Thanks!
I don’t think the 24/25 estimate works for LTFT since B24 and B25 (*actual* pens pay for 2015) points to B17 and B18 (*WTE* pens pay) which aren’t the same for LTFT. And no one will have 2024/25 TRS or March 25 payslip yet! 😉 B25 would be better pointing to B12 (estimated actual pens pay)

Amazing! Thanks for the sheet. Confirms my back-of-envelope attempt at it (very -ve 23/24, very +ve 24/25 😬). Small typo in cell A10 on the 23/24 sheet - should be Mar 24 pens pay? Also can you check that 24/25 estimates added years correctly? E12 on 23/24 and E19 on 24/25 are diff with added yr.