I'm curious myself.. If I remember right.. I asked you the same question on another
forum.. I guess you missed it.

Back when I was looking for an insurance policy for my wife, I also tried
comparing Philam's Guardian Level Term to Age 65 with Sun Life's,
Insular Life's and Pru Life's VULs.. I only compared these 3 because
they were the only 3 who gave out the CoI(Cost of Insurance Tables)
The COI btw is the missing part of the equation when you're trying
to recreate their illustration, you have the premium charges, policy
charges, etc but most only list the 1st year COI.
Plus, with Insular Life and Prulife, you can actually specify how much
premium you want with how much coverage you want unlike Sunlife
and other VULs where there's a set premium for a certain face amount
So really, this was an apples to apples comparison.
Straight up, Annual premium 20.9k Face Amount 1M
Anyway, I assumed 10% returns and compared the final investment/cash value
at age 65 and Sunlife's VUL came out ahead of Philam's Term. Term Insurance
came out ahead of both Insular and Pru's VUL though.
I assume you also made a comparison using a level term to age 65 product
and not a yearly renewable term or 10 year renewable term, etc to make it
a fair comparison?