Yes this makes sense, you don't want to be turning onto final at very low altitudes. I'll rework the calculations based on a 3 degree path from the landing runway. Probably I should use 600 feet to be stable as this approximates lowest OCH above aerodrome elevation.
Airport in spreadsheet is LTAF.