Remember the Help UI is wrong where it displays -50% for physical penalties when they are actually -25%.
(No Cleave debuff wasnt active before that cleave cast, so the +50% is not applied yet)
358 Attack
143 Critical Attack
Cleave at level 5 = 584
Level 15 Enhance
http://www.tosbase.com/database/monsters/57462/ 146 Defense
(358 + 584 - 146) * 1.5 + 143) * 0.75 * 1.15 = 1153.1625
So your calculations are based on the wrong armor modifier.
EDIT: Also, Targe Smash is +200% from Cassis because itâs a rodel skill, not 400%, thatâs Peltasta. So thatâs two mistakes.
For the video.
100% + 100% + 200% + 50% -25% = +425%
([1105~2052] + 1350 - 1019) * 5.25 * 1.8 = 13570.2~22519.35
Both TM : Too low. His lowest exceeds the highest here.
50% = +50%
100% + 100% + 200% - 25% = +475%
([1105~2052] + 1350 - 1019) * 1.5 * 4.75 * 1.8 = 18416.7~30561.975
Cassis TM, Headbutt CM : Amusingly, despite your double mistake, you could still right about Headbutt being a CM. Your double as effective ghost penalty modifier cancelled out your double as effective Cassis Crista in a way.
200% = +200%
100% + 100% + 50% - 25% = +225%
[/s]([1105~2052] + 1350 - 1019) * 3 * 3.25 * 1.8 = 25201.8~41821.65[/s]
Cassis CM, Headbutt TM : Too high. His lowest is below lowest range here.
([1105~2052] + 1350 - 1019) * 3.5 * 2.75 * 1.8 = 24878.7~41285.475
Both CM : Just a LITTLE bit too high again.