Personal Illustration - Test Illustration

16 February 2024

Income
Days per week @ 400.00 5.0
Tax Code 1257L

Umbrella Income to Gross Pay My Max Weekly My Max Monthly

Umbrella Income £2,000.00 £8,666.67
Employers Workplace Pension (£0.00) (£0.00)
Employers NI (£217.28) (£941.58)
Apprenticeship Levy (£8.75) (£37.91)
Expenses (£0.00) (£0.00)
Umbrella Margin (£24.50) (£106.17)
Gross Pay £1,749.48 £7,581.02

Gross Pay to Take Home Pay

Gross Pay £1,749.48 £7,581.02
Employees NI (£88.15) (£381.94)
PAYE Tax (£457.80) (£1,984.46)
Employees Workplace Pension (£0.00) (£0.00)
Expenses Reimbursed £0.00 £0.00
Take home pay £1,203.53 £5,214.62

Pensions
Total Workplace Pensions Contribution (inc. Tax Relief) £0.00 £0.00
Expected Take Home Pay + Pension Contributions £1,203.53 £5,214.62

Gross Pay Summary

Basic Pay £390.75 £1,693.25
Holiday Pay Paid £188.41 £816.42
Commission £1,170.32 £5,071.35
Gross Pay £1,749.48 £7,581.02

Key Assumptions
* We have not included earnings from any other sources this tax year.
* Calculations are estimates and based on a 1257L tax code, you working 52 weeks in a year and we have applied weekly tax allowances. If you do not believe the 1257L tax code will be
applicable to you based on your circumstance and would like an illustration based on a different tax code instead, then please contact us to request this.
* Our weekly margin has been deducted before any payments are made to you. The net cost to you could be as little as £12.49
* This is based on Rest of the UK tax allowances.

* Workplace pension contributions have not been included within this illustration.
* Salary Sacrifice pension contributions have not been included within this illustration.

* This illustration has been based on an advanced holiday pay model.

* If your annual taxable earnings exceed £100k, then the personal allowance may be restricted by £1 for every £2 on earnings between £100,000 and £125,140. Annual taxable earnings over
£125,140 may not have any tax allowance. If you believe this will apply to you and would like an illustration to show how your take home pay will be affected once your pay exceeds £100k,
then please contact us to request this.