10%
Annual Projected Vested Unvested
Employer
Benefit Account Account Account
Contribution
Accrual Balance Balance Balance
1 $100,000
$10,000 ($10,000) $0 $10,000 $0 $10,000
2 103,000
10,300 (10,707) 0
20,707 0 20,707
3
106,090 10,609 (11,453) 0 32,160 0 32,160
4 109,273 10,927 (12,238) 0 44,398 0 44,398
5 112,551
11,255 (13,064) 0 57,462 0
57,462
6 115,927
11,593 (13,934) 0 71,395 7,140 64,256
7 119,405 11,941 (14,849) 0 86,245 17,249 68,996
8 122,987
12,299 (15,812) 0 102,057 30,617 71,440
9 126,677 12,668 (16,826)
0 118,883 47,553 71,330
10 130,477 13,048 (17,891)
0 136,774 68,387 68,387
11 134,392 13,439 (19,012) 0 155,785 93,471
62,314
12 138,423 13,842 (20,189) 0 175,975 123,182 52,792
13 142,576 14,258 (21,427) 0 197,402 157,921 39,480
14 146,853 14,685 (22,728)
0 220,130 198,117 22,013
15 151,259 15,126 (24,094) 0
244,224 244,224 0
16 155,797 15,580 (25,530) 0
269,754 269,754 0
17 160,471 16,047 (27,037) 0 296,791 296,791 0
18 165,285 16,528 (28,620) 0 325,411 325,411 0
19 170,243 17,024 (30,282) 0 355,693 355,693 0
20 175,351 0 (13,690) (39,613) 329,770 329,770 0
21 180,611 0 (12,487) (43,215) 299,043 299,043 0
22 186,029 0 (11,236) (43,215) 267,064 267,064 0
23 191,610 0
(9,933) (43,215) 233,782 233,782 0
24 197,359 0 (8,577) (43,215) 199,144 199,144 0
25 203,279 0 (7,166) (43,215) 163,095 163,095 0
26 209,378 0 (5,697) (43,215)
125,577 125,577 0
27 215,659 0 (4,168) (43,215) 86,531 86,531 0
28 222,129 0 (2,578) (43,215) 45,894 45,894 0
29 228,793 0 (922) (43,215) 3,601 3,601 0
30 235,657 0 (0) (3,601) 0 0 0
Sample Case Study: Long-Term Incentive Plan for Future Leaders
Scenario:
CEO and Board have identified several key individuals to be future leaders of the bank
Company is in a competitive urban marketplace, where retention is a challenge and recruiting key
talent is equally as hard
Company pays competitive salary and cash bonuses, but has no long-term retention plans in place for
this group
Company wants to provide their future leaders an extra retirement benefit
6
Assumptions:
Annual Employer Contribution:
$10,000 (10% of pay)
Cost of Living Adjustment:
3%
Annual Interest Crediting Rate:
4%
Vesting Schedule:
0% Years 1-5; 10% per year after
Benefit Payout:
Paid out in 10 equal annual installments
Employee Benefit
Employer Contribution
.
Retention Component
$251,169 ($432,147) ($432,147)