|
Month 4
|
05/08/2024
|
3
|
£6,000.00
|
£6,000.00
|
£6,000.00
|
£990.20
|
£232.32
|
-
|
-
|
£4,777.48
|
£4,599.88
|
£514.20
|
£133.20
|
£6,647.40
|
|
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 |
| Ranbir |
Bhana |
£2,500.00 |
£2,500.00 |
£2,500.00 |
£500.00 |
£116.16 |
- |
- |
£1,883.84 |
£1,804.64 |
£240.40 |
£59.40 |
£2,799.80 |
| Sukhdev |
Bhana |
£2,500.00 |
£2,500.00 |
£2,500.00 |
£290.20 |
£116.16 |
- |
- |
£2,093.64 |
£2,014.44 |
£240.40 |
£59.40 |
£2,799.80 |
| Urszula |
Stanaszek |
£1,000.00 |
£1,000.00 |
£1,000.00 |
£200.00 |
- |
- |
- |
£800.00 |
£780.80 |
£33.40 |
£14.40 |
£1,047.80 |
|
|
Month 5
|
05/09/2024
|
3
|
£6,000.00
|
£6,000.00
|
£6,000.00
|
£990.40
|
£232.32
|
-
|
-
|
£4,777.28
|
£4,599.68
|
£514.20
|
£133.20
|
£6,647.40
|
|
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 |
| Ranbir |
Bhana |
£2,500.00 |
£2,500.00 |
£2,500.00 |
£500.00 |
£116.16 |
- |
- |
£1,883.84 |
£1,804.64 |
£240.40 |
£59.40 |
£2,799.80 |
| Sukhdev |
Bhana |
£2,500.00 |
£2,500.00 |
£2,500.00 |
£290.40 |
£116.16 |
- |
- |
£2,093.44 |
£2,014.24 |
£240.40 |
£59.40 |
£2,799.80 |
| Urszula |
Stanaszek |
£1,000.00 |
£1,000.00 |
£1,000.00 |
£200.00 |
- |
- |
- |
£800.00 |
£780.80 |
£33.40 |
£14.40 |
£1,047.80 |
|
|
Month 6
|
05/10/2024
|
3
|
£6,000.00
|
£6,000.00
|
£6,000.00
|
£990.40
|
£232.32
|
-
|
-
|
£4,777.28
|
£4,599.68
|
£514.20
|
£133.20
|
£6,647.40
|
|
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 |
| Ranbi |
Bhana |
£2,500.00 |
£2,500.00 |
£2,500.00 |
£500.00 |
£116.16 |
- |
- |
£1,883.84 |
£1,804.64 |
£240.40 |
£59.40 |
£2,799.80 |
| Sukhdev |
Bhana |
£2,500.00 |
£2,500.00 |
£2,500.00 |
£290.40 |
£116.16 |
- |
- |
£2,093.44 |
£2,014.24 |
£240.40 |
£59.40 |
£2,799.80 |
| Urszula |
Stanaszek |
£1,000.00 |
£1,000.00 |
£1,000.00 |
£200.00 |
- |
- |
- |
£800.00 |
£780.80 |
£33.40 |
£14.40 |
£1,047.80 |
|
|
Month 7
|
05/11/2024
|
3
|
£6,000.00
|
£6,000.00
|
£6,000.00
|
£990.40
|
£232.32
|
-
|
-
|
£4,777.28
|
£4,599.68
|
£514.20
|
£133.20
|
£6,647.40
|
|
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 |
| Ranbir |
Bhana |
£2,500.00 |
£2,500.00 |
£2,500.00 |
£500.00 |
£116.16 |
- |
- |
£1,883.84 |
£1,804.64 |
£240.40 |
£59.40 |
£2,799.80 |
| Sukhdev |
Bhana |
£2,500.00 |
£2,500.00 |
£2,500.00 |
£290.40 |
£116.16 |
- |
- |
£2,093.44 |
£2,014.24 |
£240.40 |
£59.40 |
£2,799.80 |
| Urszula |
Stanaszek |
£1,000.00 |
£1,000.00 |
£1,000.00 |
£200.00 |
- |
- |
- |
£800.00 |
£780.80 |
£33.40 |
£14.40 |
£1,047.80 |
|
|
Month 8
|
05/12/2024
|
3
|
£6,000.00
|
£6,000.00
|
£6,000.00
|
£990.20
|
£232.32
|
-
|
-
|
£4,777.48
|
£4,599.88
|
£514.20
|
£133.20
|
£6,647.40
|
|
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 |
| Ranbi |
Bhana |
£2,500.00 |
£2,500.00 |
£2,500.00 |
£500.00 |
£116.16 |
- |
- |
£1,883.84 |
£1,804.64 |
£240.40 |
£59.40 |
£2,799.80 |
| Sukhdev |
Bhana |
£2,500.00 |
£2,500.00 |
£2,500.00 |
£290.20 |
£116.16 |
- |
- |
£2,093.64 |
£2,014.44 |
£240.40 |
£59.40 |
£2,799.80 |
| Urszula |
Stanaszek |
£1,000.00 |
£1,000.00 |
£1,000.00 |
£200.00 |
- |
- |
- |
£800.00 |
£780.80 |
£33.40 |
£14.40 |
£1,047.80 |
|
|
Month 9
|
05/01/2025
|
3
|
£6,000.00
|
£6,000.00
|
£6,000.00
|
£990.40
|
£232.32
|
-
|
-
|
£4,777.28
|
£4,599.68
|
£514.20
|
£133.20
|
£6,647.40
|
|
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 |
| Ranbir |
Bhana |
£2,500.00 |
£2,500.00 |
£2,500.00 |
£500.00 |
£116.16 |
- |
- |
£1,883.84 |
£1,804.64 |
£240.40 |
£59.40 |
£2,799.80 |
| Sukhdev |
Bhana |
£2,500.00 |
£2,500.00 |
£2,500.00 |
£290.40 |
£116.16 |
- |
- |
£2,093.44 |
£2,014.24 |
£240.40 |
£59.40 |
£2,799.80 |
| Urszula |
Stanaszek |
£1,000.00 |
£1,000.00 |
£1,000.00 |
£200.00 |
- |
- |
- |
£800.00 |
£780.80 |
£33.40 |
£14.40 |
£1,047.80 |
|
|
Month 10
|
05/02/2025
|
4
|
£8,082.69
|
£8,082.69
|
£8,082.69
|
£1,197.20
|
£315.09
|
-
|
-
|
£6,570.40
|
£6,392.80
|
£697.01
|
£133.20
|
£8,912.90
|
|
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 |
| Anna |
Sliwinska |
£2,082.69 |
£2,082.69 |
£2,082.69 |
£206.80 |
£82.77 |
- |
- |
£1,793.12 |
£1,793.12 |
£182.81 |
- |
£2,265.50 |
| Ranbir |
Bhana |
£2,500.00 |
£2,500.00 |
£2,500.00 |
£500.00 |
£116.16 |
- |
- |
£1,883.84 |
£1,804.64 |
£240.40 |
£59.40 |
£2,799.80 |
| Sukhdev |
Bhana |
£2,500.00 |
£2,500.00 |
£2,500.00 |
£290.40 |
£116.16 |
- |
- |
£2,093.44 |
£2,014.24 |
£240.40 |
£59.40 |
£2,799.80 |
| Urszula |
Stanaszek |
£1,000.00 |
£1,000.00 |
£1,000.00 |
£200.00 |
- |
- |
- |
£800.00 |
£780.80 |
£33.40 |
£14.40 |
£1,047.80 |
|
|
Month 11
|
05/03/2025
|
4
|
£6,548.07
|
£6,548.07
|
£6,548.07
|
£783.60
|
£232.32
|
-
|
-
|
£5,532.15
|
£5,354.55
|
£514.20
|
£133.20
|
£7,195.47
|
|
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 |
| Anna |
Sliwinska |
£548.07 |
£548.07 |
£548.07 |
£-206.80 |
- |
- |
- |
£754.87 |
£754.87 |
- |
- |
£548.07 |
| Ranbir |
Bhana |
£2,500.00 |
£2,500.00 |
£2,500.00 |
£500.00 |
£116.16 |
- |
- |
£1,883.84 |
£1,804.64 |
£240.40 |
£59.40 |
£2,799.80 |
| Sukhdev |
Bhana |
£2,500.00 |
£2,500.00 |
£2,500.00 |
£290.40 |
£116.16 |
- |
- |
£2,093.44 |
£2,014.24 |
£240.40 |
£59.40 |
£2,799.80 |
| Urszula |
Stanaszek |
£1,000.00 |
£1,000.00 |
£1,000.00 |
£200.00 |
- |
- |
- |
£800.00 |
£780.80 |
£33.40 |
£14.40 |
£1,047.80 |
|
|
Month 12
|
05/04/2025
|
3
|
£5,000.00
|
£5,000.00
|
£5,000.00
|
£790.20
|
£232.32
|
-
|
-
|
£3,977.48
|
£3,819.08
|
£480.80
|
£118.80
|
£5,599.60
|
|
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 |
| Ranbir |
Bhana |
£2,500.00 |
£2,500.00 |
£2,500.00 |
£500.00 |
£116.16 |
- |
- |
£1,883.84 |
£1,804.64 |
£240.40 |
£59.40 |
£2,799.80 |
| Sukhdev |
Bhana |
£2,500.00 |
£2,500.00 |
£2,500.00 |
£290.20 |
£116.16 |
- |
- |
£2,093.64 |
£2,014.44 |
£240.40 |
£59.40 |
£2,799.80 |
| Urszula |
Stanaszek |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
|
Months 4 to 12 Summary
|
-
|
4
|
£55,630.76
|
£55,630.76
|
£55,630.76
|
£8,713.00
|
£2,173.65
|
-
|
-
|
£44,744.11
|
£43,164.91
|
£4,777.21
|
£1,184.40
|
£61,592.37
|
|
Employee Breakdown - Months 4 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 |
| Anna |
Sliwinska |
£2,630.76 |
£2,630.76 |
£2,630.76 |
- |
£82.77 |
- |
- |
£2,547.99 |
£2,547.99 |
£182.81 |
- |
£2,813.57 |
| Ranbir |
Bhana |
£22,500.00 |
£22,500.00 |
£22,500.00 |
£4,500.00 |
£1,045.44 |
- |
- |
£16,954.56 |
£16,241.76 |
£2,163.60 |
£534.60 |
£25,198.20 |
| Sukhdev |
Bhana |
£22,500.00 |
£22,500.00 |
£22,500.00 |
£2,613.00 |
£1,045.44 |
- |
- |
£18,841.56 |
£18,128.76 |
£2,163.60 |
£534.60 |
£25,198.20 |
| Urszula |
Stanaszek |
£8,000.00 |
£8,000.00 |
£8,000.00 |
£1,600.00 |
- |
- |
- |
£6,400.00 |
£6,246.40 |
£267.20 |
£115.20 |
£8,382.40 |
|