|
Month 1
|
30/04/2025
|
2
|
£5,000.00
|
£5,000.00
|
£5,000.00
|
£580.40
|
£232.32
|
-
|
-
|
£4,187.28
|
£4,028.88
|
£624.90
|
£118.80
|
£5,743.70
|
|
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 |
| Ranbir |
Bhana |
£2,500.00 |
£2,500.00 |
£2,500.00 |
£290.20 |
£116.16 |
- |
- |
£2,093.64 |
£2,014.44 |
£312.45 |
£59.40 |
£2,871.85 |
| Sukhdev |
Bhana |
£2,500.00 |
£2,500.00 |
£2,500.00 |
£290.20 |
£116.16 |
- |
- |
£2,093.64 |
£2,014.44 |
£312.45 |
£59.40 |
£2,871.85 |
|
|
Month 2
|
31/05/2025
|
2
|
£5,000.00
|
£5,000.00
|
£5,000.00
|
£580.80
|
£232.32
|
-
|
-
|
£4,186.88
|
£4,028.48
|
£624.90
|
£118.80
|
£5,743.70
|
|
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 |
| Ranbir |
Bhana |
£2,500.00 |
£2,500.00 |
£2,500.00 |
£290.40 |
£116.16 |
- |
- |
£2,093.44 |
£2,014.24 |
£312.45 |
£59.40 |
£2,871.85 |
| Sukhdev |
Bhana |
£2,500.00 |
£2,500.00 |
£2,500.00 |
£290.40 |
£116.16 |
- |
- |
£2,093.44 |
£2,014.24 |
£312.45 |
£59.40 |
£2,871.85 |
|
|
Month 3
|
30/06/2025
|
2
|
£5,000.00
|
£5,000.00
|
£5,000.00
|
£580.80
|
£232.32
|
-
|
-
|
£4,186.88
|
£4,028.48
|
£624.90
|
£118.80
|
£5,743.70
|
|
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 |
| Ranbir |
Bhana |
£2,500.00 |
£2,500.00 |
£2,500.00 |
£290.40 |
£116.16 |
- |
- |
£2,093.44 |
£2,014.24 |
£312.45 |
£59.40 |
£2,871.85 |
| Sukhdev |
Bhana |
£2,500.00 |
£2,500.00 |
£2,500.00 |
£290.40 |
£116.16 |
- |
- |
£2,093.44 |
£2,014.24 |
£312.45 |
£59.40 |
£2,871.85 |
|
|
Months 1 to 3 Summary
|
-
|
2
|
£15,000.00
|
£15,000.00
|
£15,000.00
|
£1,742.00
|
£696.96
|
-
|
-
|
£12,561.04
|
£12,085.84
|
£1,874.70
|
£356.40
|
£17,231.10
|
|
Employee Breakdown - Months 1 to 3 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 |
| Ranbir |
Bhana |
£7,500.00 |
£7,500.00 |
£7,500.00 |
£871.00 |
£348.48 |
- |
- |
£6,280.52 |
£6,042.92 |
£937.35 |
£178.20 |
£8,615.55 |
| Sukhdev |
Bhana |
£7,500.00 |
£7,500.00 |
£7,500.00 |
£871.00 |
£348.48 |
- |
- |
£6,280.52 |
£6,042.92 |
£937.35 |
£178.20 |
£8,615.55 |
|