You are clearly looking at tables produced by a vendor, not by the IRS; no one here can see what you are looking at.
Vendor produced tables are necessarily based on an assumption regarding the early withdrawal penalty. If your penalty is different you need to develop your financial projection using a rate no higher than you actually pay.
In this world you must be oh so smart or oh so pleasant. Well, for years I was smart. I recommend pleasant.