Thanks you for the images and info. It helped a lot. It was my error since I wasn't aware that feeling/PF gave boosts every 10%. Also didn't notice my guild defense boost went up when I made the topic. So after re-calculations my values for SSR+ JoL Lilium matched the JP and my UR+ Lilium was so off because of having several boosts from PF. So the formula is correct, JP wiki values are correct and it was just my error.

Again I appreciate it guys.