|
Month 1
|
05/05/2025
|
1
|
£7,370.00
|
£5,870.00
|
-
|
£450.00
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
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 |
| WDL |
Contracting |
£7,370.00 |
£5,870.00 |
- |
£450.00 |
- |
- |
- |
- |
- |
- |
- |
- |
|
|
Month 2
|
05/06/2025
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
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 |
|
|
Month 3
|
05/07/2025
|
2
|
£10,748.52
|
£9,248.52
|
-
|
£450.00
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
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 |
| WDL |
Contracting |
£7,895.32 |
£6,895.32 |
- |
£300.00 |
- |
- |
- |
- |
- |
- |
- |
- |
|
|
Month 4
|
05/08/2025
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
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 |
|
|
Month 5
|
05/09/2025
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
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 |
|
|
Month 6
|
05/10/2025
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
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 |
|
|
Month 7
|
05/11/2025
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
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 |
|
|
Month 8
|
05/12/2025
|
2
|
£9,456.42
|
£7,956.42
|
-
|
£450.00
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
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 |
| WDL |
Contracting |
£3,470.02 |
£2,970.02 |
- |
£150.00 |
- |
- |
- |
- |
- |
- |
- |
- |
|
|
Month 9
|
05/01/2026
|
2
|
£11,719.12
|
£9,719.12
|
-
|
£600.00
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
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 |
| WDL |
Contracting |
£2,693.20 |
£2,193.20 |
- |
£150.00 |
- |
- |
- |
- |
- |
- |
- |
- |
|
|
Month 10
|
05/02/2026
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
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 |
|
|
Month 11
|
05/03/2026
|
1
|
£3,225.20
|
-
|
-
|
£967.56
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
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 |
| WDL |
Contracting |
£3,225.20 |
- |
- |
£967.56 |
- |
- |
- |
- |
- |
- |
- |
- |
|
|
Month 12
|
05/04/2026
|
2
|
£13,000.92
|
£10,500.92
|
-
|
£750.00
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
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 |
| WDL |
Contrating |
£2,553.20 |
£2,053.20 |
- |
£150.00 |
- |
- |
- |
- |
- |
- |
- |
- |
|