{ "DJ2-019": { "partial_recovery": { "input": { "start_month": "2026-11", "unit": "CNY", "opening": 24000, "floor": 6000, "incomes": [ 4000, 4000, 4000, 4000, 6500, 6500, 6500, 6500 ], "expenses": [ 8000, 8000, 8000, 8000, 8000, 8000, 8000, 8000 ], "injections": [ 0, 0, 0, 0, 0, 0, 0, 0 ], "months": [ "第1月", "第2月", "第3月", "第4月", "第5月", "第6月", "第7月", "第8月" ] }, "rows": [ { "month": "第1月", "opening": 24000.0, "income": 4000, "expense": 8000, "injection": 0, "net": -4000.0, "closing": 20000.0, "below_floor": 0 }, { "month": "第2月", "opening": 20000.0, "income": 4000, "expense": 8000, "injection": 0, "net": -4000.0, "closing": 16000.0, "below_floor": 0 }, { "month": "第3月", "opening": 16000.0, "income": 4000, "expense": 8000, "injection": 0, "net": -4000.0, "closing": 12000.0, "below_floor": 0 }, { "month": "第4月", "opening": 12000.0, "income": 4000, "expense": 8000, "injection": 0, "net": -4000.0, "closing": 8000.0, "below_floor": 0 }, { "month": "第5月", "opening": 8000.0, "income": 6500, "expense": 8000, "injection": 0, "net": -1500.0, "closing": 6500.0, "below_floor": 0 }, { "month": "第6月", "opening": 6500.0, "income": 6500, "expense": 8000, "injection": 0, "net": -1500.0, "closing": 5000.0, "below_floor": 1000.0 }, { "month": "第7月", "opening": 5000.0, "income": 6500, "expense": 8000, "injection": 0, "net": -1500.0, "closing": 3500.0, "below_floor": 2500.0 }, { "month": "第8月", "opening": 3500.0, "income": 6500, "expense": 8000, "injection": 0, "net": -1500.0, "closing": 2000.0, "below_floor": 4000.0 } ], "summary": { "total_income": 42000, "total_expense": 64000, "total_injection": 0, "final": 2000.0, "minimum_month_end": 2000.0, "minimum_including_opening": 2000.0, "first_below_floor": "第6月", "first_negative_month": null, "opening_negative_gap": 0, "opening_floor_gap": 0, "upfront_topup_for_floor": 4000.0, "first_nonnegative_month": "第1月", "first_at_floor_month": "第1月", "required_opening_for_floor": 28000.0 } }, "no_recovery": { "input": { "start_month": "2026-11", "unit": "CNY", "opening": 24000, "floor": 6000, "incomes": [ 4000, 4000, 4000, 4000, 4000, 4000, 4000, 4000 ], "expenses": [ 8000, 8000, 8000, 8000, 8000, 8000, 8000, 8000 ], "injections": [ 0, 0, 0, 0, 0, 0, 0, 0 ], "months": [ "第1月", "第2月", "第3月", "第4月", "第5月", "第6月", "第7月", "第8月" ] }, "rows": [ { "month": "第1月", "opening": 24000.0, "income": 4000, "expense": 8000, "injection": 0, "net": -4000.0, "closing": 20000.0, "below_floor": 0 }, { "month": "第2月", "opening": 20000.0, "income": 4000, "expense": 8000, "injection": 0, "net": -4000.0, "closing": 16000.0, "below_floor": 0 }, { "month": "第3月", "opening": 16000.0, "income": 4000, "expense": 8000, "injection": 0, "net": -4000.0, "closing": 12000.0, "below_floor": 0 }, { "month": "第4月", "opening": 12000.0, "income": 4000, "expense": 8000, "injection": 0, "net": -4000.0, "closing": 8000.0, "below_floor": 0 }, { "month": "第5月", "opening": 8000.0, "income": 4000, "expense": 8000, "injection": 0, "net": -4000.0, "closing": 4000.0, "below_floor": 2000.0 }, { "month": "第6月", "opening": 4000.0, "income": 4000, "expense": 8000, "injection": 0, "net": -4000.0, "closing": 0.0, "below_floor": 6000.0 }, { "month": "第7月", "opening": 0.0, "income": 4000, "expense": 8000, "injection": 0, "net": -4000.0, "closing": -4000.0, "below_floor": 10000.0 }, { "month": "第8月", "opening": -4000.0, "income": 4000, "expense": 8000, "injection": 0, "net": -4000.0, "closing": -8000.0, "below_floor": 14000.0 } ], "summary": { "total_income": 32000, "total_expense": 64000, "total_injection": 0, "final": -8000.0, "minimum_month_end": -8000.0, "minimum_including_opening": -8000.0, "first_below_floor": "第5月", "first_negative_month": "第7月", "opening_negative_gap": 0, "opening_floor_gap": 0, "upfront_topup_for_floor": 14000.0, "first_nonnegative_month": "第1月", "first_at_floor_month": "第1月", "required_opening_for_floor": 38000.0 } }, "zero_income": { "input": { "start_month": "2026-11", "unit": "CNY", "opening": 24000, "floor": 6000, "incomes": [ 0, 0, 0, 0, 0, 0, 0, 0 ], "expenses": [ 8000, 8000, 8000, 8000, 8000, 8000, 8000, 8000 ], "injections": [ 0, 0, 0, 0, 0, 0, 0, 0 ], "months": [ "第1月", "第2月", "第3月", "第4月", "第5月", "第6月", "第7月", "第8月" ] }, "rows": [ { "month": "第1月", "opening": 24000.0, "income": 0, "expense": 8000, "injection": 0, "net": -8000.0, "closing": 16000.0, "below_floor": 0 }, { "month": "第2月", "opening": 16000.0, "income": 0, "expense": 8000, "injection": 0, "net": -8000.0, "closing": 8000.0, "below_floor": 0 }, { "month": "第3月", "opening": 8000.0, "income": 0, "expense": 8000, "injection": 0, "net": -8000.0, "closing": 0.0, "below_floor": 6000.0 }, { "month": "第4月", "opening": 0.0, "income": 0, "expense": 8000, "injection": 0, "net": -8000.0, "closing": -8000.0, "below_floor": 14000.0 }, { "month": "第5月", "opening": -8000.0, "income": 0, "expense": 8000, "injection": 0, "net": -8000.0, "closing": -16000.0, "below_floor": 22000.0 }, { "month": "第6月", "opening": -16000.0, "income": 0, "expense": 8000, "injection": 0, "net": -8000.0, "closing": -24000.0, "below_floor": 30000.0 }, { "month": "第7月", "opening": -24000.0, "income": 0, "expense": 8000, "injection": 0, "net": -8000.0, "closing": -32000.0, "below_floor": 38000.0 }, { "month": "第8月", "opening": -32000.0, "income": 0, "expense": 8000, "injection": 0, "net": -8000.0, "closing": -40000.0, "below_floor": 46000.0 } ], "summary": { "total_income": 0, "total_expense": 64000, "total_injection": 0, "final": -40000.0, "minimum_month_end": -40000.0, "minimum_including_opening": -40000.0, "first_below_floor": "第3月", "first_negative_month": "第4月", "opening_negative_gap": 0, "opening_floor_gap": 0, "upfront_topup_for_floor": 46000.0, "first_nonnegative_month": "第1月", "first_at_floor_month": "第1月", "required_opening_for_floor": 70000.0 } }, "normal": { "input": { "start_month": "2026-11", "unit": "CNY", "opening": 24000, "floor": 6000, "incomes": [ 8000, 8000, 8000, 8000, 8000, 8000, 8000, 8000 ], "expenses": [ 8000, 8000, 8000, 8000, 8000, 8000, 8000, 8000 ], "injections": [ 0, 0, 0, 0, 0, 0, 0, 0 ], "months": [ "第1月", "第2月", "第3月", "第4月", "第5月", "第6月", "第7月", "第8月" ] }, "rows": [ { "month": "第1月", "opening": 24000.0, "income": 8000, "expense": 8000, "injection": 0, "net": 0.0, "closing": 24000.0, "below_floor": 0 }, { "month": "第2月", "opening": 24000.0, "income": 8000, "expense": 8000, "injection": 0, "net": 0.0, "closing": 24000.0, "below_floor": 0 }, { "month": "第3月", "opening": 24000.0, "income": 8000, "expense": 8000, "injection": 0, "net": 0.0, "closing": 24000.0, "below_floor": 0 }, { "month": "第4月", "opening": 24000.0, "income": 8000, "expense": 8000, "injection": 0, "net": 0.0, "closing": 24000.0, "below_floor": 0 }, { "month": "第5月", "opening": 24000.0, "income": 8000, "expense": 8000, "injection": 0, "net": 0.0, "closing": 24000.0, "below_floor": 0 }, { "month": "第6月", "opening": 24000.0, "income": 8000, "expense": 8000, "injection": 0, "net": 0.0, "closing": 24000.0, "below_floor": 0 }, { "month": "第7月", "opening": 24000.0, "income": 8000, "expense": 8000, "injection": 0, "net": 0.0, "closing": 24000.0, "below_floor": 0 }, { "month": "第8月", "opening": 24000.0, "income": 8000, "expense": 8000, "injection": 0, "net": 0.0, "closing": 24000.0, "below_floor": 0 } ], "summary": { "total_income": 64000, "total_expense": 64000, "total_injection": 0, "final": 24000.0, "minimum_month_end": 24000.0, "minimum_including_opening": 24000, "first_below_floor": null, "first_negative_month": null, "opening_negative_gap": 0, "opening_floor_gap": 0, "upfront_topup_for_floor": 0, "first_nonnegative_month": "第1月", "first_at_floor_month": "第1月", "required_opening_for_floor": 6000 } } }, "DJ2-020": { "person_a": [ 0, 0, 0, 7000, 7000, 7000, 7000, 7000 ], "person_b": [ 5000, 0, 0, 0, 0, 5000, 5000, 5000 ], "staggered": { "input": { "start_month": "2026-11", "unit": "CNY", "opening": 30000, "floor": 8000, "incomes": [ 5000, 0, 0, 7000, 7000, 12000, 12000, 12000 ], "expenses": [ 9000, 9000, 9000, 9000, 9000, 9000, 9000, 9000 ], "injections": [ 0, 0, 0, 0, 0, 0, 0, 0 ], "months": [ "第1月", "第2月", "第3月", "第4月", "第5月", "第6月", "第7月", "第8月" ] }, "rows": [ { "month": "第1月", "opening": 30000.0, "income": 5000, "expense": 9000, "injection": 0, "net": -4000.0, "closing": 26000.0, "below_floor": 0 }, { "month": "第2月", "opening": 26000.0, "income": 0, "expense": 9000, "injection": 0, "net": -9000.0, "closing": 17000.0, "below_floor": 0 }, { "month": "第3月", "opening": 17000.0, "income": 0, "expense": 9000, "injection": 0, "net": -9000.0, "closing": 8000.0, "below_floor": 0 }, { "month": "第4月", "opening": 8000.0, "income": 7000, "expense": 9000, "injection": 0, "net": -2000.0, "closing": 6000.0, "below_floor": 2000.0 }, { "month": "第5月", "opening": 6000.0, "income": 7000, "expense": 9000, "injection": 0, "net": -2000.0, "closing": 4000.0, "below_floor": 4000.0 }, { "month": "第6月", "opening": 4000.0, "income": 12000, "expense": 9000, "injection": 0, "net": 3000.0, "closing": 7000.0, "below_floor": 1000.0 }, { "month": "第7月", "opening": 7000.0, "income": 12000, "expense": 9000, "injection": 0, "net": 3000.0, "closing": 10000.0, "below_floor": 0 }, { "month": "第8月", "opening": 10000.0, "income": 12000, "expense": 9000, "injection": 0, "net": 3000.0, "closing": 13000.0, "below_floor": 0 } ], "summary": { "total_income": 55000, "total_expense": 72000, "total_injection": 0, "final": 13000.0, "minimum_month_end": 4000.0, "minimum_including_opening": 4000.0, "first_below_floor": "第4月", "first_negative_month": null, "opening_negative_gap": 0, "opening_floor_gap": 0, "upfront_topup_for_floor": 4000.0, "first_nonnegative_month": "第1月", "first_at_floor_month": "第1月", "required_opening_for_floor": 34000.0 } }, "b_late": { "input": { "start_month": "2026-11", "unit": "CNY", "opening": 30000, "floor": 8000, "incomes": [ 5000, 0, 0, 7000, 7000, 7000, 7000, 12000 ], "expenses": [ 9000, 9000, 9000, 9000, 9000, 9000, 9000, 9000 ], "injections": [ 0, 0, 0, 0, 0, 0, 0, 0 ], "months": [ "第1月", "第2月", "第3月", "第4月", "第5月", "第6月", "第7月", "第8月" ] }, "rows": [ { "month": "第1月", "opening": 30000.0, "income": 5000, "expense": 9000, "injection": 0, "net": -4000.0, "closing": 26000.0, "below_floor": 0 }, { "month": "第2月", "opening": 26000.0, "income": 0, "expense": 9000, "injection": 0, "net": -9000.0, "closing": 17000.0, "below_floor": 0 }, { "month": "第3月", "opening": 17000.0, "income": 0, "expense": 9000, "injection": 0, "net": -9000.0, "closing": 8000.0, "below_floor": 0 }, { "month": "第4月", "opening": 8000.0, "income": 7000, "expense": 9000, "injection": 0, "net": -2000.0, "closing": 6000.0, "below_floor": 2000.0 }, { "month": "第5月", "opening": 6000.0, "income": 7000, "expense": 9000, "injection": 0, "net": -2000.0, "closing": 4000.0, "below_floor": 4000.0 }, { "month": "第6月", "opening": 4000.0, "income": 7000, "expense": 9000, "injection": 0, "net": -2000.0, "closing": 2000.0, "below_floor": 6000.0 }, { "month": "第7月", "opening": 2000.0, "income": 7000, "expense": 9000, "injection": 0, "net": -2000.0, "closing": 0.0, "below_floor": 8000.0 }, { "month": "第8月", "opening": 0.0, "income": 12000, "expense": 9000, "injection": 0, "net": 3000.0, "closing": 3000.0, "below_floor": 5000.0 } ], "summary": { "total_income": 45000, "total_expense": 72000, "total_injection": 0, "final": 3000.0, "minimum_month_end": 0.0, "minimum_including_opening": 0.0, "first_below_floor": "第4月", "first_negative_month": null, "opening_negative_gap": 0, "opening_floor_gap": 0, "upfront_topup_for_floor": 8000.0, "first_nonnegative_month": "第1月", "first_at_floor_month": "第1月", "required_opening_for_floor": 38000.0 } }, "normal": { "input": { "start_month": "2026-11", "unit": "CNY", "opening": 30000, "floor": 8000, "incomes": [ 12000, 12000, 12000, 12000, 12000, 12000, 12000, 12000 ], "expenses": [ 9000, 9000, 9000, 9000, 9000, 9000, 9000, 9000 ], "injections": [ 0, 0, 0, 0, 0, 0, 0, 0 ], "months": [ "第1月", "第2月", "第3月", "第4月", "第5月", "第6月", "第7月", "第8月" ] }, "rows": [ { "month": "第1月", "opening": 30000.0, "income": 12000, "expense": 9000, "injection": 0, "net": 3000.0, "closing": 33000.0, "below_floor": 0 }, { "month": "第2月", "opening": 33000.0, "income": 12000, "expense": 9000, "injection": 0, "net": 3000.0, "closing": 36000.0, "below_floor": 0 }, { "month": "第3月", "opening": 36000.0, "income": 12000, "expense": 9000, "injection": 0, "net": 3000.0, "closing": 39000.0, "below_floor": 0 }, { "month": "第4月", "opening": 39000.0, "income": 12000, "expense": 9000, "injection": 0, "net": 3000.0, "closing": 42000.0, "below_floor": 0 }, { "month": "第5月", "opening": 42000.0, "income": 12000, "expense": 9000, "injection": 0, "net": 3000.0, "closing": 45000.0, "below_floor": 0 }, { "month": "第6月", "opening": 45000.0, "income": 12000, "expense": 9000, "injection": 0, "net": 3000.0, "closing": 48000.0, "below_floor": 0 }, { "month": "第7月", "opening": 48000.0, "income": 12000, "expense": 9000, "injection": 0, "net": 3000.0, "closing": 51000.0, "below_floor": 0 }, { "month": "第8月", "opening": 51000.0, "income": 12000, "expense": 9000, "injection": 0, "net": 3000.0, "closing": 54000.0, "below_floor": 0 } ], "summary": { "total_income": 96000, "total_expense": 72000, "total_injection": 0, "final": 54000.0, "minimum_month_end": 33000.0, "minimum_including_opening": 30000, "first_below_floor": null, "first_negative_month": null, "opening_negative_gap": 0, "opening_floor_gap": 0, "upfront_topup_for_floor": 0, "first_nonnegative_month": "第1月", "first_at_floor_month": "第1月", "required_opening_for_floor": 8000 } } }, "DJ2-021": { "locked": { "input": { "start_month": "2026-11", "unit": "CNY", "opening": 8000, "floor": 3000, "incomes": [ 1000, 1000, 1000, 19180, 1000, 1000 ], "expenses": [ 5000, 5000, 5000, 5000, 5000, 5000 ], "injections": [ 0, 0, 0, 0, 0, 0 ], "months": [ "第1月", "第2月", "第3月", "第4月", "第5月", "第6月" ] }, "rows": [ { "month": "第1月", "opening": 8000.0, "income": 1000, "expense": 5000, "injection": 0, "net": -4000.0, "closing": 4000.0, "below_floor": 0 }, { "month": "第2月", "opening": 4000.0, "income": 1000, "expense": 5000, "injection": 0, "net": -4000.0, "closing": 0.0, "below_floor": 3000.0 }, { "month": "第3月", "opening": 0.0, "income": 1000, "expense": 5000, "injection": 0, "net": -4000.0, "closing": -4000.0, "below_floor": 7000.0 }, { "month": "第4月", "opening": -4000.0, "income": 19180, "expense": 5000, "injection": 0, "net": 14180.0, "closing": 10180.0, "below_floor": 0 }, { "month": "第5月", "opening": 10180.0, "income": 1000, "expense": 5000, "injection": 0, "net": -4000.0, "closing": 6180.0, "below_floor": 0 }, { "month": "第6月", "opening": 6180.0, "income": 1000, "expense": 5000, "injection": 0, "net": -4000.0, "closing": 2180.0, "below_floor": 820.0 } ], "summary": { "total_income": 24180, "total_expense": 30000, "total_injection": 0, "final": 2180.0, "minimum_month_end": -4000.0, "minimum_including_opening": -4000.0, "first_below_floor": "第2月", "first_negative_month": "第3月", "opening_negative_gap": 0, "opening_floor_gap": 0, "upfront_topup_for_floor": 7000.0, "first_nonnegative_month": "第1月", "first_at_floor_month": "第1月", "required_opening_for_floor": 15000.0 } }, "earlier_release": { "input": { "start_month": "2026-11", "unit": "CNY", "opening": 8000, "floor": 3000, "incomes": [ 1000, 19180, 1000, 1000, 1000, 1000 ], "expenses": [ 5000, 5000, 5000, 5000, 5000, 5000 ], "injections": [ 0, 0, 0, 0, 0, 0 ], "months": [ "第1月", "第2月", "第3月", "第4月", "第5月", "第6月" ] }, "rows": [ { "month": "第1月", "opening": 8000.0, "income": 1000, "expense": 5000, "injection": 0, "net": -4000.0, "closing": 4000.0, "below_floor": 0 }, { "month": "第2月", "opening": 4000.0, "income": 19180, "expense": 5000, "injection": 0, "net": 14180.0, "closing": 18180.0, "below_floor": 0 }, { "month": "第3月", "opening": 18180.0, "income": 1000, "expense": 5000, "injection": 0, "net": -4000.0, "closing": 14180.0, "below_floor": 0 }, { "month": "第4月", "opening": 14180.0, "income": 1000, "expense": 5000, "injection": 0, "net": -4000.0, "closing": 10180.0, "below_floor": 0 }, { "month": "第5月", "opening": 10180.0, "income": 1000, "expense": 5000, "injection": 0, "net": -4000.0, "closing": 6180.0, "below_floor": 0 }, { "month": "第6月", "opening": 6180.0, "income": 1000, "expense": 5000, "injection": 0, "net": -4000.0, "closing": 2180.0, "below_floor": 820.0 } ], "summary": { "total_income": 24180, "total_expense": 30000, "total_injection": 0, "final": 2180.0, "minimum_month_end": 2180.0, "minimum_including_opening": 2180.0, "first_below_floor": "第6月", "first_negative_month": null, "opening_negative_gap": 0, "opening_floor_gap": 0, "upfront_topup_for_floor": 820.0, "first_nonnegative_month": "第1月", "first_at_floor_month": "第1月", "required_opening_for_floor": 8820.0 } }, "incorrect_upfront": { "input": { "start_month": "2026-11", "unit": "CNY", "opening": 26180, "floor": 3000, "incomes": [ 1000, 1000, 1000, 1000, 1000, 1000 ], "expenses": [ 5000, 5000, 5000, 5000, 5000, 5000 ], "injections": [ 0, 0, 0, 0, 0, 0 ], "months": [ "第1月", "第2月", "第3月", "第4月", "第5月", "第6月" ] }, "rows": [ { "month": "第1月", "opening": 26180.0, "income": 1000, "expense": 5000, "injection": 0, "net": -4000.0, "closing": 22180.0, "below_floor": 0 }, { "month": "第2月", "opening": 22180.0, "income": 1000, "expense": 5000, "injection": 0, "net": -4000.0, "closing": 18180.0, "below_floor": 0 }, { "month": "第3月", "opening": 18180.0, "income": 1000, "expense": 5000, "injection": 0, "net": -4000.0, "closing": 14180.0, "below_floor": 0 }, { "month": "第4月", "opening": 14180.0, "income": 1000, "expense": 5000, "injection": 0, "net": -4000.0, "closing": 10180.0, "below_floor": 0 }, { "month": "第5月", "opening": 10180.0, "income": 1000, "expense": 5000, "injection": 0, "net": -4000.0, "closing": 6180.0, "below_floor": 0 }, { "month": "第6月", "opening": 6180.0, "income": 1000, "expense": 5000, "injection": 0, "net": -4000.0, "closing": 2180.0, "below_floor": 820.0 } ], "summary": { "total_income": 6000, "total_expense": 30000, "total_injection": 0, "final": 2180.0, "minimum_month_end": 2180.0, "minimum_including_opening": 2180.0, "first_below_floor": "第6月", "first_negative_month": null, "opening_negative_gap": 0, "opening_floor_gap": 0, "upfront_topup_for_floor": 820.0, "first_nonnegative_month": "第1月", "first_at_floor_month": "第1月", "required_opening_for_floor": 27000.0 } }, "deposit": { "principal": 18000, "contract_input_interest": 180, "release_month": 4 }, "locked_claim_end": [ 18180, 18180, 18180, 0, 0, 0 ] }, "DJ2-022": { "with_costs": { "input": { "start_month": "2026-11", "unit": "CNY", "opening": 18000, "floor": 4000, "incomes": [ 0, 0, 0, 8000, 8000, 8000 ], "expenses": [ 4000, 5200, 9000, 4800, 4000, 4000 ], "injections": [ 0, 0, 0, 0, 0, 0 ], "months": [ "第1月", "第2月", "第3月", "第4月", "第5月", "第6月" ] }, "rows": [ { "month": "第1月", "opening": 18000.0, "income": 0, "expense": 4000, "injection": 0, "net": -4000.0, "closing": 14000.0, "below_floor": 0 }, { "month": "第2月", "opening": 14000.0, "income": 0, "expense": 5200, "injection": 0, "net": -5200.0, "closing": 8800.0, "below_floor": 0 }, { "month": "第3月", "opening": 8800.0, "income": 0, "expense": 9000, "injection": 0, "net": -9000.0, "closing": -200.0, "below_floor": 4200.0 }, { "month": "第4月", "opening": -200.0, "income": 8000, "expense": 4800, "injection": 0, "net": 3200.0, "closing": 3000.0, "below_floor": 1000.0 }, { "month": "第5月", "opening": 3000.0, "income": 8000, "expense": 4000, "injection": 0, "net": 4000.0, "closing": 7000.0, "below_floor": 0 }, { "month": "第6月", "opening": 7000.0, "income": 8000, "expense": 4000, "injection": 0, "net": 4000.0, "closing": 11000.0, "below_floor": 0 } ], "summary": { "total_income": 24000, "total_expense": 31000, "total_injection": 0, "final": 11000.0, "minimum_month_end": -200.0, "minimum_including_opening": -200.0, "first_below_floor": "第3月", "first_negative_month": "第3月", "opening_negative_gap": 0, "opening_floor_gap": 0, "upfront_topup_for_floor": 4200.0, "first_nonnegative_month": "第1月", "first_at_floor_month": "第1月", "required_opening_for_floor": 22200.0 } }, "without_costs": { "input": { "start_month": "2026-11", "unit": "CNY", "opening": 18000, "floor": 4000, "incomes": [ 0, 0, 0, 8000, 8000, 8000 ], "expenses": [ 4000, 4000, 4000, 4000, 4000, 4000 ], "injections": [ 0, 0, 0, 0, 0, 0 ], "months": [ "第1月", "第2月", "第3月", "第4月", "第5月", "第6月" ] }, "rows": [ { "month": "第1月", "opening": 18000.0, "income": 0, "expense": 4000, "injection": 0, "net": -4000.0, "closing": 14000.0, "below_floor": 0 }, { "month": "第2月", "opening": 14000.0, "income": 0, "expense": 4000, "injection": 0, "net": -4000.0, "closing": 10000.0, "below_floor": 0 }, { "month": "第3月", "opening": 10000.0, "income": 0, "expense": 4000, "injection": 0, "net": -4000.0, "closing": 6000.0, "below_floor": 0 }, { "month": "第4月", "opening": 6000.0, "income": 8000, "expense": 4000, "injection": 0, "net": 4000.0, "closing": 10000.0, "below_floor": 0 }, { "month": "第5月", "opening": 10000.0, "income": 8000, "expense": 4000, "injection": 0, "net": 4000.0, "closing": 14000.0, "below_floor": 0 }, { "month": "第6月", "opening": 14000.0, "income": 8000, "expense": 4000, "injection": 0, "net": 4000.0, "closing": 18000.0, "below_floor": 0 } ], "summary": { "total_income": 24000, "total_expense": 24000, "total_injection": 0, "final": 18000.0, "minimum_month_end": 6000.0, "minimum_including_opening": 6000.0, "first_below_floor": null, "first_negative_month": null, "opening_negative_gap": 0, "opening_floor_gap": 0, "upfront_topup_for_floor": 0, "first_nonnegative_month": "第1月", "first_at_floor_month": "第1月", "required_opening_for_floor": 16000.0 } }, "pay_late": { "input": { "start_month": "2026-11", "unit": "CNY", "opening": 18000, "floor": 4000, "incomes": [ 0, 0, 0, 0, 8000, 8000 ], "expenses": [ 4000, 5200, 9000, 4800, 4000, 4000 ], "injections": [ 0, 0, 0, 0, 0, 0 ], "months": [ "第1月", "第2月", "第3月", "第4月", "第5月", "第6月" ] }, "rows": [ { "month": "第1月", "opening": 18000.0, "income": 0, "expense": 4000, "injection": 0, "net": -4000.0, "closing": 14000.0, "below_floor": 0 }, { "month": "第2月", "opening": 14000.0, "income": 0, "expense": 5200, "injection": 0, "net": -5200.0, "closing": 8800.0, "below_floor": 0 }, { "month": "第3月", "opening": 8800.0, "income": 0, "expense": 9000, "injection": 0, "net": -9000.0, "closing": -200.0, "below_floor": 4200.0 }, { "month": "第4月", "opening": -200.0, "income": 0, "expense": 4800, "injection": 0, "net": -4800.0, "closing": -5000.0, "below_floor": 9000.0 }, { "month": "第5月", "opening": -5000.0, "income": 8000, "expense": 4000, "injection": 0, "net": 4000.0, "closing": -1000.0, "below_floor": 5000.0 }, { "month": "第6月", "opening": -1000.0, "income": 8000, "expense": 4000, "injection": 0, "net": 4000.0, "closing": 3000.0, "below_floor": 1000.0 } ], "summary": { "total_income": 16000, "total_expense": 31000, "total_injection": 0, "final": 3000.0, "minimum_month_end": -5000.0, "minimum_including_opening": -5000.0, "first_below_floor": "第3月", "first_negative_month": "第3月", "opening_negative_gap": 0, "opening_floor_gap": 0, "upfront_topup_for_floor": 9000.0, "first_nonnegative_month": "第1月", "first_at_floor_month": "第1月", "required_opening_for_floor": 27000.0 } }, "recovery_costs": [ { "month": 2, "amount": 1200, "purpose": "求职差旅" }, { "month": 3, "amount": 5000, "purpose": "搬家及新住所前置款" }, { "month": 4, "amount": 800, "purpose": "必要通勤设备" } ] }, "DJ2-023": { "delayed": { "input": { "start_month": "2026-11", "unit": "CNY", "opening": 15000, "floor": 3000, "incomes": [ 2000, 2000, 2000, 2000, 6000, 6000 ], "expenses": [ 6000, 6000, 4500, 4500, 4500, 4500 ], "injections": [ 0, 0, 0, 0, 0, 0 ], "months": [ "第1月", "第2月", "第3月", "第4月", "第5月", "第6月" ] }, "rows": [ { "month": "第1月", "opening": 15000.0, "income": 2000, "expense": 6000, "injection": 0, "net": -4000.0, "closing": 11000.0, "below_floor": 0 }, { "month": "第2月", "opening": 11000.0, "income": 2000, "expense": 6000, "injection": 0, "net": -4000.0, "closing": 7000.0, "below_floor": 0 }, { "month": "第3月", "opening": 7000.0, "income": 2000, "expense": 4500, "injection": 0, "net": -2500.0, "closing": 4500.0, "below_floor": 0 }, { "month": "第4月", "opening": 4500.0, "income": 2000, "expense": 4500, "injection": 0, "net": -2500.0, "closing": 2000.0, "below_floor": 1000.0 }, { "month": "第5月", "opening": 2000.0, "income": 6000, "expense": 4500, "injection": 0, "net": 1500.0, "closing": 3500.0, "below_floor": 0 }, { "month": "第6月", "opening": 3500.0, "income": 6000, "expense": 4500, "injection": 0, "net": 1500.0, "closing": 5000.0, "below_floor": 0 } ], "summary": { "total_income": 20000, "total_expense": 30000, "total_injection": 0, "final": 5000.0, "minimum_month_end": 2000.0, "minimum_including_opening": 2000.0, "first_below_floor": "第4月", "first_negative_month": null, "opening_negative_gap": 0, "opening_floor_gap": 0, "upfront_topup_for_floor": 1000.0, "first_nonnegative_month": "第1月", "first_at_floor_month": "第1月", "required_opening_for_floor": 16000.0 } }, "immediate": { "input": { "start_month": "2026-11", "unit": "CNY", "opening": 15000, "floor": 3000, "incomes": [ 2000, 2000, 2000, 2000, 6000, 6000 ], "expenses": [ 4500, 4500, 4500, 4500, 4500, 4500 ], "injections": [ 0, 0, 0, 0, 0, 0 ], "months": [ "第1月", "第2月", "第3月", "第4月", "第5月", "第6月" ] }, "rows": [ { "month": "第1月", "opening": 15000.0, "income": 2000, "expense": 4500, "injection": 0, "net": -2500.0, "closing": 12500.0, "below_floor": 0 }, { "month": "第2月", "opening": 12500.0, "income": 2000, "expense": 4500, "injection": 0, "net": -2500.0, "closing": 10000.0, "below_floor": 0 }, { "month": "第3月", "opening": 10000.0, "income": 2000, "expense": 4500, "injection": 0, "net": -2500.0, "closing": 7500.0, "below_floor": 0 }, { "month": "第4月", "opening": 7500.0, "income": 2000, "expense": 4500, "injection": 0, "net": -2500.0, "closing": 5000.0, "below_floor": 0 }, { "month": "第5月", "opening": 5000.0, "income": 6000, "expense": 4500, "injection": 0, "net": 1500.0, "closing": 6500.0, "below_floor": 0 }, { "month": "第6月", "opening": 6500.0, "income": 6000, "expense": 4500, "injection": 0, "net": 1500.0, "closing": 8000.0, "below_floor": 0 } ], "summary": { "total_income": 20000, "total_expense": 27000, "total_injection": 0, "final": 8000.0, "minimum_month_end": 5000.0, "minimum_including_opening": 5000.0, "first_below_floor": null, "first_negative_month": null, "opening_negative_gap": 0, "opening_floor_gap": 0, "upfront_topup_for_floor": 0, "first_nonnegative_month": "第1月", "first_at_floor_month": "第1月", "required_opening_for_floor": 13000.0 } }, "one_more_month": { "input": { "start_month": "2026-11", "unit": "CNY", "opening": 15000, "floor": 3000, "incomes": [ 2000, 2000, 2000, 2000, 6000, 6000 ], "expenses": [ 6000, 6000, 6000, 4500, 4500, 4500 ], "injections": [ 0, 0, 0, 0, 0, 0 ], "months": [ "第1月", "第2月", "第3月", "第4月", "第5月", "第6月" ] }, "rows": [ { "month": "第1月", "opening": 15000.0, "income": 2000, "expense": 6000, "injection": 0, "net": -4000.0, "closing": 11000.0, "below_floor": 0 }, { "month": "第2月", "opening": 11000.0, "income": 2000, "expense": 6000, "injection": 0, "net": -4000.0, "closing": 7000.0, "below_floor": 0 }, { "month": "第3月", "opening": 7000.0, "income": 2000, "expense": 6000, "injection": 0, "net": -4000.0, "closing": 3000.0, "below_floor": 0 }, { "month": "第4月", "opening": 3000.0, "income": 2000, "expense": 4500, "injection": 0, "net": -2500.0, "closing": 500.0, "below_floor": 2500.0 }, { "month": "第5月", "opening": 500.0, "income": 6000, "expense": 4500, "injection": 0, "net": 1500.0, "closing": 2000.0, "below_floor": 1000.0 }, { "month": "第6月", "opening": 2000.0, "income": 6000, "expense": 4500, "injection": 0, "net": 1500.0, "closing": 3500.0, "below_floor": 0 } ], "summary": { "total_income": 20000, "total_expense": 31500, "total_injection": 0, "final": 3500.0, "minimum_month_end": 500.0, "minimum_including_opening": 500.0, "first_below_floor": "第4月", "first_negative_month": null, "opening_negative_gap": 0, "opening_floor_gap": 0, "upfront_topup_for_floor": 2500.0, "first_nonnegative_month": "第1月", "first_at_floor_month": "第1月", "required_opening_for_floor": 17500.0 } } }, "DJ2-024": { "on_time": { "input": { "start_month": "2026-11", "unit": "CNY", "opening": 12000, "floor": 5000, "incomes": [ 6000, 14000, 6000, 6000, 6000, 6000 ], "expenses": [ 14500, 6500, 6500, 6500, 6500, 6500 ], "injections": [ 0, 0, 0, 0, 0, 0 ], "months": [ "第1月", "第2月", "第3月", "第4月", "第5月", "第6月" ] }, "rows": [ { "month": "第1月", "opening": 12000.0, "income": 6000, "expense": 14500, "injection": 0, "net": -8500.0, "closing": 3500.0, "below_floor": 1500.0 }, { "month": "第2月", "opening": 3500.0, "income": 14000, "expense": 6500, "injection": 0, "net": 7500.0, "closing": 11000.0, "below_floor": 0 }, { "month": "第3月", "opening": 11000.0, "income": 6000, "expense": 6500, "injection": 0, "net": -500.0, "closing": 10500.0, "below_floor": 0 }, { "month": "第4月", "opening": 10500.0, "income": 6000, "expense": 6500, "injection": 0, "net": -500.0, "closing": 10000.0, "below_floor": 0 }, { "month": "第5月", "opening": 10000.0, "income": 6000, "expense": 6500, "injection": 0, "net": -500.0, "closing": 9500.0, "below_floor": 0 }, { "month": "第6月", "opening": 9500.0, "income": 6000, "expense": 6500, "injection": 0, "net": -500.0, "closing": 9000.0, "below_floor": 0 } ], "summary": { "total_income": 44000, "total_expense": 47000, "total_injection": 0, "final": 9000.0, "minimum_month_end": 3500.0, "minimum_including_opening": 3500.0, "first_below_floor": "第1月", "first_negative_month": null, "opening_negative_gap": 0, "opening_floor_gap": 0, "upfront_topup_for_floor": 1500.0, "first_nonnegative_month": "第1月", "first_at_floor_month": "第2月", "required_opening_for_floor": 13500.0 } }, "delay_two_months": { "input": { "start_month": "2026-11", "unit": "CNY", "opening": 12000, "floor": 5000, "incomes": [ 6000, 6000, 6000, 14000, 6000, 6000 ], "expenses": [ 14500, 6500, 6500, 6500, 6500, 6500 ], "injections": [ 0, 0, 0, 0, 0, 0 ], "months": [ "第1月", "第2月", "第3月", "第4月", "第5月", "第6月" ] }, "rows": [ { "month": "第1月", "opening": 12000.0, "income": 6000, "expense": 14500, "injection": 0, "net": -8500.0, "closing": 3500.0, "below_floor": 1500.0 }, { "month": "第2月", "opening": 3500.0, "income": 6000, "expense": 6500, "injection": 0, "net": -500.0, "closing": 3000.0, "below_floor": 2000.0 }, { "month": "第3月", "opening": 3000.0, "income": 6000, "expense": 6500, "injection": 0, "net": -500.0, "closing": 2500.0, "below_floor": 2500.0 }, { "month": "第4月", "opening": 2500.0, "income": 14000, "expense": 6500, "injection": 0, "net": 7500.0, "closing": 10000.0, "below_floor": 0 }, { "month": "第5月", "opening": 10000.0, "income": 6000, "expense": 6500, "injection": 0, "net": -500.0, "closing": 9500.0, "below_floor": 0 }, { "month": "第6月", "opening": 9500.0, "income": 6000, "expense": 6500, "injection": 0, "net": -500.0, "closing": 9000.0, "below_floor": 0 } ], "summary": { "total_income": 44000, "total_expense": 47000, "total_injection": 0, "final": 9000.0, "minimum_month_end": 2500.0, "minimum_including_opening": 2500.0, "first_below_floor": "第1月", "first_negative_month": null, "opening_negative_gap": 0, "opening_floor_gap": 0, "upfront_topup_for_floor": 2500.0, "first_nonnegative_month": "第1月", "first_at_floor_month": "第4月", "required_opening_for_floor": 14500.0 } }, "no_reimbursement": { "input": { "start_month": "2026-11", "unit": "CNY", "opening": 12000, "floor": 5000, "incomes": [ 6000, 6000, 6000, 6000, 6000, 6000 ], "expenses": [ 14500, 6500, 6500, 6500, 6500, 6500 ], "injections": [ 0, 0, 0, 0, 0, 0 ], "months": [ "第1月", "第2月", "第3月", "第4月", "第5月", "第6月" ] }, "rows": [ { "month": "第1月", "opening": 12000.0, "income": 6000, "expense": 14500, "injection": 0, "net": -8500.0, "closing": 3500.0, "below_floor": 1500.0 }, { "month": "第2月", "opening": 3500.0, "income": 6000, "expense": 6500, "injection": 0, "net": -500.0, "closing": 3000.0, "below_floor": 2000.0 }, { "month": "第3月", "opening": 3000.0, "income": 6000, "expense": 6500, "injection": 0, "net": -500.0, "closing": 2500.0, "below_floor": 2500.0 }, { "month": "第4月", "opening": 2500.0, "income": 6000, "expense": 6500, "injection": 0, "net": -500.0, "closing": 2000.0, "below_floor": 3000.0 }, { "month": "第5月", "opening": 2000.0, "income": 6000, "expense": 6500, "injection": 0, "net": -500.0, "closing": 1500.0, "below_floor": 3500.0 }, { "month": "第6月", "opening": 1500.0, "income": 6000, "expense": 6500, "injection": 0, "net": -500.0, "closing": 1000.0, "below_floor": 4000.0 } ], "summary": { "total_income": 36000, "total_expense": 47000, "total_injection": 0, "final": 1000.0, "minimum_month_end": 1000.0, "minimum_including_opening": 1000.0, "first_below_floor": "第1月", "first_negative_month": null, "opening_negative_gap": 0, "opening_floor_gap": 0, "upfront_topup_for_floor": 4000.0, "first_nonnegative_month": "第1月", "first_at_floor_month": null, "required_opening_for_floor": 16000.0 } }, "advance": 8000, "planned_receipt_month": 2, "delayed_receipt_month": 4 }, "DJ2-025": { "confirmed_only": { "input": { "start_month": "2026-11", "unit": "CNY", "opening": 12000, "floor": 4000, "incomes": [ 3000, 3000, 3000, 3000, 3000, 3000 ], "expenses": [ 5000, 5000, 5000, 5000, 5000, 5000 ], "injections": [ 0, 0, 0, 0, 0, 0 ], "months": [ "第1月", "第2月", "第3月", "第4月", "第5月", "第6月" ] }, "rows": [ { "month": "第1月", "opening": 12000.0, "income": 3000, "expense": 5000, "injection": 0, "net": -2000.0, "closing": 10000.0, "below_floor": 0 }, { "month": "第2月", "opening": 10000.0, "income": 3000, "expense": 5000, "injection": 0, "net": -2000.0, "closing": 8000.0, "below_floor": 0 }, { "month": "第3月", "opening": 8000.0, "income": 3000, "expense": 5000, "injection": 0, "net": -2000.0, "closing": 6000.0, "below_floor": 0 }, { "month": "第4月", "opening": 6000.0, "income": 3000, "expense": 5000, "injection": 0, "net": -2000.0, "closing": 4000.0, "below_floor": 0 }, { "month": "第5月", "opening": 4000.0, "income": 3000, "expense": 5000, "injection": 0, "net": -2000.0, "closing": 2000.0, "below_floor": 2000.0 }, { "month": "第6月", "opening": 2000.0, "income": 3000, "expense": 5000, "injection": 0, "net": -2000.0, "closing": 0.0, "below_floor": 4000.0 } ], "summary": { "total_income": 18000, "total_expense": 30000, "total_injection": 0, "final": 0.0, "minimum_month_end": 0.0, "minimum_including_opening": 0.0, "first_below_floor": "第5月", "first_negative_month": null, "opening_negative_gap": 0, "opening_floor_gap": 0, "upfront_topup_for_floor": 4000.0, "first_nonnegative_month": "第1月", "first_at_floor_month": "第1月", "required_opening_for_floor": 16000.0 } }, "conditional": { "input": { "start_month": "2026-11", "unit": "CNY", "opening": 12000, "floor": 4000, "incomes": [ 3000, 3000, 9000, 3000, 6000, 3000 ], "expenses": [ 5000, 5000, 5000, 5000, 5000, 5000 ], "injections": [ 0, 0, 0, 0, 0, 0 ], "months": [ "第1月", "第2月", "第3月", "第4月", "第5月", "第6月" ] }, "rows": [ { "month": "第1月", "opening": 12000.0, "income": 3000, "expense": 5000, "injection": 0, "net": -2000.0, "closing": 10000.0, "below_floor": 0 }, { "month": "第2月", "opening": 10000.0, "income": 3000, "expense": 5000, "injection": 0, "net": -2000.0, "closing": 8000.0, "below_floor": 0 }, { "month": "第3月", "opening": 8000.0, "income": 9000, "expense": 5000, "injection": 0, "net": 4000.0, "closing": 12000.0, "below_floor": 0 }, { "month": "第4月", "opening": 12000.0, "income": 3000, "expense": 5000, "injection": 0, "net": -2000.0, "closing": 10000.0, "below_floor": 0 }, { "month": "第5月", "opening": 10000.0, "income": 6000, "expense": 5000, "injection": 0, "net": 1000.0, "closing": 11000.0, "below_floor": 0 }, { "month": "第6月", "opening": 11000.0, "income": 3000, "expense": 5000, "injection": 0, "net": -2000.0, "closing": 9000.0, "below_floor": 0 } ], "summary": { "total_income": 27000, "total_expense": 30000, "total_injection": 0, "final": 9000.0, "minimum_month_end": 8000.0, "minimum_including_opening": 8000.0, "first_below_floor": null, "first_negative_month": null, "opening_negative_gap": 0, "opening_floor_gap": 0, "upfront_topup_for_floor": 0, "first_nonnegative_month": "第1月", "first_at_floor_month": "第1月", "required_opening_for_floor": 8000.0 } }, "bonus_late_no_subsidy": { "input": { "start_month": "2026-11", "unit": "CNY", "opening": 12000, "floor": 4000, "incomes": [ 3000, 3000, 3000, 3000, 3000, 9000 ], "expenses": [ 5000, 5000, 5000, 5000, 5000, 5000 ], "injections": [ 0, 0, 0, 0, 0, 0 ], "months": [ "第1月", "第2月", "第3月", "第4月", "第5月", "第6月" ] }, "rows": [ { "month": "第1月", "opening": 12000.0, "income": 3000, "expense": 5000, "injection": 0, "net": -2000.0, "closing": 10000.0, "below_floor": 0 }, { "month": "第2月", "opening": 10000.0, "income": 3000, "expense": 5000, "injection": 0, "net": -2000.0, "closing": 8000.0, "below_floor": 0 }, { "month": "第3月", "opening": 8000.0, "income": 3000, "expense": 5000, "injection": 0, "net": -2000.0, "closing": 6000.0, "below_floor": 0 }, { "month": "第4月", "opening": 6000.0, "income": 3000, "expense": 5000, "injection": 0, "net": -2000.0, "closing": 4000.0, "below_floor": 0 }, { "month": "第5月", "opening": 4000.0, "income": 3000, "expense": 5000, "injection": 0, "net": -2000.0, "closing": 2000.0, "below_floor": 2000.0 }, { "month": "第6月", "opening": 2000.0, "income": 9000, "expense": 5000, "injection": 0, "net": 4000.0, "closing": 6000.0, "below_floor": 0 } ], "summary": { "total_income": 24000, "total_expense": 30000, "total_injection": 0, "final": 6000.0, "minimum_month_end": 2000.0, "minimum_including_opening": 2000.0, "first_below_floor": "第5月", "first_negative_month": null, "opening_negative_gap": 0, "opening_floor_gap": 0, "upfront_topup_for_floor": 2000.0, "first_nonnegative_month": "第1月", "first_at_floor_month": "第1月", "required_opening_for_floor": 14000.0 } }, "conditional_inputs": [ { "kind": "构造奖金", "amount": 6000, "month": 3 }, { "kind": "构造补贴", "amount": 3000, "month": 5 } ] }, "DJ2-026": { "late_topup": { "input": { "start_month": "2026-11", "unit": "CNY", "opening": -2500, "floor": 2000, "incomes": [ 4500, 4500, 4500, 4500 ], "expenses": [ 5000, 4000, 4000, 4000 ], "injections": [ 0, 4000, 0, 0 ], "months": [ "第1月", "第2月", "第3月", "第4月" ] }, "rows": [ { "month": "第1月", "opening": -2500.0, "income": 4500, "expense": 5000, "injection": 0, "net": -500.0, "closing": -3000.0, "below_floor": 5000.0 }, { "month": "第2月", "opening": -3000.0, "income": 4500, "expense": 4000, "injection": 4000, "net": 4500.0, "closing": 1500.0, "below_floor": 500.0 }, { "month": "第3月", "opening": 1500.0, "income": 4500, "expense": 4000, "injection": 0, "net": 500.0, "closing": 2000.0, "below_floor": 0 }, { "month": "第4月", "opening": 2000.0, "income": 4500, "expense": 4000, "injection": 0, "net": 500.0, "closing": 2500.0, "below_floor": 0 } ], "summary": { "total_income": 18000, "total_expense": 17000, "total_injection": 4000, "final": 2500.0, "minimum_month_end": -3000.0, "minimum_including_opening": -3000.0, "first_below_floor": "第1月", "first_negative_month": "第1月", "opening_negative_gap": 2500, "opening_floor_gap": 4500, "upfront_topup_for_floor": 5000.0, "first_nonnegative_month": "第2月", "first_at_floor_month": "第3月", "required_opening_for_floor": 2500.0 } }, "no_topup": { "input": { "start_month": "2026-11", "unit": "CNY", "opening": -2500, "floor": 2000, "incomes": [ 4500, 4500, 4500, 4500 ], "expenses": [ 5000, 4000, 4000, 4000 ], "injections": [ 0, 0, 0, 0 ], "months": [ "第1月", "第2月", "第3月", "第4月" ] }, "rows": [ { "month": "第1月", "opening": -2500.0, "income": 4500, "expense": 5000, "injection": 0, "net": -500.0, "closing": -3000.0, "below_floor": 5000.0 }, { "month": "第2月", "opening": -3000.0, "income": 4500, "expense": 4000, "injection": 0, "net": 500.0, "closing": -2500.0, "below_floor": 4500.0 }, { "month": "第3月", "opening": -2500.0, "income": 4500, "expense": 4000, "injection": 0, "net": 500.0, "closing": -2000.0, "below_floor": 4000.0 }, { "month": "第4月", "opening": -2000.0, "income": 4500, "expense": 4000, "injection": 0, "net": 500.0, "closing": -1500.0, "below_floor": 3500.0 } ], "summary": { "total_income": 18000, "total_expense": 17000, "total_injection": 0, "final": -1500.0, "minimum_month_end": -3000.0, "minimum_including_opening": -3000.0, "first_below_floor": "第1月", "first_negative_month": "第1月", "opening_negative_gap": 2500, "opening_floor_gap": 4500, "upfront_topup_for_floor": 5000.0, "first_nonnegative_month": null, "first_at_floor_month": null, "required_opening_for_floor": 2500.0 } }, "upfront_topup": { "input": { "start_month": "2026-11", "unit": "CNY", "opening": 2500, "floor": 2000, "incomes": [ 4500, 4500, 4500, 4500 ], "expenses": [ 5000, 4000, 4000, 4000 ], "injections": [ 0, 0, 0, 0 ], "months": [ "第1月", "第2月", "第3月", "第4月" ] }, "rows": [ { "month": "第1月", "opening": 2500.0, "income": 4500, "expense": 5000, "injection": 0, "net": -500.0, "closing": 2000.0, "below_floor": 0 }, { "month": "第2月", "opening": 2000.0, "income": 4500, "expense": 4000, "injection": 0, "net": 500.0, "closing": 2500.0, "below_floor": 0 }, { "month": "第3月", "opening": 2500.0, "income": 4500, "expense": 4000, "injection": 0, "net": 500.0, "closing": 3000.0, "below_floor": 0 }, { "month": "第4月", "opening": 3000.0, "income": 4500, "expense": 4000, "injection": 0, "net": 500.0, "closing": 3500.0, "below_floor": 0 } ], "summary": { "total_income": 18000, "total_expense": 17000, "total_injection": 0, "final": 3500.0, "minimum_month_end": 2000.0, "minimum_including_opening": 2000.0, "first_below_floor": null, "first_negative_month": null, "opening_negative_gap": 0, "opening_floor_gap": 0, "upfront_topup_for_floor": 0, "first_nonnegative_month": "第1月", "first_at_floor_month": "第1月", "required_opening_for_floor": 2500.0 } }, "upfront_injection": 5000 }, "DJ2-027": { "concentrated": { "input": { "start_month": "2026-11", "unit": "CNY", "opening": 18000, "floor": 6000, "incomes": [ 5000, 5000, 5000, 5000, 5000, 5000, 5000, 5000, 5000, 5000, 5000, 5000 ], "expenses": [ 4000, 16000, 4000, 4000, 4000, 4000, 4000, 4000, 4000, 4000, 4000, 4000 ], "injections": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "months": [ "第1月", "第2月", "第3月", "第4月", "第5月", "第6月", "第7月", "第8月", "第9月", "第10月", "第11月", "第12月" ] }, "rows": [ { "month": "第1月", "opening": 18000.0, "income": 5000, "expense": 4000, "injection": 0, "net": 1000.0, "closing": 19000.0, "below_floor": 0 }, { "month": "第2月", "opening": 19000.0, "income": 5000, "expense": 16000, "injection": 0, "net": -11000.0, "closing": 8000.0, "below_floor": 0 }, { "month": "第3月", "opening": 8000.0, "income": 5000, "expense": 4000, "injection": 0, "net": 1000.0, "closing": 9000.0, "below_floor": 0 }, { "month": "第4月", "opening": 9000.0, "income": 5000, "expense": 4000, "injection": 0, "net": 1000.0, "closing": 10000.0, "below_floor": 0 }, { "month": "第5月", "opening": 10000.0, "income": 5000, "expense": 4000, "injection": 0, "net": 1000.0, "closing": 11000.0, "below_floor": 0 }, { "month": "第6月", "opening": 11000.0, "income": 5000, "expense": 4000, "injection": 0, "net": 1000.0, "closing": 12000.0, "below_floor": 0 }, { "month": "第7月", "opening": 12000.0, "income": 5000, "expense": 4000, "injection": 0, "net": 1000.0, "closing": 13000.0, "below_floor": 0 }, { "month": "第8月", "opening": 13000.0, "income": 5000, "expense": 4000, "injection": 0, "net": 1000.0, "closing": 14000.0, "below_floor": 0 }, { "month": "第9月", "opening": 14000.0, "income": 5000, "expense": 4000, "injection": 0, "net": 1000.0, "closing": 15000.0, "below_floor": 0 }, { "month": "第10月", "opening": 15000.0, "income": 5000, "expense": 4000, "injection": 0, "net": 1000.0, "closing": 16000.0, "below_floor": 0 }, { "month": "第11月", "opening": 16000.0, "income": 5000, "expense": 4000, "injection": 0, "net": 1000.0, "closing": 17000.0, "below_floor": 0 }, { "month": "第12月", "opening": 17000.0, "income": 5000, "expense": 4000, "injection": 0, "net": 1000.0, "closing": 18000.0, "below_floor": 0 } ], "summary": { "total_income": 60000, "total_expense": 60000, "total_injection": 0, "final": 18000.0, "minimum_month_end": 8000.0, "minimum_including_opening": 8000.0, "first_below_floor": null, "first_negative_month": null, "opening_negative_gap": 0, "opening_floor_gap": 0, "upfront_topup_for_floor": 0, "first_nonnegative_month": "第1月", "first_at_floor_month": "第1月", "required_opening_for_floor": 16000.0 } }, "averaged": { "input": { "start_month": "2026-11", "unit": "CNY", "opening": 18000, "floor": 6000, "incomes": [ 5000, 5000, 5000, 5000, 5000, 5000, 5000, 5000, 5000, 5000, 5000, 5000 ], "expenses": [ 5000, 5000, 5000, 5000, 5000, 5000, 5000, 5000, 5000, 5000, 5000, 5000 ], "injections": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "months": [ "第1月", "第2月", "第3月", "第4月", "第5月", "第6月", "第7月", "第8月", "第9月", "第10月", "第11月", "第12月" ] }, "rows": [ { "month": "第1月", "opening": 18000.0, "income": 5000, "expense": 5000, "injection": 0, "net": 0.0, "closing": 18000.0, "below_floor": 0 }, { "month": "第2月", "opening": 18000.0, "income": 5000, "expense": 5000, "injection": 0, "net": 0.0, "closing": 18000.0, "below_floor": 0 }, { "month": "第3月", "opening": 18000.0, "income": 5000, "expense": 5000, "injection": 0, "net": 0.0, "closing": 18000.0, "below_floor": 0 }, { "month": "第4月", "opening": 18000.0, "income": 5000, "expense": 5000, "injection": 0, "net": 0.0, "closing": 18000.0, "below_floor": 0 }, { "month": "第5月", "opening": 18000.0, "income": 5000, "expense": 5000, "injection": 0, "net": 0.0, "closing": 18000.0, "below_floor": 0 }, { "month": "第6月", "opening": 18000.0, "income": 5000, "expense": 5000, "injection": 0, "net": 0.0, "closing": 18000.0, "below_floor": 0 }, { "month": "第7月", "opening": 18000.0, "income": 5000, "expense": 5000, "injection": 0, "net": 0.0, "closing": 18000.0, "below_floor": 0 }, { "month": "第8月", "opening": 18000.0, "income": 5000, "expense": 5000, "injection": 0, "net": 0.0, "closing": 18000.0, "below_floor": 0 }, { "month": "第9月", "opening": 18000.0, "income": 5000, "expense": 5000, "injection": 0, "net": 0.0, "closing": 18000.0, "below_floor": 0 }, { "month": "第10月", "opening": 18000.0, "income": 5000, "expense": 5000, "injection": 0, "net": 0.0, "closing": 18000.0, "below_floor": 0 }, { "month": "第11月", "opening": 18000.0, "income": 5000, "expense": 5000, "injection": 0, "net": 0.0, "closing": 18000.0, "below_floor": 0 }, { "month": "第12月", "opening": 18000.0, "income": 5000, "expense": 5000, "injection": 0, "net": 0.0, "closing": 18000.0, "below_floor": 0 } ], "summary": { "total_income": 60000, "total_expense": 60000, "total_injection": 0, "final": 18000.0, "minimum_month_end": 18000.0, "minimum_including_opening": 18000, "first_below_floor": null, "first_negative_month": null, "opening_negative_gap": 0, "opening_floor_gap": 0, "upfront_topup_for_floor": 0, "first_nonnegative_month": "第1月", "first_at_floor_month": "第1月", "required_opening_for_floor": 6000 } }, "first_month_due": { "input": { "start_month": "2026-11", "unit": "CNY", "opening": 18000, "floor": 6000, "incomes": [ 5000, 5000, 5000, 5000, 5000, 5000, 5000, 5000, 5000, 5000, 5000, 5000 ], "expenses": [ 16000, 4000, 4000, 4000, 4000, 4000, 4000, 4000, 4000, 4000, 4000, 4000 ], "injections": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "months": [ "第1月", "第2月", "第3月", "第4月", "第5月", "第6月", "第7月", "第8月", "第9月", "第10月", "第11月", "第12月" ] }, "rows": [ { "month": "第1月", "opening": 18000.0, "income": 5000, "expense": 16000, "injection": 0, "net": -11000.0, "closing": 7000.0, "below_floor": 0 }, { "month": "第2月", "opening": 7000.0, "income": 5000, "expense": 4000, "injection": 0, "net": 1000.0, "closing": 8000.0, "below_floor": 0 }, { "month": "第3月", "opening": 8000.0, "income": 5000, "expense": 4000, "injection": 0, "net": 1000.0, "closing": 9000.0, "below_floor": 0 }, { "month": "第4月", "opening": 9000.0, "income": 5000, "expense": 4000, "injection": 0, "net": 1000.0, "closing": 10000.0, "below_floor": 0 }, { "month": "第5月", "opening": 10000.0, "income": 5000, "expense": 4000, "injection": 0, "net": 1000.0, "closing": 11000.0, "below_floor": 0 }, { "month": "第6月", "opening": 11000.0, "income": 5000, "expense": 4000, "injection": 0, "net": 1000.0, "closing": 12000.0, "below_floor": 0 }, { "month": "第7月", "opening": 12000.0, "income": 5000, "expense": 4000, "injection": 0, "net": 1000.0, "closing": 13000.0, "below_floor": 0 }, { "month": "第8月", "opening": 13000.0, "income": 5000, "expense": 4000, "injection": 0, "net": 1000.0, "closing": 14000.0, "below_floor": 0 }, { "month": "第9月", "opening": 14000.0, "income": 5000, "expense": 4000, "injection": 0, "net": 1000.0, "closing": 15000.0, "below_floor": 0 }, { "month": "第10月", "opening": 15000.0, "income": 5000, "expense": 4000, "injection": 0, "net": 1000.0, "closing": 16000.0, "below_floor": 0 }, { "month": "第11月", "opening": 16000.0, "income": 5000, "expense": 4000, "injection": 0, "net": 1000.0, "closing": 17000.0, "below_floor": 0 }, { "month": "第12月", "opening": 17000.0, "income": 5000, "expense": 4000, "injection": 0, "net": 1000.0, "closing": 18000.0, "below_floor": 0 } ], "summary": { "total_income": 60000, "total_expense": 60000, "total_injection": 0, "final": 18000.0, "minimum_month_end": 7000.0, "minimum_including_opening": 7000.0, "first_below_floor": null, "first_negative_month": null, "opening_negative_gap": 0, "opening_floor_gap": 0, "upfront_topup_for_floor": 0, "first_nonnegative_month": "第1月", "first_at_floor_month": "第1月", "required_opening_for_floor": 17000.0 } }, "lower_opening": { "input": { "start_month": "2026-11", "unit": "CNY", "opening": 14000, "floor": 6000, "incomes": [ 5000, 5000, 5000, 5000, 5000, 5000, 5000, 5000, 5000, 5000, 5000, 5000 ], "expenses": [ 4000, 16000, 4000, 4000, 4000, 4000, 4000, 4000, 4000, 4000, 4000, 4000 ], "injections": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "months": [ "第1月", "第2月", "第3月", "第4月", "第5月", "第6月", "第7月", "第8月", "第9月", "第10月", "第11月", "第12月" ] }, "rows": [ { "month": "第1月", "opening": 14000.0, "income": 5000, "expense": 4000, "injection": 0, "net": 1000.0, "closing": 15000.0, "below_floor": 0 }, { "month": "第2月", "opening": 15000.0, "income": 5000, "expense": 16000, "injection": 0, "net": -11000.0, "closing": 4000.0, "below_floor": 2000.0 }, { "month": "第3月", "opening": 4000.0, "income": 5000, "expense": 4000, "injection": 0, "net": 1000.0, "closing": 5000.0, "below_floor": 1000.0 }, { "month": "第4月", "opening": 5000.0, "income": 5000, "expense": 4000, "injection": 0, "net": 1000.0, "closing": 6000.0, "below_floor": 0 }, { "month": "第5月", "opening": 6000.0, "income": 5000, "expense": 4000, "injection": 0, "net": 1000.0, "closing": 7000.0, "below_floor": 0 }, { "month": "第6月", "opening": 7000.0, "income": 5000, "expense": 4000, "injection": 0, "net": 1000.0, "closing": 8000.0, "below_floor": 0 }, { "month": "第7月", "opening": 8000.0, "income": 5000, "expense": 4000, "injection": 0, "net": 1000.0, "closing": 9000.0, "below_floor": 0 }, { "month": "第8月", "opening": 9000.0, "income": 5000, "expense": 4000, "injection": 0, "net": 1000.0, "closing": 10000.0, "below_floor": 0 }, { "month": "第9月", "opening": 10000.0, "income": 5000, "expense": 4000, "injection": 0, "net": 1000.0, "closing": 11000.0, "below_floor": 0 }, { "month": "第10月", "opening": 11000.0, "income": 5000, "expense": 4000, "injection": 0, "net": 1000.0, "closing": 12000.0, "below_floor": 0 }, { "month": "第11月", "opening": 12000.0, "income": 5000, "expense": 4000, "injection": 0, "net": 1000.0, "closing": 13000.0, "below_floor": 0 }, { "month": "第12月", "opening": 13000.0, "income": 5000, "expense": 4000, "injection": 0, "net": 1000.0, "closing": 14000.0, "below_floor": 0 } ], "summary": { "total_income": 60000, "total_expense": 60000, "total_injection": 0, "final": 14000.0, "minimum_month_end": 4000.0, "minimum_including_opening": 4000.0, "first_below_floor": "第2月", "first_negative_month": null, "opening_negative_gap": 0, "opening_floor_gap": 0, "upfront_topup_for_floor": 2000.0, "first_nonnegative_month": "第1月", "first_at_floor_month": "第1月", "required_opening_for_floor": 16000.0 } }, "month_2_intramonth": { "opening": 19000, "floor": 6000, "events": [ { "day": 3, "income": 0, "expense": 12000, "closing": 7000 }, { "day": 5, "income": 0, "expense": 4000, "closing": 3000 }, { "day": 25, "income": 5000, "expense": 0, "closing": 8000 } ], "minimum": 3000, "extra_for_floor": 3000, "final": 8000 } } }