{
  "year": 2011,
  "productionInput": false,
  "auditClosed": false,
  "annualIncomeTaxEUR": null,
  "modelEstimateComplete": true,
  "scenarioId": "qualifying-employee-payment-cents-v1",
  "baseProfileId": "minimum-wage-single40-v2",
  "modelAnnualTaxEUR": 449,
  "paymentCentAnnualTaxEUR": "448.61",
  "alternativeBonusBaseTaxEUR": "448.30",
  "grossEUR": "10489.29",
  "taxableEUR": "9486.08",
  "contributionsEUR": "1702.87",
  "subsidyEUR": "699.66",
  "solidarityContributionEUR": "0.00",
  "annualToleranceEUR": "1",
  "maximumDeviationWithinScenarioEUR": "0.742",
  "roundingEnvelopeEUR": "0.042",
  "payments": [
    {
      "label": "month-1",
      "grossEUR": "739.56",
      "contributionsEUR": "118.33",
      "subsidyEUR": "49.33",
      "subsidyWithoutHolidayUpliftEUR": "49.33"
    },
    {
      "label": "month-2",
      "grossEUR": "739.56",
      "contributionsEUR": "118.33",
      "subsidyEUR": "49.33",
      "subsidyWithoutHolidayUpliftEUR": "49.33"
    },
    {
      "label": "month-3",
      "grossEUR": "739.56",
      "contributionsEUR": "118.33",
      "subsidyEUR": "49.33",
      "subsidyWithoutHolidayUpliftEUR": "49.33"
    },
    {
      "label": "month-4",
      "grossEUR": "739.56",
      "contributionsEUR": "118.33",
      "subsidyEUR": "49.33",
      "subsidyWithoutHolidayUpliftEUR": "49.33"
    },
    {
      "label": "month-5",
      "grossEUR": "739.56",
      "contributionsEUR": "118.33",
      "subsidyEUR": "49.33",
      "subsidyWithoutHolidayUpliftEUR": "49.33"
    },
    {
      "label": "month-6",
      "grossEUR": "739.56",
      "contributionsEUR": "118.33",
      "subsidyEUR": "49.33",
      "subsidyWithoutHolidayUpliftEUR": "49.33"
    },
    {
      "label": "month-7",
      "grossEUR": "751.39",
      "contributionsEUR": "120.22",
      "subsidyEUR": "50.12",
      "subsidyWithoutHolidayUpliftEUR": "50.12"
    },
    {
      "label": "month-8",
      "grossEUR": "751.39",
      "contributionsEUR": "123.98",
      "subsidyEUR": "50.12",
      "subsidyWithoutHolidayUpliftEUR": "50.12"
    },
    {
      "label": "month-9",
      "grossEUR": "751.39",
      "contributionsEUR": "123.98",
      "subsidyEUR": "50.12",
      "subsidyWithoutHolidayUpliftEUR": "50.12"
    },
    {
      "label": "month-10",
      "grossEUR": "751.39",
      "contributionsEUR": "123.98",
      "subsidyEUR": "50.12",
      "subsidyWithoutHolidayUpliftEUR": "50.12"
    },
    {
      "label": "month-11",
      "grossEUR": "751.39",
      "contributionsEUR": "123.98",
      "subsidyEUR": "50.12",
      "subsidyWithoutHolidayUpliftEUR": "50.12"
    },
    {
      "label": "month-12",
      "grossEUR": "751.39",
      "contributionsEUR": "123.98",
      "subsidyEUR": "50.12",
      "subsidyWithoutHolidayUpliftEUR": "50.12"
    },
    {
      "label": "easter",
      "grossEUR": "385.19",
      "contributionsEUR": "61.63",
      "subsidyEUR": "25.69",
      "subsidyWithoutHolidayUpliftEUR": "24.66"
    },
    {
      "label": "leave-august",
      "grossEUR": "375.70",
      "contributionsEUR": "61.99",
      "subsidyEUR": "25.06",
      "subsidyWithoutHolidayUpliftEUR": "25.06"
    },
    {
      "label": "christmas",
      "grossEUR": "782.70",
      "contributionsEUR": "129.15",
      "subsidyEUR": "52.21",
      "subsidyWithoutHolidayUpliftEUR": "50.12"
    }
  ],
  "assumptions": [
    "Same qualifying employee assumptions as qualified-model-results.json",
    "Statutory support actually applied, no excluded programme or sectoral contract",
    "Existing holiday factors and uncapped ordinary contribution assessment",
    "Optional tax relief including rent credit not claimed, as pinned profile specifies"
  ],
  "scope": "Completed numerical scenario only. Bound covers two bonus subsidy bases and package cent rounding, not unknown law or exact historical payroll. Historical cap/bonus applicability remains outside this numerical approval."
}