What this is
T'=(20271-110-fa_term)/0.32 for fa_term∈[−500,+500]; T_table=42045-200-F for F∈[−1000,+1000]; X_NI=T'-T_table. BS: T'_NA=(25264-600-FA_retained)/0.32 for FA_retained∈[300,1600]; T_table_NA=56652-1300-F_NA for F_NA∈[3000,13000].
The values
- X net profit range: 18,596 to 23,721
- X NA range: 19,723 to 33,786
- TPC net profit pickup basis: 61,441 to 64,566
- TPC net profit table: 40,845 to 42,845
- TPC NA pickup basis: 72,075 to 76,138
Some detail is too fine to show here; it is kept in the trainer’s notes.
Where it comes from
Our calculation from other figures in the trainer’s notes.
Show the working
- Nintendo's pickup basis has ≈¥19–24bn more TPC NI and ≈¥20–34bn more NA than the table's TPC block