{
  "productionInput": false,
  "baseProfileId": "minimum-wage-single40-v3",
  "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": {
    "payroll-2013-2016-ika-guide.pdf": {
      "url": "http://www.sate.gr/nea/2015IKA_ODHGOS.pdf",
      "publisher": "IKA-ETAM",
      "edition": 2015,
      "pages": [
        17,
        18,
        50
      ],
      "role": "Original employer guide: subsidy eligibility and dated mixed-ETEAM employee rates"
    },
    "ministry-contributions-2024.pdf": {
      "pages": [
        1
      ],
      "role": "Supplementary employee contribution 3.5% from June 2016, replacing 3%"
    }
  },
  "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/payroll-2013-2016-ika-guide.pdf",
      "sha256": "31add7f997405025fbf2419d3df5ba29acfa1520991b794407e5d3ee0e9d7d1f"
    },
    {
      "path": "data/history/tax-review/ministry-contributions-2024.pdf",
      "sha256": "52204bf7109003a0e9dc0166fb24d1446441a4017309365863b4dbbd347641f5"
    },
    {
      "path": "data/history/tax-review/zero-2013-2015-rules.json",
      "sha256": "0e45093e0bc3365e4c7da9764491d471eba3c0ba4c3ff0b94ad79003befbac45"
    },
    {
      "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": 2013,
      "modelCalculated": true,
      "exactNetPayrollApproved": false,
      "alternativeBonusBaseNetAnnualEUR": "7429.17",
      "payments": [
        {
          "month": 1,
          "kind": "salary",
          "employeeRate": "0.165",
          "subsidyWithoutHolidayUpliftEUR": "39.09",
          "otherDeductionsNative": "0.00",
          "grossNative": "586.08",
          "contributionsNative": "96.70",
          "subsidyNative": "39.09"
        },
        {
          "month": 2,
          "kind": "salary",
          "employeeRate": "0.165",
          "subsidyWithoutHolidayUpliftEUR": "39.09",
          "otherDeductionsNative": "0.00",
          "grossNative": "586.08",
          "contributionsNative": "96.70",
          "subsidyNative": "39.09"
        },
        {
          "month": 3,
          "kind": "salary",
          "employeeRate": "0.165",
          "subsidyWithoutHolidayUpliftEUR": "39.09",
          "otherDeductionsNative": "0.00",
          "grossNative": "586.08",
          "contributionsNative": "96.70",
          "subsidyNative": "39.09"
        },
        {
          "month": 4,
          "kind": "salary",
          "employeeRate": "0.165",
          "subsidyWithoutHolidayUpliftEUR": "39.09",
          "otherDeductionsNative": "0.00",
          "grossNative": "586.08",
          "contributionsNative": "96.70",
          "subsidyNative": "39.09"
        },
        {
          "month": 5,
          "kind": "salary",
          "employeeRate": "0.165",
          "subsidyWithoutHolidayUpliftEUR": "39.09",
          "otherDeductionsNative": "0.00",
          "grossNative": "586.08",
          "contributionsNative": "96.70",
          "subsidyNative": "39.09"
        },
        {
          "month": 6,
          "kind": "salary",
          "employeeRate": "0.165",
          "subsidyWithoutHolidayUpliftEUR": "39.09",
          "otherDeductionsNative": "0.00",
          "grossNative": "586.08",
          "contributionsNative": "96.70",
          "subsidyNative": "39.09"
        },
        {
          "month": 7,
          "kind": "salary",
          "employeeRate": "0.165",
          "subsidyWithoutHolidayUpliftEUR": "39.09",
          "otherDeductionsNative": "0.00",
          "grossNative": "586.08",
          "contributionsNative": "96.70",
          "subsidyNative": "39.09"
        },
        {
          "month": 8,
          "kind": "salary",
          "employeeRate": "0.165",
          "subsidyWithoutHolidayUpliftEUR": "39.09",
          "otherDeductionsNative": "0.00",
          "grossNative": "586.08",
          "contributionsNative": "96.70",
          "subsidyNative": "39.09"
        },
        {
          "month": 9,
          "kind": "salary",
          "employeeRate": "0.165",
          "subsidyWithoutHolidayUpliftEUR": "39.09",
          "otherDeductionsNative": "0.00",
          "grossNative": "586.08",
          "contributionsNative": "96.70",
          "subsidyNative": "39.09"
        },
        {
          "month": 10,
          "kind": "salary",
          "employeeRate": "0.165",
          "subsidyWithoutHolidayUpliftEUR": "39.09",
          "otherDeductionsNative": "0.00",
          "grossNative": "586.08",
          "contributionsNative": "96.70",
          "subsidyNative": "39.09"
        },
        {
          "month": 11,
          "kind": "salary",
          "employeeRate": "0.165",
          "subsidyWithoutHolidayUpliftEUR": "39.09",
          "otherDeductionsNative": "0.00",
          "grossNative": "586.08",
          "contributionsNative": "96.70",
          "subsidyNative": "39.09"
        },
        {
          "month": 12,
          "kind": "salary",
          "employeeRate": "0.165",
          "subsidyWithoutHolidayUpliftEUR": "39.09",
          "otherDeductionsNative": "0.00",
          "grossNative": "586.08",
          "contributionsNative": "96.70",
          "subsidyNative": "39.09"
        },
        {
          "month": 5,
          "kind": "easter",
          "employeeRate": "0.165",
          "subsidyWithoutHolidayUpliftEUR": "19.55",
          "otherDeductionsNative": "0.00",
          "grossNative": "305.25",
          "contributionsNative": "50.37",
          "subsidyNative": "20.36"
        },
        {
          "month": 8,
          "kind": "leave",
          "employeeRate": "0.165",
          "subsidyWithoutHolidayUpliftEUR": "19.55",
          "otherDeductionsNative": "0.00",
          "grossNative": "293.04",
          "contributionsNative": "48.35",
          "subsidyNative": "19.55"
        },
        {
          "month": 12,
          "kind": "christmas",
          "employeeRate": "0.165",
          "subsidyWithoutHolidayUpliftEUR": "39.09",
          "otherDeductionsNative": "0.00",
          "grossNative": "610.50",
          "contributionsNative": "100.73",
          "subsidyNative": "40.72"
        }
      ],
      "currency": "EUR",
      "otherDeductionsNative": "0.00",
      "sourceRefs": [
        "payroll-2013-2016-ika-guide.pdf pp17–18,50",
        "ministry-contributions-2024.pdf p1",
        "zero-2013-2015-rules.json",
        "zero-2016-2018-rules.json"
      ],
      "unresolved": [
        "Conditional eligibility and bonus subsidy base; no exact payroll legal approval"
      ],
      "grossNative": "8241.75",
      "contributionsNative": "1359.85",
      "subsidyNative": "549.71",
      "taxableNative": "7431.61",
      "annualTaxNative": "0.00",
      "netAnnualNative": "7431.61"
    },
    {
      "year": 2014,
      "modelCalculated": true,
      "exactNetPayrollApproved": false,
      "alternativeBonusBaseNetAnnualEUR": "7473.36",
      "payments": [
        {
          "month": 1,
          "kind": "salary",
          "employeeRate": "0.165",
          "subsidyWithoutHolidayUpliftEUR": "39.09",
          "otherDeductionsNative": "0.00",
          "grossNative": "586.08",
          "contributionsNative": "96.70",
          "subsidyNative": "39.09"
        },
        {
          "month": 2,
          "kind": "salary",
          "employeeRate": "0.165",
          "subsidyWithoutHolidayUpliftEUR": "39.09",
          "otherDeductionsNative": "0.00",
          "grossNative": "586.08",
          "contributionsNative": "96.70",
          "subsidyNative": "39.09"
        },
        {
          "month": 3,
          "kind": "salary",
          "employeeRate": "0.165",
          "subsidyWithoutHolidayUpliftEUR": "39.09",
          "otherDeductionsNative": "0.00",
          "grossNative": "586.08",
          "contributionsNative": "96.70",
          "subsidyNative": "39.09"
        },
        {
          "month": 4,
          "kind": "salary",
          "employeeRate": "0.165",
          "subsidyWithoutHolidayUpliftEUR": "39.09",
          "otherDeductionsNative": "0.00",
          "grossNative": "586.08",
          "contributionsNative": "96.70",
          "subsidyNative": "39.09"
        },
        {
          "month": 5,
          "kind": "salary",
          "employeeRate": "0.165",
          "subsidyWithoutHolidayUpliftEUR": "39.09",
          "otherDeductionsNative": "0.00",
          "grossNative": "586.08",
          "contributionsNative": "96.70",
          "subsidyNative": "39.09"
        },
        {
          "month": 6,
          "kind": "salary",
          "employeeRate": "0.165",
          "subsidyWithoutHolidayUpliftEUR": "39.09",
          "otherDeductionsNative": "0.00",
          "grossNative": "586.08",
          "contributionsNative": "96.70",
          "subsidyNative": "39.09"
        },
        {
          "month": 7,
          "kind": "salary",
          "employeeRate": "0.155",
          "subsidyWithoutHolidayUpliftEUR": "39.09",
          "otherDeductionsNative": "0.00",
          "grossNative": "586.08",
          "contributionsNative": "90.84",
          "subsidyNative": "39.09"
        },
        {
          "month": 8,
          "kind": "salary",
          "employeeRate": "0.155",
          "subsidyWithoutHolidayUpliftEUR": "39.09",
          "otherDeductionsNative": "0.00",
          "grossNative": "586.08",
          "contributionsNative": "90.84",
          "subsidyNative": "39.09"
        },
        {
          "month": 9,
          "kind": "salary",
          "employeeRate": "0.155",
          "subsidyWithoutHolidayUpliftEUR": "39.09",
          "otherDeductionsNative": "0.00",
          "grossNative": "586.08",
          "contributionsNative": "90.84",
          "subsidyNative": "39.09"
        },
        {
          "month": 10,
          "kind": "salary",
          "employeeRate": "0.155",
          "subsidyWithoutHolidayUpliftEUR": "39.09",
          "otherDeductionsNative": "0.00",
          "grossNative": "586.08",
          "contributionsNative": "90.84",
          "subsidyNative": "39.09"
        },
        {
          "month": 11,
          "kind": "salary",
          "employeeRate": "0.155",
          "subsidyWithoutHolidayUpliftEUR": "39.09",
          "otherDeductionsNative": "0.00",
          "grossNative": "586.08",
          "contributionsNative": "90.84",
          "subsidyNative": "39.09"
        },
        {
          "month": 12,
          "kind": "salary",
          "employeeRate": "0.155",
          "subsidyWithoutHolidayUpliftEUR": "39.09",
          "otherDeductionsNative": "0.00",
          "grossNative": "586.08",
          "contributionsNative": "90.84",
          "subsidyNative": "39.09"
        },
        {
          "month": 4,
          "kind": "easter",
          "employeeRate": "0.165",
          "subsidyWithoutHolidayUpliftEUR": "19.55",
          "otherDeductionsNative": "0.00",
          "grossNative": "305.25",
          "contributionsNative": "50.37",
          "subsidyNative": "20.36"
        },
        {
          "month": 8,
          "kind": "leave",
          "employeeRate": "0.155",
          "subsidyWithoutHolidayUpliftEUR": "19.55",
          "otherDeductionsNative": "0.00",
          "grossNative": "293.04",
          "contributionsNative": "45.42",
          "subsidyNative": "19.55"
        },
        {
          "month": 12,
          "kind": "christmas",
          "employeeRate": "0.155",
          "subsidyWithoutHolidayUpliftEUR": "39.09",
          "otherDeductionsNative": "0.00",
          "grossNative": "610.50",
          "contributionsNative": "94.63",
          "subsidyNative": "40.72"
        }
      ],
      "currency": "EUR",
      "otherDeductionsNative": "0.00",
      "sourceRefs": [
        "payroll-2013-2016-ika-guide.pdf pp17–18,50",
        "ministry-contributions-2024.pdf p1",
        "zero-2013-2015-rules.json",
        "zero-2016-2018-rules.json"
      ],
      "unresolved": [
        "Conditional eligibility and bonus subsidy base; no exact payroll legal approval"
      ],
      "grossNative": "8241.75",
      "contributionsNative": "1315.66",
      "subsidyNative": "549.71",
      "taxableNative": "7475.80",
      "annualTaxNative": "0.00",
      "netAnnualNative": "7475.80"
    },
    {
      "year": 2015,
      "modelCalculated": true,
      "exactNetPayrollApproved": false,
      "alternativeBonusBaseNetAnnualEUR": "7511.58",
      "payments": [
        {
          "month": 1,
          "kind": "salary",
          "employeeRate": "0.155",
          "subsidyWithoutHolidayUpliftEUR": "39.09",
          "otherDeductionsNative": "0.00",
          "grossNative": "586.08",
          "contributionsNative": "90.84",
          "subsidyNative": "39.09"
        },
        {
          "month": 2,
          "kind": "salary",
          "employeeRate": "0.155",
          "subsidyWithoutHolidayUpliftEUR": "39.09",
          "otherDeductionsNative": "0.00",
          "grossNative": "586.08",
          "contributionsNative": "90.84",
          "subsidyNative": "39.09"
        },
        {
          "month": 3,
          "kind": "salary",
          "employeeRate": "0.155",
          "subsidyWithoutHolidayUpliftEUR": "39.09",
          "otherDeductionsNative": "0.00",
          "grossNative": "586.08",
          "contributionsNative": "90.84",
          "subsidyNative": "39.09"
        },
        {
          "month": 4,
          "kind": "salary",
          "employeeRate": "0.155",
          "subsidyWithoutHolidayUpliftEUR": "39.09",
          "otherDeductionsNative": "0.00",
          "grossNative": "586.08",
          "contributionsNative": "90.84",
          "subsidyNative": "39.09"
        },
        {
          "month": 5,
          "kind": "salary",
          "employeeRate": "0.155",
          "subsidyWithoutHolidayUpliftEUR": "39.09",
          "otherDeductionsNative": "0.00",
          "grossNative": "586.08",
          "contributionsNative": "90.84",
          "subsidyNative": "39.09"
        },
        {
          "month": 6,
          "kind": "salary",
          "employeeRate": "0.155",
          "subsidyWithoutHolidayUpliftEUR": "39.09",
          "otherDeductionsNative": "0.00",
          "grossNative": "586.08",
          "contributionsNative": "90.84",
          "subsidyNative": "39.09"
        },
        {
          "month": 7,
          "kind": "salary",
          "employeeRate": "0.155",
          "subsidyWithoutHolidayUpliftEUR": "39.09",
          "otherDeductionsNative": "0.00",
          "grossNative": "586.08",
          "contributionsNative": "90.84",
          "subsidyNative": "39.09"
        },
        {
          "month": 8,
          "kind": "salary",
          "employeeRate": "0.155",
          "subsidyWithoutHolidayUpliftEUR": "39.09",
          "otherDeductionsNative": "0.00",
          "grossNative": "586.08",
          "contributionsNative": "90.84",
          "subsidyNative": "39.09"
        },
        {
          "month": 9,
          "kind": "salary",
          "employeeRate": "0.155",
          "subsidyWithoutHolidayUpliftEUR": "39.09",
          "otherDeductionsNative": "0.00",
          "grossNative": "586.08",
          "contributionsNative": "90.84",
          "subsidyNative": "39.09"
        },
        {
          "month": 10,
          "kind": "salary",
          "employeeRate": "0.155",
          "subsidyWithoutHolidayUpliftEUR": "39.09",
          "otherDeductionsNative": "0.00",
          "grossNative": "586.08",
          "contributionsNative": "90.84",
          "subsidyNative": "39.09"
        },
        {
          "month": 11,
          "kind": "salary",
          "employeeRate": "0.155",
          "subsidyWithoutHolidayUpliftEUR": "39.09",
          "otherDeductionsNative": "0.00",
          "grossNative": "586.08",
          "contributionsNative": "90.84",
          "subsidyNative": "39.09"
        },
        {
          "month": 12,
          "kind": "salary",
          "employeeRate": "0.155",
          "subsidyWithoutHolidayUpliftEUR": "39.09",
          "otherDeductionsNative": "0.00",
          "grossNative": "586.08",
          "contributionsNative": "90.84",
          "subsidyNative": "39.09"
        },
        {
          "month": 4,
          "kind": "easter",
          "employeeRate": "0.155",
          "subsidyWithoutHolidayUpliftEUR": "19.55",
          "otherDeductionsNative": "0.00",
          "grossNative": "305.25",
          "contributionsNative": "47.31",
          "subsidyNative": "20.36"
        },
        {
          "month": 8,
          "kind": "leave",
          "employeeRate": "0.155",
          "subsidyWithoutHolidayUpliftEUR": "19.55",
          "otherDeductionsNative": "0.00",
          "grossNative": "293.04",
          "contributionsNative": "45.42",
          "subsidyNative": "19.55"
        },
        {
          "month": 12,
          "kind": "christmas",
          "employeeRate": "0.155",
          "subsidyWithoutHolidayUpliftEUR": "39.09",
          "otherDeductionsNative": "0.00",
          "grossNative": "610.50",
          "contributionsNative": "94.63",
          "subsidyNative": "40.72"
        }
      ],
      "currency": "EUR",
      "otherDeductionsNative": "0.00",
      "sourceRefs": [
        "payroll-2013-2016-ika-guide.pdf pp17–18,50",
        "ministry-contributions-2024.pdf p1",
        "zero-2013-2015-rules.json",
        "zero-2016-2018-rules.json"
      ],
      "unresolved": [
        "Conditional eligibility and bonus subsidy base; no exact payroll legal approval"
      ],
      "grossNative": "8241.75",
      "contributionsNative": "1277.44",
      "subsidyNative": "549.71",
      "taxableNative": "7514.02",
      "annualTaxNative": "0.00",
      "netAnnualNative": "7514.02"
    },
    {
      "year": 2016,
      "modelCalculated": true,
      "exactNetPayrollApproved": false,
      "alternativeBonusBaseNetAnnualEUR": "7486.55",
      "payments": [
        {
          "month": 1,
          "kind": "salary",
          "employeeRate": "0.155",
          "subsidyWithoutHolidayUpliftEUR": "39.09",
          "otherDeductionsNative": "0.00",
          "grossNative": "586.08",
          "contributionsNative": "90.84",
          "subsidyNative": "39.09"
        },
        {
          "month": 2,
          "kind": "salary",
          "employeeRate": "0.155",
          "subsidyWithoutHolidayUpliftEUR": "39.09",
          "otherDeductionsNative": "0.00",
          "grossNative": "586.08",
          "contributionsNative": "90.84",
          "subsidyNative": "39.09"
        },
        {
          "month": 3,
          "kind": "salary",
          "employeeRate": "0.155",
          "subsidyWithoutHolidayUpliftEUR": "39.09",
          "otherDeductionsNative": "0.00",
          "grossNative": "586.08",
          "contributionsNative": "90.84",
          "subsidyNative": "39.09"
        },
        {
          "month": 4,
          "kind": "salary",
          "employeeRate": "0.155",
          "subsidyWithoutHolidayUpliftEUR": "39.09",
          "otherDeductionsNative": "0.00",
          "grossNative": "586.08",
          "contributionsNative": "90.84",
          "subsidyNative": "39.09"
        },
        {
          "month": 5,
          "kind": "salary",
          "employeeRate": "0.155",
          "subsidyWithoutHolidayUpliftEUR": "39.09",
          "otherDeductionsNative": "0.00",
          "grossNative": "586.08",
          "contributionsNative": "90.84",
          "subsidyNative": "39.09"
        },
        {
          "month": 6,
          "kind": "salary",
          "employeeRate": "0.16",
          "subsidyWithoutHolidayUpliftEUR": "39.09",
          "otherDeductionsNative": "0.00",
          "grossNative": "586.08",
          "contributionsNative": "93.77",
          "subsidyNative": "39.09"
        },
        {
          "month": 7,
          "kind": "salary",
          "employeeRate": "0.16",
          "subsidyWithoutHolidayUpliftEUR": "39.09",
          "otherDeductionsNative": "0.00",
          "grossNative": "586.08",
          "contributionsNative": "93.77",
          "subsidyNative": "39.09"
        },
        {
          "month": 8,
          "kind": "salary",
          "employeeRate": "0.16",
          "subsidyWithoutHolidayUpliftEUR": "39.09",
          "otherDeductionsNative": "0.00",
          "grossNative": "586.08",
          "contributionsNative": "93.77",
          "subsidyNative": "39.09"
        },
        {
          "month": 9,
          "kind": "salary",
          "employeeRate": "0.16",
          "subsidyWithoutHolidayUpliftEUR": "39.09",
          "otherDeductionsNative": "0.00",
          "grossNative": "586.08",
          "contributionsNative": "93.77",
          "subsidyNative": "39.09"
        },
        {
          "month": 10,
          "kind": "salary",
          "employeeRate": "0.16",
          "subsidyWithoutHolidayUpliftEUR": "39.09",
          "otherDeductionsNative": "0.00",
          "grossNative": "586.08",
          "contributionsNative": "93.77",
          "subsidyNative": "39.09"
        },
        {
          "month": 11,
          "kind": "salary",
          "employeeRate": "0.16",
          "subsidyWithoutHolidayUpliftEUR": "39.09",
          "otherDeductionsNative": "0.00",
          "grossNative": "586.08",
          "contributionsNative": "93.77",
          "subsidyNative": "39.09"
        },
        {
          "month": 12,
          "kind": "salary",
          "employeeRate": "0.16",
          "subsidyWithoutHolidayUpliftEUR": "39.09",
          "otherDeductionsNative": "0.00",
          "grossNative": "586.08",
          "contributionsNative": "93.77",
          "subsidyNative": "39.09"
        },
        {
          "month": 4,
          "kind": "easter",
          "employeeRate": "0.155",
          "subsidyWithoutHolidayUpliftEUR": "19.55",
          "otherDeductionsNative": "0.00",
          "grossNative": "305.25",
          "contributionsNative": "47.31",
          "subsidyNative": "20.36"
        },
        {
          "month": 8,
          "kind": "leave",
          "employeeRate": "0.16",
          "subsidyWithoutHolidayUpliftEUR": "19.55",
          "otherDeductionsNative": "0.00",
          "grossNative": "293.04",
          "contributionsNative": "46.89",
          "subsidyNative": "19.55"
        },
        {
          "month": 12,
          "kind": "christmas",
          "employeeRate": "0.16",
          "subsidyWithoutHolidayUpliftEUR": "39.09",
          "otherDeductionsNative": "0.00",
          "grossNative": "610.50",
          "contributionsNative": "97.68",
          "subsidyNative": "40.72"
        }
      ],
      "currency": "EUR",
      "otherDeductionsNative": "0.00",
      "sourceRefs": [
        "payroll-2013-2016-ika-guide.pdf pp17–18,50",
        "ministry-contributions-2024.pdf p1",
        "zero-2013-2015-rules.json",
        "zero-2016-2018-rules.json"
      ],
      "unresolved": [
        "Conditional eligibility and bonus subsidy base; no exact payroll legal approval"
      ],
      "grossNative": "8241.75",
      "contributionsNative": "1302.47",
      "subsidyNative": "549.71",
      "taxableNative": "7488.99",
      "annualTaxNative": "0.00",
      "netAnnualNative": "7488.99"
    }
  ]
}