|
Month 1
|
30/04/2025
|
1
|
£1,047.50
|
£1,047.50
|
£1,047.50
|
-
|
-
|
-
|
-
|
£1,047.50
|
£1,047.50
|
-
|
-
|
£1,047.50
|
|
Employee Breakdown - Month 1
| First Name |
Surname |
Gross Pay |
Taxable Gross |
NIC-able Gross |
Tax |
Employee NICs |
Employee Pension |
Student + Postgrad Loan |
Net Pay |
Take-home Pay |
Employer NICs |
Employer Pension |
Cost to Employer |
| Edward |
Bristow |
£1,047.50 |
£1,047.50 |
£1,047.50 |
- |
- |
- |
- |
£1,047.50 |
£1,047.50 |
- |
- |
£1,047.50 |
|
|
Month 2
|
31/05/2025
|
1
|
£1,047.50
|
£1,047.50
|
£1,047.50
|
-
|
-
|
-
|
-
|
£1,047.50
|
£1,047.50
|
-
|
-
|
£1,047.50
|
|
Employee Breakdown - Month 2
| First Name |
Surname |
Gross Pay |
Taxable Gross |
NIC-able Gross |
Tax |
Employee NICs |
Employee Pension |
Student + Postgrad Loan |
Net Pay |
Take-home Pay |
Employer NICs |
Employer Pension |
Cost to Employer |
| Edward |
Bristow |
£1,047.50 |
£1,047.50 |
£1,047.50 |
- |
- |
- |
- |
£1,047.50 |
£1,047.50 |
- |
- |
£1,047.50 |
|
|
Month 3
|
30/06/2025
|
1
|
£1,047.50
|
£1,047.50
|
£1,047.50
|
-
|
-
|
-
|
-
|
£1,047.50
|
£1,047.50
|
-
|
-
|
£1,047.50
|
|
Employee Breakdown - Month 3
| First Name |
Surname |
Gross Pay |
Taxable Gross |
NIC-able Gross |
Tax |
Employee NICs |
Employee Pension |
Student + Postgrad Loan |
Net Pay |
Take-home Pay |
Employer NICs |
Employer Pension |
Cost to Employer |
| Edward |
Bristov |
£1,047.50 |
£1,047.50 |
£1,047.50 |
- |
- |
- |
- |
£1,047.50 |
£1,047.50 |
- |
- |
£1,047.50 |
|
|
Month 4
|
31/07/2025
|
1
|
£1,047.50
|
£1,047.50
|
£1,047.50
|
-
|
-
|
-
|
-
|
£1,047.50
|
£1,047.50
|
-
|
-
|
£1,047.50
|
|
Employee Breakdown - Month 4
| First Name |
Surname |
Gross Pay |
Taxable Gross |
NIC-able Gross |
Tax |
Employee NICs |
Employee Pension |
Student + Postgrad Loan |
Net Pay |
Take-home Pay |
Employer NICs |
Employer Pension |
Cost to Employer |
| Edward |
Bristow |
£1,047.50 |
£1,047.50 |
£1,047.50 |
- |
- |
- |
- |
£1,047.50 |
£1,047.50 |
- |
- |
£1,047.50 |
|
|
Month 5
|
31/08/2025
|
1
|
£1,047.50
|
£1,047.50
|
£1,047.50
|
-
|
-
|
-
|
-
|
£1,047.50
|
£1,047.50
|
£35.62
|
-
|
£1,083.12
|
|
Employee Breakdown - Month 5
| First Name |
Surname |
Gross Pay |
Taxable Gross |
NIC-able Gross |
Tax |
Employee NICs |
Employee Pension |
Student + Postgrad Loan |
Net Pay |
Take-home Pay |
Employer NICs |
Employer Pension |
Cost to Employer |
| Edward |
Bristow |
£1,047.50 |
£1,047.50 |
£1,047.50 |
- |
- |
- |
- |
£1,047.50 |
£1,047.50 |
£35.62 |
- |
£1,083.12 |
|
|
Month 6
|
30/09/2025
|
1
|
£1,047.50
|
£1,047.50
|
£1,047.50
|
-
|
-
|
-
|
-
|
£1,047.50
|
£1,047.50
|
£157.13
|
-
|
£1,204.63
|
|
Employee Breakdown - Month 6
| First Name |
Surname |
Gross Pay |
Taxable Gross |
NIC-able Gross |
Tax |
Employee NICs |
Employee Pension |
Student + Postgrad Loan |
Net Pay |
Take-home Pay |
Employer NICs |
Employer Pension |
Cost to Employer |
| Edward |
Bristow |
£1,047.50 |
£1,047.50 |
£1,047.50 |
- |
- |
- |
- |
£1,047.50 |
£1,047.50 |
£157.13 |
- |
£1,204.63 |
|
|
Month 7
|
31/10/2025
|
1
|
£1,047.50
|
£1,047.50
|
£1,047.50
|
-
|
-
|
-
|
-
|
£1,047.50
|
£1,047.50
|
£157.12
|
-
|
£1,204.62
|
|
Employee Breakdown - Month 7
| First Name |
Surname |
Gross Pay |
Taxable Gross |
NIC-able Gross |
Tax |
Employee NICs |
Employee Pension |
Student + Postgrad Loan |
Net Pay |
Take-home Pay |
Employer NICs |
Employer Pension |
Cost to Employer |
| Edward |
Bristov |
£1,047.50 |
£1,047.50 |
£1,047.50 |
- |
- |
- |
- |
£1,047.50 |
£1,047.50 |
£157.12 |
- |
£1,204.62 |
|
|
Month 8
|
30/11/2025
|
1
|
£1,047.50
|
£1,047.50
|
£1,047.50
|
-
|
-
|
-
|
-
|
£1,047.50
|
£1,047.50
|
£157.13
|
-
|
£1,204.63
|
|
Employee Breakdown - Month 8
| First Name |
Surname |
Gross Pay |
Taxable Gross |
NIC-able Gross |
Tax |
Employee NICs |
Employee Pension |
Student + Postgrad Loan |
Net Pay |
Take-home Pay |
Employer NICs |
Employer Pension |
Cost to Employer |
| Edward |
Bristov |
£1,047.50 |
£1,047.50 |
£1,047.50 |
- |
- |
- |
- |
£1,047.50 |
£1,047.50 |
£157.13 |
- |
£1,204.63 |
|
|
Month 9
|
31/12/2025
|
1
|
£1,047.50
|
£1,047.50
|
£1,047.50
|
-
|
-
|
-
|
-
|
£1,047.50
|
£1,047.50
|
£157.12
|
-
|
£1,204.62
|
|
Employee Breakdown - Month 9
| First Name |
Surname |
Gross Pay |
Taxable Gross |
NIC-able Gross |
Tax |
Employee NICs |
Employee Pension |
Student + Postgrad Loan |
Net Pay |
Take-home Pay |
Employer NICs |
Employer Pension |
Cost to Employer |
| Edward |
Bristow |
£1,047.50 |
£1,047.50 |
£1,047.50 |
- |
- |
- |
- |
£1,047.50 |
£1,047.50 |
£157.12 |
- |
£1,204.62 |
|
|
Month 10
|
31/01/2026
|
1
|
£1,047.50
|
£1,047.50
|
£1,047.50
|
-
|
-
|
-
|
-
|
£1,047.50
|
£1,047.50
|
£157.13
|
-
|
£1,204.60
|
|
Employee Breakdown - Month 10
| First Name |
Surname |
Gross Pay |
Taxable Gross |
NIC-able Gross |
Tax |
Employee NICs |
Employee Pension |
Student + Postgrad Loan |
Net Pay |
Take-home Pay |
Employer NICs |
Employer Pension |
Cost to Employer |
| Edward |
Bristow |
£1,047.50 |
£1,047.50 |
£1,047.50 |
- |
- |
- |
- |
£1,047.50 |
£1,047.50 |
£157.13 |
- |
£1,204.60 |
|
|
Months 1 to 10 Summary
|
-
|
1
|
£10,475.00
|
£10,475.00
|
£10,475.00
|
-
|
-
|
-
|
-
|
£10,475.00
|
£10,475.00
|
£821.25
|
-
|
£11,296.25
|
|
Employee Breakdown - Months 1 to 10 Summary
| First Name |
Surname |
Gross Pay |
Taxable Gross |
NIC-able Gross |
Tax |
Employee NICs |
Employee Pension |
Student + Postgrad Loan |
Net Pay |
Take-home Pay |
Employer NICs |
Employer Pension |
Cost to Employer |
| Edward |
Bristow |
£10,475.00 |
£10,475.00 |
£10,475.00 |
- |
- |
- |
- |
£10,475.00 |
£10,475.00 |
£821.25 |
- |
£11,296.25 |
|