|
Month 2 (Ending 31 May 2025)
|
31/05/2025
|
2
|
£6,416.68
|
-
|
£345.66
|
£838.40
|
£837.40
|
-
|
£82.00
|
£5,150.62
|
£128.17
|
£76.91
|
£205.08
|
-
|
|
Employee Breakdown - Month 2 (Ending 31 May 2025)
| 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 |
| Daniel |
Perkins |
£3,083.34 |
- |
£162.83 |
£381.40 |
£399.95 |
- |
£82.00 |
£2,457.11 |
£128.17 |
£76.91 |
£205.08 |
- |
| Terry |
Shirley |
£3,333.34 |
- |
£182.83 |
£457.00 |
£437.45 |
- |
- |
£2,693.51 |
- |
- |
- |
- |
|
|
Month 2 (Ending 31 May 2025)
|
31/05/2025
|
2
|
£6,416.68
|
-
|
£6,416.68
|
£838.40
|
£345.66
|
-
|
£837.40
|
£5,150.62
|
£5,150.62
|
£128.17
|
£76.91
|
£205.08
|
|
Employee Breakdown - Month 2 (Ending 31 May 2025)
| 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 |
| Daniel |
Perkins |
£3,083.34 |
- |
£3,083.34 |
£381.40 |
£162.83 |
- |
£399.95 |
£2,457.11 |
£2,457.11 |
£128.17 |
£76.91 |
£205.08 |
| Terry |
Shirley |
£3,333.34 |
- |
£3,333.34 |
£457.00 |
£182.83 |
- |
£437.45 |
£2,693.51 |
£2,693.51 |
- |
- |
- |
|
|
Month 3 (Ending 30 June 2025)
|
30/06/2025
|
3
|
£8,878.22
|
-
|
£458.74
|
£1,121.00
|
£1,144.08
|
-
|
£82.00
|
£7,216.48
|
£128.17
|
£76.91
|
£205.08
|
-
|
|
Employee Breakdown - Month 3 (Ending 30 June 2025)
| 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 |
| Daniel |
Perkins |
£3,083.34 |
- |
£162.83 |
£381.40 |
£399.95 |
- |
£82.00 |
£2,457.11 |
£128.17 |
£76.91 |
£205.08 |
- |
| Nicholas |
Morgan |
£2,461.54 |
- |
£113.08 |
£282.60 |
£306.68 |
- |
- |
£2,065.86 |
- |
- |
- |
- |
| Terry |
Shirley |
£3,333.34 |
- |
£182.83 |
£457.00 |
£437.45 |
- |
- |
£2,693.51 |
- |
- |
- |
- |
|
|
Month 4 (Ending 31 July 2025)
|
31/07/2025
|
4
|
£10,341.41
|
-
|
£491.96
|
£1,195.60
|
£1,301.01
|
-
|
-
|
£8,653.85
|
£169.38
|
£101.64
|
£271.02
|
-
|
|
Employee Breakdown - Month 4 (Ending 31 July 2025)
| 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 |
| Callum |
Smith |
£2,580.64 |
- |
£122.61 |
£306.40 |
£324.55 |
- |
- |
£2,151.63 |
- |
- |
- |
- |
| Daniel |
Perkins |
£1,094.09 |
- |
£3.60 |
£3.40 |
£101.56 |
- |
- |
£1,087.00 |
£28.71 |
£17.23 |
£45.94 |
- |
| Nicholas |
Morgan |
£3,333.34 |
- |
£182.83 |
£428.80 |
£437.45 |
- |
- |
£2,721.71 |
£140.67 |
£84.41 |
£225.08 |
- |
| Terry |
Shirley |
£3,333.34 |
- |
£182.83 |
£457.00 |
£437.45 |
- |
- |
£2,693.51 |
- |
- |
- |
- |
|
|
Month 12 (Ending 31 March 2026)
|
31/03/2026
|
3
|
£10,000.02
|
-
|
£10,000.02
|
£1,314.60
|
£548.49
|
-
|
£1,312.35
|
£8,136.93
|
£8,136.93
|
£281.34
|
£168.82
|
£450.16
|
|
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 |
| Callum |
Smith |
£3,333.34 |
- |
£3,333.34 |
£428.80 |
£182.83 |
- |
£437.45 |
£2,721.71 |
£2,721.71 |
£140.67 |
£84.41 |
£225.08 |
| Nicholas |
Morgan |
£3,333.34 |
- |
£3,333.34 |
£428.80 |
£182.83 |
- |
£437.45 |
£2,721.71 |
£2,721.71 |
£140.67 |
£84.41 |
£225.08 |
| Terry |
Shirley |
£3,333.34 |
- |
£3,333.34 |
£457.00 |
£182.83 |
- |
£437.45 |
£2,693.51 |
£2,693.51 |
- |
- |
- |
|
|
Months 2 to 12 (Summary)
|
-
|
4
|
£105,636.47
|
-
|
£105,636.47
|
£12,881.80
|
£5,684.28
|
-
|
£13,781.29
|
£86,906.39
|
£86,906.39
|
£2,676.44
|
£5,888.48
|
£8,564.92
|
|
Employee Breakdown - Months 2 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 |
| Callum |
Smith |
£29,247.36 |
- |
£29,247.36 |
£3,318.20 |
£1,585.25 |
- |
£3,824.15 |
£24,343.91 |
£24,343.91 |
£1,125.36 |
£675.28 |
£1,800.64 |
| Daniel |
Perkins |
£7,260.77 |
- |
£7,260.77 |
£766.20 |
£329.35 |
- |
£901.46 |
£6,001.22 |
£6,001.22 |
£285.05 |
£171.05 |
£456.10 |
| Nicholas |
Morgan |
£32,461.60 |
- |
£32,461.60 |
£3,770.40 |
£1,758.55 |
- |
£4,243.73 |
£26,932.65 |
£26,932.65 |
£1,266.03 |
£759.69 |
£2,025.72 |
| Terry |
Shirley |
£36,666.74 |
- |
£36,666.74 |
£5,027.00 |
£2,011.13 |
- |
£4,811.95 |
£29,628.61 |
£29,628.61 |
£1,606.02 |
£4,282.46 |
£5,888.48 |
|