ࡱ> ih ZO\p2Fulker, Louise (EPS - Digital and Strategic Comms) Ba==K8X@"1Arial1Arial1Arial1Arial1Arial1 Arial1$Arial1Arial1Arial1Arial1Arial1Arial1 Arial1 Arial1Arial1Arial1Arial1 Arial1Arial1 Arial1Arial14Arial1 Arial1Arial1Arial1,>1>1>1>141<Arial1?Arial1h>Cambria1Arial1 Arial""#,##0;\-""#,##0""#,##0;[Red]\-""#,##0""#,##0.00;\-""#,##0.00#""#,##0.00;[Red]\-""#,##0.005*0_-""* #,##0_-;\-""* #,##0_-;_-""* "-"_-;_-@_-,)'_-* #,##0_-;\-* #,##0_-;_-* "-"_-;_-@_-=,8_-""* #,##0.00_-;\-""* #,##0.00_-;_-""* "-"??_-;_-@_-4+/_-* #,##0.00_-;\-* #,##0.00_-;_-* "-"??_-;_-@_-""#,##0;""\-#,##0""#,##0;[Red]""\-#,##0""#,##0.00;""\-#,##0.00#""#,##0.00;[Red]""\-#,##0.0072_ ""* #,##0_ ;_ ""* \-#,##0_ ;_ ""* "-"_ ;_ @_ .)_ * #,##0_ ;_ * \-#,##0_ ;_ * "-"_ ;_ @_ ?:_ ""* #,##0.00_ ;_ ""* \-#,##0.00_ ;_ ""* "-"??_ ;_ @_ 61_ * #,##0.00_ ;_ * \-#,##0.00_ ;_ * "-"??_ ;_ @_  mmm\-yyyy00 0.0000000 0.0000"Yes";"Yes";"No""True";"True";"False""On";"On";"Off"],[$ -2]\ #,##0.00_);[Red]\([$ -2]\ #,##0.00\)0.0 0.0000_) ""#,##0(               (                                                       ff          P  P         `          ! " a # ( !X/ ( ! ((@ (( ((""@ @ (H  (  ( *8 " @ "8""@ @ !x"@@ / !x"@ / *|"@ / (h " @ / (h"@ / "x"@ / 1)< "| !X/  1)   ) " *8""@ @ ) !8""@ @ !x" @ / !x""@ @ / !8 !x""@ @ !8 )8""@ @  ( * *""@ @ *""@ @ *""@ @  " " @ """@ @ !x""@ @ / * / (h""@ @ / """@ @ / *""@ @ / !x"@ @/ (h"@ @/ ((@ @ ((@ @  x@ @ x@ @ x@ @  x@ @  """@ @   x@ @ ""@ @ *""@ @  "" @  ) )8"@@ )8"@ )x"@ / )x " @ /  )x"@@ / !x"@ / 1)<" @ 1) 00_)\([$#,##}(}? 00_)}(}f00_)}(}i00_)}(}j00_)}(}k00_)}(}l00_)}(}m00_)}(}n00_)}(}o00_)}(}u 00_)}(}v00_)}(}x00_)}(}y00_)}(}z00_)}(}~00_)}(}00_)}(}00_)}(}00_)}(}00_)}(}00_)}(}00_) 20% - Accent1H 20% - Accent1 ef  20% - Accent2H" 20% - Accent2 ef  20% - Accent3H& 20% - Accent3 ef  20% - Accent4H* 20% - Accent4 ef  20% - Accent5H. 20% - Accent5 ef  20% - Accent6H2 20% - Accent6  ef  40% - Accent1H 40% - Accent1 L  40% - Accent2H# 40% - Accent2 L渷  40% - Accent3H' 40% - Accent3 L  40% - Accent4H+ 40% - Accent4 L  40% - Accent5H/ 40% - Accent5 L  40% - Accent6H3 40% - Accent6  Lմ  60% - Accent1H 60% - Accent1 23  60% - Accent2H$ 60% - Accent2 23ږ  60% - Accent3H( 60% - Accent3 23כ  60% - Accent4H, 60% - Accent4 23  60% - Accent5H0 60% - Accent5 23 ! 60% - Accent6H4 60% - Accent6  23  "Accent1<Accent1 O  #Accent2<!Accent2 PM  $Accent3<%Accent3 Y  %Accent4<)Accent4 d  &Accent5<-Accent5 K  'Accent6<1Accent6  F (Bad4Bad  ) Calculation| Calculation  } * Check Cellz Check Cell  ????????? ???+ Comma,( Comma [0]-&Currency.. Currency [0]/Explanatory TextB5Explanatory Text 0 : Followed Hyperlink 1Good6Good  a2 Heading 1B Heading 1 I}O3 Heading 2B Heading 2 I}?4 Heading 3B Heading 3 I}235 Heading 44 Heading 4 I}6( Hyperlink 7InputpInput ̙ ??v 8 Linked CellF Linked Cell } 9Neutral<Neutral  e"Normal :Noteb Note   ;OutputrOutput  ???????????? ???<$Percent =Title1Title I}% >TotalHTotal OO? Warning Text: Warning Text XTableStyleMedium2PivotStyleLight1683ffff̙3f3fff3f3f33333f33333\` fForm NotesKSheet1,  ;A   ; 5 wFormal Sign off Position:Name: Signature:Financial InformationINCOME EXPENDITUREDEFICIT/ SURPLUSQForms must be formally signed off by the Treasurer or Statutory Finance Officer.1aNotesName of Authority: Comments5Employee contributions for those on the 1992 FPS () 5Employer contributions for those on the 1992 FPS () Ill Health Charges ()Total pensions fund income ()/Inward Transfers from other pension schemes ()Pensions Outgo ()-Outward Transfers to other pension schemes()'Firefighter Pensions Account Estimates Non Financial InformationNumber of normal retirements Number of ill health retirementsTotal number of pensionersKI accept that the ʶhas the right to challenge any figures. OTotal surplus/deficit funded by the top up grant/ paid to ʶ()6Employee contributions for those on the 2007 NFPS () 6Employer contributions for those on the 2007 NFPS () TTotal pensionable pay () for those on 2015 Firefighters Pension Scheme Wales (FPSW)6Employer contributions for those on the 2015 FPSW () 7Total number of members of the 2015 FPSW (at yr start):5Employee contributions for those on the 2015 FPSW ()nTo the best of my knowledge and belief, the schedule above is accurate and shows the pensions surplus/deficit.?Employee contributions for those on the RDS Modified Scheme ()?Employer contributions for those on the RDS Modified Scheme ()PThis includes all the lower tier retirements made on the grounds of ill health. OPThis includes all the upper tier retirements made on the grounds of ill health. O2a2b2c3a3b3c3d#Total pensions fund expenditure () Note numberDate:Notes (see notes sheet)Note 14Note 15Note 2aNote 2bNote 2cNote 3aNote 3bNote 3cNote 3dNote 4Note 5Note 6Note 7Note 8Note 9Note 10Note 11Note 12Note 13Note 16 This value automatically calculates the total of 7 (Pensions Outgo) and 9 (the value of Outward Transfers to other pension schemes). FRAs should ensure that the total of 8 (Costs relating to refund payments) is included within the total amount of Pensions Outgo at 7.12GIThis value is automatically calculated by subtracting the value of 10 (total pension fund expenditure) from 6 (the Total pensions fund income).BEkmThis only includes active members of the 2015 FPSW. This is automatically calculated by adding the total number of retained and wholetime firefighters in 15a and 15b. This only includes those firefighters projected to retire on the grounds of ill health. This is automatically calculated by adding the total number of lower and upper tier retirements in 19a and 19b. This is all the age retirements that are NOT made on the basis of ill health. Include age retirements where individuals have opted (under the 2007 and 2015 schemes) to take actuarially-reduced benefits).),bThis only includes the number of wholetime firefighters that are active members of the 2015 FPSW. !7AG`This only includes the number of retained firefighters that are active members of the 2015 FPSW. 6@FH- Of 15 above, number of retained members in the 2015 FPSW (at yr start)I- Of 15 above, number of wholetime members in the 2015 FPSW (at yr start)/- Of 19 above, number of lower tier retirements/- Of 19 above, number of upper tier retirementsA - Of 7 above, costs relating to WG funded employee payments () 2022-23 Estimate2024-25 Projection^This value is automatically calculated by adding lines : - 2a - Employee contributions for the 1992 FPS - 2b - Employee contributions for the 2007 NFPS - 2c - Employee contributions for those on the RDS Modified Scheme - 2d - Employee contributions for the 2015 FPSW - 3a - Employer contributions for the 1992 FPS - 3b - Employer contributions for the 2007 NFPS - 3c - Employer contributions for those on the RDS Modified Scheme - 3d - Employer contributions for the 2015 FPSW - 4 - Ill Health Charges - Total - 5 - Inward Transfers from other pension schemes ,This relates to the 2015 Firefighter Pension Scheme Wales (FPSW). Please provide a total sum of Pensionable Pay based on estimated employer contributions for the scheme in that financial year. Any amount relating to purchase of past service rights in the employer contributions should be excluded. 2d+Please return the form to : fire@gov.wales"Form Reference: FPF1 November 20222023-24 Estimate2025-26 ProjectionThis is the total value of the ill health lump sums payments made into the pensions fund in that year. For 2022-23 estimates use the total value of ill health lump sums to date and pro-rata to give full year estimate (or where information is available on ill-health retirements in progress include this). Use average of total ill health lump sum payments made into the pensions fund over the last 3 years for future year projections.This is the total amount of pensions outgo for 1992 FPS, 2007 NFPS, RDS Modified Scheme and 2015 FPSW including any amounts related to payments detailed in 8 below. Pensions Outgo should exclude injury benefits/ awards under the Compensation Scheme, the costs of which are not met through the Pension fund. For 2022-23 include actual costs to date and pro rata to get costs for full 12 months. For future year projections, calculate using 2022-23 Pension outgo (excluding commutations/death grants) and increase payment year on year in line with CPI, plus forecasted new pensioners. Include Commutation lump sums based on average per firefighter over a 3 year period x forecast new pensioners. )Please record here any amounts included in Pensions Outgo that relate to payments made in a particular year as a result of a retrospective change to schemes where ʶhave provided additional grant to FRAs to cover these costs. If applicable, this should include interest payments. This is the total amount of employee contributions received from members of the 2015 FPSW based on the pensionable pay ranges and contribution rates as set out in ʶ Circular W-FRSC(2015)10 and reiterated in W-FRSC(2022)04. Include any pay award assumptions advised by ʶ Government. For the 2022-23 estimate, actual employee contributions should be used for the year to date and then pro rata'd for the 12 month period. Figures should be adjusted to take into account expected leavers / joiners (as reflected in the non-financial section below). Expected retirements and anticipated recruitment/progression should be included in projections for future years.This is the total amount of employer contributions in respect of members of the 2015 FPSW based on the contribution rates as set out in ʶ Circular W-FRSC(2015)10 and reiterated in W-FRSC(2022)04. Include any pay award assumptions advised by ʶin the estimate. For 2022-23 estimates, actual employer contributions should be used for the year to datae and pro rata'd for the 12 month period. Figures should be adjusted to take into account expected leavers / joiners (as reflected inthe non-financial section below). Expected retirements and anticipated recruitment/progression should be included in projections for future years   Note 1aNote 2d"Return Deadline : 7 November 2022From 1 April 2022 all remaining active members of the 2007 scheme were transferred into the 2015 scheme. This means that the only pension contributions that should continue to be reflected in this row are those that are linked to either payment for past service (eg in relation to the Booth judgement), or payments in respect of added pension where the agreement to make periodic payments was made prior to transfer into the 2015 scheme. From 1 April 2022 all remaining active members of the 1992 scheme were transferred into the 2015 scheme. This means that the only pension contributions that should continue to be reflected in this row are those that are linked <n to either payment for past service (eg in relation to the Booth judgement), or payments in respect of added pension where the agreement to make periodic payments was made prior to transfer into the 2015 scheme. 4From 1 April 2022 all remaining active members of the RDS Modified scheme were transferred into the 2015 scheme. This means that the only pension contributions that should continue to be reflected in this row are those that are linked to payment of past service (eg in relation to the Booth judgement). From 1 April 2022 all remaining active members of the RDS Modified scheme were transferred into the 2015 scheme. This means that the only pension contributions that should continue to be reflected in this row are those that are linked to either the purchase of past service in respect of modified scheme membership itself or payments for changes in past service (eg in relation to the Booth judgement), or payments in respect of added pension where the agreement to make periodic payments was made prior to transfer into the 2015 scheme. ,From 1 April 2022 all remaining active members of the 2007 scheme were transferred into the 2015 scheme. This means that the only pension contributions that should continue to be reflected in this row are those that are linked to payment of past service (eg in relation to the Booth judgement). ,From 1 April 2022 all remaining active members of the 1992 scheme were transferred into the 2015 scheme. This means that the only pension contributions that should continue to be reflected in this row are those that are linked to payment for past service (eg in relation to the Booth judgement). This only includes the number of firefighters transferring into the 2015 scheme from other external pension schemes. This does NOT include transfers between brigades.This only includes the number of firefighters transferring out of the 2015 scheme to other external pension schemes. This does NOT include transfers between brigades.This only includes the value of confirmed transfers into the 2015 scheme from other external pension schemes. This does NOT include transfers between brigades. HIy|12a12b16a16b Note 12a Note 12bNote 16aNote 16bNote17PNumber of members transferring into the FPSW from other external pension schemes'(PNumber of members transferring out of the FPSW to other external pension schemesThis only includes the value of confirmed transfers out of FPS, NFPS,RDS Modified Scheme, and FPSW to other external pension schemes. This does NOT include transfers between brigades. z; ;='> @ B^BBCCEB QI M+XR.bpdcc*B ZO Ln|ч  dMbP?_*+%6&M&d2?'M&d2?(x l~ ["@ cccc F? h~ [$@ -%yDD%yDD%yDD%y)DD F@ g] QQQQQO ~ [&@ !z DD!zp2 DD!z DD!z DD FA h^RRSSSSE^RRSSSSE^RRSSSSEDJ l * &,T`0``````````0```0  6! @ " u@ # @ $ @ % @ & @ ' @ ( @ ) @ * @ + @ , @ - I@. <@/ 6 0 6 1 @2 6@3 ;@4 65 ;@6 @7 ;V8 V 9 ;V : X@ ; g@ < X@ = g@ > 6 ? 6  A TTTTTTTT "YQ "JX "JR "YY "K " K ~ #[(@ ##%#eD$D%%#e#D$D%%#e#D$D%%#e#D$D% #FB# h $ik $L$$mmmm $ko$ l %il %M%%mmmm %kp% l~ &[*@ &t&&eeee &FC& h~ '[,@ 'u''eeee 'F1' h~ ([.@ (((eeee (F2( h~ )[0@ ))%)e#D*D+%)e)D*D+%)e)D*D+%)e)D*D+ )FD) h *nm *N**mmmm *oq* l +in +O++mmmm +kr+ l~ ,_1@ ,|,,ffff ,Fs, h-^RRSSSSE.^RRSSSSE 11 1 B2{{{{{{{{{GG 33GG 4 5!5UU 6UU 77WW 8{{{{{{{{{WW : : ;C ;` <C <` ={/ ={D l(T````````2 ,, , @ @A @B 6C 6D w@E @I 6J 6K 6 @V@ @ B AaA BVCVDI@@@@@@@@ J@@@@@@@@ K@@@@@@@@ 2( >@KK@B  . 3DD,,&&**AA ==@@ ;;<<66 ))77 ((==33    ''::::22 11 ++ 55 88 %%##44 $$7gg@ ZO ,ّߗ  dMbP?_*+%6&~?'~?(~?)~?MAdobe PDFS 4%XXA4PRIV ''''0P4(FFSMTJ0EBDAStandard" %XX `? `?&`AU} B}  B} tB} . B,@@@@@lt@@@ @ @ @ E@ S@@ @@@qV(@u@@X@@@@@@u@@X@H@ W bb  p.q s rT s& wc s' wb s( we sU r] s) wg s* wf s+ wd s, r^~ s@ uZ~ s@ rj~ s@ rS~ s@ r[~ s @ r\~ s"@ rv~ s$@ rE~ s&@ rF~ s(@ rG sk rK sl rJ~ s*@ rh~ s,@ ri~ s.@ rI~ s0@ rH sm t$ sn t%Dl @!6"6#6$6%6&6'6(6)6*6+6~ s1@ t!X"X#X$X%X&X'X(X)X*X+Xz >@ZKBdB . 7gg ZO   dMbP?_*+%&ffffff?'ffffff?(?)?M\\10.13.56.16\UniPrint VPQ [Und 4d,,oA4#<<DPCAwww.;http://;file://;mailto:;https://;ftp://d 4 D:\Users\MyersC\AppData\Local\Temp\Low\UniPrint\UPDLGSTTN.TMPSTTN.TMP0" d,,333333?333333?&<3U>@ggD Oh+'0HPt Myers, Cerys (EPS - CSD)4Fulker, Louise (EPS - Digital and Strategic Comms)Microsoft Excel@l@$@1 ՜.+,D՜.+,P HP X`hp x  Form NotesSheet1'Form '!Print_AreaNotes!Print_Area  Worksheets Named Rangeshp   @   ,8Ddp Objective-IdObjective-TitleObjective-CommentObjective-CreationStampObjective-IsApprovedObjective-IsPublishedObjective-DatePublished Objective-ModificationStamp Objective-Owner Objective-Path Objective-Parent Objective-StateObjective-VersionObjective-VersionNumberObjective-VersionCommentObjective-FileNumberObjective-ClassificationObjective-CaveatsObjective-Language [system]!Objective-Date Acquired [system] Objective-What to Keep [system](Objective-Official Translation [system]#Objective-Connect Creator [system]Objective-LanguageObjective-Date AcquiredObjective-What to KeepObjective-Official TranslationObjective-Connect Creator A42532844(WG - 2022 - W-FRSC(2022) 08 - FPF1 Form@c @_@_DHerdman, Steffan (CRLG - Local Government - Fire Services Branch)Objective Global Folder:#Business File Plan:WG Organisational Groups:NEW - Post April 2022 - Covid Recovery & Local Government:Covid Recovery & Local Government (CRLG) - Local Government - Community Safety:1 - Save:Fire Services Branch:Fire & Rescue Services Branch - Corporate:Circulars:2020-2025 - ʶCirculars:Fire & Rescue Service - Procedures, Instructions & Guidance - WG Circulars - 2020-2025:2022:2022 Published18.03@[Inherited - Official]English (eng)@@'kNoEnglish (eng)@X/|No  !"#$%&'()*+,-./0123456789:;<=>?@ABCDEFGHIJKLMNOPQRSTUVWYZ[\]^_abcdefgRoot Entry FWorkbookSummaryInformation(XDocumentSummaryInformation8`