{
  "DJ2-028": {
    "late": {
      "opening": "3500.00",
      "floor": "1000.00",
      "rows": [
        {
          "date": "2026-11-03",
          "label": "住房付款",
          "opening": "3500.00",
          "income": "0.00",
          "expense": "4000.00",
          "net": "-4000.00",
          "closing": "-500.00",
          "floor_gap": "1500.00"
        },
        {
          "date": "2026-11-10",
          "label": "日常付款",
          "opening": "-500.00",
          "income": "0.00",
          "expense": "1800.00",
          "net": "-1800.00",
          "closing": "-2300.00",
          "floor_gap": "3300.00"
        },
        {
          "date": "2026-11-17",
          "label": "必要付款",
          "opening": "-2300.00",
          "income": "0.00",
          "expense": "1200.00",
          "net": "-1200.00",
          "closing": "-3500.00",
          "floor_gap": "4500.00"
        },
        {
          "date": "2026-11-25",
          "label": "工资到账",
          "opening": "-3500.00",
          "income": "12000.00",
          "expense": "0.00",
          "net": "12000.00",
          "closing": "8500.00",
          "floor_gap": "0.00"
        },
        {
          "date": "2026-11-28",
          "label": "日常付款",
          "opening": "8500.00",
          "income": "0.00",
          "expense": "2000.00",
          "net": "-2000.00",
          "closing": "6500.00",
          "floor_gap": "0.00"
        }
      ],
      "total_income": "12000.00",
      "total_expense": "9000.00",
      "closing": "6500.00",
      "minimum_including_opening": "-3500.00",
      "minimum_closing": "-3500.00",
      "extra_to_zero": "3500.00",
      "extra_to_floor": "4500.00",
      "first_negative": "2026-11-03"
    },
    "early": {
      "opening": "3500.00",
      "floor": "1000.00",
      "rows": [
        {
          "date": "2026-11-02",
          "label": "工资到账",
          "opening": "3500.00",
          "income": "12000.00",
          "expense": "0.00",
          "net": "12000.00",
          "closing": "15500.00",
          "floor_gap": "0.00"
        },
        {
          "date": "2026-11-03",
          "label": "住房付款",
          "opening": "15500.00",
          "income": "0.00",
          "expense": "4000.00",
          "net": "-4000.00",
          "closing": "11500.00",
          "floor_gap": "0.00"
        },
        {
          "date": "2026-11-10",
          "label": "日常付款",
          "opening": "11500.00",
          "income": "0.00",
          "expense": "1800.00",
          "net": "-1800.00",
          "closing": "9700.00",
          "floor_gap": "0.00"
        },
        {
          "date": "2026-11-17",
          "label": "必要付款",
          "opening": "9700.00",
          "income": "0.00",
          "expense": "1200.00",
          "net": "-1200.00",
          "closing": "8500.00",
          "floor_gap": "0.00"
        },
        {
          "date": "2026-11-28",
          "label": "日常付款",
          "opening": "8500.00",
          "income": "0.00",
          "expense": "2000.00",
          "net": "-2000.00",
          "closing": "6500.00",
          "floor_gap": "0.00"
        }
      ],
      "total_income": "12000.00",
      "total_expense": "9000.00",
      "closing": "6500.00",
      "minimum_including_opening": "3500.00",
      "minimum_closing": "6500.00",
      "extra_to_zero": "0.00",
      "extra_to_floor": "0.00",
      "first_negative": null
    },
    "week_ends": [
      "2026-11-07",
      "2026-11-14",
      "2026-11-21",
      "2026-11-30"
    ],
    "late_weekly": {
      "opening": "3500.00",
      "floor": "1000.00",
      "rows": [
        {
          "date": "2026-11-07",
          "opening": "3500.00",
          "income": "0.00",
          "expense": "4000.00",
          "net": "-4000.00",
          "closing": "-500.00",
          "floor_gap": "1500.00"
        },
        {
          "date": "2026-11-14",
          "opening": "-500.00",
          "income": "0.00",
          "expense": "1800.00",
          "net": "-1800.00",
          "closing": "-2300.00",
          "floor_gap": "3300.00"
        },
        {
          "date": "2026-11-21",
          "opening": "-2300.00",
          "income": "0.00",
          "expense": "1200.00",
          "net": "-1200.00",
          "closing": "-3500.00",
          "floor_gap": "4500.00"
        },
        {
          "date": "2026-11-30",
          "opening": "-3500.00",
          "income": "12000.00",
          "expense": "2000.00",
          "net": "10000.00",
          "closing": "6500.00",
          "floor_gap": "0.00"
        }
      ],
      "total_income": "12000.00",
      "total_expense": "9000.00",
      "closing": "6500.00",
      "minimum_including_opening": "-3500.00",
      "minimum_closing": "-3500.00",
      "extra_to_zero": "3500.00",
      "extra_to_floor": "4500.00",
      "first_negative": "2026-11-07"
    },
    "early_weekly": {
      "opening": "3500.00",
      "floor": "1000.00",
      "rows": [
        {
          "date": "2026-11-07",
          "opening": "3500.00",
          "income": "12000.00",
          "expense": "4000.00",
          "net": "8000.00",
          "closing": "11500.00",
          "floor_gap": "0.00"
        },
        {
          "date": "2026-11-14",
          "opening": "11500.00",
          "income": "0.00",
          "expense": "1800.00",
          "net": "-1800.00",
          "closing": "9700.00",
          "floor_gap": "0.00"
        },
        {
          "date": "2026-11-21",
          "opening": "9700.00",
          "income": "0.00",
          "expense": "1200.00",
          "net": "-1200.00",
          "closing": "8500.00",
          "floor_gap": "0.00"
        },
        {
          "date": "2026-11-30",
          "opening": "8500.00",
          "income": "0.00",
          "expense": "2000.00",
          "net": "-2000.00",
          "closing": "6500.00",
          "floor_gap": "0.00"
        }
      ],
      "total_income": "12000.00",
      "total_expense": "9000.00",
      "closing": "6500.00",
      "minimum_including_opening": "3500.00",
      "minimum_closing": "6500.00",
      "extra_to_zero": "0.00",
      "extra_to_floor": "0.00",
      "first_negative": null
    }
  },
  "DJ2-029": {
    "schedule": {
      "opening": "2000.00",
      "floor": "0.00",
      "rows": [
        {
          "date": "2026-11-30",
          "label": "预留",
          "opening": "2000.00",
          "income": "2000.00",
          "expense": "0.00",
          "net": "2000.00",
          "closing": "4000.00",
          "floor_gap": "0.00"
        },
        {
          "date": "2026-12-31",
          "label": "预留",
          "opening": "4000.00",
          "income": "2000.00",
          "expense": "0.00",
          "net": "2000.00",
          "closing": "6000.00",
          "floor_gap": "0.00"
        },
        {
          "date": "2027-01-31",
          "label": "预留",
          "opening": "6000.00",
          "income": "2000.00",
          "expense": "0.00",
          "net": "2000.00",
          "closing": "8000.00",
          "floor_gap": "0.00"
        },
        {
          "date": "2027-02-05",
          "label": "春季缴费",
          "opening": "8000.00",
          "income": "0.00",
          "expense": "8000.00",
          "net": "-8000.00",
          "closing": "0.00",
          "floor_gap": "0.00"
        },
        {
          "date": "2027-02-28",
          "label": "第二学期预留",
          "opening": "0.00",
          "income": "1428.57",
          "expense": "0.00",
          "net": "1428.57",
          "closing": "1428.57",
          "floor_gap": "0.00"
        },
        {
          "date": "2027-03-31",
          "label": "第二学期预留",
          "opening": "1428.57",
          "income": "1428.57",
          "expense": "0.00",
          "net": "1428.57",
          "closing": "2857.14",
          "floor_gap": "0.00"
        },
        {
          "date": "2027-04-30",
          "label": "第二学期预留",
          "opening": "2857.14",
          "income": "1428.57",
          "expense": "0.00",
          "net": "1428.57",
          "closing": "4285.71",
          "floor_gap": "0.00"
        },
        {
          "date": "2027-05-31",
          "label": "第二学期预留",
          "opening": "4285.71",
          "income": "1428.57",
          "expense": "0.00",
          "net": "1428.57",
          "closing": "5714.28",
          "floor_gap": "0.00"
        },
        {
          "date": "2027-06-30",
          "label": "第二学期预留",
          "opening": "5714.28",
          "income": "1428.57",
          "expense": "0.00",
          "net": "1428.57",
          "closing": "7142.85",
          "floor_gap": "0.00"
        },
        {
          "date": "2027-07-31",
          "label": "第二学期预留",
          "opening": "7142.85",
          "income": "1428.57",
          "expense": "0.00",
          "net": "1428.57",
          "closing": "8571.42",
          "floor_gap": "0.00"
        },
        {
          "date": "2027-08-31",
          "label": "第二学期预留",
          "opening": "8571.42",
          "income": "1428.58",
          "expense": "0.00",
          "net": "1428.58",
          "closing": "10000.00",
          "floor_gap": "0.00"
        },
        {
          "date": "2027-09-05",
          "label": "秋季缴费",
          "opening": "10000.00",
          "income": "0.00",
          "expense": "10000.00",
          "net": "-10000.00",
          "closing": "0.00",
          "floor_gap": "0.00"
        }
      ],
      "total_income": "16000.00",
      "total_expense": "18000.00",
      "closing": "0.00",
      "minimum_including_opening": "0.00",
      "minimum_closing": "0.00",
      "extra_to_zero": "0.00",
      "extra_to_floor": "0.00",
      "first_negative": null
    },
    "first_fee": "8000.00",
    "second_fee": "10000.00",
    "start_options": [
      {
        "start": "2026-11",
        "available_deposits": 3,
        "monthly_needed": "2000.00"
      },
      {
        "start": "2026-12",
        "available_deposits": 2,
        "monthly_needed": "3000.00"
      },
      {
        "start": "2027-01",
        "available_deposits": 1,
        "monthly_needed": "6000.00"
      }
    ],
    "second_regular": "1428.57",
    "second_last": "1428.58",
    "flat_monthly": "1500.00",
    "flat_first_available": "6500.00",
    "flat_first_gap": "1500.00"
  },
  "DJ2-030": {
    "actual": {
      "opening": "6000.00",
      "floor": "2000.00",
      "rows": [
        {
          "date": "2026-11-30",
          "opening": "6000.00",
          "income": "0.00",
          "expense": "8000.00",
          "net": "-8000.00",
          "closing": "-2000.00",
          "floor_gap": "4000.00"
        },
        {
          "date": "2026-12-31",
          "opening": "-2000.00",
          "income": "18000.00",
          "expense": "8000.00",
          "net": "10000.00",
          "closing": "8000.00",
          "floor_gap": "0.00"
        },
        {
          "date": "2027-01-31",
          "opening": "8000.00",
          "income": "0.00",
          "expense": "8000.00",
          "net": "-8000.00",
          "closing": "0.00",
          "floor_gap": "2000.00"
        },
        {
          "date": "2027-02-28",
          "opening": "0.00",
          "income": "18000.00",
          "expense": "8000.00",
          "net": "10000.00",
          "closing": "10000.00",
          "floor_gap": "0.00"
        },
        {
          "date": "2027-03-31",
          "opening": "10000.00",
          "income": "0.00",
          "expense": "8000.00",
          "net": "-8000.00",
          "closing": "2000.00",
          "floor_gap": "0.00"
        },
        {
          "date": "2027-04-30",
          "opening": "2000.00",
          "income": "18000.00",
          "expense": "8000.00",
          "net": "10000.00",
          "closing": "12000.00",
          "floor_gap": "0.00"
        }
      ],
      "total_income": "54000.00",
      "total_expense": "48000.00",
      "closing": "12000.00",
      "minimum_including_opening": "-2000.00",
      "minimum_closing": "-2000.00",
      "extra_to_zero": "2000.00",
      "extra_to_floor": "4000.00",
      "first_negative": "2026-11-30"
    },
    "averaged": {
      "opening": "6000.00",
      "floor": "2000.00",
      "rows": [
        {
          "date": "2026-11-30",
          "opening": "6000.00",
          "income": "9000.00",
          "expense": "8000.00",
          "net": "1000.00",
          "closing": "7000.00",
          "floor_gap": "0.00"
        },
        {
          "date": "2026-12-31",
          "opening": "7000.00",
          "income": "9000.00",
          "expense": "8000.00",
          "net": "1000.00",
          "closing": "8000.00",
          "floor_gap": "0.00"
        },
        {
          "date": "2027-01-31",
          "opening": "8000.00",
          "income": "9000.00",
          "expense": "8000.00",
          "net": "1000.00",
          "closing": "9000.00",
          "floor_gap": "0.00"
        },
        {
          "date": "2027-02-28",
          "opening": "9000.00",
          "income": "9000.00",
          "expense": "8000.00",
          "net": "1000.00",
          "closing": "10000.00",
          "floor_gap": "0.00"
        },
        {
          "date": "2027-03-31",
          "opening": "10000.00",
          "income": "9000.00",
          "expense": "8000.00",
          "net": "1000.00",
          "closing": "11000.00",
          "floor_gap": "0.00"
        },
        {
          "date": "2027-04-30",
          "opening": "11000.00",
          "income": "9000.00",
          "expense": "8000.00",
          "net": "1000.00",
          "closing": "12000.00",
          "floor_gap": "0.00"
        }
      ],
      "total_income": "54000.00",
      "total_expense": "48000.00",
      "closing": "12000.00",
      "minimum_including_opening": "6000.00",
      "minimum_closing": "7000.00",
      "extra_to_zero": "0.00",
      "extra_to_floor": "0.00",
      "first_negative": null
    },
    "early": {
      "opening": "6000.00",
      "floor": "2000.00",
      "rows": [
        {
          "date": "2026-11-30",
          "opening": "6000.00",
          "income": "18000.00",
          "expense": "8000.00",
          "net": "10000.00",
          "closing": "16000.00",
          "floor_gap": "0.00"
        },
        {
          "date": "2026-12-31",
          "opening": "16000.00",
          "income": "0.00",
          "expense": "8000.00",
          "net": "-8000.00",
          "closing": "8000.00",
          "floor_gap": "0.00"
        },
        {
          "date": "2027-01-31",
          "opening": "8000.00",
          "income": "18000.00",
          "expense": "8000.00",
          "net": "10000.00",
          "closing": "18000.00",
          "floor_gap": "0.00"
        },
        {
          "date": "2027-02-28",
          "opening": "18000.00",
          "income": "0.00",
          "expense": "8000.00",
          "net": "-8000.00",
          "closing": "10000.00",
          "floor_gap": "0.00"
        },
        {
          "date": "2027-03-31",
          "opening": "10000.00",
          "income": "18000.00",
          "expense": "8000.00",
          "net": "10000.00",
          "closing": "20000.00",
          "floor_gap": "0.00"
        },
        {
          "date": "2027-04-30",
          "opening": "20000.00",
          "income": "0.00",
          "expense": "8000.00",
          "net": "-8000.00",
          "closing": "12000.00",
          "floor_gap": "0.00"
        }
      ],
      "total_income": "54000.00",
      "total_expense": "48000.00",
      "closing": "12000.00",
      "minimum_including_opening": "6000.00",
      "minimum_closing": "8000.00",
      "extra_to_zero": "0.00",
      "extra_to_floor": "0.00",
      "first_negative": null
    },
    "next_month_reserved": "10000.00",
    "cycle_net": "2000.00"
  },
  "DJ2-031": {
    "base": {
      "opening": "15000.00",
      "floor": "3000.00",
      "rows": [
        {
          "date": "2026-11-01",
          "label": "旧房租金",
          "opening": "15000.00",
          "income": "0.00",
          "expense": "3000.00",
          "net": "-3000.00",
          "closing": "12000.00",
          "floor_gap": "0.00"
        },
        {
          "date": "2026-11-03",
          "label": "新房押金",
          "opening": "12000.00",
          "income": "0.00",
          "expense": "6000.00",
          "net": "-6000.00",
          "closing": "6000.00",
          "floor_gap": "0.00"
        },
        {
          "date": "2026-11-05",
          "label": "新房租金",
          "opening": "6000.00",
          "income": "0.00",
          "expense": "3600.00",
          "net": "-3600.00",
          "closing": "2400.00",
          "floor_gap": "600.00"
        },
        {
          "date": "2026-11-08",
          "label": "搬运",
          "opening": "2400.00",
          "income": "0.00",
          "expense": "1200.00",
          "net": "-1200.00",
          "closing": "1200.00",
          "floor_gap": "1800.00"
        },
        {
          "date": "2026-11-10",
          "label": "前段生活费",
          "opening": "1200.00",
          "income": "0.00",
          "expense": "1500.00",
          "net": "-1500.00",
          "closing": "-300.00",
          "floor_gap": "3300.00"
        },
        {
          "date": "2026-11-20",
          "label": "工资",
          "opening": "-300.00",
          "income": "10000.00",
          "expense": "0.00",
          "net": "10000.00",
          "closing": "9700.00",
          "floor_gap": "0.00"
        },
        {
          "date": "2026-11-25",
          "label": "旧押金退回",
          "opening": "9700.00",
          "income": "5000.00",
          "expense": "0.00",
          "net": "5000.00",
          "closing": "14700.00",
          "floor_gap": "0.00"
        },
        {
          "date": "2026-11-28",
          "label": "后段生活费",
          "opening": "14700.00",
          "income": "0.00",
          "expense": "1500.00",
          "net": "-1500.00",
          "closing": "13200.00",
          "floor_gap": "0.00"
        }
      ],
      "total_income": "15000.00",
      "total_expense": "16800.00",
      "closing": "13200.00",
      "minimum_including_opening": "-300.00",
      "minimum_closing": "-300.00",
      "extra_to_zero": "300.00",
      "extra_to_floor": "3300.00",
      "first_negative": "2026-11-10"
    },
    "early_refund": {
      "opening": "15000.00",
      "floor": "3000.00",
      "rows": [
        {
          "date": "2026-11-01",
          "label": "旧房租金",
          "opening": "15000.00",
          "income": "0.00",
          "expense": "3000.00",
          "net": "-3000.00",
          "closing": "12000.00",
          "floor_gap": "0.00"
        },
        {
          "date": "2026-11-02",
          "label": "旧押金退回",
          "opening": "12000.00",
          "income": "5000.00",
          "expense": "0.00",
          "net": "5000.00",
          "closing": "17000.00",
          "floor_gap": "0.00"
        },
        {
          "date": "2026-11-03",
          "label": "新房押金",
          "opening": "17000.00",
          "income": "0.00",
          "expense": "6000.00",
          "net": "-6000.00",
          "closing": "11000.00",
          "floor_gap": "0.00"
        },
        {
          "date": "2026-11-05",
          "label": "新房租金",
          "opening": "11000.00",
          "income": "0.00",
          "expense": "3600.00",
          "net": "-3600.00",
          "closing": "7400.00",
          "floor_gap": "0.00"
        },
        {
          "date": "2026-11-08",
          "label": "搬运",
          "opening": "7400.00",
          "income": "0.00",
          "expense": "1200.00",
          "net": "-1200.00",
          "closing": "6200.00",
          "floor_gap": "0.00"
        },
        {
          "date": "2026-11-10",
          "label": "前段生活费",
          "opening": "6200.00",
          "income": "0.00",
          "expense": "1500.00",
          "net": "-1500.00",
          "closing": "4700.00",
          "floor_gap": "0.00"
        },
        {
          "date": "2026-11-20",
          "label": "工资",
          "opening": "4700.00",
          "income": "10000.00",
          "expense": "0.00",
          "net": "10000.00",
          "closing": "14700.00",
          "floor_gap": "0.00"
        },
        {
          "date": "2026-11-28",
          "label": "后段生活费",
          "opening": "14700.00",
          "income": "0.00",
          "expense": "1500.00",
          "net": "-1500.00",
          "closing": "13200.00",
          "floor_gap": "0.00"
        }
      ],
      "total_income": "15000.00",
      "total_expense": "16800.00",
      "closing": "13200.00",
      "minimum_including_opening": "4700.00",
      "minimum_closing": "4700.00",
      "extra_to_zero": "0.00",
      "extra_to_floor": "0.00",
      "first_negative": null
    },
    "delayed_refund": {
      "opening": "15000.00",
      "floor": "3000.00",
      "rows": [
        {
          "date": "2026-11-01",
          "label": "旧房租金",
          "opening": "15000.00",
          "income": "0.00",
          "expense": "3000.00",
          "net": "-3000.00",
          "closing": "12000.00",
          "floor_gap": "0.00"
        },
        {
          "date": "2026-11-03",
          "label": "新房押金",
          "opening": "12000.00",
          "income": "0.00",
          "expense": "6000.00",
          "net": "-6000.00",
          "closing": "6000.00",
          "floor_gap": "0.00"
        },
        {
          "date": "2026-11-05",
          "label": "新房租金",
          "opening": "6000.00",
          "income": "0.00",
          "expense": "3600.00",
          "net": "-3600.00",
          "closing": "2400.00",
          "floor_gap": "600.00"
        },
        {
          "date": "2026-11-08",
          "label": "搬运",
          "opening": "2400.00",
          "income": "0.00",
          "expense": "1200.00",
          "net": "-1200.00",
          "closing": "1200.00",
          "floor_gap": "1800.00"
        },
        {
          "date": "2026-11-10",
          "label": "前段生活费",
          "opening": "1200.00",
          "income": "0.00",
          "expense": "1500.00",
          "net": "-1500.00",
          "closing": "-300.00",
          "floor_gap": "3300.00"
        },
        {
          "date": "2026-11-20",
          "label": "工资",
          "opening": "-300.00",
          "income": "10000.00",
          "expense": "0.00",
          "net": "10000.00",
          "closing": "9700.00",
          "floor_gap": "0.00"
        },
        {
          "date": "2026-11-28",
          "label": "后段生活费",
          "opening": "9700.00",
          "income": "0.00",
          "expense": "1500.00",
          "net": "-1500.00",
          "closing": "8200.00",
          "floor_gap": "0.00"
        },
        {
          "date": "2026-12-05",
          "label": "旧押金退回",
          "opening": "8200.00",
          "income": "5000.00",
          "expense": "0.00",
          "net": "5000.00",
          "closing": "13200.00",
          "floor_gap": "0.00"
        }
      ],
      "total_income": "15000.00",
      "total_expense": "16800.00",
      "closing": "13200.00",
      "minimum_including_opening": "-300.00",
      "minimum_closing": "-300.00",
      "extra_to_zero": "300.00",
      "extra_to_floor": "3300.00",
      "first_negative": "2026-11-10"
    },
    "partial_refund": {
      "opening": "15000.00",
      "floor": "3000.00",
      "rows": [
        {
          "date": "2026-11-01",
          "label": "旧房租金",
          "opening": "15000.00",
          "income": "0.00",
          "expense": "3000.00",
          "net": "-3000.00",
          "closing": "12000.00",
          "floor_gap": "0.00"
        },
        {
          "date": "2026-11-03",
          "label": "新房押金",
          "opening": "12000.00",
          "income": "0.00",
          "expense": "6000.00",
          "net": "-6000.00",
          "closing": "6000.00",
          "floor_gap": "0.00"
        },
        {
          "date": "2026-11-05",
          "label": "新房租金",
          "opening": "6000.00",
          "income": "0.00",
          "expense": "3600.00",
          "net": "-3600.00",
          "closing": "2400.00",
          "floor_gap": "600.00"
        },
        {
          "date": "2026-11-08",
          "label": "搬运",
          "opening": "2400.00",
          "income": "0.00",
          "expense": "1200.00",
          "net": "-1200.00",
          "closing": "1200.00",
          "floor_gap": "1800.00"
        },
        {
          "date": "2026-11-10",
          "label": "前段生活费",
          "opening": "1200.00",
          "income": "0.00",
          "expense": "1500.00",
          "net": "-1500.00",
          "closing": "-300.00",
          "floor_gap": "3300.00"
        },
        {
          "date": "2026-11-20",
          "label": "工资",
          "opening": "-300.00",
          "income": "10000.00",
          "expense": "0.00",
          "net": "10000.00",
          "closing": "9700.00",
          "floor_gap": "0.00"
        },
        {
          "date": "2026-11-25",
          "label": "旧押金退回",
          "opening": "9700.00",
          "income": "4200.00",
          "expense": "0.00",
          "net": "4200.00",
          "closing": "13900.00",
          "floor_gap": "0.00"
        },
        {
          "date": "2026-11-28",
          "label": "后段生活费",
          "opening": "13900.00",
          "income": "0.00",
          "expense": "1500.00",
          "net": "-1500.00",
          "closing": "12400.00",
          "floor_gap": "0.00"
        }
      ],
      "total_income": "14200.00",
      "total_expense": "16800.00",
      "closing": "12400.00",
      "minimum_including_opening": "-300.00",
      "minimum_closing": "-300.00",
      "extra_to_zero": "300.00",
      "extra_to_floor": "3300.00",
      "first_negative": "2026-11-10"
    },
    "consumed": "10800.00",
    "new_locked": "6000.00",
    "old_released": "5000.00",
    "november_without_refund": "8200.00",
    "partial_difference": "800.00"
  },
  "DJ2-032": {
    "original": {
      "opening": "30000.00",
      "floor": "5000.00",
      "rows": [
        {
          "date": "2026-11-05",
          "label": "定金",
          "opening": "30000.00",
          "income": "0.00",
          "expense": "12000.00",
          "net": "-12000.00",
          "closing": "18000.00",
          "floor_gap": "0.00"
        },
        {
          "date": "2026-11-25",
          "label": "常规收支后结余",
          "opening": "18000.00",
          "income": "8000.00",
          "expense": "0.00",
          "net": "8000.00",
          "closing": "26000.00",
          "floor_gap": "0.00"
        },
        {
          "date": "2026-12-10",
          "label": "进度款",
          "opening": "26000.00",
          "income": "0.00",
          "expense": "30000.00",
          "net": "-30000.00",
          "closing": "-4000.00",
          "floor_gap": "9000.00"
        },
        {
          "date": "2026-12-25",
          "label": "常规收支后结余",
          "opening": "-4000.00",
          "income": "8000.00",
          "expense": "0.00",
          "net": "8000.00",
          "closing": "4000.00",
          "floor_gap": "1000.00"
        },
        {
          "date": "2027-01-15",
          "label": "验收款",
          "opening": "4000.00",
          "income": "0.00",
          "expense": "12000.00",
          "net": "-12000.00",
          "closing": "-8000.00",
          "floor_gap": "13000.00"
        },
        {
          "date": "2027-01-25",
          "label": "常规收支后结余",
          "opening": "-8000.00",
          "income": "8000.00",
          "expense": "0.00",
          "net": "8000.00",
          "closing": "0.00",
          "floor_gap": "5000.00"
        },
        {
          "date": "2027-02-10",
          "label": "尾款",
          "opening": "0.00",
          "income": "0.00",
          "expense": "6000.00",
          "net": "-6000.00",
          "closing": "-6000.00",
          "floor_gap": "11000.00"
        },
        {
          "date": "2027-02-25",
          "label": "常规收支后结余",
          "opening": "-6000.00",
          "income": "8000.00",
          "expense": "0.00",
          "net": "8000.00",
          "closing": "2000.00",
          "floor_gap": "3000.00"
        }
      ],
      "total_income": "32000.00",
      "total_expense": "60000.00",
      "closing": "2000.00",
      "minimum_including_opening": "-8000.00",
      "minimum_closing": "-8000.00",
      "extra_to_zero": "8000.00",
      "extra_to_floor": "13000.00",
      "first_negative": "2026-12-10"
    },
    "later": {
      "opening": "30000.00",
      "floor": "5000.00",
      "rows": [
        {
          "date": "2026-11-05",
          "label": "定金",
          "opening": "30000.00",
          "income": "0.00",
          "expense": "12000.00",
          "net": "-12000.00",
          "closing": "18000.00",
          "floor_gap": "0.00"
        },
        {
          "date": "2026-11-25",
          "label": "常规收支后结余",
          "opening": "18000.00",
          "income": "8000.00",
          "expense": "0.00",
          "net": "8000.00",
          "closing": "26000.00",
          "floor_gap": "0.00"
        },
        {
          "date": "2026-12-25",
          "label": "常规收支后结余",
          "opening": "26000.00",
          "income": "8000.00",
          "expense": "0.00",
          "net": "8000.00",
          "closing": "34000.00",
          "floor_gap": "0.00"
        },
        {
          "date": "2026-12-26",
          "label": "进度款",
          "opening": "34000.00",
          "income": "0.00",
          "expense": "30000.00",
          "net": "-30000.00",
          "closing": "4000.00",
          "floor_gap": "1000.00"
        },
        {
          "date": "2027-01-25",
          "label": "常规收支后结余",
          "opening": "4000.00",
          "income": "8000.00",
          "expense": "0.00",
          "net": "8000.00",
          "closing": "12000.00",
          "floor_gap": "0.00"
        },
        {
          "date": "2027-01-26",
          "label": "验收款",
          "opening": "12000.00",
          "income": "0.00",
          "expense": "12000.00",
          "net": "-12000.00",
          "closing": "0.00",
          "floor_gap": "5000.00"
        },
        {
          "date": "2027-02-25",
          "label": "常规收支后结余",
          "opening": "0.00",
          "income": "8000.00",
          "expense": "0.00",
          "net": "8000.00",
          "closing": "8000.00",
          "floor_gap": "0.00"
        },
        {
          "date": "2027-02-26",
          "label": "尾款",
          "opening": "8000.00",
          "income": "0.00",
          "expense": "6000.00",
          "net": "-6000.00",
          "closing": "2000.00",
          "floor_gap": "3000.00"
        }
      ],
      "total_income": "32000.00",
      "total_expense": "60000.00",
      "closing": "2000.00",
      "minimum_including_opening": "0.00",
      "minimum_closing": "0.00",
      "extra_to_zero": "0.00",
      "extra_to_floor": "5000.00",
      "first_negative": null
    },
    "monthly_view": {
      "opening": "30000.00",
      "floor": "5000.00",
      "rows": [
        {
          "date": "2026-11-30",
          "opening": "30000.00",
          "income": "8000.00",
          "expense": "12000.00",
          "net": "-4000.00",
          "closing": "26000.00",
          "floor_gap": "0.00"
        },
        {
          "date": "2026-12-31",
          "opening": "26000.00",
          "income": "8000.00",
          "expense": "30000.00",
          "net": "-22000.00",
          "closing": "4000.00",
          "floor_gap": "1000.00"
        },
        {
          "date": "2027-01-31",
          "opening": "4000.00",
          "income": "8000.00",
          "expense": "12000.00",
          "net": "-4000.00",
          "closing": "0.00",
          "floor_gap": "5000.00"
        },
        {
          "date": "2027-02-28",
          "opening": "0.00",
          "income": "8000.00",
          "expense": "6000.00",
          "net": "2000.00",
          "closing": "2000.00",
          "floor_gap": "3000.00"
        }
      ],
      "total_income": "32000.00",
      "total_expense": "60000.00",
      "closing": "2000.00",
      "minimum_including_opening": "0.00",
      "minimum_closing": "0.00",
      "extra_to_zero": "0.00",
      "extra_to_floor": "5000.00",
      "first_negative": null
    },
    "contract_total": "60000.00",
    "requirements": [
      {
        "date": "2026-11-05",
        "cumulative_payment": "12000.00",
        "available_surplus": "0.00",
        "minimum_opening": "17000.00"
      },
      {
        "date": "2026-12-10",
        "cumulative_payment": "42000.00",
        "available_surplus": "8000.00",
        "minimum_opening": "39000.00"
      },
      {
        "date": "2027-01-15",
        "cumulative_payment": "54000.00",
        "available_surplus": "16000.00",
        "minimum_opening": "43000.00"
      },
      {
        "date": "2027-02-10",
        "cumulative_payment": "60000.00",
        "available_surplus": "24000.00",
        "minimum_opening": "41000.00"
      }
    ]
  },
  "DJ2-033": {
    "scenarios": {
      "2026-08": {
        "opening": "2000.00",
        "floor": "0.00",
        "rows": [
          {
            "date": "2026-08-31",
            "label": "每月预留",
            "opening": "2000.00",
            "income": "2000.00",
            "expense": "0.00",
            "net": "2000.00",
            "closing": "4000.00",
            "floor_gap": "0.00"
          },
          {
            "date": "2026-09-30",
            "label": "每月预留",
            "opening": "4000.00",
            "income": "2000.00",
            "expense": "0.00",
            "net": "2000.00",
            "closing": "6000.00",
            "floor_gap": "0.00"
          },
          {
            "date": "2026-10-31",
            "label": "每月预留",
            "opening": "6000.00",
            "income": "2000.00",
            "expense": "0.00",
            "net": "2000.00",
            "closing": "8000.00",
            "floor_gap": "0.00"
          },
          {
            "date": "2026-11-30",
            "label": "每月预留",
            "opening": "8000.00",
            "income": "2000.00",
            "expense": "0.00",
            "net": "2000.00",
            "closing": "10000.00",
            "floor_gap": "0.00"
          },
          {
            "date": "2026-12-15",
            "label": "出行付款",
            "opening": "10000.00",
            "income": "0.00",
            "expense": "3000.00",
            "net": "-3000.00",
            "closing": "7000.00",
            "floor_gap": "0.00"
          },
          {
            "date": "2026-12-31",
            "label": "每月预留",
            "opening": "7000.00",
            "income": "2000.00",
            "expense": "0.00",
            "net": "2000.00",
            "closing": "9000.00",
            "floor_gap": "0.00"
          },
          {
            "date": "2027-01-20",
            "label": "礼物付款",
            "opening": "9000.00",
            "income": "0.00",
            "expense": "4500.00",
            "net": "-4500.00",
            "closing": "4500.00",
            "floor_gap": "0.00"
          },
          {
            "date": "2027-01-31",
            "label": "每月预留",
            "opening": "4500.00",
            "income": "2000.00",
            "expense": "0.00",
            "net": "2000.00",
            "closing": "6500.00",
            "floor_gap": "0.00"
          },
          {
            "date": "2027-02-01",
            "label": "其他节日付款",
            "opening": "6500.00",
            "income": "0.00",
            "expense": "4500.00",
            "net": "-4500.00",
            "closing": "2000.00",
            "floor_gap": "0.00"
          }
        ],
        "total_income": "12000.00",
        "total_expense": "12000.00",
        "closing": "2000.00",
        "minimum_including_opening": "2000.00",
        "minimum_closing": "2000.00",
        "extra_to_zero": "0.00",
        "extra_to_floor": "0.00",
        "first_negative": null
      },
      "2026-10": {
        "opening": "2000.00",
        "floor": "0.00",
        "rows": [
          {
            "date": "2026-10-31",
            "label": "每月预留",
            "opening": "2000.00",
            "income": "2000.00",
            "expense": "0.00",
            "net": "2000.00",
            "closing": "4000.00",
            "floor_gap": "0.00"
          },
          {
            "date": "2026-11-30",
            "label": "每月预留",
            "opening": "4000.00",
            "income": "2000.00",
            "expense": "0.00",
            "net": "2000.00",
            "closing": "6000.00",
            "floor_gap": "0.00"
          },
          {
            "date": "2026-12-15",
            "label": "出行付款",
            "opening": "6000.00",
            "income": "0.00",
            "expense": "3000.00",
            "net": "-3000.00",
            "closing": "3000.00",
            "floor_gap": "0.00"
          },
          {
            "date": "2026-12-31",
            "label": "每月预留",
            "opening": "3000.00",
            "income": "2000.00",
            "expense": "0.00",
            "net": "2000.00",
            "closing": "5000.00",
            "floor_gap": "0.00"
          },
          {
            "date": "2027-01-20",
            "label": "礼物付款",
            "opening": "5000.00",
            "income": "0.00",
            "expense": "4500.00",
            "net": "-4500.00",
            "closing": "500.00",
            "floor_gap": "0.00"
          },
          {
            "date": "2027-01-31",
            "label": "每月预留",
            "opening": "500.00",
            "income": "2000.00",
            "expense": "0.00",
            "net": "2000.00",
            "closing": "2500.00",
            "floor_gap": "0.00"
          },
          {
            "date": "2027-02-01",
            "label": "其他节日付款",
            "opening": "2500.00",
            "income": "0.00",
            "expense": "4500.00",
            "net": "-4500.00",
            "closing": "-2000.00",
            "floor_gap": "2000.00"
          }
        ],
        "total_income": "8000.00",
        "total_expense": "12000.00",
        "closing": "-2000.00",
        "minimum_including_opening": "-2000.00",
        "minimum_closing": "-2000.00",
        "extra_to_zero": "2000.00",
        "extra_to_floor": "2000.00",
        "first_negative": "2027-02-01"
      },
      "2026-11": {
        "opening": "2000.00",
        "floor": "0.00",
        "rows": [
          {
            "date": "2026-11-30",
            "label": "每月预留",
            "opening": "2000.00",
            "income": "2000.00",
            "expense": "0.00",
            "net": "2000.00",
            "closing": "4000.00",
            "floor_gap": "0.00"
          },
          {
            "date": "2026-12-15",
            "label": "出行付款",
            "opening": "4000.00",
            "income": "0.00",
            "expense": "3000.00",
            "net": "-3000.00",
            "closing": "1000.00",
            "floor_gap": "0.00"
          },
          {
            "date": "2026-12-31",
            "label": "每月预留",
            "opening": "1000.00",
            "income": "2000.00",
            "expense": "0.00",
            "net": "2000.00",
            "closing": "3000.00",
            "floor_gap": "0.00"
          },
          {
            "date": "2027-01-20",
            "label": "礼物付款",
            "opening": "3000.00",
            "income": "0.00",
            "expense": "4500.00",
            "net": "-4500.00",
            "closing": "-1500.00",
            "floor_gap": "1500.00"
          },
          {
            "date": "2027-01-31",
            "label": "每月预留",
            "opening": "-1500.00",
            "income": "2000.00",
            "expense": "0.00",
            "net": "2000.00",
            "closing": "500.00",
            "floor_gap": "0.00"
          },
          {
            "date": "2027-02-01",
            "label": "其他节日付款",
            "opening": "500.00",
            "income": "0.00",
            "expense": "4500.00",
            "net": "-4500.00",
            "closing": "-4000.00",
            "floor_gap": "4000.00"
          }
        ],
        "total_income": "6000.00",
        "total_expense": "12000.00",
        "closing": "-4000.00",
        "minimum_including_opening": "-4000.00",
        "minimum_closing": "-4000.00",
        "extra_to_zero": "4000.00",
        "extra_to_floor": "4000.00",
        "first_negative": "2027-01-20"
      },
      "2026-12": {
        "opening": "2000.00",
        "floor": "0.00",
        "rows": [
          {
            "date": "2026-12-15",
            "label": "出行付款",
            "opening": "2000.00",
            "income": "0.00",
            "expense": "3000.00",
            "net": "-3000.00",
            "closing": "-1000.00",
            "floor_gap": "1000.00"
          },
          {
            "date": "2026-12-31",
            "label": "每月预留",
            "opening": "-1000.00",
            "income": "2000.00",
            "expense": "0.00",
            "net": "2000.00",
            "closing": "1000.00",
            "floor_gap": "0.00"
          },
          {
            "date": "2027-01-20",
            "label": "礼物付款",
            "opening": "1000.00",
            "income": "0.00",
            "expense": "4500.00",
            "net": "-4500.00",
            "closing": "-3500.00",
            "floor_gap": "3500.00"
          },
          {
            "date": "2027-01-31",
            "label": "每月预留",
            "opening": "-3500.00",
            "income": "2000.00",
            "expense": "0.00",
            "net": "2000.00",
            "closing": "-1500.00",
            "floor_gap": "1500.00"
          },
          {
            "date": "2027-02-01",
            "label": "其他节日付款",
            "opening": "-1500.00",
            "income": "0.00",
            "expense": "4500.00",
            "net": "-4500.00",
            "closing": "-6000.00",
            "floor_gap": "6000.00"
          }
        ],
        "total_income": "4000.00",
        "total_expense": "12000.00",
        "closing": "-6000.00",
        "minimum_including_opening": "-6000.00",
        "minimum_closing": "-6000.00",
        "extra_to_zero": "6000.00",
        "extra_to_floor": "6000.00",
        "first_negative": "2026-12-15"
      }
    },
    "november_topups": [
      {
        "date": "2027-01-20",
        "amount": "1500.00"
      },
      {
        "date": "2027-02-01",
        "amount": "2500.00"
      }
    ],
    "total_target": "12000.00",
    "november_total_prepared": "8000.00"
  },
  "DJ2-034": {
    "concentrated": {
      "opening": "2500.00",
      "floor": "1000.00",
      "rows": [
        {
          "date": "2026-11-30",
          "opening": "2500.00",
          "income": "700.00",
          "expense": "0.00",
          "net": "700.00",
          "closing": "3200.00",
          "floor_gap": "0.00"
        },
        {
          "date": "2026-12-31",
          "opening": "3200.00",
          "income": "700.00",
          "expense": "3600.00",
          "net": "-2900.00",
          "closing": "300.00",
          "floor_gap": "700.00"
        },
        {
          "date": "2027-01-31",
          "opening": "300.00",
          "income": "700.00",
          "expense": "0.00",
          "net": "700.00",
          "closing": "1000.00",
          "floor_gap": "0.00"
        },
        {
          "date": "2027-02-28",
          "opening": "1000.00",
          "income": "700.00",
          "expense": "0.00",
          "net": "700.00",
          "closing": "1700.00",
          "floor_gap": "0.00"
        },
        {
          "date": "2027-03-31",
          "opening": "1700.00",
          "income": "700.00",
          "expense": "0.00",
          "net": "700.00",
          "closing": "2400.00",
          "floor_gap": "0.00"
        },
        {
          "date": "2027-04-30",
          "opening": "2400.00",
          "income": "700.00",
          "expense": "0.00",
          "net": "700.00",
          "closing": "3100.00",
          "floor_gap": "0.00"
        },
        {
          "date": "2027-05-31",
          "opening": "3100.00",
          "income": "700.00",
          "expense": "0.00",
          "net": "700.00",
          "closing": "3800.00",
          "floor_gap": "0.00"
        },
        {
          "date": "2027-06-30",
          "opening": "3800.00",
          "income": "700.00",
          "expense": "0.00",
          "net": "700.00",
          "closing": "4500.00",
          "floor_gap": "0.00"
        },
        {
          "date": "2027-07-31",
          "opening": "4500.00",
          "income": "700.00",
          "expense": "0.00",
          "net": "700.00",
          "closing": "5200.00",
          "floor_gap": "0.00"
        },
        {
          "date": "2027-08-31",
          "opening": "5200.00",
          "income": "700.00",
          "expense": "0.00",
          "net": "700.00",
          "closing": "5900.00",
          "floor_gap": "0.00"
        },
        {
          "date": "2027-09-30",
          "opening": "5900.00",
          "income": "700.00",
          "expense": "0.00",
          "net": "700.00",
          "closing": "6600.00",
          "floor_gap": "0.00"
        },
        {
          "date": "2027-10-31",
          "opening": "6600.00",
          "income": "700.00",
          "expense": "0.00",
          "net": "700.00",
          "closing": "7300.00",
          "floor_gap": "0.00"
        }
      ],
      "total_income": "8400.00",
      "total_expense": "3600.00",
      "closing": "7300.00",
      "minimum_including_opening": "300.00",
      "minimum_closing": "300.00",
      "extra_to_zero": "0.00",
      "extra_to_floor": "700.00",
      "first_negative": null
    },
    "staggered": {
      "opening": "2500.00",
      "floor": "1000.00",
      "rows": [
        {
          "date": "2026-11-30",
          "opening": "2500.00",
          "income": "700.00",
          "expense": "1200.00",
          "net": "-500.00",
          "closing": "2000.00",
          "floor_gap": "0.00"
        },
        {
          "date": "2026-12-31",
          "opening": "2000.00",
          "income": "700.00",
          "expense": "0.00",
          "net": "700.00",
          "closing": "2700.00",
          "floor_gap": "0.00"
        },
        {
          "date": "2027-01-31",
          "opening": "2700.00",
          "income": "700.00",
          "expense": "0.00",
          "net": "700.00",
          "closing": "3400.00",
          "floor_gap": "0.00"
        },
        {
          "date": "2027-02-28",
          "opening": "3400.00",
          "income": "700.00",
          "expense": "0.00",
          "net": "700.00",
          "closing": "4100.00",
          "floor_gap": "0.00"
        },
        {
          "date": "2027-03-31",
          "opening": "4100.00",
          "income": "700.00",
          "expense": "1800.00",
          "net": "-1100.00",
          "closing": "3000.00",
          "floor_gap": "0.00"
        },
        {
          "date": "2027-04-30",
          "opening": "3000.00",
          "income": "700.00",
          "expense": "0.00",
          "net": "700.00",
          "closing": "3700.00",
          "floor_gap": "0.00"
        },
        {
          "date": "2027-05-31",
          "opening": "3700.00",
          "income": "700.00",
          "expense": "0.00",
          "net": "700.00",
          "closing": "4400.00",
          "floor_gap": "0.00"
        },
        {
          "date": "2027-06-30",
          "opening": "4400.00",
          "income": "700.00",
          "expense": "0.00",
          "net": "700.00",
          "closing": "5100.00",
          "floor_gap": "0.00"
        },
        {
          "date": "2027-07-31",
          "opening": "5100.00",
          "income": "700.00",
          "expense": "600.00",
          "net": "100.00",
          "closing": "5200.00",
          "floor_gap": "0.00"
        },
        {
          "date": "2027-08-31",
          "opening": "5200.00",
          "income": "700.00",
          "expense": "0.00",
          "net": "700.00",
          "closing": "5900.00",
          "floor_gap": "0.00"
        },
        {
          "date": "2027-09-30",
          "opening": "5900.00",
          "income": "700.00",
          "expense": "0.00",
          "net": "700.00",
          "closing": "6600.00",
          "floor_gap": "0.00"
        },
        {
          "date": "2027-10-31",
          "opening": "6600.00",
          "income": "700.00",
          "expense": "0.00",
          "net": "700.00",
          "closing": "7300.00",
          "floor_gap": "0.00"
        }
      ],
      "total_income": "8400.00",
      "total_expense": "3600.00",
      "closing": "7300.00",
      "minimum_including_opening": "2000.00",
      "minimum_closing": "2000.00",
      "extra_to_zero": "0.00",
      "extra_to_floor": "0.00",
      "first_negative": null
    },
    "averaged": {
      "opening": "2500.00",
      "floor": "1000.00",
      "rows": [
        {
          "date": "2026-11-30",
          "opening": "2500.00",
          "income": "700.00",
          "expense": "300.00",
          "net": "400.00",
          "closing": "2900.00",
          "floor_gap": "0.00"
        },
        {
          "date": "2026-12-31",
          "opening": "2900.00",
          "income": "700.00",
          "expense": "300.00",
          "net": "400.00",
          "closing": "3300.00",
          "floor_gap": "0.00"
        },
        {
          "date": "2027-01-31",
          "opening": "3300.00",
          "income": "700.00",
          "expense": "300.00",
          "net": "400.00",
          "closing": "3700.00",
          "floor_gap": "0.00"
        },
        {
          "date": "2027-02-28",
          "opening": "3700.00",
          "income": "700.00",
          "expense": "300.00",
          "net": "400.00",
          "closing": "4100.00",
          "floor_gap": "0.00"
        },
        {
          "date": "2027-03-31",
          "opening": "4100.00",
          "income": "700.00",
          "expense": "300.00",
          "net": "400.00",
          "closing": "4500.00",
          "floor_gap": "0.00"
        },
        {
          "date": "2027-04-30",
          "opening": "4500.00",
          "income": "700.00",
          "expense": "300.00",
          "net": "400.00",
          "closing": "4900.00",
          "floor_gap": "0.00"
        },
        {
          "date": "2027-05-31",
          "opening": "4900.00",
          "income": "700.00",
          "expense": "300.00",
          "net": "400.00",
          "closing": "5300.00",
          "floor_gap": "0.00"
        },
        {
          "date": "2027-06-30",
          "opening": "5300.00",
          "income": "700.00",
          "expense": "300.00",
          "net": "400.00",
          "closing": "5700.00",
          "floor_gap": "0.00"
        },
        {
          "date": "2027-07-31",
          "opening": "5700.00",
          "income": "700.00",
          "expense": "300.00",
          "net": "400.00",
          "closing": "6100.00",
          "floor_gap": "0.00"
        },
        {
          "date": "2027-08-31",
          "opening": "6100.00",
          "income": "700.00",
          "expense": "300.00",
          "net": "400.00",
          "closing": "6500.00",
          "floor_gap": "0.00"
        },
        {
          "date": "2027-09-30",
          "opening": "6500.00",
          "income": "700.00",
          "expense": "300.00",
          "net": "400.00",
          "closing": "6900.00",
          "floor_gap": "0.00"
        },
        {
          "date": "2027-10-31",
          "opening": "6900.00",
          "income": "700.00",
          "expense": "300.00",
          "net": "400.00",
          "closing": "7300.00",
          "floor_gap": "0.00"
        }
      ],
      "total_income": "8400.00",
      "total_expense": "3600.00",
      "closing": "7300.00",
      "minimum_including_opening": "2500.00",
      "minimum_closing": "2900.00",
      "extra_to_zero": "0.00",
      "extra_to_floor": "0.00",
      "first_negative": null
    },
    "subscription_amounts": [
      "1200.00",
      "1800.00",
      "600.00"
    ],
    "annual_total": "3600.00",
    "monthly_average": "300.00"
  },
  "DJ2-035": {
    "original": {
      "opening": "10000.00",
      "floor": "0.00",
      "rows": [
        {
          "date": "2027-01-31",
          "opening": "10000.00",
          "income": "12000.00",
          "expense": "10000.00",
          "net": "2000.00",
          "closing": "12000.00",
          "floor_gap": "0.00"
        },
        {
          "date": "2027-02-28",
          "opening": "12000.00",
          "income": "12000.00",
          "expense": "10000.00",
          "net": "2000.00",
          "closing": "14000.00",
          "floor_gap": "0.00"
        },
        {
          "date": "2027-03-31",
          "opening": "14000.00",
          "income": "12000.00",
          "expense": "10000.00",
          "net": "2000.00",
          "closing": "16000.00",
          "floor_gap": "0.00"
        },
        {
          "date": "2027-04-30",
          "opening": "16000.00",
          "income": "12000.00",
          "expense": "10000.00",
          "net": "2000.00",
          "closing": "18000.00",
          "floor_gap": "0.00"
        },
        {
          "date": "2027-05-31",
          "opening": "18000.00",
          "income": "12000.00",
          "expense": "10000.00",
          "net": "2000.00",
          "closing": "20000.00",
          "floor_gap": "0.00"
        },
        {
          "date": "2027-06-30",
          "opening": "20000.00",
          "income": "12000.00",
          "expense": "10000.00",
          "net": "2000.00",
          "closing": "22000.00",
          "floor_gap": "0.00"
        },
        {
          "date": "2027-07-31",
          "opening": "22000.00",
          "income": "12000.00",
          "expense": "10000.00",
          "net": "2000.00",
          "closing": "24000.00",
          "floor_gap": "0.00"
        },
        {
          "date": "2027-08-31",
          "opening": "24000.00",
          "income": "12000.00",
          "expense": "10000.00",
          "net": "2000.00",
          "closing": "26000.00",
          "floor_gap": "0.00"
        },
        {
          "date": "2027-09-30",
          "opening": "26000.00",
          "income": "12000.00",
          "expense": "10000.00",
          "net": "2000.00",
          "closing": "28000.00",
          "floor_gap": "0.00"
        },
        {
          "date": "2027-10-31",
          "opening": "28000.00",
          "income": "12000.00",
          "expense": "10000.00",
          "net": "2000.00",
          "closing": "30000.00",
          "floor_gap": "0.00"
        },
        {
          "date": "2027-11-30",
          "opening": "30000.00",
          "income": "12000.00",
          "expense": "10000.00",
          "net": "2000.00",
          "closing": "32000.00",
          "floor_gap": "0.00"
        },
        {
          "date": "2027-12-31",
          "opening": "32000.00",
          "income": "12000.00",
          "expense": "10000.00",
          "net": "2000.00",
          "closing": "34000.00",
          "floor_gap": "0.00"
        }
      ],
      "total_income": "144000.00",
      "total_expense": "120000.00",
      "closing": "34000.00",
      "minimum_including_opening": "10000.00",
      "minimum_closing": "12000.00",
      "extra_to_zero": "0.00",
      "extra_to_floor": "0.00",
      "first_negative": null
    },
    "actual": {
      "opening": "10000.00",
      "floor": "0.00",
      "rows": [
        {
          "date": "2027-01-31",
          "opening": "10000.00",
          "income": "12000.00",
          "expense": "10300.00",
          "net": "1700.00",
          "closing": "11700.00",
          "floor_gap": "0.00"
        },
        {
          "date": "2027-02-28",
          "opening": "11700.00",
          "income": "12000.00",
          "expense": "10800.00",
          "net": "1200.00",
          "closing": "12900.00",
          "floor_gap": "0.00"
        },
        {
          "date": "2027-03-31",
          "opening": "12900.00",
          "income": "12000.00",
          "expense": "10100.00",
          "net": "1900.00",
          "closing": "14800.00",
          "floor_gap": "0.00"
        }
      ],
      "total_income": "36000.00",
      "total_expense": "31200.00",
      "closing": "14800.00",
      "minimum_including_opening": "10000.00",
      "minimum_closing": "11700.00",
      "extra_to_zero": "0.00",
      "extra_to_floor": "0.00",
      "first_negative": null
    },
    "updated": {
      "opening": "14800.00",
      "floor": "0.00",
      "rows": [
        {
          "date": "2027-04-30",
          "opening": "14800.00",
          "income": "12400.00",
          "expense": "10800.00",
          "net": "1600.00",
          "closing": "16400.00",
          "floor_gap": "0.00"
        },
        {
          "date": "2027-05-31",
          "opening": "16400.00",
          "income": "12400.00",
          "expense": "10800.00",
          "net": "1600.00",
          "closing": "18000.00",
          "floor_gap": "0.00"
        },
        {
          "date": "2027-06-30",
          "opening": "18000.00",
          "income": "12400.00",
          "expense": "10800.00",
          "net": "1600.00",
          "closing": "19600.00",
          "floor_gap": "0.00"
        },
        {
          "date": "2027-07-31",
          "opening": "19600.00",
          "income": "12400.00",
          "expense": "10800.00",
          "net": "1600.00",
          "closing": "21200.00",
          "floor_gap": "0.00"
        },
        {
          "date": "2027-08-31",
          "opening": "21200.00",
          "income": "12400.00",
          "expense": "13800.00",
          "net": "-1400.00",
          "closing": "19800.00",
          "floor_gap": "0.00"
        },
        {
          "date": "2027-09-30",
          "opening": "19800.00",
          "income": "12400.00",
          "expense": "10800.00",
          "net": "1600.00",
          "closing": "21400.00",
          "floor_gap": "0.00"
        },
        {
          "date": "2027-10-31",
          "opening": "21400.00",
          "income": "12400.00",
          "expense": "10800.00",
          "net": "1600.00",
          "closing": "23000.00",
          "floor_gap": "0.00"
        },
        {
          "date": "2027-11-30",
          "opening": "23000.00",
          "income": "12400.00",
          "expense": "10800.00",
          "net": "1600.00",
          "closing": "24600.00",
          "floor_gap": "0.00"
        },
        {
          "date": "2027-12-31",
          "opening": "24600.00",
          "income": "12400.00",
          "expense": "10800.00",
          "net": "1600.00",
          "closing": "26200.00",
          "floor_gap": "0.00"
        }
      ],
      "total_income": "111600.00",
      "total_expense": "100200.00",
      "closing": "26200.00",
      "minimum_including_opening": "14800.00",
      "minimum_closing": "16400.00",
      "extra_to_zero": "0.00",
      "extra_to_floor": "0.00",
      "first_negative": null
    },
    "only_opening_changed": {
      "opening": "14800.00",
      "floor": "0.00",
      "rows": [
        {
          "date": "2027-04-30",
          "opening": "14800.00",
          "income": "12000.00",
          "expense": "10000.00",
          "net": "2000.00",
          "closing": "16800.00",
          "floor_gap": "0.00"
        },
        {
          "date": "2027-05-31",
          "opening": "16800.00",
          "income": "12000.00",
          "expense": "10000.00",
          "net": "2000.00",
          "closing": "18800.00",
          "floor_gap": "0.00"
        },
        {
          "date": "2027-06-30",
          "opening": "18800.00",
          "income": "12000.00",
          "expense": "10000.00",
          "net": "2000.00",
          "closing": "20800.00",
          "floor_gap": "0.00"
        },
        {
          "date": "2027-07-31",
          "opening": "20800.00",
          "income": "12000.00",
          "expense": "10000.00",
          "net": "2000.00",
          "closing": "22800.00",
          "floor_gap": "0.00"
        },
        {
          "date": "2027-08-31",
          "opening": "22800.00",
          "income": "12000.00",
          "expense": "10000.00",
          "net": "2000.00",
          "closing": "24800.00",
          "floor_gap": "0.00"
        },
        {
          "date": "2027-09-30",
          "opening": "24800.00",
          "income": "12000.00",
          "expense": "10000.00",
          "net": "2000.00",
          "closing": "26800.00",
          "floor_gap": "0.00"
        },
        {
          "date": "2027-10-31",
          "opening": "26800.00",
          "income": "12000.00",
          "expense": "10000.00",
          "net": "2000.00",
          "closing": "28800.00",
          "floor_gap": "0.00"
        },
        {
          "date": "2027-11-30",
          "opening": "28800.00",
          "income": "12000.00",
          "expense": "10000.00",
          "net": "2000.00",
          "closing": "30800.00",
          "floor_gap": "0.00"
        },
        {
          "date": "2027-12-31",
          "opening": "30800.00",
          "income": "12000.00",
          "expense": "10000.00",
          "net": "2000.00",
          "closing": "32800.00",
          "floor_gap": "0.00"
        }
      ],
      "total_income": "108000.00",
      "total_expense": "90000.00",
      "closing": "32800.00",
      "minimum_including_opening": "14800.00",
      "minimum_closing": "16800.00",
      "extra_to_zero": "0.00",
      "extra_to_floor": "0.00",
      "first_negative": null
    },
    "q1_variance": "-1200.00",
    "future_monthly_variance": "400.00",
    "future_regular_variance": "3600.00",
    "new_once": "3000.00",
    "year_end_variance": "-7800.00"
  },
  "DJ2-036": {
    "low": {
      "opening": "20000.00",
      "floor": "8000.00",
      "rows": [
        {
          "date": "2026-11-30",
          "opening": "20000.00",
          "income": "3000.00",
          "expense": "0.00",
          "net": "3000.00",
          "closing": "23000.00",
          "floor_gap": "0.00"
        },
        {
          "date": "2026-12-31",
          "opening": "23000.00",
          "income": "3000.00",
          "expense": "6000.00",
          "net": "-3000.00",
          "closing": "20000.00",
          "floor_gap": "0.00"
        },
        {
          "date": "2027-01-31",
          "opening": "20000.00",
          "income": "3000.00",
          "expense": "4000.00",
          "net": "-1000.00",
          "closing": "19000.00",
          "floor_gap": "0.00"
        },
        {
          "date": "2027-02-28",
          "opening": "19000.00",
          "income": "3000.00",
          "expense": "0.00",
          "net": "3000.00",
          "closing": "22000.00",
          "floor_gap": "0.00"
        },
        {
          "date": "2027-03-31",
          "opening": "22000.00",
          "income": "3000.00",
          "expense": "5000.00",
          "net": "-2000.00",
          "closing": "20000.00",
          "floor_gap": "0.00"
        },
        {
          "date": "2027-04-30",
          "opening": "20000.00",
          "income": "3000.00",
          "expense": "0.00",
          "net": "3000.00",
          "closing": "23000.00",
          "floor_gap": "0.00"
        }
      ],
      "total_income": "18000.00",
      "total_expense": "15000.00",
      "closing": "23000.00",
      "minimum_including_opening": "19000.00",
      "minimum_closing": "19000.00",
      "extra_to_zero": "0.00",
      "extra_to_floor": "0.00",
      "first_negative": null
    },
    "middle": {
      "opening": "20000.00",
      "floor": "8000.00",
      "rows": [
        {
          "date": "2026-11-30",
          "opening": "20000.00",
          "income": "3000.00",
          "expense": "0.00",
          "net": "3000.00",
          "closing": "23000.00",
          "floor_gap": "0.00"
        },
        {
          "date": "2026-12-31",
          "opening": "23000.00",
          "income": "3000.00",
          "expense": "9000.00",
          "net": "-6000.00",
          "closing": "17000.00",
          "floor_gap": "0.00"
        },
        {
          "date": "2027-01-31",
          "opening": "17000.00",
          "income": "3000.00",
          "expense": "6000.00",
          "net": "-3000.00",
          "closing": "14000.00",
          "floor_gap": "0.00"
        },
        {
          "date": "2027-02-28",
          "opening": "14000.00",
          "income": "3000.00",
          "expense": "0.00",
          "net": "3000.00",
          "closing": "17000.00",
          "floor_gap": "0.00"
        },
        {
          "date": "2027-03-31",
          "opening": "17000.00",
          "income": "3000.00",
          "expense": "7000.00",
          "net": "-4000.00",
          "closing": "13000.00",
          "floor_gap": "0.00"
        },
        {
          "date": "2027-04-30",
          "opening": "13000.00",
          "income": "3000.00",
          "expense": "0.00",
          "net": "3000.00",
          "closing": "16000.00",
          "floor_gap": "0.00"
        }
      ],
      "total_income": "18000.00",
      "total_expense": "22000.00",
      "closing": "16000.00",
      "minimum_including_opening": "13000.00",
      "minimum_closing": "13000.00",
      "extra_to_zero": "0.00",
      "extra_to_floor": "0.00",
      "first_negative": null
    },
    "high": {
      "opening": "20000.00",
      "floor": "8000.00",
      "rows": [
        {
          "date": "2026-11-30",
          "opening": "20000.00",
          "income": "3000.00",
          "expense": "0.00",
          "net": "3000.00",
          "closing": "23000.00",
          "floor_gap": "0.00"
        },
        {
          "date": "2026-12-31",
          "opening": "23000.00",
          "income": "3000.00",
          "expense": "12000.00",
          "net": "-9000.00",
          "closing": "14000.00",
          "floor_gap": "0.00"
        },
        {
          "date": "2027-01-31",
          "opening": "14000.00",
          "income": "3000.00",
          "expense": "8000.00",
          "net": "-5000.00",
          "closing": "9000.00",
          "floor_gap": "0.00"
        },
        {
          "date": "2027-02-28",
          "opening": "9000.00",
          "income": "3000.00",
          "expense": "0.00",
          "net": "3000.00",
          "closing": "12000.00",
          "floor_gap": "0.00"
        },
        {
          "date": "2027-03-31",
          "opening": "12000.00",
          "income": "3000.00",
          "expense": "10000.00",
          "net": "-7000.00",
          "closing": "5000.00",
          "floor_gap": "3000.00"
        },
        {
          "date": "2027-04-30",
          "opening": "5000.00",
          "income": "3000.00",
          "expense": "0.00",
          "net": "3000.00",
          "closing": "8000.00",
          "floor_gap": "0.00"
        }
      ],
      "total_income": "18000.00",
      "total_expense": "30000.00",
      "closing": "8000.00",
      "minimum_including_opening": "5000.00",
      "minimum_closing": "5000.00",
      "extra_to_zero": "0.00",
      "extra_to_floor": "3000.00",
      "first_negative": null
    },
    "mixed": {
      "opening": "20000.00",
      "floor": "8000.00",
      "rows": [
        {
          "date": "2026-11-30",
          "opening": "20000.00",
          "income": "3000.00",
          "expense": "0.00",
          "net": "3000.00",
          "closing": "23000.00",
          "floor_gap": "0.00"
        },
        {
          "date": "2026-12-31",
          "opening": "23000.00",
          "income": "3000.00",
          "expense": "12000.00",
          "net": "-9000.00",
          "closing": "14000.00",
          "floor_gap": "0.00"
        },
        {
          "date": "2027-01-31",
          "opening": "14000.00",
          "income": "3000.00",
          "expense": "4000.00",
          "net": "-1000.00",
          "closing": "13000.00",
          "floor_gap": "0.00"
        },
        {
          "date": "2027-02-28",
          "opening": "13000.00",
          "income": "3000.00",
          "expense": "0.00",
          "net": "3000.00",
          "closing": "16000.00",
          "floor_gap": "0.00"
        },
        {
          "date": "2027-03-31",
          "opening": "16000.00",
          "income": "3000.00",
          "expense": "10000.00",
          "net": "-7000.00",
          "closing": "9000.00",
          "floor_gap": "0.00"
        },
        {
          "date": "2027-04-30",
          "opening": "9000.00",
          "income": "3000.00",
          "expense": "0.00",
          "net": "3000.00",
          "closing": "12000.00",
          "floor_gap": "0.00"
        }
      ],
      "total_income": "18000.00",
      "total_expense": "26000.00",
      "closing": "12000.00",
      "minimum_including_opening": "9000.00",
      "minimum_closing": "9000.00",
      "extra_to_zero": "0.00",
      "extra_to_floor": "0.00",
      "first_negative": null
    },
    "quotes": {
      "low": [
        "6000.00",
        "4000.00",
        "5000.00"
      ],
      "middle": [
        "9000.00",
        "6000.00",
        "7000.00"
      ],
      "high": [
        "12000.00",
        "8000.00",
        "10000.00"
      ],
      "mixed": [
        "12000.00",
        "4000.00",
        "10000.00"
      ]
    },
    "march_threshold": {
      "before_project": "15000.00",
      "floor": "8000.00",
      "maximum_project_without_floor_breach": "7000.00",
      "high_project": "10000.00",
      "gap": "3000.00"
    }
  }
}