| Contract change | Financial impact | |
|---|---|---|
| Uplifts | Global sum | £9.29 |
| SFE uplifts | £0.20 | |
| Vaccs & Imms | £0.28 | |
| A&G DES | £1.25 | |
| PCN uplifts | £0.43 | |
| ARRS uplifts & expansion | £2.43 | |
| Total uplifts | £13.88 | |
| Less | QOF recycle | -£1.25 |
| Estimated QOF losses | Between £0 and -£1.00 | |
| Estimated NICs/NLW loss | -£4.11 | |
| Total losses | -£5.86 | |
| Net position | £7.52 to £8.52 per patient |