First, your math is off. Please double check. For instance:
You somehow got your miss chance to increase by adding HBM. ( EDIT: Sorry, I see that you just mistyped the % hit part. ) You also didn't add any damage from Reckless or Bloodclaw on hits.
You do not add anything to Miss: damage, if...