Hmm... i mostly used same data for Wii sales, only changed Christmas spike, which i think can be in best case same as last year. Since Wii sales were droping year to year and now with some big games released, it can maintain previous year level sales, but not higher.
Also, you could use: Famitsu - Media Create - VGC
and not only VGC numbers.
And check your math.)