earner) begins at FRA: The lower wage earner makes a restricted application at his/her FRA. Restricted application allows the account holder to apply only for the "spousal benefit" s/he would be due under dual entitlement rules. At any age beyond his/her FRA, the lower wage earner can apply for and receive benefits based on his/her own work history. (Lower Wage Earner) files/suspends and (Higher Wage Earner) restricted application: Maximized Benefits: This is the strategy that provides the highest estimate of lifetime Social Security income, assuming you live to the age(s) shown on the Detailed Results page. Total Lifetime Benefit: The total estimate of benefits you and your co-client, if applicable, would receive in your lifetime, assuming you live to the age(s) shown on the Detailed Results page. This amount is in current (non-inflated) dollars. This strategy is available only if you are married. The higher wage earner applies for and suspends taking benefits until age 70. The higher wage earner can file at or after his/her FRA, at which time the spouse (the lower wage earner) files for and takes spousal benefits. The spouse then files for and begins his/her own benefit at age 70, at the higher benefit amount. (Higher Wage Earner) files/suspends and (Lower Wage Earner) restricted application: Break Even Point: The age(s) at which this strategy would provide benefits equivalent to the “As Soon As Possible” strategy. If you live longer than the “break even” age for a strategy, your total lifetime benefits using that strategy would be greater than the lifetime benefits of the “As Soon As Possible” strategy. If you are older than age 62 and the “As Soon As Possible” strategy is not shown, the break even comparison uses the strategy that begins at the earliest age(s) as the baseline for comparison.
  • 34. Glossary 10/31/2016 Prepared for : Sam and Sue Johnson Company: Raymond James Prepared by: Jim Zientara, MBA, CIMA Page 28 of 31 Asset Allocation is the process of determining what portions of your portfolio holdings are to be invested in the various asset classes. Asset Allocation Asset Class Asset Class is a standard term that broadly defines a category of investments. The three basic asset classes are Cash, Bonds, and Stocks. Bonds and Stocks are often further subdivided into more narrowly defined classes. Some of the most common asset classes are defined below. Cash and Cash Alternatives Cash typically includes bank accounts or certificates of deposit, which are insured by the Federal Deposit Insurance Corporation up to a limit per account. Cash Alternatives typically include money market securities, U.S. treasury bills, and other investments that are readily convertible to cash, have a stable market value, and a very short-term maturity. U.S. Treasury bills are backed by the full faith and credit of the U.S. Government and, when held to maturity, provide safety of principal. (See the “Risks Inherent in Investing” section in this Important Disclosure Information for a summary of the risks associated with investing in cash alternatives.) Bonds Bonds are either domestic (U.S.) or global debt securities issued by either private corporations or governments. (See the “Risks Inherent in Investing” section in this Important Disclosure Information for a summary of the risks associated with investing in bonds. Bonds are also called “fixed income securities.”) Domestic government bonds are backed by the full faith and credit of the U.S. Government and have superior liquidity and, when held to maturity, safety of principal. Domestic corporate bonds carry the credit risk of their issuers and thus usually offer additional yield. Domestic government and corporate bonds can be sub-divided based upon their term to maturity. Short-term bonds have an approximate term to maturity of 1 to 5 years; intermediate-term bonds have an approximate term to maturity of 5 to 10 years; and, long-term bonds have an approximate term to maturity greater than 10 years. Commodities A commodity is food, metal, or another fixed physical substance that investors buy or sell, usually via futures contracts, and generally traded in very large quantities. Stocks Stocks are equity securities of domestic and foreign corporations. (See the “Risks Inherent in Investing” section in this Important Disclosure Information for a summary of the risks associated with investing in stocks.) Domestic stocks are equity securities of U.S. corporations. Domestic stocks are often sub-divided based upon the market capitalization of the company (the market value of the company's stock). "Large cap" stocks are from larger companies, "mid cap" from the middle range of companies, and "small cap" from smaller, perhaps newer, companies. Generally, small cap stocks experience greater market volatility than stocks of companies with larger capitalization. Small cap stocks are generally those from companies whose capitalization is less than $500 million, mid cap stocks those between $500 million and $5 billion, and large cap over $5 billion. Large cap, mid cap and small cap may be further sub-divided into "growth" and "value" categories. Growth companies are those with an orientation towards growth, often characterized by commonly used metrics such as higher price-to-book and price-to-earnings ratios. Analogously, value companies are those with an orientation towards value, often characterized by commonly used metrics such as lower price-to-book and price-to-earnings ratios. International stocks are equity securities from foreign corporations. International stocks are often sub-divided into those from "developed" countries and those from "emerging markets." The emerging markets are in less developed countries with emerging economies that may be characterized by lower income per capita, less developed infrastructure and nascent capital markets. These "emerging markets" usually are less economically and politically stable than the "developed markets." Investing in international stocks involves special risks, among which include foreign exchange volatility and risks of investing under different tax, regulatory and accounting standards. Asset Mix is the combination of asset classes within a portfolio, and is usually expressed as a percentage for each asset class. Asset Mix Bear Market Loss The Bear Market Loss shows how a portfolio would have been impacted during the Great Recession (November 2007 through February 2009) or the Bond Bear Market (July 1979 through February 1980). The Bear Market Loss shows: 1) either the Great Recession Return or the Bond Bear Market Return, whichever is lower, and 2) the potential loss, if you had been invested in this cash-bond-stock-alternative portfolio during the period with the lower return. See Great Recession Return and Bond Bear Market Return.
  • 35. Glossary 10/31/2016 Prepared for : Sam and Sue Johnson Company: Raymond James Prepared by: Jim Zientara, MBA, CIMA Page 29 of 31 Bear Market Test The Bear Market Test, included in the Stress Tests, examines the impact on your Plan results if a Bear Market Loss occurred this year. The Bear Market Test shows the likelihood that you could fund your Needs, Wants and Wishes after experiencing such an event. See Bear Market Loss. Bond Bear Market Return The Bond Bear Market Return is the rate of return for a cash-bond-stock-alternative portfolio during the Bond Bear Market (July 1979 through February 1980), the worst bear market for bonds since the Great Depression. Goal Planning & Monitoring shows a Bond Bear Market Return for your Current, Risk-based, and Target Portfolios, calculated using historical returns of four broad-based asset class indices. See Great Recession Return. Bypass Trust An estate planning device used to pass down assets after death without subjecting them to the estate tax. Cash Receipt Schedule A Cash Receipt Schedule consists of one or more years of future after-tax amounts received from the anticipated sale of an Other Asset, exercising of Stock Options grants, or proceeds from Restricted Stock grants. Confidence Zone See Monte Carlo Confidence Zone. Concentrated Position A Concentrated Position is when your portfolio contains a significant amount (as a percentage of the total portfolio value) in individual stock or bonds. Concentrated Positions have the potential to increase the risk of your portfolio. Current Dollars The Results of Goal Planning & Monitoring calculations are in Future Dollars. To help you compare dollar amounts in different years, we also express the Results in Current Dollars, calculated by discounting the Future Dollars by the sequence of inflation rates used in the Plan. Current Portfolio Your Current Portfolio is comprised of all the investment assets you currently own (or a subset of your assets, based on the information you provided for this Plan), categorized by Asset Class and Asset Mix. Fund All Goals Fund All Goals is one of two ways for your assets and retirement income to be used to fund your goals. The other is Earmark, which means that an asset or retirement income is assigned to one or more goals, and will be used only for those goals. Fund All Goals means that the asset or income is not earmarked to fund specific goals, and can be used to fund any goal, as needed in the calculations. Future Dollars Future Dollars are inflated dollars. The Results of Goal Planning & Monitoring calculations are in Future Dollars. To help you compare dollar amounts in different years, we discount the Future Dollar amounts by the inflation rates used in the calculations and display the Results in the equivalent Current Dollars. Great Recession Return The Great Recession Return is the rate of return for a cash-bond-stock-alternative portfolio during the Great Recession (November 2007 through February 2009), the worst bear market for stocks since the Great Depression. Goal Planning & Monitoring shows a Great Recession Return for your Current, Risk-based, and Target Portfolios, calculated using historical returns of four broad-based asset class indices. See Bond Bear Market Return. Inflation Rate Inflation is the percentage increase in the cost of goods and services for a specified time period. A historical measure of inflation is the Consumer Price Index (CPI). In Goal Planning & Monitoring, the Inflation Rate is selected by your advisor, and can be adjusted in different scenarios. Liquidity Liquidity is the ease with which an investment can be converted into cash. Monte Carlo Confidence Zone The Monte Carlo Confidence Zone is the range of probabilities that you (and/or your advisor) have selected as your target range for the Monte Carlo Probability of Success in your Plan. The Confidence Zone reflects the Monte Carlo Probabilities of Success with which you would be comfortable, based upon your Plan, your specific time horizon, risk profile, and other factors unique to you. Irrevocable Life Insurance Trust An irrevocable trust set up with a life insurance policy as the asset, allowing the grantor of the policy to exempt the asset away from his or her taxable estate.
  • 36. Glossary 10/31/2016 Prepared for : Sam and Sue Johnson Company: Raymond James Prepared by: Jim Zientara, MBA, CIMA Page 30 of 31 Monte Carlo Probability of Success / Probability of Failure The Monte Carlo Probability of Success is the percentage of trials of your Plan that were successful. If a Monte Carlo simulation runs your Plan 1,000 times, and if 600 of those runs are successful (i.e., all your goals are funded and you have at least $1 of Safety Margin), then the Probability of Success for that Plan, with all its underlying assumptions, would be 60%, and the Probability of Failure would be 40%. Monte Carlo Simulations Monte Carlo simulations are used to show how variations in rates of return each year can affect your results. A Monte Carlo simulation calculates the results of your Plan by running it many times, each time using a different sequence of returns. Some sequences of returns will give you better results, and some will give you worse results. These multiple trials provide a range of possible results, some successful (you would have met all your goals) and some unsuccessful (you would not have met all your goals). Needs / Wants / Wishes In Goal Planning & Monitoring, you choose an importance level from 10 to 1 (where 10 is the highest) for each of your financial goals. Then, the importance levels are divided into three groups: Needs, Wants, and Wishes. Needs are the goals that you consider necessary for your lifestyle, and are the goals that you must fulfill. Wants are the goals that you would really like to fulfill, but could live without. Wishes are the “dream goals” that you would like to fund, although you won’t be too dissatisfied if you can’t fund them. In Goal Planning & Monitoring, Needs are your most important goals, then Wants, then Wishes. Portfolio Set A Portfolio Set is a group of portfolios that provides a range of risk and return strategies for different investors. Portfolio Total Return A Portfolio Total Return is determined by weighting the return assumption for each Asset Class according to the Asset Mix. Probability of Success / Probability of Failure See Monte Carlo Probability of Success / Probability of Failure. Real Return The Real Return is the Total Return of your portfolio minus the Inflation Rate. Standard Deviation Standard Deviation is a statistical measure of the volatility of an investment, an asset class, or a portfolio. It measures the degree by which an actual return might vary from the average return, or mean. Typically, the higher the standard deviation, the higher the potential risk of the investment, asset class, or portfolio. Safety Margin The Safety Margin is the hypothetical portfolio value at the end of the Plan. A Safety Margin of zero indicates the portfolio was depleted before the Plan ended. Recommended Scenario The Recommended Scenario is the scenario selected by your advisor to be shown on the Results page, in Play Zone, and in the Presentation. Retirement Start Date For married couples, retirement in Goal Planning & Monitoring begins when both the client and spouse are retired. For single, divorced, or widowed clients, retirement begins when the client retires. Risk Risk is the chance that the actual return of an investment, asset class, or portfolio will be different from its expected or average return. Risk-based Portfolio The risk-based portfolio is the Model Portfolio associated with the risk score you selected. Star Track provides a summary of your Plan results over time, using a bar graph. Each bar shows the Monte Carlo Probability of Success for your Recommended Scenario, on the date specified, compared to the Monte Carlo Probability of Success for a scenario using all Target values. Star Track Target Goal Amount The Target Goal Amount is the amount you would expect to spend, or the amount you would like to spend, for each financial goal. Target Band The Target Band is the portfolio(s) that could be appropriate for you, based upon the risk-based portfolio.
  • 37. Glossary 10/31/2016 Prepared for : Sam and Sue Johnson Company: Raymond James Prepared by: Jim Zientara, MBA, CIMA Page 31 of 31 Target Retirement Age Target Retirement Age is the age at which you would like to retire. Target Savings Amount In the Resources section of Goal Planning & Monitoring, you enter the current annual additions being made to your investment assets. The total of these additions is your Target Savings Amount. Time Horizon Time Horizon is the period from now until the time the assets in this portfolio will begin to be used. Total Return Total Return is an assumed, hypothetical growth rate for a specified time period. The Total Return is either (1) the Portfolio Total Return or (2) as entered by you or your advisor. Also see “Real Return.” Wants See "Needs / Wants / Wishes". Willingness In Goal Planning & Monitoring, in addition to specifying Target Goal Amounts, a Target Savings Amount, and Target Retirement Ages, you also specify a Willingness to adjust these Target values. The Willingness choices are Very Willing, Somewhat Willing, Slightly Willing, and Not at All. Wishes See "Needs / Wants / Wishes". Target Portfolio Target Portfolio is the portfolio you have selected based upon your financial goals and your risk tolerance.
  • 38. Plan Delivery Acknowledgement Notes Client signature & date ________________________________________________________ Delivery Date ________________________________________________________ We have prepared this plan based on information provided by you. We have not attempted to verify the accuracy or completeness of this information. As the future cannot be forecast with certainty, actual results will vary from these projections. It is possible that these variations may be material. The degree of uncertainty normally increases with the length of the future period covered. Financial Advisor : Jim Zientara, MBA, CIMA Your advisor (Jim Zientara, MBA, CIMA) will review this plan with you on a periodic basis to determine whether your stated goals and assumptions in this plan are still relevant. It is not expected that the plan will change frequently. In particular, short-term changes in the financial markets should not generally require adjustments to the plan. It is your obligation to notify all interested parties of any material changes that would alter the objectives of this plan. If all interested parties are not notified of any material changes, then the current plan document would become invalid. This plan should be reviewed periodically to ensure that the decisions made continue to be appropriate, particularly if there are changes in family circumstances including, but not limited to an inheritance, birth of a child, death of a family member, or material change in incomes or expenses. We (Sam and Sue Johnson) have reviewed and accept the information contained within this plan and understand the assumptions associated with it. We believe that all information provided by us is complete and accurate to the best of our knowledge. We recognize that performance is not guaranteed and that all future projections are included simply as a tool for decision making and do not represent a forecast of our financial future. Advisor signature & date ________________________________________________________ Plan Name : Financial Goal Plan Report Name : Financial Goal Plan 10/31/2016