Oh. Wait. You did make one mistake: you forgot to consider Federal tax. They will want their share of capital withdrawal tax (and with proposed law changes, this could be increasing).
Oh. Wait. You did make one mistake: you forgot to consider Federal tax. They will want their share of capital withdrawal tax (and with proposed law changes, this could be increasing).