Yes. I am doing the same thing with yours. My data till 65 years of age are correct. But >65 onwards are wrong.
I will correct my table.
Interestingly, you have taken 5.07% pa ?!
But still at lower opportunity cost, the FV of premiums saved are unlikely to exceed the 500k payout.
yup, ~5.07% is the breakeven point ma, for a 30yr non smoker.

