|
Employer's Name: |
Demo Company Limited |
Accounts Office reference: |
067PA00045678 |
|
(3 + 4 + 17 - 18) = 1 |
2 |
3 |
4 |
5 |
6 |
7 |
8 |
9 |
10 |
11 |
12 |
13 |
14 |
15 |
16 |
(Total of boxes
6 to 16) =17 |
(5 minus 17) = 18 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Month 1 (6 April to 5 May) |
8,245.01 |
4,889.00 |
4,889.00 |
0.00 |
5,134.53 |
300.00 |
541.88 |
909.19 |
27.45 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1,478.52 |
3,656.01 |
Month 2 (6 May to 5 June) |
7,498.69 |
4,739.00 |
4,739.00 |
0.00 |
4,048.52 |
300.00 |
470.90 |
502.84 |
15.09 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
988.83 |
3,059.69 |
Month 3 (6 June to 5 July) |
5,185.62 |
3,020.00 |
3,020.00 |
0.00 |
3,637.84 |
300.00 |
377.12 |
784.55 |
10.55 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1,172.22 |
2,465.62 |
Quarter 1 ![](https://ob.itcontractors.com/itcsin/Able_Draft/pbas.webpayrolltraining.co.uk/Application/images/helpsm.gif.pagespeed.ce.UtA26S_dmm.gif) |
20,929.32 |
12,648.00 |
12,648.00 |
0.00 |
12,820.89 |
900.00 |
1,389.90 |
2,196.58 |
53.09 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
3,639.57 |
9,181.32 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Month 4 (6 July to 5 Aug) |
2,907.37 |
3,089.60 |
3,089.60 |
0.00 |
2,172.98 |
0.00 |
422.50 |
688.42 |
15.20 |
249.21 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
500.00 |
1,855.21 |
317.77 |
Month 5 (6 Aug to 5 Sept) |
5,315.74 |
3,530.44 |
3,530.44 |
0.00 |
2,837.35 |
0.00 |
421.77 |
612.08 |
18.20 |
249.21 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1,052.05 |
1,785.30 |
Month 6 (6 Sept to 5 Oct) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Quarter 2 ![](https://ob.itcontractors.com/itcsin/Able_Draft/pbas.webpayrolltraining.co.uk/Application/images/helpsm.gif.pagespeed.ce.UtA26S_dmm.gif) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Month 7 (6 Oct to 5 Nov) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Month 8 (6 Nov to 5 Dec) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Month 9 (6 Dec to 5 Jan) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Quarter 3 ![](https://ob.itcontractors.com/itcsin/Able_Draft/pbas.webpayrolltraining.co.uk/Application/images/helpsm.gif.pagespeed.ce.UtA26S_dmm.gif) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Month 10 (6 Jan to 5 Feb) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Month 11 (6 Feb to 5 Mar) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Month 12 (6 Mar to 5 April) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Quarter 4 ![](https://ob.itcontractors.com/itcsin/Able_Draft/pbas.webpayrolltraining.co.uk/Application/images/helpsm.gif.pagespeed.ce.UtA26S_dmm.gif) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
29,152.43 |
19,268.04 |
19,268.04 |
0.00 |
17,831.22 |
900.00 |
2,234.17 |
3,497.08 |
86.49 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
500.00 |
6,546.83 |
11,284.39 |
|
|
|
|