Thursday, 12 November 2015

Proof of calculated pay cut

With all the fuss about misleading calculators, I sought to look at my own rota and work out from first principles as to whether my "pay" would be, as suggested, equal or not.

Current Contract

My current rota template is this:

It's a fairly standard 1 in 6 rota. It works, and we're happy working in this pattern. It's banded a 1A.

Therefore, current base pay is £34402 as a CT2. With a 1A supplement (50%), my gross pay goes up to £51603.

New Contract

The unsocial hours are recategorised as above. Now here's the fun. Using the rota template, I will slot hours into each category.


Week 1 Week 2 Week 3 Week 4 Week 5 Week 6 Total (Total/6) Enhanced hrs
Mon-Fri 07-22hr, Sat 07-19hr 12 45 48 54 4 36 199 (33.17) 33.17
Sat 19-22hr - - - 1 2 - 3 (0.5) x1⅓ = 0.67
Sun 07-22hr - - - 12 3 - 15 (2.5) x1⅓ = 3.33
22-07hr 36 - - - 27 - 63 (10.5) x1½ = 15.75
Total 48 45 48 67 36 36 280 (46.67)

As mentioned, it's a working rota and seems to fit within legal limits.

The sum of the total hours therefore equals 52.92. The new proposed basic pay is £37400 equating to an average hourly rate of £17.98.
Therefore 52.92 x 17.98 x 52 = 49477.

Therefore, my counterpart next year working the exact same hours in August 2016 will be earning a gross pay of £49477.

This is a pay loss of £2126. That's a lot of money considering I have to pay £420/month for staff accomodation which I'm not entitled for reimbursement. This money lost is equivalent to about 5 months of my rent!

However, please let me know if my calculations are wrong (!!)

--
Source: http://www.nhsemployers.org/~/media/Employers/Documents/Need%20to%20know/JD%20A4%20booklet%20FINAL.pdf