|
Month 11 (Ending 28 February 2026)
|
28/02/2026
|
3
|
£6,483.71
|
£6,483.71
|
£6,483.71
|
£1,118.66
|
£279.19
|
-
|
£198.00
|
£4,741.10
|
£4,741.10
|
£847.46
|
£110.07
|
£7,441.24
|
|
Employee Breakdown - Month 11 (Ending 28 February 2026)
| 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 |
| Amy |
Stone |
£4,375.00 |
£4,375.00 |
£4,375.00 |
£731.66 |
£255.00 |
- |
£198.00 |
£3,043.58 |
£3,043.58 |
£593.70 |
£110.07 |
£5,078.77 |
| Phoebe |
Braithwaite |
£1,350.38 |
£1,350.38 |
£1,350.38 |
£270.00 |
£24.19 |
- |
- |
£1,056.19 |
£1,056.19 |
£140.01 |
- |
£1,490.39 |
| Tracey |
Wylde |
£758.33 |
£758.33 |
£758.33 |
£117.00 |
- |
- |
- |
£641.33 |
£641.33 |
£113.75 |
- |
£872.08 |
|
|
Month 12 (Ending 31 March 2026)
|
31/03/2026
|
3
|
£6,483.71
|
£6,483.71
|
£6,483.71
|
£1,118.86
|
£279.79
|
-
|
£198.00
|
£4,740.30
|
£4,740.30
|
£848.06
|
£110.07
|
£7,441.84
|
|
Employee Breakdown - Month 12 (Ending 31 March 2026)
| 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 |
| Amy |
Stone |
£4,375.00 |
£4,375.00 |
£4,375.00 |
£731.66 |
£255.60 |
- |
£198.00 |
£3,042.98 |
£3,042.98 |
£594.30 |
£110.07 |
£5,079.37 |
| Phoebe |
Braithwaite |
£1,350.38 |
£1,350.38 |
£1,350.38 |
£270.20 |
£24.19 |
- |
- |
£1,055.99 |
£1,055.99 |
£140.01 |
- |
£1,490.39 |
| Tracey |
Wylde |
£758.33 |
£758.33 |
£758.33 |
£117.00 |
- |
- |
- |
£641.33 |
£641.33 |
£113.75 |
- |
£872.08 |
|
|
Months 11 to 12 (Summary)
|
-
|
3
|
£12,967.42
|
£12,967.42
|
£12,967.42
|
£2,237.52
|
£558.98
|
-
|
£396.00
|
£9,481.40
|
£9,481.40
|
£1,695.52
|
£220.14
|
£14,883.08
|
|
Employee Breakdown - Months 11 to 12 (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 |
| Amy |
Stone |
£8,750.00 |
£8,750.00 |
£8,750.00 |
£1,463.32 |
£510.60 |
- |
£396.00 |
£6,086.56 |
£6,086.56 |
£1,188.00 |
£220.14 |
£10,158.14 |
| Phoebe |
Braithwaite |
£2,700.76 |
£2,700.76 |
£2,700.76 |
£540.20 |
£48.38 |
- |
- |
£2,112.18 |
£2,112.18 |
£280.02 |
- |
£2,980.78 |
| Tracey |
Wylde |
£1,516.66 |
£1,516.66 |
£1,516.66 |
£234.00 |
- |
- |
- |
£1,282.66 |
£1,282.66 |
£227.50 |
- |
£1,744.16 |
|