What this is
Agent share / effective retention 25.9-29.5%. ASSUMPTION: Hasbro's master MG split between owner and agent at the portfolio-average retention. January 2000: 30/0.295 = 101.7, 30/0.2594 = 115.7 USDm, /2 = 50.8-57.8/yr. March 2001 floor: 7.5/0.295 = 25.4, /0.2594 = 28.9, /3 = 8.5-9.6/yr.
The values
- Agent share 2000 01: $30m
- Owner total MG 2000 01: $102–116m
- Per year: $50.8–57.8m
- Agent share 2001 03 floor: $7.5m
- Owner total floor 2001 03: $25.4–28.9m
- Per year floor: $8.5–9.6m
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:
- EstimateThe only filed rate structure covering Pokémon merchandise
- ReportedThe 1999 terms for the Pokémon master toy licence’s guaranteed royalty for 2000–2001
- FiledThe guaranteed minimum royalty for the Pokémon master toy licence for 2001–2003
Show the working
- 30/0.295=101.7, 30/0.2594=115.7
- 7.5/0.295=25.4, 7.5/0.2594=28.9