| THE NEW CITY MEDICAL PRACTICE | ||||
| Year ended 31 March 2019 | ||||
| Average earnings calculation | ||||
| Profit per the accounts | 253,770 | No. of Full time GP Partners | ||
| Less excluded income items | – 190,715 | No. of Part time GP Partners | 1 | |
| Plus excluded expenditure items | 122,078 | No. of Full time Salaried GP’s | 1 | |
| 185,133 | No. of Part time Salaried GP’s | 1 | ||
| Less Employers superannuation | – 23,223 | No of Long Term Locums (More than 6 months) | 2 | |
| 161,910 | B | Total Doctors | 5 | |
| Plus salaried GPs Gross | 99,882 | |||
| Plus long term Locums | 31,986 | |||
| Revised profits | 293,778 | A | Mean published average earnings (A/B) | 58,756 |
| Website declaration | ||||
| NHS England require that the net earnings of doctors engaged in the practice is publicised, and the required disclosure is shown below. However it should be noted that the prescribed method for calculating earnings is potentially misleading because it takes no account of how much time doctors spend working in the practice, and should not be used to form any judgement about GP earnings, nor to make any comparison with any other practice. | ||||
| The average pay for GPs working in THE NEW CITY MEDICAL PRACTICE in the last financial year was £58756 before tax and National Insurance. This is for 1 full time GPs, 2 part time GPs and 2 locum GPs who worked in the practice for more than 6 months | ||||
| Excluded items list | ||||
| Less | Add | |||
| Excluded income items | Excluded expenditure items | |||
| Premises | ||||
| Rent reimbursement | 48,000 | Rent, rates & water | 10,993 | |
| Rates & water | 11,108 | Mortgage interest | 22,780 | |
| Locally & Nationally commissioned Enhanced Services | Costs of delivering these services | |||
| Quality Premium | 24,726 | Estimate 60% of income | 14,836 | |
| Specialised sexual health service/IUD | 980 | Estimate 60% of income | 588 | |
| Transformation funding | 28,872 | Estimate 60% of income | 17,323 | |
| Prescribing Gain share | 10,335 | Estimate 60% of income | 6,201 | |
| Winter sit rep | 1,920 | Estimate 60% of income | 1,152 | |
| Antibiotic scheme | 5,146 | Estimate 60% of income | 3,088 | |
| Small LES’s | 3,085 | Estimate 60% of income | 1,851 | |
| Commissioning group activities | Related expenses | |||
| CCG salaries/ backfill | Estimate 60% of income | – | ||
| CCG meeting attendance | Estimate 60% of income | – | ||
| CCG incentive schemes | – | |||
| CCG prescribing schemes | 5,309 | Estimate 60% of income | 3,185 | |
| – | ||||
| Extended services | Costs of delivering these services | |||
| Sundry | 2,564 | Estimate 60% of income | 1,538 | |
| Sundry | 1,124 | Estimate 60% of income | 674 | |
| Education & Training | Costs of delivering these services | |||
| GP trainee salary reimbursed | Salary | |||
| Teaching | ||||
| GP appraisal fees | – | |||
| Registrars’ salaries | ||||
| Training grant | ||||
| Others SFE payments | ||||
| Locum for paternity | Estimate 60% of income | – | ||
| Locums covering sickness leave | 6,082 | Short term locum cover | 6,082 | |
| Other income | 21,820 | Actual | 20,000 | |
| – | ||||
| NHS collaborative fees | ||||
| Non NHS payment | ||||
| Sunderland Alliance | 16,865 | Estimate 60% of income | 10,119 | |
| Non NHS income | Costs of delivering these services | |||
| Insurance, medical reports | 2,779 | Estimate 60% of income | 1,667 | |
| Cremation fee | Estimate 60% of income | – | ||
| Total excluded income items | 190,715 | Total excluded expenditure items | 122,078 | |
| * When costs not known use 60% expenditure:40% income | ||||