• 12.3 baseline — 0.6 × season 12.6 (8 gm) + 0.4 × last 10 11.7
• +1.0 opponent leak — they concede 399.5/game vs a 369 league average
• at this ground: too thin to count (2 gm) — shown, adds nothing
• vs them: averages 9.3 over 3 games — evidence, never summed

Derived, not measured — plain arithmetic over his real games, shown in full. Adjustments can overlap (a game at this ground can also be a wet one); they add simply, and this note is the admission.