'SWR for spending pension only:
$50,000 / $1,796,254 = 2.8%'
should this not be
$50,000/$796254 = 6.2%
for pension value only.
You've mixed together withdrawals from the portfolio & pension value with cash flow within the pension, double counting the pension cash flow which is...