邢唷��>� K�� !"#$%&'()*+,-./0123456789:;<�=>?@ABCDEFGHIJ��MaOPQRSTUVWXYZ[\]^_`��bcdefg��Root Entry�� F愮*匙[�LWorkbook��艑MsoDataStore �#A沧[�愮*匙[�B��AK�H��EK�1��D��WW�Q==2��#A沧[� �)匙[�Item ��Properties��OLBBM�ECN�E��M��SH�U��Q==2��#A沧[�愮*匙[�Item ��NI%Properties�� @SummaryInformation(�� $DocumentSummaryInformation8�� p CompObj��Fl ZO��\p2Fulker, Louise (EPS - Digital and Strategic Comms) B�a�=��=��h.8X@�"��1��Arial1��Arial1��Arial1��Arial1��Arial1��Arial1��Arial1��Arial1��Arial1��Arial1��Arial1�$�Arial1��Arial1��Arial1��Arial1��Arial1� �Arial1� �Arial1��Arial1� �Arial1��Arial1�4�Arial1� �Arial1��Arial1��Arial1,>�础谤颈补濒1>�础谤颈补濒1�>�础谤颈补濒1�>�础谤颈补濒1�4�础谤颈补濒1�<��Arial1�?�Arial1h>�Cambria1��Arial1� �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]"�"\-#,##0.007�2_ "�"* #,##0_ ;_ "�"* \-#,##0_ ;_ "�"* "-"_ ;_ @_ .�)_ * #,##0_ ;_ * \-#,##0_ ;_ * "-"_ ;_ @_ ?�:_ "�"* #,##0.00_ ;_ "�"* \-#,##0.00_ ;_ "�"* "-"??_ ;_ @_ 6�1_ * #,##0.00_ ;_ * \-#,##0.00_ ;_ * "-"??_ ;_ @_ � mmm\-yyyy�00� 0.0000000�0.0000�"Yes";"Yes";"No"�"True";"True";"False"�"On";"On";"Off"]�,[$� -2]\ #,##0.00_);[Red]$[$� -2]\ #,##0.00$�0.0 �0.000�0_) �"�"#,##0�� 攆f�� P€� �� P� �� €� �� `� �� !� �� "� �a�� #� �� ""@ @ � �*8""@ @ � � H/ � � � � � `"@ / �"� �"0""@ @ � �"p""@ @ / �"� �"0"@ @� � @� �"x"@ / �"0"@ @ � � � � � �"0� �"|� �1)<�� !x� � ` " @ / ��"|"@ @ ��"|" @ � (""@ @ � �(� �(� � � � � � � �!� �!8 � � � �)� �"p @ � h""@ @ �"p""@ @ �"x @ �"p" @ �!x"@@ �!x"@ �*|"@ � ` " @ �"x""@ @ �"8""@ @ � �� "|"@ � h""@ @ � �*x""@ @ �)� �(X� �1)� � � �*8""@ @ � ��*� � ��*�"@ @� ��*� ��"�" @ � ��"�""@ @ � �"�""@ @ � �"�""@ @ �"x""@ @ / � h""@ @ / �"�""@ @ / ��"�"@ / � ("@ � � ( " @ � �8@ @ � �x@ @ � �"� � � � 8@ @ � �8@ @ � � �"@@ � ��"�""@ @ � �)8 @� �)8"@ @� �)8""@ @ � �)� �(�"@@ � �(�"@ � �(� " @ � �)X� �(� �1)� �!� �!8 � �"�"@@ � �"�"@ � �"� " @ � �)X/ �)X� �)� �)8 @� �)8"@ @� �)x " @ �)x""@ @ �1)< � �1)<" @ � �)x �)x �)x"@ � ("@@ � � ( " @ � �!x"@ / �!8"@@ � �!0 " @ � �!x"@@ / �!p " @ / �)x"@@ �)p " @ �!x"@@ �!x " @ �!8 � �!8" @ � �"x"@@ / �"x"@ / �"x " @ / �)8@@� �)p""@ @ ||�^擥}<�} 00_)ef\([$}<�} 00_)ef\([$}<�} 00_)ef\([$}<�} 00_)ef\([$}<�} 00_)ef\([$}<�} 00_)ef \([$}<�} 00_)蘈\([$}<�} 00_)蘈\([$}<�} 00_)蘈\([$}<�} 00_)蘈\([$}<�} 00_)蘈\([$}<�} 00_)蘈 \([$}<�} 00_)23\([$}<�} 00_)23\([$}<�} 00_)23\([$}<�} 00_)23\([$}<�} 00_)23\([$}<�}! 00_)23 \([$}<�}" 00_)\([$}<�}# 00_)\([$}<�}$ 00_)\([$}<�}% 00_)\([$}<�}& 00_)\([$}<�}' 00_) \([$}<�}( ��00_)�俏�\([$}�}) 鷠�00_)蝌�\([$�#,##� � �}�}* 00_)ゥ�\([$???�#,##???� ???� ???�}(}/ �00_)}<�}1 a�00_)骑�\([$}<�}2 00_)\([$}<�}3 00_)�?\([$}<�}4 00_)23\([$}(}5 00_)}�}7 ??v�00_)�虣�\([$�#,##� � �}<�}8 鷠�00_)�€�\([$}<�}9 渆�00_)�霚�\([$}x}:��00_)膊�\([$膊�#,## 膊� 膊�}�}; ???�00_)蝌�\([$???�#,##???� ???� ???�}-}= 00_)}P}> 00_)\([$#,##}(}? ��00_)}(}X��00_)}(}Y��00_)}(}d00_)}(}e00_)}(}f00_)}(}g00_)}(}h00_)}(}i00_)}(}j00_)}(}k00_)}(}l00_)}(}m00_)}(}p��00_)}(}r00_)}(}z00_)}(}~00_)}(}挽00_)}(}€挽00_)}(}�挽00_)}(}�挽00_)}(}�00_)}(}�00_)}(}�00_)}(}�00_)}(}�00_)}(}�挽00_)}(}�挽00_)}(}�00_)}(}�00_)}(}�00_)}(}�00_)}(}�00_)� 20% - Accent1�H�� 20% - Accent1ef苕�� 20% - Accent2�H�"� 20% - Accent2ef蜍�� 20% - Accent3�H�&� 20% - Accent3ef腭�� 20% - Accent4�H�*� 20% - Accent4ef溥�� 20% - Accent5�H�.� 20% - Accent5ef陬�� 20% - Accent6�H�2� 20% - Accent6 ef�� 40% - Accent1�H�� 40% - Accent1蘈柑�� 40% - Accent2�H�#� 40% - Accent2蘈娓�� 40% - Accent3�H�'� 40% - Accent3蘈劁�� 40% - Accent4�H�+� 40% - Accent4蘈汤�� 40% - Accent5�H�/� 40% - Accent5蘈忿�� 40% - Accent6�H�3� 40% - Accent6 蘈�� 60% - Accent1�H� � 60% - Accent123暢�� 60% - Accent2�H�$� 60% - Accent223跂�� 60% - Accent3�H�(� 60% - Accent323淖�� 60% - Accent4�H�,� 60% - Accent423睜�� 60% - Accent5�H�0� 60% - Accent523捦��! 60% - Accent6�H�4� 60% - Accent6 23��"Accent1�<��Accent1O伣��#Accent2�<��!�Accent2繮M��$Accent3�<��%�Accent3浕Y��%Accent4�<��)�Accent4€d��&Accent5�<��-�Accent5K��'Accent6�<��1�Accent6 鳀F��(Bad�4��Bad��俏��)Calculation�|��Calculation�蝌��鷠�� * Check Cell�z�� Check Cell�ゥ��???��???��???� �???��+€�� Comma�,€��(�� Comma [0]�-€��&��Currency�.€��.��Currency [0]�/Explanatory Text�B�5�Explanatory Text��0€ ��:� �Followed Hyperlink� 1Good�6��Good�骑��a��2 Heading 1�B�� Heading 1I}�O伣��3 Heading 2�B�� Heading 2I}��?Э��4 Heading 3�B�� Heading 3I}�23暢��5 Heading 4�4�� Heading 4I}��6€��(�� Hyperlink� 7Input�p��Input��虣��??v�� 8Linked Cell�F��Linked Cell�鷠��€��9Neutral�<��Neutral��霚��渆��€��"��Normal� :Note�b� �Note��膊��膊��膊� �膊��;Output�r��Output�蝌��???��???��???��???� �???��<€��$��Percent� =Title�1��TitleI}�%� >Total�H��Total�O伣�O伣��?Warning Text�:��Warning Text��X��TableStyleMedium2PivotStyleLight16��8��€€€€€€€€€览�€€€櫃��3f��ff�€€f�烫�€��€€€€€��櫶��櫶虣�沣�3f�3烫櫶��fff�枛�3f3檉333�3�3f33�333\��`� 篲Form � {Notes��,��5�� pFormal Sign off Position:Name: Signature:Financial InformationINCOMEEXPENDITUREDEFICIT/ SURPLUS1a1b 1) Ill-health 2) All otherMB1MB2MB3MB4CommentsMB5MB6�The 'recurring' element of Pensions Outgo should be recorded in MB4. This figure should be broken down further between 'ill health' and 'all other' retirements in MB5 and MB6.Total pensions fund income (�)5Employee contributions for those on the 1992 FPS (�) 5Employer contributions for those on the 1992 FPS (�) /Inward Transfers from other pension schemes (�)Commuted element (�)Recurring element (�)Pensions Outgo (�)MTotal pensionable pay (�) for those on 1992 Firefighters Pension Scheme (FPS)Memorandum BoxgThis is the total value of the ill health lump sums payments made into the pensions fund in that year. RTotal pensionable pay (�) for those on 2007 New Firefighters Pension Scheme (NFPS)6Employee contributions for those on the 2007 NFPS (�) 6Employer contributions for those on the 2007 NFPS (�) 1c1dTTotal pensionable pay (�) for those on 2015 Firefighters Pension Scheme Wales (FPSW)2a2b2c2d3a3b3c3d�The 'commuted' element of Pensions Outgo should be recorded in MB1. This figure should be broken down further between 'ill health' and 'all other' retirements in MB2 and MB3.RThis Memorandum Box should be used to break down the value in 7 (Pensions Outgo). >??Total pensionable pay (�) for those on RDS Modified Scheme (�) ?Employee contributions for those on the RDS Modified Scheme (�)5Employee contributions for those on the 2015 FPSW (�)?Employer contributions for those on the RDS Modified Scheme (�)5Employer contributions for those on the 2015 FPSW (�)Ill Health Charges (�)-Outward Transfers to other pension schemes(�)Total pensions fund expenditureSTotal surplus/deficit funded by the top up grant/ paid to the 问鼎娱乐(�)Breakdown of Pensions Outgo (7)QForms must be formally signed off by the Treasurer or Statutory Finance Officer.nTo the best of my knowledge and belief, the schedule above is accurate and shows the pensions surplus/deficit.KI accept that the 问鼎娱乐has the right to challenge any figures. Date:Note 1aNote 1bNote 1cNote 1dNote 2aNote 2bNote 2cNote 3aNote 3bNote 3cNote 3dNote 4Note 5Note 6Note 7Note 8Note 9Note 10Note 11Note 12Note 13Note 14Notes (See Notes Sheet)This value automatically calculates the total of 7 (Pensions Outgo) and 9 (the value of Outward Transfers to other pension schemes). FRAs should ensure the total of 8 (Costs relating to refund payments) is already included within the total amount of Pensions Outgo at 7.03HINote 2eName of Authority@ - Of 7 above, costs relating to WG funded employee payments (�)+Please return the form to : fire@gov.wales This relates to the 1992 Firefighter Pension Scheme (FPS). Please provide a total sum of Pensionable Pay based on actual employer contributions for the scheme for the financial year. Any amount relating to purchase of past service rights in the employer contributions should be excluded.%This relates to the 2007 New Firefighter Pension Scheme (NFPS). Please provide a total sum of Pensionable Pay based on actual employer contributions for the scheme for the financial year. Any amount relating to purchase of past service rights in the employer contributions should be excluded.This relates to the RDS Modified Scheme. Please provide a total sum of Pensionable Pay based on actual employer contributions for the scheme for the financial year. Any amount relating to purchase of past service rights in the employer contributions should be excluded.'This relates to the 2015 Firefighter Pension Scheme Wales (FPSW). Please provide a total sum of Pensionable Pay based on actual employer contributions for the scheme for the financial year. Any amount relating to purchase of past service rights in the employer contributions should be excluded.rThis value is automatically calculated by adding: 2a - Employee contributions for the 1992 FPS (� 000s) 2b - Employee contributions for the 2007 NFPS (� 000s) 2c - Employee contributions for the RDS Modified pension scheme (� 000s) 2d - Employee contributions for the 2015 FPSW (� 000s) 3a - Employer contributions for the 1992 FPS (� 000s) 3b - Employer contributions for the 2007 NFPS (� 000s) 3c - Employer contributions for the RDS Modified pension scheme (� 000s) 3d - Employer contributions for the 2015 FPSW (� 000s) 4 - Ill Health Charges (�000s) - Total 5 - Inward Transfers from other pension schemes (�000s) �This only includes the value of confirmed transfers into the FPS, NFPS, RDS Modified Scheme and FPSW from other external pension schemes. This does NOT include transfers between brigades in Wales.��This only includes the value of confirmed transfers into the FPS, NFPS, RDS Modified Scheme and FPSW from other external pension schemes. This does NOT include transfers between brigades in Wales. de��AThis is the projected total amount of pensions outgo for the 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.A�This only includes the value of transfers out of the FPS, NFPS, RDS Modified Scheme and FPSW to other external pension schemes. This does NOT include transfers between brigades in Wales.��This value is calculated automatically by subtracting the value of 10 (total pension fund expenditure) from 6 (the Total pensions fund income).lm!Form Reference: FPF3 - April 20236Firefighter Pensions Account: Final 2021/22 (Audited) 2021-22 Actual2021-22Return Deadline : 03 April 2023�This is the total amount of employee contributions received from members of the 2015 FPSW based on the contribution rates as set out in 问鼎娱乐 Circulars W-FRSC(2015)10 and reiterated in W-FRSC(2021)05. �This is the total amount of employee contributions received from members of the 1992 FPS based on the contribution rates as set out in 问鼎娱乐 Circulars W-FRSC(2015)10 and reiterated in W-FRSC(2021)05. �This is the total amount of employee contributions received from members of the 2007 NFPS based on the contribution rates as set out in 问鼎娱乐 Circulars W-FRSC(2015)10 and reiterated in W-FRSC(2021)05. YThis is the total amount of employee contributions received from members of the RDS Modified Scheme based on the contribution rates as set out in 问鼎娱乐 Circulars W-FRSC(2015)10 and reiterated in W-FRSC(2021)05. The employee contribution rate for the Modified Section of the 2007 Scheme is the same as the 1992 Scheme employee contribution rate.�This is the total amount of employer contributions in respect of members of the 1992 FPS based on the contribution rates as set out in 问鼎娱乐 Circular W-FRSC(2015)10 and reiterated in W-FRSC(2021)05. �This is the total amount of employer contributions in respect of members of the 2007 NFPS based on the contribution rates as set out in 问鼎娱乐 Circular W-FRSC(2015)10 and reiterated in W-FRSC(2021)05. RThis is the total amount of employer contributions in respect of members of the RDS Scheme based on the contribution rates as set out in 问鼎娱乐 Circular W-FRSC(2015)10 and reiterated in W-FRSC(2021)05. The employer contribution rate for the Modified Section of the 2007 Scheme is the same as the 1992 Scheme employer contribution rate. �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 问鼎娱乐 Circular W-FRSC(2015)10 and reiterated in W-FRSC(2021)05. YPlease 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 问鼎娱乐have provided additional grant to FRAs to cover these costs. If applicable, this s<�Whould include interest payments. This does not apply to Financial Year 2021-22. W�rw>�>�C?�螥dlBC�翫WWF�欸/ 镚~ 4H� J� T�誚jcc*��B�� ZO��=,gEr離 d褚MbP?_*+�€%��&C&P&R&F &A��&M&撋d2�?'M&撋d2�?(惽泷x<�?)M&撋d2�?M:Ricoh VPQ (EveryonePrint)�\C� �4dXXA4��DINU"��`責��SMTJ�`MSDX2dH��CONFIDENTIALdd�" /XX兞`�?兞`�?�&�腵軺}�}� }�}�}�}�}�5}} � } �}$-} �}}�= ��G �@ ��G ��G ��G �@ �@ ,@ �@ @ @ @ @ @ @ @ @ @ @ @ @ @ @ @ @ �N @ @ @ � ^b]_F� @c� F@F� BU��@� ��NN�QRRRR � Dd� wR� J� M� � �~ x� Z<� J� P � � �~ y� Z= J� d!� �.�~ y� e>f� g"� �#�~ y� e?f h� i� jkkl� f$� ��~ z� Z@~� f%� ��~ z� ZA~� m&� �/�~ z� eB~� m'� �0�~ z� eT~� m(� ��~ z� ZC~� m)� � �~ z� ZD~� m*� �1�~ z� eE~� m+� �2�~ z� eF~~ m@� �3�~ z� eG~~ m@� ��~ z� eH~~ n@� ��#X� %�� ZI}oK� ��HHW~ n@� ��~ {� ZJ}~ @� �V�~ �� €K�~ n"@� �4�~ |� ZL}~ n$@� �5�%p�D繢�n� ZM}K� ��OOW~ n&@� �6�!Y€1m�D繢�� qN}�D! l ( &*LLLL*LLLLLLLLLLo*LLLg* �" ;# $ % & ' ( ) * , ��[- ;€[. ;�[/ ,€\0 ;�\1 ��\2 ;�v3 �v 4 ;�v5 X�\ 6 g�\ 7 X�\ 8 g�\ 9 ,�\: ,�\; ��[<� �\� SUUTA� "E�"EEEEE� $V7� $re� $nO� $J� %J� %�%�~ %�� %nP%}� &J � &� &�~ &�� &C}� 'J� '�'�~ '�� 'C}� (J� (�(�~ (�� (nQ(}� )J� )� )�~ )�� )C}� *J� *�*�~ *�� *C}� ,��,�� ,\�-��tt� .�8�.��tt�/�� 0�9�0��uu�1��uu� 2�:�2��ss�3��ss� 5��5�� 6`�6a�� 7`�7a�� 8�;�8��9c:c� ;�W�;�� ;\� <��f�<�� :^"8LBBLBB4".."." 4>�@KZ��d�� &&&�j- ((%%&&''77,, -- .. // 00 11 66))**8888;; <�<� 22 33 5555�7gg��D ZO��9韨讏� d褚MbP?_*+�€%��&ffffff�?'ffffff�?(�?)�?M�Adobe PDF��S飥 �4=XXA4PRIV� ''''��0P4(�FF燆��SMTJ�0EBDAStandard�" =XX333333�?333333�?�&�43軺}�}�}蹧}$ 9�@�@�@�@Y@e�b��b�b)�b �b ��b��b��b ��b��b��b��b �b��b��b��b� �b8�b��b��b��b�b��b��b��b�� ^b_� @cL� �� X� � � �Y� �!� �Z� �"� �[� �$� �h� �%� �i� �&� �j� �'� �g� �(� �k� �)� �l� �*� �m� �+� �n~ �@� �~ �@� �]~ �@� �~ �@� �^~ �@� �\~ �@� �_~ � @� �oB~ �"@� �`~ �$@� �S~ �&@� �a~ �(@� �-~ �*@� �,~ �,@� �� D�l & �!�"�#�$�%�&�'�(�)�*�+�,�-�.�/�0�1�2�3�4�5�6�7�8�� !�� "�� #��$I%I&I'I(I)I*I+I,I-I.I/I0I1I2I3I4I5I6I7I8I�6�� >�@Ud�� 7gg��D �� !"#$%&'()*+,-./0123456789:;<�=>?蔼础叠颁顿贰��骋��DocumentLibraryFormDocumentLibraryFormDocumentLibraryForm This value indicates the number of saves or revisions. The application is responsible for updating this value after each revision. metaAttributes"/>� 鄥燆鵒h珣+'迟0�HPt�� Citric, Kerry (EPS - CSD)4Fulker, Louise (EPS - Digital and Strategic Comms)Microsoft Excel@€愎3撥�@€��$淠@绿沧[�� 胀諟.摋+,D胀諟.摋+,� PXlt|�� DocumentForm NotesWorksheetsX�� Z *:FRf�� " Objective-IdObjective-TitleObjective-CommentObjective-CreationStampObjective-IsApprovedObjective-IsPublishedObjective-DatePublished Objective-ModificationStamp Objective-OwnerObjective-PathObjective-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 CreatorContentTypeId�A44148445$WG - 2023 - W-FRSC(2023)01 - FPF3@~I釨��@�'s峈�@�'s峈�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 - 问鼎娱乐Circulars:Fire & Rescue Service - Procedures, Instructions & Guidance - WG Circulars - 2020-2025:2023:2023Published10.0&@qA1416735[Inherited - Official]English (eng)@�&v|�NoEnglish (eng)@@-莃B�No,0x010100031D1E98B3209D4493493866D5B8328A� �� F Microsoft Excel 2003 WorksheetBiff8Excel.Sheet.8�9瞦