The values
- Base list per m units: ¥10.5bn
- Units m: 3.92
- Base: ¥41bn
- Rate: r ∈ {0} ∪ [0.06, 0.24]; no filed rate; no central
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:
- EstimateGames legs h1 year to March 2027 pickup effect, H1 year to March 2027 (TPC Mar–Aug 2026) vs H1 year to March 2026 (no Pokopia, Z-A, FRLG or Champions)
- FiledPokopia overseas units quarterly path (Nintendo-tabled, overseas only), Mar 2026 – Sep 2026
- EstimatePartial preview, year to February 2027, TPC year to February 2027 (Mar 2026-Feb 2027), partial
Show the working
- 38.5 / 3.68 = 10.462 per m units × 3.92m = 41.01
- × 0.06 = 2.46
- × 0.24 = 9.84
- Pokopia zero: low (0.9 + 0) × 0.5 + 0.82 = 1.27 × 0.2218 = 0.28
- high (3.9 + 0.7) × 0.9 + 2.44 + 1.0 = 7.58 × 0.2218 = 1.68