ࡱ> gj  !"#$%&'()*+,-./0123456789:;<=>?@ABCDEFGHIJKLMNOPQRSTUVWXYZ[\]^_`abcdefiRoot Entry FGy1h@WorkbookSummaryInformation(DocumentSummaryInformation8 \pLMC Ba=" =<B/8X@"1Arial1Arial1Arial1Arial1Arial1Arial12Frutiger 45 Light12Frutiger 45 Light1Arial1h8Cambria1,8Calibri18Calibri18Calibri1Calibri1Calibri1<Calibri1>Calibri1?Calibri14Calibri14Calibri1 Calibri1 Calibri1Arial1Calibri1Calibri1 Calibri1Calibri""#,##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_-;_-* "-"??_-;_-@_-                                                                      ff + ) , *     P  P        `            a>          #t@ @ #p@   (@@  ( @  (@  (  (@  (  @@  @  (@@ #p@  #t@ @ 5 #0  (@ @ (0@    ||SFZ}-}; _-;_-* "}A}1 _-;_-* "-@_- }A}2 _-;_-* "?-@_- }A}3 _-;_-* "23-@_- }-}4 _-;_-* "}A}0 a_-;_-* "-@_- }A}( _-;_-* "-@_- }A}7 e_-;_-* "-@_- }}5 ??v_-;_-* "̙-@_-    }}9 ???_-;_-* "-@_- ??? ??? ??? ???}}) }_-;_-* "-@_-    }A}6 }_-;_-* "-@_- }}* _-;_-* "-@_- ??? ??? ??? ???}-}= _-;_-* "}x}8_-;_-* "-@_??? ??? ???}-}/ _-;_-* "}U}< _-;_-* "-@_ }A}" _-;_-* "-@_}A} _-;_-* "ef-@_}A} _-;_-* "L-@_}A} _-;_-* "23-@_}A}# _-;_-* "-@_}A} _-;_-* "ef-@_}A} _-;_-* "L-@_}A} _-;_-* "23-@_}A}$ _-;_-* "-@_}A} _-;_-* "ef-@_}A} _-;_-* "L-@_}A} _-;_-* "23-@_}A}% _-;_-* "-@_}A} _-;_-* "ef-@_}A} _-;_-* "L-@_}A} _-;_-* "23-@_}A}& _-;_-* "-@_}A} _-;_-* "ef-@_}A} _-;_-* "L-@_}A}  _-;_-* "23-@_}A}' _-;_-* " -@_}A} _-;_-* "ef -@_}A} _-;_-* "L -@_}A}! _-;_-* "23 -@_ 20% - Accent1M 20% - Accent1 ef % 20% - Accent2M" 20% - Accent2 ef % 20% - Accent3M& 20% - Accent3 ef % 20% - Accent4M* 20% - Accent4 ef % 20% - Accent5M. 20% - Accent5 ef % 20% - Accent6M2 20% - Accent6  ef % 40% - Accent1M 40% - Accent1 L % 40% - Accent2M# 40% - Accent2 L湸 % 40% - Accent3M' 40% - Accent3 L % 40% - Accent4M+ 40% - Accent4 L % 40% - Accent5M/ 40% - Accent5 L % 40% - Accent6M3 40% - Accent6  Lմ % 60% - Accent1M 60% - Accent1 23 % 60% - Accent2M$ 60% - Accent2 23ٗ % 60% - Accent3M( 60% - Accent3 23֚ % 60% - Accent4M, 60% - Accent4 23 % 60% - Accent5M0 60% - Accent5 23 %! 60% - Accent6M4 60% - Accent6  23 % "Accent1AAccent1 O % #Accent2A!Accent2 PM % $Accent3A%Accent3 Y % %Accent4A)Accent4 d % &Accent5A-Accent5 K % 'Accent6A1Accent6  F %(Bad9Bad  %) Calculation Calculation  }% * Check Cell Check Cell  %????????? ???+ Comma,( Comma [0]-&Currency.. Currency [0]/Explanatory TextG5Explanatory Text % 0Good;Good  a%1 Heading 1G Heading 1 I}%O2 Heading 2G Heading 2 I}%?3 Heading 3G Heading 3 I}%234 Heading 49 Heading 4 I}% 5InputuInput ̙ ??v% 6 Linked CellK Linked Cell }% 7NeutralANeutral  e%"Normal 8Noteb Note   9OutputwOutput  ???%????????? ???:$Percent ;Title1Title I}% <TotalMTotal %OO= Warning Text? Warning Text %XTableStyleMedium9PivotStyleLight16`1Ready reckoners Information"Sheet3Sheet4BSheet5ҵSheet6bSheet7Sheet8Sheet9Sheet10Sheet112Sheet12Sheet13RSheet14Sheet15rSheet16Sheet17,#0Desired annual equivalent income net of expensesInputsRegistered for VAT Gross feeYesNoAll GMSPMSGMS non-dispensingAll non-dispensing Basic maxMax plus 1 CEAMax plus 9 CEAMax plus Platinum CEAConsultants in private practice7Average practice expenses as percentage of gross incomeNotes:PMS only*Expenses as proportion of gross income (%)3Duration of activity (in hours e.g.30 minutes =0.5)$Addition for non-pensionability =20%Source: NHS Information Centre4Source: NHS Information Centre and HPERU survey dataInstructions for useEnter data in the cells shaded yellow using the drop down menus or your own data. Please ensure that all cells are completed. The derived fee will appear in the cell shaded red. 1Average GP net Schedule D annual earnings 2008-09Consultant salaries (current)Source: DDRB 39th report%VAT included where appropriate at 20%"}- -./IccB  jo  dMbP?_*+%&?'?(?)?M \\PS2\P-121-947C 4dXXA4DINU"(d ,|C(SMTJHP LaserJet 4250 PCL 6InputBinFORMSOURCERESDLLUniresDLLResolution600dpiFastResTrueOrientationPORTRAITHPOrientRotate180FalseDuplexNONEHPDuplicateJobNameOverrideSWFWHPDocUISUITruePaperSizeA4MediaTypeAUTOCollateOFFOutputBinAutoStaplingNoneHPPaperSizeALMConstraintsENV_10EconomodeFalseTextAsBlackFalseHPEnableRAWSpoolingTrueTTAsBitmapsSettingTTModeOutlineRETChoiceTrueAlternateLetterHeadFalsePrintQualityGroupPQGroup_1HPDocPropResourceDatahpzhl4wm.cabHPColorModeMONOCHROME_MODEHPContentOrientationHPContentOrientation_OptionHPPDLTypePDL_PCL6HPPJLEncodingUTF8HPJobAccountingHPJOBACCT_JOBACNTHPJobByJobOverrideJBJOHPPCL6PassThroughTrueHPSmartDuplexSinglePageJobTrueHPSmartDuplexOddPageJobTrueHPManualDuplexDialogItemsInstructionID_01_FACEDOWN-NOROTATEHPPaperSizeDuplexConstraintsA5HPMediaTypeDuplexConstraintsEXTRA_HEAVYHPManualFeedOrientationFACEDOWNHPOutputBinOrientationFACEDOWNHPManualDuplexDialogModelModelessHPManualDuplexPageOrderEvenPagesFirstHPMapManualFeedToTray1FalseHPManualDuplexPageRotateDriverRotateHPCustomDUplexableRange5.83x8.27_8.5x14HPPrintOnBothSidesManuallyFalseHPPrintInGrayScaleFalseHPStraightPaperPathFalsePSAlignmentFileHPZLS4wmHPSmartHub_OnlinediagnostictoolsTRUEHPSmartHub_SupportandtroubleshootingTRUEHPSmartHub_ProductmanualsTRUEHPSmartHub_CheckfordriverupdatesTRUEPSServices_DeviceandSuppliesStatusTRUEHPSmartHubInet_SID_263_BID_276_HID_265PSServicesOptionPrnStat_SID_242_BID_270_HID_15521HPNUseDiffFirstPageChoiceTRUEHPPageExceptionsFileHPZPE4wmHPPageExceptionsInterfaceShowPageExceptionsHPPageExceptionsLowEndHPPageExceptionsLowEndVerHPPageExceptionsCoverInsertionJRConstraintsJRCHDPartialJRHDInstalledJRHDOffJRHDNotInstalledJRHDOffHPJobAccWoPinTrueHPConsumerCustomPaperHPCustomHPPreAnalysisTrueHPBornOnDateHPBODHPXMLFileUsedhpc42506.xmlHPLpiSelectionNone,IUPHdA4 4 [none] [none] [none]Arial6P d?JFORD<Automatic>@R 44EN38Q.HLPCustom Print SettingsMicrosoft Office Excel<Domain Users;G-OfficeXP-Settings;G-ARM-AGENDA;G-RPADMGT-HPERU-FC;G-HPERU - FC;G-Firepass-BMA-TServer;G-RPADSHARED-HODS-FC;G-Video_Conference-ROGeneral Everyday Printing . -EXCEL.EXEC:\Program Files\Microsoft Office\OFFICE11\EXCEL.EXE " dXX??&U} :} $ } ,   ,  ,J P~ >AK Q>A  D'>OA( L'>A(@ A>@(@ D~ B>L@(~ N@@ F~ C>@(~ K@@ F C>j@(~ I@ @ H~ M~ F@ @@O~ D@ @ L NxDYes 7DdDd333333?333333?0D 0DdDd333333?0D B~ A@ @@ ~ >@ @@ ~ 9@ @@ @@D E~ F? G~ H@ I(T&;67SSS4**>@7c# Desired annual net incomeOwn dataEnter a value here from the drop down menu or enter your own. The drop down range extends from the theoretical salary of a consultant on the scale maximum with a platinum cliincal excellence award to the average net income of a non-dispensing GMS GP.You have chosen your own data %[# Expenses ratioOwn dataEnter the prooprtion of your gross income you expect to be absorbed by tax allowable expenses, using the drop down menu or enter your own data. The range in the menu extends from the average for NHS GMPs down to that for consultants in private practice.You have chosen your own data n % /  % ggD    dMbP?_*+%&?'?(?)?M \\PS2\P-121-947C 4dXXA4DINU"(d ,|C(SMTJHP LaserJet 4250 PCL 6InputBinFORMSOURCERESDLLUniresDLLResolution600dpiFastResTrueOrientationPORTRAITHPOrientRotate180FalseDuplexNONEHPDuplicateJobNameOverrideSWFWHPDocUISUITruePaperSizeA4MediaTypeAUTOCollateOFFOutputBinAutoStaplingNoneHPPaperSizeALMConstraintsENV_10EconomodeFalseTextAsBlackFalseHPEnableRAWSpoolingTrueTTAsBitmapsSettingTTModeOutlineRETChoiceTrueAlternateLetterHeadFalsePrintQualityGroupPQGroup_1HPDocPropResourceDatahpzhl4wm.cabHPColorModeMONOCHROME_MODEHPContentOrientationHPContentOrientation_OptionHPPDLTypePDL_PCL6HPPJLEncodingUTF8HPJobAccountingHPJOBACCT_JOBACNTHPJobByJobOverrideJBJOHPPCL6PassThroughTrueHPSmartDuplexSinglePageJobTrueHPSmartDuplexOddPageJobTrueHPManualDuplexDialogItemsInstructionID_01_FACEDOWN-NOROTATEHPPaperSizeDuplexConstraintsA5HPMediaTypeDuplexConstraintsEXTRA_HEAVYHPManualFeedOrientationFACEDOWNHPOutputBinOrientationFACEDOWNHPManualDuplexDialogModelModelessHPManualDuplexPageOrderEvenPagesFirstHPMapManualFeedToTray1FalseHPManualDuplexPageRotateDriverRotateHPCustomDUplexableRange5.83x8.27_8.5x14HPPrintOnBothSidesManuallyFalseHPPrintInGrayScaleFalseHPStraightPaperPathFalsePSAlignmentFileHPZLS4wmHPSmartHub_OnlinediagnostictoolsTRUEHPSmartHub_SupportandtroubleshootingTRUEHPSmartHub_ProductmanualsTRUEHPSmartHub_CheckfordriverupdatesTRUEPSServices_DeviceandSuppliesStatusTRUEHPSmartHubInet_SID_263_BID_276_HID_265PSServicesOptionPrnStat_SID_242_BID_270_HID_15521HPNUseDiffFirstPageChoiceTRUEHPPageExceptionsFileHPZPE4wmHPPageExceptionsInterfaceShowPageExceptionsHPPageExceptionsLowEndHPPageExceptionsLowEndVerHPPageExceptionsCoverInsertionJRConstraintsJRCHDPartialJRHDInstalledJRHDOffJRHDNotInstalledJRHDOffHPJobAccWoPinTrueHPConsumerCustomPaperHPCustomHPPreAnalysisTrueHPBornOnDateHPBODHPXMLFileUsedhpc42506.xmlHPLpiSelectionNone,IUPHdA4 4 [none] [none] [none]Arial6P d?JFORD<Automatic>@R 44EN38Q.HLPCustom Print SettingsMicrosoft Office Excel<Domain Users;G-OfficeXP-Settings;G-ARM-AGENDA;G-RPADMGT-HPERU-FC;G-HPERU - FC;G-Firepass-BMA-TServer;G-RPADSHARED-HODS-FC;G-Video_Conference-ROGeneral Everyday Printing . -EXCEL.EXEC:\Program Files\Microsoft Office\OFFICE11\EXCEL.EXE " dXX??&U} I      ? ??? ~ Rd@ ~ R@@  ~ R@@ ~ R8@  ~ Ri@ ? ? ?  ~ @  ~ >@  ~ ЗA ~ A ? ? ~ *@ ~ @ ~ @  ~ @  ~ @ ~ 9@ ?0 >@  ///7ggD  4  dMbP?_*+%&?'?(?)?"??&U>@7ggD  ij  dMbP?_*+%&?'?(?)?"??&U>@7ggD  T  dMbP?_*+%&?'?(?)?"??&U>@7ggD    dMbP?_*+%&?'?(?)?"??&U>@7ggD  t  dMbP?_*+%&?'?(?)?"??&U>@7ggD    dMbP?_*+%&?'?(?)?"??&U>@7ggD    dMbP?_*+%&?'?(?)?"??&U>@7ggD  $  dMbP?_*+%&?'?(?)?"??&U>@7ggD    dMbP?_*+%&?'?(?)?"??&U>@7ggD  D  dMbP?_*+%&?'?(?)?"??&U>@7ggD    dMbP?_*+%&?'?(?)?"??&U>@7ggD  d  dMbP?_*+%&?'?(?)?"??&U>@7ggD    dMbP?_*+%&?'?(?)?"??&U>@7ggD    dMbP?_*+%&?'?(?)?"??&U>@7ggD    dMbP?_*+%&?'?(?)?"??&U>@7ggD  Oh+'0HPdp  Jon FordLMCMicrosoft Excel@B0K@,v@f(y1՜.+,0 PXd lt| dBMA Ready reckoner InformationSheet3Sheet4Sheet5Sheet6Sheet7Sheet8Sheet9Sheet10Sheet11Sheet12Sheet13Sheet14Sheet15Sheet16Sheet17  Worksheets F&Microsoft Office Excel 2003 WorksheetBiff8Excel.Sheet.89qCompObj r