it seems you're using a thrust value for a lower assumed temp therefore you have more thrust---I may have misunderstood the question though?
also remember during a reduced thrust take off the wings are still working at the lower DA so that = better performance at times
a few questions,
Could you show please a sample AFM calculation?
What limitation comes up climb segments/ field lengths just interested?