The values
- Implied 2016-17 hobby s (g d 0.10-0.25): 0.38 to 0.5
- Q13 budget assumption: 0.5 to 0.55
- Q13 test threshold (closes the ¥ 4-9bn gap): 0.63 to 0.73
- Max pretax pickup if s were at the 0.56 ceiling: ¥0.3–3bn
- Remaining gap: ¥1–8.7bn
- If s was 0.38-0.50 instead of 0.50-0.55, pretax change: ¥-8.5–0bn
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
- 72/143.64 = 0.50
- 80/143.64 = 0.56
- 90/129.95 = 0.69
- Hobby s = 0.50 x 0.75 = 0.375 to 0.56 x 0.90 = 0.504
- Pickup at the ceiling: (0.56 - 0.55) = 0.01 -> 1.4..2.5 x 0.2 = 0.28-0.5
- (0.56 - 0.50) = 0.06 -> 1.4..2.5 x 1.2 =
Where it’s used
Related figures
Built from this one