What this is
Re-cuts Jul-Jul vendor years to TPC's Mar-Feb year (C-Q35-6). TPC sells both titles, so this spend is TPC revenue, booked gross or net of the 30% store fee (×0.70) depending on presentation.
Where it comes from
Our calculation from other figures in the trainer’s notes.
Show the working
- Sleep Jul-Dec 2023 56.3 + 2/6.3 × (103.1−56.3) = 71.2
- FY2/25 = 150.0 − 71.2 = 78.8
- FY2/26 = (79.7 − (150.0−103.1)) + 7/12 × 79.7 × 0.6-0.8 = 60.7-70.0
- × 142.33/151.14/149.57
- UNITE yr1-3 39.6/24.6/18.4 × 0.7-1.0 × ¥113-150
Where it’s used
Related figures
Built from this one