Basic Salary prior to Implementation Out of Hours Intensity Band prior to Implementation Discretionary Points Held prior to Implementation Age at Implementation (Enter value directly to box) Month Of Appointment to Current Consultant Post Current Daytime Intensity RESULTS
Current Salary incl any Out of Hours and Daytime Intensity & Discretionary Points
Dec 2003
On assimilation
TOTAL SALARY
£71,830.00
£
£ £ £
76,910
Basic 4 5,080 5,080 423 7.1% 7.1% 0 0
New Salary Scale Point Annual Salary Rise Cumulative Salary Rise Monthly Amount Over Current % Rise each year % Cumulative rise from current pay Current Value of Discretionry Points (DP) Carried Forward Committment Award (CA) Given The CA and DP are included in the Total Salary
Retirement age of 65 is indicated by shaded are
RESULTS Contd
Current Salary incl any Out of Hours and Daytime Intensity & Discretionary Points
Dec 2011 £
£ £ £
TOTAL SALARY
£71,830.00
87,735
Basic 6 15,905 1,325 0.0% 22.1% 0 5670
New Salary Scale Point Annual Salary Rise Cumulative Annual Salary Rise Monthly Rise % Rise each year % Cumulative rise from current pay Current Value of Discretionry Points (DP) Carried Forward CA Awarded The CA and DP are included in the salaries above
Retirement age of 65 is indicated by shaded are
RESULTS Contd
Current Salary incl any Out of Hours and Daytime Intensity & Discretionary Points
Dec 2019
1
TOTAL SALARY
£71,830.00
£
£ £
96,240
Basic 6 2,835 24,410
New Salary Scale Point Annual Salary Rise Cumulative Annual Salary Rise
Monthly Rise % Rise each year % Cumulative rise from current pay Current Value of Discretionry Points (DP) Carried Forward CA Awarded The CA and DP are included in the salaries above
£
2,034 3.9% 34.0% 0 yes 14175
Retirement age of 65 is indicated by shaded are
RESULTS Contd
Current Salary incl any Out of Hours and Daytime Intensity & Discretionary Points
Dec 2027
1
TOTAL SALARY
£71,830.00
£
£ £ £
101,910
Basic 6 30,080 2,507 0.0% 41.9% 0 19845
New Salary Scale Point Annual Salary Rise Cumulative Annual Salary Rise Monthly Rise % Rise each year % Cumulative rise from current pay Current Value of Discretionry Points (DP) Carried Forward CA Awarded The CA and DP are included in the salaries above
Retirement age of 65 is indicated by shaded are
70715 0 0 50 Sep Full Dec 2004 £
£ £ £
Simply fill in your details from the drop down boxes in the purple cells for an indication of your salary under the proposed Welsh Scheme
Use the 'Tab' Key to move between cells Salary indicated is for a 10 session Full time contract. Any additional sessions will be extra to the indicated salaries Part Timers will be remunerated pro rata. NB ALL AMOUNTS RELATE TO CURRENT (2003-4) RATES. THE FUTURE RATES WILL BE FURTHER INCREASED IN LINE WITH DDRB (Doctors & Dentists Review Body) RECOMMENDATION AS NORMAL, ANNUALLY BEGINNING IN APRIL 2004 No account is made for A/B Distinction Awards which should be added. Dec Dec Dec Dec Dec 2005 2006 2007 2008 2009 £
£ £ £
79,485
Basic 5 2,575 7,655 638 3.6% 10.7% 0 0
82,065
Basic 6 2,580 10,235 853 3.6% 14.2% 0 0
£
£ £ £
82,065
Basic 6 10,235 853 0.0% 14.2% 0 0
£
£ £ £
84,900
Basic 6 2,835 13,070 1,089 3.9% 18.2% 0 yes 2835
£
£ £ £
84,900
Basic 6 13,070 1,089 0.0% 18.2% 0 2835
£
£ £ £
84,900
Basic 6 13,070 1,089 0.0% 18.2% 0 2835
Retirement age of 65 is indicated by shaded area
Dec 2012 £
£ £ £
Dec 2013 £
£ £ £
Dec 2014 £
£ £ £
Dec 2015 £
£ £ £
Dec 2016 £
£ £ £
Dec 2017 £
£ £ £
87,735
Basic 6 15,905 1,325 0.0% 22.1% 0 5670
90,570
Basic 6 2,835 18,740 1,562 3.9% 26.1% 0 yes 8505
90,570
Basic 6 18,740 1,562 0.0% 26.1% 0 8505
90,570
Basic 6 18,740 1,562 0.0% 26.1% 0 8505
93,405
Basic 6 2,835 21,575 1,798 3.9% 30.0% 0 yes 11340
93,405
Basic 6 21,575 1,798 0.0% 30.0% 0 11340
Retirement age of 65 is indicated by shaded area
Dec 2020
min
Dec 2021 £
£ £
Dec 2022 £ 99,075 £
£ £
Dec 2023 99,075
Basic 6 27,245 £ £
Dec 2024 £ 99,075
Basic 6 27,245 £ £
Dec 2025 £ 101,910
Basic 6 2,835 30,080
£
£ £
96,240
Basic 6 24,410
96,240
Basic 6 24,410
Basic 6 £ 2,835 £ 27,245
£
2,034 0.0% 34.0% 0 14175
£
2,034 0.0% 34.0% 0 14175
£
2,270 3.9% 37.9% 0 yes 17010
£
2,270 0.0% 37.9% 0 17010
£
2,270 0.0% 37.9% 0 17010
£
2,507 3.9% 41.9% 0 yes 19845
Retirement age of 65 is indicated by shaded area
Dec 2028
min
Dec 2029 £
£ £ £
Dec 2030 £ 104,745
Basic 6 £ £ £ 32,915 2,743 0.0% 45.8% 0 22680 £ £ £
Dec 2031 £ 104,745
Basic 6 32,915 2,743 0.0% 45.8% 0 22680 £ £ £
Dec 2032 £ 104,745
Basic 6 32,915 2,743 0.0% 45.8% 0 22680 £ £ £
Dec 2033 £ 104,745
Basic 6 32,915 2,743 0.0% 45.8% 0 22680
£
£ £ £
104,745
Basic 6 2,835 32,915 2,743 3.9% 45.8% 0 yes 22680
104,745
Basic 6 32,915 2,743 0.0% 45.8% 0 22680
Retirement age of 65 is indicated by shaded area
ed Welsh Scheme
o the indicated salaries
T (2003-4) RATES. THE FUTURE ED IN LINE WITH DDRB (Doctors DATION AS NORMAL, ANNUALLY
wards which should be added. Dec 2010 £
£ £ £
87,735
Basic 6 2,835 15,905 1,325 3.9% 22.1% 0 yes 5670
Dec 2018 £
£ £ £
93,405
Basic 6 21,575 1,798 0.0% 30.0% 0 11340
Dec 2026 £
£ £
101,910
Basic 6 30,080
£
2,507 0.0% 41.9% 0 19845
Dec 2034 £
£ £ £
104,745
Basic 6 32,915 2,743 0.0% 45.8% 0 22680