|
Month 1
|
30/04/2025
|
2
|
£2,095.00
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
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 |
| Emma |
Jewiss |
£1,047.50 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Simon |
Jewiss |
£1,047.50 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
|
Month 1
|
30/04/2025
|
1
|
£1,047.50
|
£1,048.26
|
-
|
£-0.76
|
-
|
-
|
-
|
£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 |
| Emma |
Jewiss |
£1,047.50 |
£1,048.26 |
- |
£-0.76 |
- |
- |
- |
£1,047.50 |
£1,047.50 |
- |
- |
£1,047.50 |
|
|
Month 2
|
31/05/2025
|
2
|
£2,095.00
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
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 |
| Emma |
Jewiss |
£1,047.50 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Simon |
Jewiss |
£1,047.50 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
|
Month 2
|
31/05/2025
|
1
|
£1,047.50
|
£2,096.52
|
-
|
£-1.52
|
-
|
-
|
-
|
£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 |
| Emma |
Jewiss |
£1,047.50 |
£2,096.52 |
- |
£-1.52 |
- |
- |
- |
£1,047.50 |
£1,047.50 |
- |
- |
£1,047.50 |
|
|
Month 3
|
30/06/2025
|
1
|
£1,047.50
|
£3,144.78
|
-
|
£-2.28
|
-
|
-
|
-
|
£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 |
| Emma |
Jewiss |
£1,047.50 |
£3,144.78 |
- |
£-2.28 |
- |
- |
- |
£1,047.50 |
£1,047.50 |
- |
- |
£1,047.50 |
|
|
Month 4
|
31/07/2025
|
1
|
£1,047.50
|
£4,193.04
|
-
|
£-3.04
|
-
|
-
|
-
|
£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 |
| Emma |
Jewiss |
£1,047.50 |
£4,193.04 |
- |
£-3.04 |
- |
- |
- |
£1,047.50 |
£1,047.50 |
- |
- |
£1,047.50 |
|
|
Month 5
|
31/08/2025
|
1
|
£1,047.50
|
£5,241.30
|
-
|
£-3.80
|
-
|
-
|
-
|
£1,047.50
|
£1,047.50
|
-
|
-
|
£1,047.50
|
|
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 |
| Emma |
Jewiss |
£1,047.50 |
£5,241.30 |
- |
£-3.80 |
- |
- |
- |
£1,047.50 |
£1,047.50 |
- |
- |
£1,047.50 |
|
|
Month 6
|
30/09/2025
|
1
|
£1,047.50
|
£6,289.56
|
-
|
£-4.56
|
-
|
-
|
-
|
£1,047.50
|
£1,047.50
|
-
|
-
|
£1,047.50
|
|
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 |
| Emma |
Jewiss |
£1,047.50 |
£6,289.56 |
- |
£-4.56 |
- |
- |
- |
£1,047.50 |
£1,047.50 |
- |
- |
£1,047.50 |
|
|
Month 7
|
31/10/2025
|
1
|
£1,047.50
|
£7,337.82
|
-
|
£-5.32
|
-
|
-
|
-
|
£1,047.50
|
£1,047.50
|
-
|
-
|
£1,047.50
|
|
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 |
| Emma |
Jewiss |
£1,047.50 |
£7,337.82 |
- |
£-5.32 |
- |
- |
- |
£1,047.50 |
£1,047.50 |
- |
- |
£1,047.50 |
|
|
Month 8
|
30/11/2025
|
1
|
£1,047.50
|
£8,386.08
|
-
|
£-6.08
|
-
|
-
|
-
|
£1,047.50
|
£1,047.50
|
-
|
-
|
£1,047.50
|
|
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 |
| Emma |
Jewiss |
£1,047.50 |
£8,386.08 |
- |
£-6.08 |
- |
- |
- |
£1,047.50 |
£1,047.50 |
- |
- |
£1,047.50 |
|
|
Month 9
|
31/12/2025
|
1
|
£1,047.50
|
£9,434.34
|
-
|
£-6.84
|
-
|
-
|
-
|
£1,047.50
|
£1,047.50
|
-
|
-
|
£1,047.50
|
|
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 |
| Emma |
Jewiss |
£1,047.50 |
£9,434.34 |
- |
£-6.84 |
- |
- |
- |
£1,047.50 |
£1,047.50 |
- |
- |
£1,047.50 |
|
|
Month 10
|
31/01/2026
|
1
|
£1,047.50
|
£10,482.60
|
-
|
£-7.60
|
-
|
-
|
-
|
£1,047.50
|
£1,047.50
|
-
|
-
|
£1,047.50
|
|
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 |
| Emma |
Jewiss |
£1,047.50 |
£10,482.60 |
- |
£-7.60 |
- |
- |
- |
£1,047.50 |
£1,047.50 |
- |
- |
£1,047.50 |
|
|
Month 12
|
31/03/2026
|
1
|
£1,047.50
|
£12,579.12
|
-
|
£-9.12
|
-
|
-
|
-
|
£1,047.50
|
£1,047.50
|
-
|
-
|
£1,047.50
|
|
Employee Breakdown - Month 12
| 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 |
| Emma |
Jewiss |
£1,047.50 |
£12,579.12 |
- |
£-9.12 |
- |
- |
- |
£1,047.50 |
£1,047.50 |
- |
- |
£1,047.50 |
|
|
Month 11
|
-
|
1
|
£1,047.50
|
£11,530.86
|
-
|
£-8.36
|
-
|
-
|
-
|
£1,047.50
|
£1,047.50
|
-
|
-
|
£1,047.50
|
|
Employee Breakdown - Month 11
| 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 |
| Emma |
Jewiss |
£1,047.50 |
£11,530.86 |
- |
£-8.36 |
- |
- |
- |
£1,047.50 |
£1,047.50 |
- |
- |
£1,047.50 |
|