Comment by AkirIkasu

You're missing a lot of the costs associated with publishing. You're completely omitting the costs of distrobution (which can be a fairly huge sum if you plan on having that book in stores) and marketing (which is going to be huge if you plan on having in stores, since you will want to sell a large volume of them).