The model begins with worker count, annual pay, and lookback years to estimate a blended payroll-tax exposure basis. It then layers a federal penalty factor (higher when willful is selected) and a simple state penalty proxy tied to a low/medium/high risk tier. Optional modules add user-entered annual back wages and benefit value per worker over the lookback period. The output is a planning range—not an audit notice.

Sources & references