The values
- Cost plus cum minus div year to March 2018: 32,590
- Sum pickups year to March 2019 26: 222,745
- Rollforward year to March 2026 before OCI: 254,091
- Q05 floor: 252,463
- Q05 method d: 263,047
- Method d overstatement: 8,956
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:
Show the working
- 34,219 + Σ FY3/19–26 pickups 222,745 − 2,873 = 254,091 before OCI/FX
Where it’s used
Related figures
Built from this one