{
  "productionInput": false,
  "baseProfileId": "minimum-wage-single40-v2",
  "scenarioId": "qualifying-employee-payment-cents-v1",
  "status": "Conditional payroll extension; existing zero-tax approval is separate from payroll approval.",
  "additionalAssumptions": [
    "25 insurance days in every full month",
    "Ordinary compulsory supplementary insurance; no special or presumptive category",
    "No sectoral agreement, pensioner status or excluded DYPA programme",
    "Subsidy actually applied; 6.67% includes holiday uplift as a declared model interpretation",
    "Full-year employment, full bonus entitlement, leave allowance in August, no optional deductions; expenditure compliance satisfied"
  ],
  "sourceLocations": {
    "ministry-contributions-2024.pdf": "PDF pages 1–3: dated ordinary employee rates and caps"
  },
  "numericalConvention": "Half-up cents per gross payment, total employee contribution and subsidy; bonus base alternative retained; no legal uncertainty bounded by rounding.",
  "inputs": [
    {
      "path": "data/history/tax-review/ministry-contributions-2024.pdf",
      "sha256": "52204bf7109003a0e9dc0166fb24d1446441a4017309365863b4dbbd347641f5"
    },
    {
      "path": "data/history/tax-review/zero-2016-2018-rules.json",
      "sha256": "a7129e334b413f27e7a79d9226f866ef71f7e3553c4c776725f2e7d10437741c"
    },
    {
      "path": "data/history/tax-review/zero-2019-2021-rules.json",
      "sha256": "753792dbd7ba1deff3c2bea6f06d1fcc9159d4ec055480cb73deea0a0513a3fe"
    },
    {
      "path": "data/history/tax-review/subsidy-review-sources.json",
      "sha256": "b3f7aafed183a218f6822ce2e3750b0846d2880abf9922e87a49b591b65db2e0"
    },
    {
      "path": "data/history/tax-review/qualified-model-results.json",
      "sha256": "e4edf8e8b96d6d382f3edf53fdad7a9f1b371ec5c3e2b1746234b4879de272f6"
    }
  ],
  "years": [
    {
      "year": 2017,
      "modelCalculated": true,
      "exactNetPayrollApproved": false,
      "grossEUR": "8241.75",
      "contributionsEUR": "1318.65",
      "subsidyEUR": "549.71",
      "taxableEUR": "7472.81",
      "modelAnnualTaxEUR": "0.00",
      "modelNetAnnualEUR": "7472.81",
      "alternativeBonusBaseNetAnnualEUR": "7470.37",
      "payments": [
        {
          "month": 1,
          "kind": "salary",
          "grossEUR": "586.08",
          "employeeRate": "0.16",
          "contributionsEUR": "93.77",
          "subsidyEUR": "39.09",
          "subsidyWithoutHolidayUpliftEUR": "39.09"
        },
        {
          "month": 2,
          "kind": "salary",
          "grossEUR": "586.08",
          "employeeRate": "0.16",
          "contributionsEUR": "93.77",
          "subsidyEUR": "39.09",
          "subsidyWithoutHolidayUpliftEUR": "39.09"
        },
        {
          "month": 3,
          "kind": "salary",
          "grossEUR": "586.08",
          "employeeRate": "0.16",
          "contributionsEUR": "93.77",
          "subsidyEUR": "39.09",
          "subsidyWithoutHolidayUpliftEUR": "39.09"
        },
        {
          "month": 4,
          "kind": "salary",
          "grossEUR": "586.08",
          "employeeRate": "0.16",
          "contributionsEUR": "93.77",
          "subsidyEUR": "39.09",
          "subsidyWithoutHolidayUpliftEUR": "39.09"
        },
        {
          "month": 5,
          "kind": "salary",
          "grossEUR": "586.08",
          "employeeRate": "0.16",
          "contributionsEUR": "93.77",
          "subsidyEUR": "39.09",
          "subsidyWithoutHolidayUpliftEUR": "39.09"
        },
        {
          "month": 6,
          "kind": "salary",
          "grossEUR": "586.08",
          "employeeRate": "0.16",
          "contributionsEUR": "93.77",
          "subsidyEUR": "39.09",
          "subsidyWithoutHolidayUpliftEUR": "39.09"
        },
        {
          "month": 7,
          "kind": "salary",
          "grossEUR": "586.08",
          "employeeRate": "0.16",
          "contributionsEUR": "93.77",
          "subsidyEUR": "39.09",
          "subsidyWithoutHolidayUpliftEUR": "39.09"
        },
        {
          "month": 8,
          "kind": "salary",
          "grossEUR": "586.08",
          "employeeRate": "0.16",
          "contributionsEUR": "93.77",
          "subsidyEUR": "39.09",
          "subsidyWithoutHolidayUpliftEUR": "39.09"
        },
        {
          "month": 9,
          "kind": "salary",
          "grossEUR": "586.08",
          "employeeRate": "0.16",
          "contributionsEUR": "93.77",
          "subsidyEUR": "39.09",
          "subsidyWithoutHolidayUpliftEUR": "39.09"
        },
        {
          "month": 10,
          "kind": "salary",
          "grossEUR": "586.08",
          "employeeRate": "0.16",
          "contributionsEUR": "93.77",
          "subsidyEUR": "39.09",
          "subsidyWithoutHolidayUpliftEUR": "39.09"
        },
        {
          "month": 11,
          "kind": "salary",
          "grossEUR": "586.08",
          "employeeRate": "0.16",
          "contributionsEUR": "93.77",
          "subsidyEUR": "39.09",
          "subsidyWithoutHolidayUpliftEUR": "39.09"
        },
        {
          "month": 12,
          "kind": "salary",
          "grossEUR": "586.08",
          "employeeRate": "0.16",
          "contributionsEUR": "93.77",
          "subsidyEUR": "39.09",
          "subsidyWithoutHolidayUpliftEUR": "39.09"
        },
        {
          "month": 4,
          "kind": "easter",
          "grossEUR": "305.25",
          "employeeRate": "0.16",
          "contributionsEUR": "48.84",
          "subsidyEUR": "20.36",
          "subsidyWithoutHolidayUpliftEUR": "19.55"
        },
        {
          "month": 8,
          "kind": "leave",
          "grossEUR": "293.04",
          "employeeRate": "0.16",
          "contributionsEUR": "46.89",
          "subsidyEUR": "19.55",
          "subsidyWithoutHolidayUpliftEUR": "19.55"
        },
        {
          "month": 12,
          "kind": "christmas",
          "grossEUR": "610.50",
          "employeeRate": "0.16",
          "contributionsEUR": "97.68",
          "subsidyEUR": "40.72",
          "subsidyWithoutHolidayUpliftEUR": "39.09"
        }
      ]
    },
    {
      "year": 2018,
      "modelCalculated": true,
      "exactNetPayrollApproved": false,
      "grossEUR": "8241.75",
      "contributionsEUR": "1318.65",
      "subsidyEUR": "549.71",
      "taxableEUR": "7472.81",
      "modelAnnualTaxEUR": "0.00",
      "modelNetAnnualEUR": "7472.81",
      "alternativeBonusBaseNetAnnualEUR": "7470.37",
      "payments": [
        {
          "month": 1,
          "kind": "salary",
          "grossEUR": "586.08",
          "employeeRate": "0.16",
          "contributionsEUR": "93.77",
          "subsidyEUR": "39.09",
          "subsidyWithoutHolidayUpliftEUR": "39.09"
        },
        {
          "month": 2,
          "kind": "salary",
          "grossEUR": "586.08",
          "employeeRate": "0.16",
          "contributionsEUR": "93.77",
          "subsidyEUR": "39.09",
          "subsidyWithoutHolidayUpliftEUR": "39.09"
        },
        {
          "month": 3,
          "kind": "salary",
          "grossEUR": "586.08",
          "employeeRate": "0.16",
          "contributionsEUR": "93.77",
          "subsidyEUR": "39.09",
          "subsidyWithoutHolidayUpliftEUR": "39.09"
        },
        {
          "month": 4,
          "kind": "salary",
          "grossEUR": "586.08",
          "employeeRate": "0.16",
          "contributionsEUR": "93.77",
          "subsidyEUR": "39.09",
          "subsidyWithoutHolidayUpliftEUR": "39.09"
        },
        {
          "month": 5,
          "kind": "salary",
          "grossEUR": "586.08",
          "employeeRate": "0.16",
          "contributionsEUR": "93.77",
          "subsidyEUR": "39.09",
          "subsidyWithoutHolidayUpliftEUR": "39.09"
        },
        {
          "month": 6,
          "kind": "salary",
          "grossEUR": "586.08",
          "employeeRate": "0.16",
          "contributionsEUR": "93.77",
          "subsidyEUR": "39.09",
          "subsidyWithoutHolidayUpliftEUR": "39.09"
        },
        {
          "month": 7,
          "kind": "salary",
          "grossEUR": "586.08",
          "employeeRate": "0.16",
          "contributionsEUR": "93.77",
          "subsidyEUR": "39.09",
          "subsidyWithoutHolidayUpliftEUR": "39.09"
        },
        {
          "month": 8,
          "kind": "salary",
          "grossEUR": "586.08",
          "employeeRate": "0.16",
          "contributionsEUR": "93.77",
          "subsidyEUR": "39.09",
          "subsidyWithoutHolidayUpliftEUR": "39.09"
        },
        {
          "month": 9,
          "kind": "salary",
          "grossEUR": "586.08",
          "employeeRate": "0.16",
          "contributionsEUR": "93.77",
          "subsidyEUR": "39.09",
          "subsidyWithoutHolidayUpliftEUR": "39.09"
        },
        {
          "month": 10,
          "kind": "salary",
          "grossEUR": "586.08",
          "employeeRate": "0.16",
          "contributionsEUR": "93.77",
          "subsidyEUR": "39.09",
          "subsidyWithoutHolidayUpliftEUR": "39.09"
        },
        {
          "month": 11,
          "kind": "salary",
          "grossEUR": "586.08",
          "employeeRate": "0.16",
          "contributionsEUR": "93.77",
          "subsidyEUR": "39.09",
          "subsidyWithoutHolidayUpliftEUR": "39.09"
        },
        {
          "month": 12,
          "kind": "salary",
          "grossEUR": "586.08",
          "employeeRate": "0.16",
          "contributionsEUR": "93.77",
          "subsidyEUR": "39.09",
          "subsidyWithoutHolidayUpliftEUR": "39.09"
        },
        {
          "month": 4,
          "kind": "easter",
          "grossEUR": "305.25",
          "employeeRate": "0.16",
          "contributionsEUR": "48.84",
          "subsidyEUR": "20.36",
          "subsidyWithoutHolidayUpliftEUR": "19.55"
        },
        {
          "month": 8,
          "kind": "leave",
          "grossEUR": "293.04",
          "employeeRate": "0.16",
          "contributionsEUR": "46.89",
          "subsidyEUR": "19.55",
          "subsidyWithoutHolidayUpliftEUR": "19.55"
        },
        {
          "month": 12,
          "kind": "christmas",
          "grossEUR": "610.50",
          "employeeRate": "0.16",
          "contributionsEUR": "97.68",
          "subsidyEUR": "40.72",
          "subsidyWithoutHolidayUpliftEUR": "39.09"
        }
      ]
    },
    {
      "year": 2019,
      "modelCalculated": true,
      "exactNetPayrollApproved": false,
      "grossEUR": "9076.70",
      "contributionsEUR": "1438.43",
      "subsidyEUR": "605.47",
      "taxableEUR": "8243.74",
      "modelAnnualTaxEUR": "0.00",
      "modelNetAnnualEUR": "8243.74",
      "alternativeBonusBaseNetAnnualEUR": "8241.04",
      "payments": [
        {
          "month": 1,
          "kind": "salary",
          "grossEUR": "586.08",
          "employeeRate": "0.16",
          "contributionsEUR": "93.77",
          "subsidyEUR": "39.09",
          "subsidyWithoutHolidayUpliftEUR": "39.09"
        },
        {
          "month": 2,
          "kind": "salary",
          "grossEUR": "650.00",
          "employeeRate": "0.16",
          "contributionsEUR": "104.00",
          "subsidyEUR": "43.36",
          "subsidyWithoutHolidayUpliftEUR": "43.36"
        },
        {
          "month": 3,
          "kind": "salary",
          "grossEUR": "650.00",
          "employeeRate": "0.16",
          "contributionsEUR": "104.00",
          "subsidyEUR": "43.36",
          "subsidyWithoutHolidayUpliftEUR": "43.36"
        },
        {
          "month": 4,
          "kind": "salary",
          "grossEUR": "650.00",
          "employeeRate": "0.16",
          "contributionsEUR": "104.00",
          "subsidyEUR": "43.36",
          "subsidyWithoutHolidayUpliftEUR": "43.36"
        },
        {
          "month": 5,
          "kind": "salary",
          "grossEUR": "650.00",
          "employeeRate": "0.16",
          "contributionsEUR": "104.00",
          "subsidyEUR": "43.36",
          "subsidyWithoutHolidayUpliftEUR": "43.36"
        },
        {
          "month": 6,
          "kind": "salary",
          "grossEUR": "650.00",
          "employeeRate": "0.1575",
          "contributionsEUR": "102.38",
          "subsidyEUR": "43.36",
          "subsidyWithoutHolidayUpliftEUR": "43.36"
        },
        {
          "month": 7,
          "kind": "salary",
          "grossEUR": "650.00",
          "employeeRate": "0.1575",
          "contributionsEUR": "102.38",
          "subsidyEUR": "43.36",
          "subsidyWithoutHolidayUpliftEUR": "43.36"
        },
        {
          "month": 8,
          "kind": "salary",
          "grossEUR": "650.00",
          "employeeRate": "0.1575",
          "contributionsEUR": "102.38",
          "subsidyEUR": "43.36",
          "subsidyWithoutHolidayUpliftEUR": "43.36"
        },
        {
          "month": 9,
          "kind": "salary",
          "grossEUR": "650.00",
          "employeeRate": "0.1575",
          "contributionsEUR": "102.38",
          "subsidyEUR": "43.36",
          "subsidyWithoutHolidayUpliftEUR": "43.36"
        },
        {
          "month": 10,
          "kind": "salary",
          "grossEUR": "650.00",
          "employeeRate": "0.1575",
          "contributionsEUR": "102.38",
          "subsidyEUR": "43.36",
          "subsidyWithoutHolidayUpliftEUR": "43.36"
        },
        {
          "month": 11,
          "kind": "salary",
          "grossEUR": "650.00",
          "employeeRate": "0.1575",
          "contributionsEUR": "102.38",
          "subsidyEUR": "43.36",
          "subsidyWithoutHolidayUpliftEUR": "43.36"
        },
        {
          "month": 12,
          "kind": "salary",
          "grossEUR": "650.00",
          "employeeRate": "0.1575",
          "contributionsEUR": "102.38",
          "subsidyEUR": "43.36",
          "subsidyWithoutHolidayUpliftEUR": "43.36"
        },
        {
          "month": 4,
          "kind": "easter",
          "grossEUR": "338.54",
          "employeeRate": "0.16",
          "contributionsEUR": "54.17",
          "subsidyEUR": "22.58",
          "subsidyWithoutHolidayUpliftEUR": "21.68"
        },
        {
          "month": 8,
          "kind": "leave",
          "grossEUR": "325.00",
          "employeeRate": "0.1575",
          "contributionsEUR": "51.19",
          "subsidyEUR": "21.68",
          "subsidyWithoutHolidayUpliftEUR": "21.68"
        },
        {
          "month": 12,
          "kind": "christmas",
          "grossEUR": "677.08",
          "employeeRate": "0.1575",
          "contributionsEUR": "106.64",
          "subsidyEUR": "45.16",
          "subsidyWithoutHolidayUpliftEUR": "43.36"
        }
      ]
    },
    {
      "year": 2020,
      "modelCalculated": true,
      "exactNetPayrollApproved": false,
      "grossEUR": "9140.62",
      "contributionsEUR": "1416.39",
      "subsidyEUR": "609.74",
      "taxableEUR": "8333.97",
      "modelAnnualTaxEUR": "0.00",
      "modelNetAnnualEUR": "8333.97",
      "alternativeBonusBaseNetAnnualEUR": "8331.27",
      "payments": [
        {
          "month": 1,
          "kind": "salary",
          "grossEUR": "650.00",
          "employeeRate": "0.1575",
          "contributionsEUR": "102.38",
          "subsidyEUR": "43.36",
          "subsidyWithoutHolidayUpliftEUR": "43.36"
        },
        {
          "month": 2,
          "kind": "salary",
          "grossEUR": "650.00",
          "employeeRate": "0.1575",
          "contributionsEUR": "102.38",
          "subsidyEUR": "43.36",
          "subsidyWithoutHolidayUpliftEUR": "43.36"
        },
        {
          "month": 3,
          "kind": "salary",
          "grossEUR": "650.00",
          "employeeRate": "0.1575",
          "contributionsEUR": "102.38",
          "subsidyEUR": "43.36",
          "subsidyWithoutHolidayUpliftEUR": "43.36"
        },
        {
          "month": 4,
          "kind": "salary",
          "grossEUR": "650.00",
          "employeeRate": "0.1575",
          "contributionsEUR": "102.38",
          "subsidyEUR": "43.36",
          "subsidyWithoutHolidayUpliftEUR": "43.36"
        },
        {
          "month": 5,
          "kind": "salary",
          "grossEUR": "650.00",
          "employeeRate": "0.1575",
          "contributionsEUR": "102.38",
          "subsidyEUR": "43.36",
          "subsidyWithoutHolidayUpliftEUR": "43.36"
        },
        {
          "month": 6,
          "kind": "salary",
          "grossEUR": "650.00",
          "employeeRate": "0.1533",
          "contributionsEUR": "99.65",
          "subsidyEUR": "43.36",
          "subsidyWithoutHolidayUpliftEUR": "43.36"
        },
        {
          "month": 7,
          "kind": "salary",
          "grossEUR": "650.00",
          "employeeRate": "0.1533",
          "contributionsEUR": "99.65",
          "subsidyEUR": "43.36",
          "subsidyWithoutHolidayUpliftEUR": "43.36"
        },
        {
          "month": 8,
          "kind": "salary",
          "grossEUR": "650.00",
          "employeeRate": "0.1533",
          "contributionsEUR": "99.65",
          "subsidyEUR": "43.36",
          "subsidyWithoutHolidayUpliftEUR": "43.36"
        },
        {
          "month": 9,
          "kind": "salary",
          "grossEUR": "650.00",
          "employeeRate": "0.1533",
          "contributionsEUR": "99.65",
          "subsidyEUR": "43.36",
          "subsidyWithoutHolidayUpliftEUR": "43.36"
        },
        {
          "month": 10,
          "kind": "salary",
          "grossEUR": "650.00",
          "employeeRate": "0.1533",
          "contributionsEUR": "99.65",
          "subsidyEUR": "43.36",
          "subsidyWithoutHolidayUpliftEUR": "43.36"
        },
        {
          "month": 11,
          "kind": "salary",
          "grossEUR": "650.00",
          "employeeRate": "0.1533",
          "contributionsEUR": "99.65",
          "subsidyEUR": "43.36",
          "subsidyWithoutHolidayUpliftEUR": "43.36"
        },
        {
          "month": 12,
          "kind": "salary",
          "grossEUR": "650.00",
          "employeeRate": "0.1533",
          "contributionsEUR": "99.65",
          "subsidyEUR": "43.36",
          "subsidyWithoutHolidayUpliftEUR": "43.36"
        },
        {
          "month": 4,
          "kind": "easter",
          "grossEUR": "338.54",
          "employeeRate": "0.1575",
          "contributionsEUR": "53.32",
          "subsidyEUR": "22.58",
          "subsidyWithoutHolidayUpliftEUR": "21.68"
        },
        {
          "month": 8,
          "kind": "leave",
          "grossEUR": "325.00",
          "employeeRate": "0.1533",
          "contributionsEUR": "49.82",
          "subsidyEUR": "21.68",
          "subsidyWithoutHolidayUpliftEUR": "21.68"
        },
        {
          "month": 12,
          "kind": "christmas",
          "grossEUR": "677.08",
          "employeeRate": "0.1533",
          "contributionsEUR": "103.80",
          "subsidyEUR": "45.16",
          "subsidyWithoutHolidayUpliftEUR": "43.36"
        }
      ]
    },
    {
      "year": 2021,
      "modelCalculated": true,
      "exactNetPayrollApproved": false,
      "grossEUR": "9140.62",
      "contributionsEUR": "1290.65",
      "subsidyEUR": "609.74",
      "taxableEUR": "8459.71",
      "modelAnnualTaxEUR": "0.00",
      "modelNetAnnualEUR": "8459.71",
      "alternativeBonusBaseNetAnnualEUR": "8457.01",
      "payments": [
        {
          "month": 1,
          "kind": "salary",
          "grossEUR": "650.00",
          "employeeRate": "0.1412",
          "contributionsEUR": "91.78",
          "subsidyEUR": "43.36",
          "subsidyWithoutHolidayUpliftEUR": "43.36"
        },
        {
          "month": 2,
          "kind": "salary",
          "grossEUR": "650.00",
          "employeeRate": "0.1412",
          "contributionsEUR": "91.78",
          "subsidyEUR": "43.36",
          "subsidyWithoutHolidayUpliftEUR": "43.36"
        },
        {
          "month": 3,
          "kind": "salary",
          "grossEUR": "650.00",
          "employeeRate": "0.1412",
          "contributionsEUR": "91.78",
          "subsidyEUR": "43.36",
          "subsidyWithoutHolidayUpliftEUR": "43.36"
        },
        {
          "month": 4,
          "kind": "salary",
          "grossEUR": "650.00",
          "employeeRate": "0.1412",
          "contributionsEUR": "91.78",
          "subsidyEUR": "43.36",
          "subsidyWithoutHolidayUpliftEUR": "43.36"
        },
        {
          "month": 5,
          "kind": "salary",
          "grossEUR": "650.00",
          "employeeRate": "0.1412",
          "contributionsEUR": "91.78",
          "subsidyEUR": "43.36",
          "subsidyWithoutHolidayUpliftEUR": "43.36"
        },
        {
          "month": 6,
          "kind": "salary",
          "grossEUR": "650.00",
          "employeeRate": "0.1412",
          "contributionsEUR": "91.78",
          "subsidyEUR": "43.36",
          "subsidyWithoutHolidayUpliftEUR": "43.36"
        },
        {
          "month": 7,
          "kind": "salary",
          "grossEUR": "650.00",
          "employeeRate": "0.1412",
          "contributionsEUR": "91.78",
          "subsidyEUR": "43.36",
          "subsidyWithoutHolidayUpliftEUR": "43.36"
        },
        {
          "month": 8,
          "kind": "salary",
          "grossEUR": "650.00",
          "employeeRate": "0.1412",
          "contributionsEUR": "91.78",
          "subsidyEUR": "43.36",
          "subsidyWithoutHolidayUpliftEUR": "43.36"
        },
        {
          "month": 9,
          "kind": "salary",
          "grossEUR": "650.00",
          "employeeRate": "0.1412",
          "contributionsEUR": "91.78",
          "subsidyEUR": "43.36",
          "subsidyWithoutHolidayUpliftEUR": "43.36"
        },
        {
          "month": 10,
          "kind": "salary",
          "grossEUR": "650.00",
          "employeeRate": "0.1412",
          "contributionsEUR": "91.78",
          "subsidyEUR": "43.36",
          "subsidyWithoutHolidayUpliftEUR": "43.36"
        },
        {
          "month": 11,
          "kind": "salary",
          "grossEUR": "650.00",
          "employeeRate": "0.1412",
          "contributionsEUR": "91.78",
          "subsidyEUR": "43.36",
          "subsidyWithoutHolidayUpliftEUR": "43.36"
        },
        {
          "month": 12,
          "kind": "salary",
          "grossEUR": "650.00",
          "employeeRate": "0.1412",
          "contributionsEUR": "91.78",
          "subsidyEUR": "43.36",
          "subsidyWithoutHolidayUpliftEUR": "43.36"
        },
        {
          "month": 4,
          "kind": "easter",
          "grossEUR": "338.54",
          "employeeRate": "0.1412",
          "contributionsEUR": "47.80",
          "subsidyEUR": "22.58",
          "subsidyWithoutHolidayUpliftEUR": "21.68"
        },
        {
          "month": 8,
          "kind": "leave",
          "grossEUR": "325.00",
          "employeeRate": "0.1412",
          "contributionsEUR": "45.89",
          "subsidyEUR": "21.68",
          "subsidyWithoutHolidayUpliftEUR": "21.68"
        },
        {
          "month": 12,
          "kind": "christmas",
          "grossEUR": "677.08",
          "employeeRate": "0.1412",
          "contributionsEUR": "95.60",
          "subsidyEUR": "45.16",
          "subsidyWithoutHolidayUpliftEUR": "43.36"
        }
      ]
    }
  ]
}