No. of Recommendations: 5
I am grateful for your efforts, and I realize that every request that I make means significant work for you).

That's how I learn things. On another site several years ago there was a similar debate about "Money Merge" plans to pay off your mortgage in 7-10 years. Full of moving parts and money flying about between accounts. It wasn't until somebody sat down and made a spreadsheet that it became clear what was going on, and that the way it "worked" was by double-counting money. Ever since then, I try to build a spreadsheet to help me understand a strategy.

This spreadsheet started out simple and has gotten quite complicated. But it's been fun developing it.
Once you'd got the basics down, especially if you made things a pluggable parameters, it's not too hard to add another tweak.

Yes E/R = expense ratio.

Same parameters as my last post:
The S&P SMA strategy, $10,000 initial + $100/mo, 1975 to 2013.
Total deposit (basis): $55,600.

IUL with 0.70% fee --> final value $302,000

B&H of S&P500
0.10 E/R, no taxes. ---> final value $1,112,100
0.10 E/R, 20% div tax ---> final value $1,094,100

The amount of dividend available to reinvest is only 80% of the divident received, so you lose the benefit of compounding.

The LTCG is $1,038,500
20% tax on that is $207,700.

So After-tax amount: $904,420

Of course, if it was all in an IRA, no tax on div, so the final value is $1,112,100.
Then you pay ordinary tax rate on withdrawal. Except if it's in a Roth.

Assuming you spread it out over 3 years, call it 33%.
So After-tax value: $734,000.

Re-run with Accumulation ($10K initial + $100/mo) until 1/1/2003, then withdraw
$1500/mo until 1/1/2013. Increase draw by 2.5% each year.
20% tax on dividends, capgains tax on withdrawals paid out of pocket.
Total withdrawn: $201,700

IUL with 0.70% fee --> final value $29,800

B&H, 0.10 E/R, 20% div tax ---> final value $809,848
After LTCG tax this is a bit over $650,000

Yeah, you can structure the IUL so you pay essentially no taxes. BFD.
I'd rather pay $150K - $200K in taxes and have $650K after taxes than pay $0 tax and have $30K.

But sure as shoot, the guy with the IUL will crow about paying no taxes. ;-)

I'm looking forward to see what Dave comes up with. Who knows -- maybe I made some stupid mistake and all this is garbage.
Print the post  


The Retirement Investing Board
This is the board for all discussions related to Investing for and during retirement. To keep the board relevant and Foolish to everyone, please avoid making any posts pertaining to political partisanship. Fool on and Retire on!
When Life Gives You Lemons
We all have had hardships and made poor decisions. The important thing is how we respond and grow. Read the story of a Fool who started from nothing, and looks to gain everything.
Contact Us
Contact Customer Service and other Fool departments here.
Work for Fools?
Winner of the Washingtonian great places to work, and Glassdoor #1 Company to Work For 2015! Have access to all of TMF's online and email products for FREE, and be paid for your contributions to TMF! Click the link and start your Fool career.