I'm not sure how to read at these numbers tbh. You don't seem to take into account at all the difference between your ilvl and the recipe-level (known as rlvl), which either grants some bonus, or some malus (whether you craft a recipe of higher or lower level).

I can't figure how you solved this, not knowing the Rlvl of crafts in 3.5.