An IUL calculator that starts from your own illustration.
Instead of one assumed rate, we take the premiums, charges, cap and floor your carrier printed, and run the same policy through strong markets, crashes, flat decades and lower crediting terms.
Upload your IUL illustration
Free to upload. No payment required to see what we found.
For the easiest experience, complete your analysis on a computer.
Drop your illustration here
or click to choose a PDF, up to 25MB
Make sure to include the We can’t analyze an illustration without its year-by-year table of policy charges. It’s usually called the Annual Cost Summary or a Policy Charges report, and it’s typically near the very end of the illustration: a table running several pages, one row per year to age 100 or 120. For each year, it lists the premium charge, policy fee, cost of insurance and other charges in dollars.It’s often optional, so the copy you were given may not have it. If not, ask your agent to run the illustration again with it included.Not sure? Upload it anyway, and we’ll let you know if it’s missing..
Rather not send the whole document? You can first, or type the figures in yourself. We read your PDF once, take the figures the analysis needs, and delete the file. What we keep is a table of numbers — premiums, charges, ages, values. Not the document, not your address, not your policy number.
The problem
An illustration shows one future. Your policy has many.
We test many futures—crashes, volatility, flat markets and historical market sequences—to see how often the policy stays in force, what it costs in each, and how it compares with investing the same money yourself.
The markets
Every market your policy is run through.
Each chart is 50 years of one market in our library, one bar per year: green for a year the index rose, red for a year it fell, all on one scale. These are tests, not forecasts: they show how much the outcome depends on the market, not how likely each market is.
Real S&P 500 history
9.0% a year
Worst year −38%Best year +34%
The index's own annual price returns for the most recent years, in the order they happened.
Real history, run backwards
9.0% a year
Worst year −38%Best year +34%
The same years in the opposite order.
Strong growth, small swings
10.0% a year
Worst year −5%Best year +31%
10% a year, with small moves from one year to the next.
Strong growth, large swings
10.0% a year
Worst year −38%Best year +83%
10% a year, with large moves up and down.
Weak growth, small swings
2.0% a year
Worst year −15%Best year +24%
2% a year, with small moves from one year to the next.
Weak growth, large swings
2.0% a year
Worst year −43%Best year +65%
2% a year, with large moves up and down.
No growth, small swings
-0.0% a year
Worst year −17%Best year +16%
0% a year, with small moves.
A lost decade
4.8% a year
Worst year −30%Best year +54%
The same 6% market the crashes are built on, except that the first 10 years end where they began, with moderate swings along the way.
A crash in years 4 and 5
4.7% a year
Worst year −25%Best year +54%
A market growing about 6% a year that falls about 40% over two years, then recovers.
A crash in years 24 and 25
4.7% a year
Worst year −25%Best year +54%
The same market and the same fall, twenty years later.
A crash in years 44 and 45
4.7% a year
Worst year −25%Best year +54%
The same market and the same fall, forty years later.
Two crashes
3.4% a year
Worst year −25%Best year +54%
The same market with the same fall in years 4 and 5 and again in years 24 and 25.
The tests
And what else we change, one thing at a time.
01
Your illustration, rebuilt
We read the premiums, charges and crediting terms your illustration prints and reproduce its cash values to within 5% before testing anything.
02
Real S&P 500 history
Your policy credited from the actual S&P 500 years, each year put through your own cap, floor and spread.
03
Lower crediting terms
Your cap and spread moved halfway to their guaranteed limits for 10 years, early in the policy and then late.
04
A higher cost of insurance
The cost of insurance doubled for 10 years, or raised to the contract's maximum if that is lower.
05
The guarantees alone
Where the policy allows it, what remains when only the contractual guarantees are honored.
06
Any rate you choose
The spreadsheet that comes with the report types the credited rate into every year. Set it to 4% or 3% and the cash value recalculates.
07
Your real growth rate
The IRR of your premiums, read off the illustration's own figures, next to the crediting rate it assumes.
On a real policy
What one policy earned against what its illustration assumed.
What if my policy earns less than the rate on my illustration?
The rate printed on an illustration is an assumption. Here is how far it can be from what the money actually earns.
6.59%
The crediting rate the illustration assumes
5.9%
The IRR of the premiums against the year-40 cash value, both as the illustration prints them
One real illustration, a 30-year-old who does not smoke.
The printed rate is not your growth rate
On one real illustration, the rate on the front page is 6.59%. Put the premiums and the year-40 cash value printed on that illustration into an IRR, and the money grows at about 5.9% a year. The difference is mostly what the charges take out.
We applied the current cap and spread of the policy we analyzed to every 30-year stretch of the S&P 500 since 1946. The capped account earned between 4.7% and 5.9% a year, and the uncapped account between 5.6% and 8.6%.
Crediting terms held halfway to their guaranteed minimums
Early and late
Two placements, because when it happens changes the result
A stress test, not a forecast of what the carrier will do.
Lower crediting terms, tested on your own policy
A carrier can lower the cap or raise the spread, within limits the contract sets. We move your policy's crediting terms halfway to their guaranteed minimums for 10 years, early and then late, and run it through every market we test, slow-growing and flat ones included. You see how much cash value the lower terms cost.
Typed in from your illustration, yours to changeFormulas
Try 4% or 3% yourself, in the spreadsheet
The report comes with a spreadsheet that rebuilds your illustration with formulas. The credited rate is typed into every year, so you can set it to 4% or 3%, for every year or for one, and watch the cash value and the death benefit recalculate.
The report answers each question with your illustration's own figures and the markets above, and comes with the spreadsheet behind it.
IULCheck.comReport
Your IUL, chapter by chapter
Contents
1Your policy
2What this policy costs
3How the policy may grow
4Whether the policy stays in force
5How you can access your money: surrender vs. loan
6How the tax treatment works
7What's actually guaranteed
8How it compares with investing yourself
9What protection you're actually buying (with a term quote)
10What you asked (when you ask a question)
T8fx=M8*O8
Year
Age
Credited rate
Interest credited
Account value, end
6
1
31
6.59%
=M6*O6
=O6+…+T6
7
2
32
6.59%
=M7*O7
=O7+…+T7
8
3
33
4.00%
=M8*O8
=O8+…+T8
9
4
34
4.00%
=M9*O9
=O9+…+T9
10
5
35
4.00%
=M10*O10
=O10+…+T10
Typed in from your illustration, yours to changeFormulas
And a spreadsheet with the formulas
Every year’s credited rate is typed in at the rate your illustration assumes. Change it to 4% or 3%, in every year or in one, and the interest, the cash value and the death benefit recalculate.
How it works
See what we found before you decide.
1
Upload your illustration
The PDF you were given. Take out your name and policy number first if you like.
2
Check what we read
We take the figures from your illustration and rerun its calculations to within 5%. You can correct anything we got wrong.
3
See what we found
A preview of the findings is free. You decide afterward whether you want the full report.