You have not calculated L1 withholding taxes for other geographies (Emerging Markets, Europe). According to my research, they are significant.
Note that LU ETFs do not report gross dividends and withholding taxes separately.
And why are you using FTSE Developed Asia Pacific ex Japan and MSCI Emerging Markets in the same portfolio? An amateurish mistake, I would say.