I've checked similar derivations and they are, like I said, within 2-3mm. I'd suggest using a triangle calculator tool like this one to work your way from bb to seat cluster to head tube to dropout. Remember when you subtract for the BB drop that it is a vertical number and you'll need to make a right triangle to use it as when subtracting from HTA.