I don't need to make a model or prove you wrong. I've tried to be as clear as I can. There's obviously something that we're seeing differently and I am unable to bridge the gap.

I take into account sin beta. It is part of the main equation, which reads (on page two):

MA = (1/sin(gamma)) * sin (beta) * PA/DO