{
  "DJ2-082": {
    "constructed": true,
    "inputs": {
      "opening": 24000,
      "floor": 15000,
      "monthly_expense": 18000,
      "A_fixed_net": 15000,
      "B_fixed_net": 17000,
      "B_conditional_net_bonus": 30000,
      "bonus_month": 12
    },
    "A": {
      "rows": [
        {
          "month": 1,
          "opening": 24000,
          "income": 15000,
          "expense": 18000,
          "closing": 21000
        },
        {
          "month": 2,
          "opening": 21000,
          "income": 15000,
          "expense": 18000,
          "closing": 18000
        },
        {
          "month": 3,
          "opening": 18000,
          "income": 15000,
          "expense": 18000,
          "closing": 15000
        },
        {
          "month": 4,
          "opening": 15000,
          "income": 15000,
          "expense": 18000,
          "closing": 12000
        },
        {
          "month": 5,
          "opening": 12000,
          "income": 15000,
          "expense": 18000,
          "closing": 9000
        },
        {
          "month": 6,
          "opening": 9000,
          "income": 15000,
          "expense": 18000,
          "closing": 6000
        },
        {
          "month": 7,
          "opening": 6000,
          "income": 15000,
          "expense": 18000,
          "closing": 3000
        },
        {
          "month": 8,
          "opening": 3000,
          "income": 15000,
          "expense": 18000,
          "closing": 0
        },
        {
          "month": 9,
          "opening": 0,
          "income": 15000,
          "expense": 18000,
          "closing": -3000
        },
        {
          "month": 10,
          "opening": -3000,
          "income": 15000,
          "expense": 18000,
          "closing": -6000
        },
        {
          "month": 11,
          "opening": -6000,
          "income": 15000,
          "expense": 18000,
          "closing": -9000
        },
        {
          "month": 12,
          "opening": -9000,
          "income": 15000,
          "expense": 18000,
          "closing": -12000
        }
      ],
      "final": -12000,
      "minimum": -12000,
      "total_income": 180000,
      "total_expense": 216000
    },
    "B": {
      "rows": [
        {
          "month": 1,
          "opening": 24000,
          "income": 17000,
          "expense": 18000,
          "closing": 23000
        },
        {
          "month": 2,
          "opening": 23000,
          "income": 17000,
          "expense": 18000,
          "closing": 22000
        },
        {
          "month": 3,
          "opening": 22000,
          "income": 17000,
          "expense": 18000,
          "closing": 21000
        },
        {
          "month": 4,
          "opening": 21000,
          "income": 17000,
          "expense": 18000,
          "closing": 20000
        },
        {
          "month": 5,
          "opening": 20000,
          "income": 17000,
          "expense": 18000,
          "closing": 19000
        },
        {
          "month": 6,
          "opening": 19000,
          "income": 17000,
          "expense": 18000,
          "closing": 18000
        },
        {
          "month": 7,
          "opening": 18000,
          "income": 17000,
          "expense": 18000,
          "closing": 17000
        },
        {
          "month": 8,
          "opening": 17000,
          "income": 17000,
          "expense": 18000,
          "closing": 16000
        },
        {
          "month": 9,
          "opening": 16000,
          "income": 17000,
          "expense": 18000,
          "closing": 15000
        },
        {
          "month": 10,
          "opening": 15000,
          "income": 17000,
          "expense": 18000,
          "closing": 14000
        },
        {
          "month": 11,
          "opening": 14000,
          "income": 17000,
          "expense": 18000,
          "closing": 13000
        },
        {
          "month": 12,
          "opening": 13000,
          "income": 47000,
          "expense": 18000,
          "closing": 42000
        }
      ],
      "final": 42000,
      "minimum": 13000,
      "total_income": 234000,
      "total_expense": 216000
    },
    "B_bonus_outside": {
      "rows": [
        {
          "month": 1,
          "opening": 24000,
          "income": 17000,
          "expense": 18000,
          "closing": 23000
        },
        {
          "month": 2,
          "opening": 23000,
          "income": 17000,
          "expense": 18000,
          "closing": 22000
        },
        {
          "month": 3,
          "opening": 22000,
          "income": 17000,
          "expense": 18000,
          "closing": 21000
        },
        {
          "month": 4,
          "opening": 21000,
          "income": 17000,
          "expense": 18000,
          "closing": 20000
        },
        {
          "month": 5,
          "opening": 20000,
          "income": 17000,
          "expense": 18000,
          "closing": 19000
        },
        {
          "month": 6,
          "opening": 19000,
          "income": 17000,
          "expense": 18000,
          "closing": 18000
        },
        {
          "month": 7,
          "opening": 18000,
          "income": 17000,
          "expense": 18000,
          "closing": 17000
        },
        {
          "month": 8,
          "opening": 17000,
          "income": 17000,
          "expense": 18000,
          "closing": 16000
        },
        {
          "month": 9,
          "opening": 16000,
          "income": 17000,
          "expense": 18000,
          "closing": 15000
        },
        {
          "month": 10,
          "opening": 15000,
          "income": 17000,
          "expense": 18000,
          "closing": 14000
        },
        {
          "month": 11,
          "opening": 14000,
          "income": 17000,
          "expense": 18000,
          "closing": 13000
        },
        {
          "month": 12,
          "opening": 13000,
          "income": 17000,
          "expense": 18000,
          "closing": 12000
        }
      ],
      "final": 12000,
      "minimum": 12000,
      "total_income": 204000,
      "total_expense": 216000
    }
  },
  "DJ2-083": {
    "constructed": true,
    "inputs": {
      "year": 2026,
      "resident": true,
      "same_employer_all_year": true,
      "probation_months": 3,
      "base_monthly_deduction": 5000,
      "special_additional": 0,
      "other_income": 0,
      "withholding_relief": 0
    },
    "rows": [
      {
        "month": 1,
        "gross": 14000,
        "confirmed_deduction": 2000,
        "cumulative_tax_base": 7000,
        "withheld": 210.0,
        "net": 11790.0
      },
      {
        "month": 2,
        "gross": 14000,
        "confirmed_deduction": 2000,
        "cumulative_tax_base": 14000,
        "withheld": 210.0,
        "net": 11790.0
      },
      {
        "month": 3,
        "gross": 14000,
        "confirmed_deduction": 2000,
        "cumulative_tax_base": 21000,
        "withheld": 210.0,
        "net": 11790.0
      },
      {
        "month": 4,
        "gross": 18000,
        "confirmed_deduction": 2400,
        "cumulative_tax_base": 31600,
        "withheld": 318.0,
        "net": 15282.0
      },
      {
        "month": 5,
        "gross": 18000,
        "confirmed_deduction": 2400,
        "cumulative_tax_base": 42200,
        "withheld": 752.0,
        "net": 14848.0
      },
      {
        "month": 6,
        "gross": 18000,
        "confirmed_deduction": 2400,
        "cumulative_tax_base": 52800,
        "withheld": 1060.0,
        "net": 14540.0
      },
      {
        "month": 7,
        "gross": 18000,
        "confirmed_deduction": 2400,
        "cumulative_tax_base": 63400,
        "withheld": 1060.0,
        "net": 14540.0
      },
      {
        "month": 8,
        "gross": 18000,
        "confirmed_deduction": 2400,
        "cumulative_tax_base": 74000,
        "withheld": 1060.0,
        "net": 14540.0
      },
      {
        "month": 9,
        "gross": 18000,
        "confirmed_deduction": 2400,
        "cumulative_tax_base": 84600,
        "withheld": 1060.0,
        "net": 14540.0
      },
      {
        "month": 10,
        "gross": 18000,
        "confirmed_deduction": 2400,
        "cumulative_tax_base": 95200,
        "withheld": 1060.0,
        "net": 14540.0
      },
      {
        "month": 11,
        "gross": 18000,
        "confirmed_deduction": 2400,
        "cumulative_tax_base": 105800,
        "withheld": 1060.0,
        "net": 14540.0
      },
      {
        "month": 12,
        "gross": 18000,
        "confirmed_deduction": 2400,
        "cumulative_tax_base": 116400,
        "withheld": 1060.0,
        "net": 14540.0
      }
    ],
    "total_gross": 204000,
    "total_deductions": 27600,
    "total_withheld": 9120.0,
    "total_net": 167280.0,
    "wrong_full_regular_gross": 216000
  },
  "DJ2-084": {
    "constructed": true,
    "inputs": {
      "old_net": 16500,
      "new_net": 19500,
      "monthly_extra_cost": 1800,
      "nonrefundable": {
        "moving": 3200,
        "travel": 1200,
        "temporary_housing": 3600,
        "overlap_rent": 4000
      },
      "new_deposit": 9000,
      "old_deposit_refund": 6000,
      "refund_month": 3
    },
    "monthly_increment": 1200,
    "nonrefundable_total": 12000,
    "economic_payback_months": 10,
    "peak_initial_outflow": 21000,
    "rows": [
      {
        "month": 1,
        "increment": 1200,
        "refund": 0,
        "economic_balance": -10800,
        "cash_balance": -19800
      },
      {
        "month": 2,
        "increment": 1200,
        "refund": 0,
        "economic_balance": -9600,
        "cash_balance": -18600
      },
      {
        "month": 3,
        "increment": 1200,
        "refund": 6000,
        "economic_balance": -8400,
        "cash_balance": -11400
      },
      {
        "month": 4,
        "increment": 1200,
        "refund": 0,
        "economic_balance": -7200,
        "cash_balance": -10200
      },
      {
        "month": 5,
        "increment": 1200,
        "refund": 0,
        "economic_balance": -6000,
        "cash_balance": -9000
      },
      {
        "month": 6,
        "increment": 1200,
        "refund": 0,
        "economic_balance": -4800,
        "cash_balance": -7800
      },
      {
        "month": 7,
        "increment": 1200,
        "refund": 0,
        "economic_balance": -3600,
        "cash_balance": -6600
      },
      {
        "month": 8,
        "increment": 1200,
        "refund": 0,
        "economic_balance": -2400,
        "cash_balance": -5400
      },
      {
        "month": 9,
        "increment": 1200,
        "refund": 0,
        "economic_balance": -1200,
        "cash_balance": -4200
      },
      {
        "month": 10,
        "increment": 1200,
        "refund": 0,
        "economic_balance": 0,
        "cash_balance": -3000
      },
      {
        "month": 11,
        "increment": 1200,
        "refund": 0,
        "economic_balance": 1200,
        "cash_balance": -1800
      },
      {
        "month": 12,
        "increment": 1200,
        "refund": 0,
        "economic_balance": 2400,
        "cash_balance": -600
      },
      {
        "month": 13,
        "increment": 1200,
        "refund": 0,
        "economic_balance": 3600,
        "cash_balance": 600
      }
    ]
  },
  "DJ2-085": {
    "constructed": true,
    "inputs": {
      "opening": 10000,
      "events": [
        [
          "2026-11-02",
          "房租",
          -7000
        ],
        [
          "2026-11-06",
          "还款",
          -4000
        ],
        [
          "2026-11-10",
          "生活支出",
          -2000
        ],
        [
          "2026-11-15",
          "最后工资",
          9000
        ],
        [
          "2026-11-20",
          "报销",
          3600
        ],
        [
          "2026-11-25",
          "生活支出",
          -3000
        ],
        [
          "2026-12-05",
          "新工作首次工资",
          16000
        ]
      ],
      "repayment_is_existing_contract_assumption": true
    },
    "base": {
      "rows": [
        {
          "date": "2026-11-02",
          "name": "房租",
          "change": -7000,
          "balance": 3000
        },
        {
          "date": "2026-11-06",
          "name": "还款",
          "change": -4000,
          "balance": -1000
        },
        {
          "date": "2026-11-10",
          "name": "生活支出",
          "change": -2000,
          "balance": -3000
        },
        {
          "date": "2026-11-15",
          "name": "最后工资",
          "change": 9000,
          "balance": 6000
        },
        {
          "date": "2026-11-20",
          "name": "报销",
          "change": 3600,
          "balance": 9600
        },
        {
          "date": "2026-11-25",
          "name": "生活支出",
          "change": -3000,
          "balance": 6600
        },
        {
          "date": "2026-12-05",
          "name": "新工作首次工资",
          "change": 16000,
          "balance": 22600
        }
      ],
      "minimum": -3000,
      "final": 22600
    },
    "reimbursement_late": {
      "rows": [
        {
          "date": "2026-11-02",
          "name": "房租",
          "change": -7000,
          "balance": 3000
        },
        {
          "date": "2026-11-06",
          "name": "还款",
          "change": -4000,
          "balance": -1000
        },
        {
          "date": "2026-11-10",
          "name": "生活支出",
          "change": -2000,
          "balance": -3000
        },
        {
          "date": "2026-11-15",
          "name": "最后工资",
          "change": 9000,
          "balance": 6000
        },
        {
          "date": "2026-11-25",
          "name": "生活支出",
          "change": -3000,
          "balance": 3000
        },
        {
          "date": "2026-12-05",
          "name": "新工作首次工资",
          "change": 16000,
          "balance": 19000
        },
        {
          "date": "2026-12-08",
          "name": "报销",
          "change": 3600,
          "balance": 22600
        }
      ],
      "minimum": -3000,
      "final": 22600
    },
    "november": {
      "rows": [
        {
          "month": 1,
          "opening": 10000,
          "income": 12600,
          "expense": 16000,
          "closing": 6600
        }
      ],
      "final": 6600,
      "minimum": 6600,
      "total_income": 12600,
      "total_expense": 16000
    }
  },
  "DJ2-086": {
    "constructed": true,
    "inputs": {
      "confirmed_total": 420000,
      "constructed_exempt_threshold": 300000,
      "not_a_city_standard": true,
      "payment_gross": [
        250000,
        170000
      ],
      "tax_all_in_second_batch": true
    },
    "tax_base": 120000,
    "tax": 9480.0,
    "net": 410520.0,
    "batches": [
      {
        "date": "2026-11-30",
        "gross": 250000,
        "tax": 0,
        "net": 250000
      },
      {
        "date": "2026-12-31",
        "gross": 170000,
        "tax": 9480.0,
        "net": 160520.0
      }
    ],
    "wrong_monthly_table_tax": 38840.0,
    "wrong_whole_amount_tax": 73080.0,
    "threshold_change": {
      "threshold": 330000,
      "base": 90000,
      "tax": 6480.0,
      "net": 413520.0
    }
  },
  "DJ2-087": {
    "constructed": true,
    "inputs": {
      "A_monthly_net": 17000,
      "B_monthly_net": 16000,
      "A_employer_hf": 600,
      "B_employer_hf": 2400,
      "A_meal_face": 300,
      "B_meal_face": 1000,
      "A_insurance_face": 200,
      "B_insurance_face": 400,
      "A_actual_saved": 250,
      "B_actual_saved": 500,
      "monthly_other_bills": 15500
    },
    "A": {
      "face_total": 18100,
      "cash": 17000,
      "restricted": 600,
      "noncash": 500,
      "saved": 250,
      "cash_surplus": 1750
    },
    "B": {
      "face_total": 19800,
      "cash": 16000,
      "restricted": 2400,
      "noncash": 1400,
      "saved": 500,
      "cash_surplus": 1000
    }
  },
  "DJ2-088": {
    "constructed": true,
    "inputs": {
      "A_net": 216000,
      "B_net": 252000,
      "A_regular_hours": 1920,
      "B_regular_hours": 1920,
      "A_overtime": 120,
      "B_overtime": 480,
      "A_commute": 240,
      "B_commute": 480,
      "A_extra_cost": 4800,
      "B_extra_cost": 12000,
      "working_days": 240,
      "no_legal_hours_judgment": true
    },
    "A": {
      "cash": 216000,
      "work_hours": 2040,
      "commute_hours": 240,
      "cash_per_work_hour": 105.88,
      "cash_per_occupied_hour": 94.74,
      "after_cost_per_occupied_hour": 92.63
    },
    "B": {
      "cash": 252000,
      "work_hours": 2400,
      "commute_hours": 480,
      "cash_per_work_hour": 105.0,
      "cash_per_occupied_hour": 87.5,
      "after_cost_per_occupied_hour": 83.33
    },
    "B_short_commute": {
      "cash": 252000,
      "work_hours": 2400,
      "commute_hours": 240,
      "cash_per_work_hour": 105.0,
      "cash_per_occupied_hour": 95.45,
      "after_cost_per_occupied_hour": 90.91
    },
    "B_busy": {
      "cash": 252000,
      "work_hours": 2640,
      "commute_hours": 480,
      "cash_per_work_hour": 95.45,
      "cash_per_occupied_hour": 80.77,
      "after_cost_per_occupied_hour": 76.92
    },
    "B_equal_after_cost_cash": 278778.95
  },
  "DJ2-089": {
    "constructed": true,
    "inputs": {
      "A_fixed_net": 18000,
      "A_bonus": 0,
      "B_fixed_net": 16500,
      "B_bonus_net_scenarios": [
        0,
        24000,
        48000
      ],
      "expense": 17500,
      "opening": 20000,
      "bonus_month": 12
    },
    "A": {
      "rows": [
        {
          "month": 1,
          "opening": 20000,
          "income": 18000,
          "expense": 17500,
          "closing": 20500
        },
        {
          "month": 2,
          "opening": 20500,
          "income": 18000,
          "expense": 17500,
          "closing": 21000
        },
        {
          "month": 3,
          "opening": 21000,
          "income": 18000,
          "expense": 17500,
          "closing": 21500
        },
        {
          "month": 4,
          "opening": 21500,
          "income": 18000,
          "expense": 17500,
          "closing": 22000
        },
        {
          "month": 5,
          "opening": 22000,
          "income": 18000,
          "expense": 17500,
          "closing": 22500
        },
        {
          "month": 6,
          "opening": 22500,
          "income": 18000,
          "expense": 17500,
          "closing": 23000
        },
        {
          "month": 7,
          "opening": 23000,
          "income": 18000,
          "expense": 17500,
          "closing": 23500
        },
        {
          "month": 8,
          "opening": 23500,
          "income": 18000,
          "expense": 17500,
          "closing": 24000
        },
        {
          "month": 9,
          "opening": 24000,
          "income": 18000,
          "expense": 17500,
          "closing": 24500
        },
        {
          "month": 10,
          "opening": 24500,
          "income": 18000,
          "expense": 17500,
          "closing": 25000
        },
        {
          "month": 11,
          "opening": 25000,
          "income": 18000,
          "expense": 17500,
          "closing": 25500
        },
        {
          "month": 12,
          "opening": 25500,
          "income": 18000,
          "expense": 17500,
          "closing": 26000
        }
      ],
      "final": 26000,
      "minimum": 20500,
      "total_income": 216000,
      "total_expense": 210000
    },
    "scenarios": [
      {
        "name": "保底",
        "bonus": 0,
        "annual_income": 198000,
        "annual_difference": -18000,
        "path": {
          "rows": [
            {
              "month": 1,
              "opening": 20000,
              "income": 16500,
              "expense": 17500,
              "closing": 19000
            },
            {
              "month": 2,
              "opening": 19000,
              "income": 16500,
              "expense": 17500,
              "closing": 18000
            },
            {
              "month": 3,
              "opening": 18000,
              "income": 16500,
              "expense": 17500,
              "closing": 17000
            },
            {
              "month": 4,
              "opening": 17000,
              "income": 16500,
              "expense": 17500,
              "closing": 16000
            },
            {
              "month": 5,
              "opening": 16000,
              "income": 16500,
              "expense": 17500,
              "closing": 15000
            },
            {
              "month": 6,
              "opening": 15000,
              "income": 16500,
              "expense": 17500,
              "closing": 14000
            },
            {
              "month": 7,
              "opening": 14000,
              "income": 16500,
              "expense": 17500,
              "closing": 13000
            },
            {
              "month": 8,
              "opening": 13000,
              "income": 16500,
              "expense": 17500,
              "closing": 12000
            },
            {
              "month": 9,
              "opening": 12000,
              "income": 16500,
              "expense": 17500,
              "closing": 11000
            },
            {
              "month": 10,
              "opening": 11000,
              "income": 16500,
              "expense": 17500,
              "closing": 10000
            },
            {
              "month": 11,
              "opening": 10000,
              "income": 16500,
              "expense": 17500,
              "closing": 9000
            },
            {
              "month": 12,
              "opening": 9000,
              "income": 16500,
              "expense": 17500,
              "closing": 8000
            }
          ],
          "final": 8000,
          "minimum": 8000,
          "total_income": 198000,
          "total_expense": 210000
        }
      },
      {
        "name": "条件",
        "bonus": 24000,
        "annual_income": 222000,
        "annual_difference": 6000,
        "path": {
          "rows": [
            {
              "month": 1,
              "opening": 20000,
              "income": 16500,
              "expense": 17500,
              "closing": 19000
            },
            {
              "month": 2,
              "opening": 19000,
              "income": 16500,
              "expense": 17500,
              "closing": 18000
            },
            {
              "month": 3,
              "opening": 18000,
              "income": 16500,
              "expense": 17500,
              "closing": 17000
            },
            {
              "month": 4,
              "opening": 17000,
              "income": 16500,
              "expense": 17500,
              "closing": 16000
            },
            {
              "month": 5,
              "opening": 16000,
              "income": 16500,
              "expense": 17500,
              "closing": 15000
            },
            {
              "month": 6,
              "opening": 15000,
              "income": 16500,
              "expense": 17500,
              "closing": 14000
            },
            {
              "month": 7,
              "opening": 14000,
              "income": 16500,
              "expense": 17500,
              "closing": 13000
            },
            {
              "month": 8,
              "opening": 13000,
              "income": 16500,
              "expense": 17500,
              "closing": 12000
            },
            {
              "month": 9,
              "opening": 12000,
              "income": 16500,
              "expense": 17500,
              "closing": 11000
            },
            {
              "month": 10,
              "opening": 11000,
              "income": 16500,
              "expense": 17500,
              "closing": 10000
            },
            {
              "month": 11,
              "opening": 10000,
              "income": 16500,
              "expense": 17500,
              "closing": 9000
            },
            {
              "month": 12,
              "opening": 9000,
              "income": 40500,
              "expense": 17500,
              "closing": 32000
            }
          ],
          "final": 32000,
          "minimum": 9000,
          "total_income": 222000,
          "total_expense": 210000
        }
      },
      {
        "name": "上限",
        "bonus": 48000,
        "annual_income": 246000,
        "annual_difference": 30000,
        "path": {
          "rows": [
            {
              "month": 1,
              "opening": 20000,
              "income": 16500,
              "expense": 17500,
              "closing": 19000
            },
            {
              "month": 2,
              "opening": 19000,
              "income": 16500,
              "expense": 17500,
              "closing": 18000
            },
            {
              "month": 3,
              "opening": 18000,
              "income": 16500,
              "expense": 17500,
              "closing": 17000
            },
            {
              "month": 4,
              "opening": 17000,
              "income": 16500,
              "expense": 17500,
              "closing": 16000
            },
            {
              "month": 5,
              "opening": 16000,
              "income": 16500,
              "expense": 17500,
              "closing": 15000
            },
            {
              "month": 6,
              "opening": 15000,
              "income": 16500,
              "expense": 17500,
              "closing": 14000
            },
            {
              "month": 7,
              "opening": 14000,
              "income": 16500,
              "expense": 17500,
              "closing": 13000
            },
            {
              "month": 8,
              "opening": 13000,
              "income": 16500,
              "expense": 17500,
              "closing": 12000
            },
            {
              "month": 9,
              "opening": 12000,
              "income": 16500,
              "expense": 17500,
              "closing": 11000
            },
            {
              "month": 10,
              "opening": 11000,
              "income": 16500,
              "expense": 17500,
              "closing": 10000
            },
            {
              "month": 11,
              "opening": 10000,
              "income": 16500,
              "expense": 17500,
              "closing": 9000
            },
            {
              "month": 12,
              "opening": 9000,
              "income": 64500,
              "expense": 17500,
              "closing": 56000
            }
          ],
          "final": 56000,
          "minimum": 9000,
          "total_income": 246000,
          "total_expense": 210000
        }
      }
    ],
    "required_bonus_to_match_A": 18000
  },
  "DJ2-090": {
    "constructed": true,
    "inputs": {
      "opening": 18000,
      "monthly_living": 10000,
      "receipts": [
        12000,
        0,
        15000
      ],
      "gap_month": 2,
      "confirmed_scenario_social": 1800,
      "confirmed_scenario_hf": 1200,
      "stress_social": 2400,
      "stress_hf": 1800,
      "all_contributions_are_hypothetical_not_eligibility": true
    },
    "no_amount_confirmed": {
      "status": "unknown",
      "not_zero": true
    },
    "scenario": {
      "rows": [
        {
          "month": 1,
          "opening": 18000,
          "income": 12000,
          "expense": 10000,
          "closing": 20000
        },
        {
          "month": 2,
          "opening": 20000,
          "income": 0,
          "expense": 13000,
          "closing": 7000
        },
        {
          "month": 3,
          "opening": 7000,
          "income": 15000,
          "expense": 10000,
          "closing": 12000
        }
      ],
      "final": 12000,
      "minimum": 7000,
      "total_income": 27000,
      "total_expense": 33000
    },
    "stress": {
      "rows": [
        {
          "month": 1,
          "opening": 18000,
          "income": 12000,
          "expense": 10000,
          "closing": 20000
        },
        {
          "month": 2,
          "opening": 20000,
          "income": 0,
          "expense": 14200,
          "closing": 5800
        },
        {
          "month": 3,
          "opening": 5800,
          "income": 15000,
          "expense": 10000,
          "closing": 10800
        }
      ],
      "final": 10800,
      "minimum": 5800,
      "total_income": 27000,
      "total_expense": 34200
    }
  }
}