{
  "productionInput": false,
  "referenceProfileId": "minimum-wage-single40-v2",
  "scenarioId": "historical-ordinary-uncapped-old-insured-v1",
  "years": [
    {
      "year": 1988,
      "auditClosed": false,
      "annualIncomeTaxEUR": null,
      "modelEstimateComplete": true,
      "modelAnnualIncomeTaxEUR": 0,
      "scenarioTaxGRD": 0,
      "scenarioTaxEUR": 0.0,
      "grossExactGRD": "32411113/48",
      "taxableExactGRD": "55844347699/96000",
      "personalAllowanceGRD": 300000,
      "employeeReliefIncomeCapGRD": 800000,
      "maxDeviationWithinScenarioEUR": 0.062362436,
      "legalUncertaintyBoundEUR": null,
      "payments": [
        {
          "month": 1,
          "kind": "salary",
          "grossGRD": 46443,
          "socialRateBasisPoints": 1325,
          "socialGRD": 6154,
          "employeeStampGRD": 279,
          "taxableGRD": 40010
        },
        {
          "month": 2,
          "kind": "salary",
          "grossGRD": 46443,
          "socialRateBasisPoints": 1325,
          "socialGRD": 6154,
          "employeeStampGRD": 279,
          "taxableGRD": 40010
        },
        {
          "month": 3,
          "kind": "salary",
          "grossGRD": 46443,
          "socialRateBasisPoints": 1325,
          "socialGRD": 6154,
          "employeeStampGRD": 279,
          "taxableGRD": 40010
        },
        {
          "month": 4,
          "kind": "salary",
          "grossGRD": 46443,
          "socialRateBasisPoints": 1325,
          "socialGRD": 6154,
          "employeeStampGRD": 279,
          "taxableGRD": 40010
        },
        {
          "month": 5,
          "kind": "salary",
          "grossGRD": 47143,
          "socialRateBasisPoints": 1325,
          "socialGRD": 6246,
          "employeeStampGRD": 283,
          "taxableGRD": 40614
        },
        {
          "month": 6,
          "kind": "salary",
          "grossGRD": 47143,
          "socialRateBasisPoints": 1325,
          "socialGRD": 6246,
          "employeeStampGRD": 283,
          "taxableGRD": 40614
        },
        {
          "month": 7,
          "kind": "salary",
          "grossGRD": 47143,
          "socialRateBasisPoints": 1325,
          "socialGRD": 6246,
          "employeeStampGRD": 283,
          "taxableGRD": 40614
        },
        {
          "month": 8,
          "kind": "salary",
          "grossGRD": 47143,
          "socialRateBasisPoints": 1325,
          "socialGRD": 6246,
          "employeeStampGRD": 283,
          "taxableGRD": 40614
        },
        {
          "month": 9,
          "kind": "salary",
          "grossGRD": 50207,
          "socialRateBasisPoints": 1325,
          "socialGRD": 6652,
          "employeeStampGRD": 301,
          "taxableGRD": 43254
        },
        {
          "month": 10,
          "kind": "salary",
          "grossGRD": 50207,
          "socialRateBasisPoints": 1325,
          "socialGRD": 6652,
          "employeeStampGRD": 301,
          "taxableGRD": 43254
        },
        {
          "month": 11,
          "kind": "salary",
          "grossGRD": 50207,
          "socialRateBasisPoints": 1325,
          "socialGRD": 6652,
          "employeeStampGRD": 301,
          "taxableGRD": 43254
        },
        {
          "month": 12,
          "kind": "salary",
          "grossGRD": 50207,
          "socialRateBasisPoints": 1325,
          "socialGRD": 6652,
          "employeeStampGRD": 301,
          "taxableGRD": 43254
        },
        {
          "month": 4,
          "kind": "easter",
          "grossGRD": 24189,
          "socialRateBasisPoints": 1325,
          "socialGRD": 3205,
          "employeeStampGRD": 145,
          "taxableGRD": 20839
        },
        {
          "month": 8,
          "kind": "leave",
          "grossGRD": 23572,
          "socialRateBasisPoints": 1325,
          "socialGRD": 3123,
          "employeeStampGRD": 141,
          "taxableGRD": 20308
        },
        {
          "month": 12,
          "kind": "christmas",
          "grossGRD": 52299,
          "socialRateBasisPoints": 1325,
          "socialGRD": 6930,
          "employeeStampGRD": 314,
          "taxableGRD": 45055
        }
      ]
    },
    {
      "year": 1989,
      "auditClosed": false,
      "annualIncomeTaxEUR": null,
      "modelEstimateComplete": true,
      "modelAnnualIncomeTaxEUR": 2,
      "scenarioTaxGRD": 737,
      "scenarioTaxEUR": 2.162876,
      "grossExactGRD": "2406334/3",
      "taxableExactGRD": "2073056741/3000",
      "personalAllowanceGRD": 342000,
      "employeeReliefIncomeCapGRD": 913000,
      "maxDeviationWithinScenarioEUR": 0.225197168,
      "legalUncertaintyBoundEUR": null,
      "payments": [
        {
          "month": 1,
          "kind": "salary",
          "grossGRD": 54828,
          "socialRateBasisPoints": 1325,
          "socialGRD": 7265,
          "employeeStampGRD": 329,
          "taxableGRD": 47234
        },
        {
          "month": 2,
          "kind": "salary",
          "grossGRD": 54828,
          "socialRateBasisPoints": 1325,
          "socialGRD": 7265,
          "employeeStampGRD": 329,
          "taxableGRD": 47234
        },
        {
          "month": 3,
          "kind": "salary",
          "grossGRD": 54828,
          "socialRateBasisPoints": 1325,
          "socialGRD": 7265,
          "employeeStampGRD": 329,
          "taxableGRD": 47234
        },
        {
          "month": 4,
          "kind": "salary",
          "grossGRD": 54828,
          "socialRateBasisPoints": 1325,
          "socialGRD": 7265,
          "employeeStampGRD": 329,
          "taxableGRD": 47234
        },
        {
          "month": 5,
          "kind": "salary",
          "grossGRD": 55376,
          "socialRateBasisPoints": 1325,
          "socialGRD": 7337,
          "employeeStampGRD": 332,
          "taxableGRD": 47707
        },
        {
          "month": 6,
          "kind": "salary",
          "grossGRD": 55376,
          "socialRateBasisPoints": 1325,
          "socialGRD": 7337,
          "employeeStampGRD": 332,
          "taxableGRD": 47707
        },
        {
          "month": 7,
          "kind": "salary",
          "grossGRD": 55376,
          "socialRateBasisPoints": 1325,
          "socialGRD": 7337,
          "employeeStampGRD": 332,
          "taxableGRD": 47707
        },
        {
          "month": 8,
          "kind": "salary",
          "grossGRD": 55376,
          "socialRateBasisPoints": 1325,
          "socialGRD": 7337,
          "employeeStampGRD": 332,
          "taxableGRD": 47707
        },
        {
          "month": 9,
          "kind": "salary",
          "grossGRD": 60506,
          "socialRateBasisPoints": 1325,
          "socialGRD": 8017,
          "employeeStampGRD": 363,
          "taxableGRD": 52126
        },
        {
          "month": 10,
          "kind": "salary",
          "grossGRD": 60506,
          "socialRateBasisPoints": 1325,
          "socialGRD": 8017,
          "employeeStampGRD": 363,
          "taxableGRD": 52126
        },
        {
          "month": 11,
          "kind": "salary",
          "grossGRD": 60506,
          "socialRateBasisPoints": 1325,
          "socialGRD": 8017,
          "employeeStampGRD": 363,
          "taxableGRD": 52126
        },
        {
          "month": 12,
          "kind": "salary",
          "grossGRD": 60506,
          "socialRateBasisPoints": 1325,
          "socialGRD": 8017,
          "employeeStampGRD": 363,
          "taxableGRD": 52126
        },
        {
          "month": 4,
          "kind": "easter",
          "grossGRD": 28556,
          "socialRateBasisPoints": 1325,
          "socialGRD": 3784,
          "employeeStampGRD": 171,
          "taxableGRD": 24601
        },
        {
          "month": 8,
          "kind": "leave",
          "grossGRD": 27688,
          "socialRateBasisPoints": 1325,
          "socialGRD": 3669,
          "employeeStampGRD": 166,
          "taxableGRD": 23853
        },
        {
          "month": 12,
          "kind": "christmas",
          "grossGRD": 63027,
          "socialRateBasisPoints": 1325,
          "socialGRD": 8351,
          "employeeStampGRD": 378,
          "taxableGRD": 54298
        }
      ]
    },
    {
      "year": 1991,
      "auditClosed": false,
      "annualIncomeTaxEUR": null,
      "modelEstimateComplete": true,
      "modelAnnualIncomeTaxEUR": 0,
      "scenarioTaxGRD": 0,
      "scenarioTaxEUR": 0.0,
      "grossExactGRD": "51534337/48",
      "taxableExactGRD": "87994974641/96000",
      "personalAllowanceGRD": 470000,
      "employeeReliefIncomeCapGRD": 1250000,
      "maxDeviationWithinScenarioEUR": 0.062362436,
      "legalUncertaintyBoundEUR": null,
      "payments": [
        {
          "month": 1,
          "kind": "salary",
          "grossGRD": 74121,
          "socialRateBasisPoints": 1375,
          "socialGRD": 10192,
          "employeeStampGRD": 445,
          "taxableGRD": 63484
        },
        {
          "month": 2,
          "kind": "salary",
          "grossGRD": 74121,
          "socialRateBasisPoints": 1375,
          "socialGRD": 10192,
          "employeeStampGRD": 445,
          "taxableGRD": 63484
        },
        {
          "month": 3,
          "kind": "salary",
          "grossGRD": 74121,
          "socialRateBasisPoints": 1375,
          "socialGRD": 10192,
          "employeeStampGRD": 445,
          "taxableGRD": 63484
        },
        {
          "month": 4,
          "kind": "salary",
          "grossGRD": 74121,
          "socialRateBasisPoints": 1375,
          "socialGRD": 10192,
          "employeeStampGRD": 445,
          "taxableGRD": 63484
        },
        {
          "month": 5,
          "kind": "salary",
          "grossGRD": 74121,
          "socialRateBasisPoints": 1375,
          "socialGRD": 10192,
          "employeeStampGRD": 445,
          "taxableGRD": 63484
        },
        {
          "month": 6,
          "kind": "salary",
          "grossGRD": 74121,
          "socialRateBasisPoints": 1375,
          "socialGRD": 10192,
          "employeeStampGRD": 445,
          "taxableGRD": 63484
        },
        {
          "month": 7,
          "kind": "salary",
          "grossGRD": 78272,
          "socialRateBasisPoints": 1425,
          "socialGRD": 11154,
          "employeeStampGRD": 470,
          "taxableGRD": 66648
        },
        {
          "month": 8,
          "kind": "salary",
          "grossGRD": 78272,
          "socialRateBasisPoints": 1425,
          "socialGRD": 11154,
          "employeeStampGRD": 470,
          "taxableGRD": 66648
        },
        {
          "month": 9,
          "kind": "salary",
          "grossGRD": 78272,
          "socialRateBasisPoints": 1425,
          "socialGRD": 11154,
          "employeeStampGRD": 470,
          "taxableGRD": 66648
        },
        {
          "month": 10,
          "kind": "salary",
          "grossGRD": 78272,
          "socialRateBasisPoints": 1425,
          "socialGRD": 11154,
          "employeeStampGRD": 470,
          "taxableGRD": 66648
        },
        {
          "month": 11,
          "kind": "salary",
          "grossGRD": 78272,
          "socialRateBasisPoints": 1425,
          "socialGRD": 11154,
          "employeeStampGRD": 470,
          "taxableGRD": 66648
        },
        {
          "month": 12,
          "kind": "salary",
          "grossGRD": 78272,
          "socialRateBasisPoints": 1425,
          "socialGRD": 11154,
          "employeeStampGRD": 470,
          "taxableGRD": 66648
        },
        {
          "month": 4,
          "kind": "easter",
          "grossGRD": 38605,
          "socialRateBasisPoints": 1375,
          "socialGRD": 5308,
          "employeeStampGRD": 232,
          "taxableGRD": 33065
        },
        {
          "month": 8,
          "kind": "leave",
          "grossGRD": 39136,
          "socialRateBasisPoints": 1425,
          "socialGRD": 5577,
          "employeeStampGRD": 235,
          "taxableGRD": 33324
        },
        {
          "month": 12,
          "kind": "christmas",
          "grossGRD": 81533,
          "socialRateBasisPoints": 1425,
          "socialGRD": 11618,
          "employeeStampGRD": 489,
          "taxableGRD": 69426
        }
      ]
    }
  ],
  "modelScenarioCompleteYears": [
    1988,
    1989,
    1991
  ],
  "auditClosedYears": [],
  "assumptions": [
    "Old-insured ordinary package; pension4.75% then5.25% Oct1990 and5.75% July1991",
    "Other employee components8.5%; stamp0.6% deductible; no cap adjustment",
    "INE retrospective wage tranches;1988 overlapping dates interpreted4+4+4months matching printed total",
    "Easter April reference, August leave,1/24 holiday uplift; optional deductions excluded"
  ],
  "scope": "Numerical scenario only. Wage-date interpretation, historical caps/stamp/bonus applicability and household legal completeness are not bounded by rounding tolerance."
}