This figure has been replaced. See Q38 Excell analogue restated with Asmodee UK registry GM and per head, year to March 2026 (year to February 2026 FX basis for JPY).
What this is
Moved inside = 500 x C_m x g_e: 500 x 0.50 x 0.10 = 25 -> x 149.57 = ¥3.74bn (CN-127 floor); 500 x 0.65 x 0.25 = 81.25 -> ¥12.15bn.
The values
- G e 0.10-0.25: $25–81.3m
- : ¥3.74–12.2bn
- Central C0.575 g0.15: ¥6.45bn
- Asmodee analogue g0.31 (0.262-0.361): $77.5–101m
- Analogue: ¥11.6–15.1bn
- Analogue CI: ¥9.8–17.5bn
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
- Moved inside = 500 x C_m x g_e: 500 x 0.50 x 0.10 = 25 -> x 149.57 = ¥3.74bn (CN-127 floor)
- 500 x 0.65 x 0.25 = 81.25 -> ¥12.15bn
- Analogue: 500 x 0.50 x 0.31 = 77.5
- 500 x 0.65 x 0.31 = 100.75 (¥11.6-15.1bn)
- CI 0.262-0.361 -> 65.5-117.3 (¥9.8-17.5bn)
- Op profit: 0.05 x 250 = 12.5
- 0.05 x 325 = 16