NIM11049 - Calculating & recording Class 1 earnings, NICs & NIC rebates for 2003/04: Completion of forms P11(2003-04) & P14(2003-04): Example 16: Contracted-out Money Purchase (COMP) Scheme - earnings of £650 a week

In the example below, the weekly limits and thresholds for 2003-2004 have been used. These are:

  • Lower Earnings Limit (LEL): £77.00
  • Earnings (ET): £89.00
  • Upper Earnings Limit (UEL): £595.00

Weekly earnings of £650.00


£595.00 - £89.00 = £506.00

Employee’s NICs due up to= £506.00 x 9.4%= £47.564, rounded to
UEL   £47.56

£89.00 - £77.00 = £12.00

Employee’s NIC rebate due= £12.00 x 1.6%= £0.192, rounded to
   £0.19 
Net employee’s NICs due up= £47.56 - £0.19= £47.37
to UEL

£650.00 - £595.00 = £55.00

Employee’s NICs due on= £55.00 x 1%= £0.55
earnings above UEL
Total employee’s NICs due= £47.37 + £0.55= £47.92
Employer’s NICs due up to= £506.00 x 11.8%= £59.708, rounded to
UEL= £59.71
Employer’s NIC rebate due= £12.00 x 1%= £0.12
Net employer’s NICs due up= £59.71 - £0.12= £59.59
to UEL
Employer’s NICs due on= £55.00 x 12.8%= £7.04
earnings above UEL
Total employer’s NICs due= £59.59 + £7.04= £66.63
Total NICs due= £47.92 + £66.63= £114.55

Complete P11 as follows -

1a1b1c1d1e
£77£12£506£114.55£47.92

Assuming earnings are the same for 52 weeks, complete P14 as follows –

1a1b1c1d1e
£4004£624£26,312£5,956.60£2,491.84

employee's NIC rebate in addition to the employer's NIC rebate due. The entry in