{
  "amount": 40211.67,
  "ledger_items": 145,
  "expected_amount_under_locked_aug_carry": 40211.67,
  "missing_payments": [],
  "extra_payments": [],
  "categories": {
    "当月": 23692.01,
    "结转": 13350.0,
    "累计补发9月": 2349.99,
    "补发8月": 526.12,
    "补发7月": 260.0,
    "补发6月": 0.0,
    "补发5月": 33.55,
    "补发4月": 0.0,
    "补发3月": 0.0,
    "补发2月": 0.0,
    "补发1月": 0.0
  },
  "historical_backpay": [
    {
      "plate": "粤AGR5228",
      "sales": "吴纬涛",
      "category": "补发8月",
      "amount": 150.0,
      "aug_cumulative_target": 3000.0,
      "aug_cumulative_actual": 1378.8,
      "sep_cumulative_target": 6000.0,
      "sep_cumulative_actual": 6069.0,
      "historically_unpaid": true
    },
    {
      "plate": "粤AGR8536",
      "sales": "吴纬涛",
      "category": "补发8月",
      "amount": 24.19,
      "aug_cumulative_target": 483.87,
      "aug_cumulative_actual": 371.7,
      "sep_cumulative_target": 3483.87,
      "sep_cumulative_actual": 3603.7,
      "historically_unpaid": true
    },
    {
      "plate": "粤AGP3612",
      "sales": "尚建华",
      "category": "补发5月",
      "amount": 33.55,
      "aug_cumulative_target": 15645.16,
      "aug_cumulative_actual": 14622.1,
      "sep_cumulative_target": 20645.16,
      "sep_cumulative_actual": 20767.2,
      "historically_unpaid": true
    },
    {
      "plate": "粤AGP3612",
      "sales": "尚建华",
      "category": "补发7月",
      "amount": 260.0,
      "aug_cumulative_target": 15645.16,
      "aug_cumulative_actual": 14622.1,
      "sep_cumulative_target": 20645.16,
      "sep_cumulative_actual": 20767.2,
      "historically_unpaid": true
    },
    {
      "plate": "粤AGP3612",
      "sales": "尚建华",
      "category": "补发8月",
      "amount": 260.0,
      "aug_cumulative_target": 15645.16,
      "aug_cumulative_actual": 14622.1,
      "sep_cumulative_target": 20645.16,
      "sep_cumulative_actual": 20767.2,
      "historically_unpaid": true
    },
    {
      "plate": "粤AGR0772",
      "sales": "尚建华",
      "category": "补发8月",
      "amount": 19.35,
      "aug_cumulative_target": 387.1,
      "aug_cumulative_actual": 300.6,
      "sep_cumulative_target": 3387.1,
      "sep_cumulative_actual": 6470.6,
      "historically_unpaid": true
    },
    {
      "plate": "粤AGP5138",
      "sales": "钟祥",
      "category": "补发8月",
      "amount": 72.58,
      "aug_cumulative_target": 1451.61,
      "aug_cumulative_actual": 718.5,
      "sep_cumulative_target": 4451.61,
      "sep_cumulative_actual": 5932.3,
      "historically_unpaid": true
    }
  ],
  "prior_carry_basis_differences": [
    {
      "plate": "粤AGR8531",
      "sales": "刘念念",
      "aug_cumulative_target": 17516.13,
      "aug_cumulative_actual": 40637.6,
      "monthly_target": 3000,
      "carry_paid_jan_aug": 4,
      "aug_saved_balance": 4,
      "aug_formula_balance": 3,
      "sep_saved_balance": 3,
      "sep_formula_balance": 1,
      "sep_payment": 150.0,
      "virtual": true
    },
    {
      "plate": "粤AGP5158",
      "sales": "尚建华",
      "aug_cumulative_target": 22451.61,
      "aug_cumulative_actual": 41174.0,
      "monthly_target": 3000,
      "carry_paid_jan_aug": 6,
      "aug_saved_balance": 1,
      "aug_formula_balance": 0,
      "sep_saved_balance": 0,
      "sep_formula_balance": 0,
      "sep_payment": 150.0,
      "virtual": true
    },
    {
      "plate": "粤AGP9786",
      "sales": "董剑煜",
      "aug_cumulative_target": 15580.64,
      "aug_cumulative_actual": 41070.5,
      "monthly_target": 3000,
      "carry_paid_jan_aug": 4,
      "aug_saved_balance": 5,
      "aug_formula_balance": 4,
      "sep_saved_balance": 4,
      "sep_formula_balance": 2,
      "sep_payment": 150.0,
      "virtual": true
    },
    {
      "plate": "粤AGR6877",
      "sales": "董剑煜",
      "aug_cumulative_target": 16838.71,
      "aug_cumulative_actual": 44184.4,
      "monthly_target": 3000,
      "carry_paid_jan_aug": 4,
      "aug_saved_balance": 6,
      "aug_formula_balance": 5,
      "sep_saved_balance": 5,
      "sep_formula_balance": 3,
      "sep_payment": 150.0,
      "virtual": true
    },
    {
      "plate": "粤AGR5560",
      "sales": "金可鹏",
      "aug_cumulative_target": 22500.0,
      "aug_cumulative_actual": 47026.6,
      "monthly_target": 3000,
      "carry_paid_jan_aug": 7,
      "aug_saved_balance": 2,
      "aug_formula_balance": 1,
      "sep_saved_balance": 1,
      "sep_formula_balance": 0,
      "sep_payment": 150.0,
      "virtual": true
    }
  ],
  "next_balance_differences": [
    {
      "plate": "粤AGP3508",
      "sales": "刘念念",
      "aug_cumulative_target": 23225.81,
      "aug_cumulative_actual": 54980.6,
      "monthly_target": 3000,
      "carry_paid_jan_aug": 6,
      "aug_saved_balance": 4,
      "aug_formula_balance": 4,
      "sep_saved_balance": 3,
      "sep_formula_balance": 2,
      "sep_payment": 150.0,
      "virtual": true
    },
    {
      "plate": "粤AGR8531",
      "sales": "刘念念",
      "aug_cumulative_target": 17516.13,
      "aug_cumulative_actual": 40637.6,
      "monthly_target": 3000,
      "carry_paid_jan_aug": 4,
      "aug_saved_balance": 4,
      "aug_formula_balance": 3,
      "sep_saved_balance": 3,
      "sep_formula_balance": 1,
      "sep_payment": 150.0,
      "virtual": true
    },
    {
      "plate": "粤AGP9825",
      "sales": "尚建华",
      "aug_cumulative_target": 23612.9,
      "aug_cumulative_actual": 41230.0,
      "monthly_target": 3000,
      "carry_paid_jan_aug": 3,
      "aug_saved_balance": 2,
      "aug_formula_balance": 2,
      "sep_saved_balance": 1,
      "sep_formula_balance": 0,
      "sep_payment": 150.0,
      "virtual": true
    },
    {
      "plate": "粤AGR0790",
      "sales": "尚建华",
      "aug_cumulative_target": 24000.0,
      "aug_cumulative_actual": 34894.5,
      "monthly_target": 3000,
      "carry_paid_jan_aug": 1,
      "aug_saved_balance": 2,
      "aug_formula_balance": 2,
      "sep_saved_balance": 1,
      "sep_formula_balance": 0,
      "sep_payment": 150.0,
      "virtual": true
    },
    {
      "plate": "粤AGR6859",
      "sales": "尚建华",
      "aug_cumulative_target": 22935.48,
      "aug_cumulative_actual": 48164.7,
      "monthly_target": 3000,
      "carry_paid_jan_aug": 5,
      "aug_saved_balance": 3,
      "aug_formula_balance": 3,
      "sep_saved_balance": 2,
      "sep_formula_balance": 1,
      "sep_payment": 150.0,
      "virtual": true
    },
    {
      "plate": "粤AGR9815",
      "sales": "尚建华",
      "aug_cumulative_target": 22838.71,
      "aug_cumulative_actual": 50731.1,
      "monthly_target": 3000,
      "carry_paid_jan_aug": 5,
      "aug_saved_balance": 4,
      "aug_formula_balance": 4,
      "sep_saved_balance": 3,
      "sep_formula_balance": 2,
      "sep_payment": 150.0,
      "virtual": true
    },
    {
      "plate": "粤AGR9866",
      "sales": "尚建华",
      "aug_cumulative_target": 22935.48,
      "aug_cumulative_actual": 60137.7,
      "monthly_target": 3000,
      "carry_paid_jan_aug": 5,
      "aug_saved_balance": 7,
      "aug_formula_balance": 7,
      "sep_saved_balance": 6,
      "sep_formula_balance": 5,
      "sep_payment": 150.0,
      "virtual": true
    },
    {
      "plate": "粤AGP3080",
      "sales": "董剑煜",
      "aug_cumulative_target": 16548.39,
      "aug_cumulative_actual": 58747.1,
      "monthly_target": 3000,
      "carry_paid_jan_aug": 3,
      "aug_saved_balance": 11,
      "aug_formula_balance": 11,
      "sep_saved_balance": 10,
      "sep_formula_balance": 9,
      "sep_payment": 150.0,
      "virtual": true
    },
    {
      "plate": "粤AGP9786",
      "sales": "董剑煜",
      "aug_cumulative_target": 15580.64,
      "aug_cumulative_actual": 41070.5,
      "monthly_target": 3000,
      "carry_paid_jan_aug": 4,
      "aug_saved_balance": 5,
      "aug_formula_balance": 4,
      "sep_saved_balance": 4,
      "sep_formula_balance": 2,
      "sep_payment": 150.0,
      "virtual": true
    },
    {
      "plate": "粤AGR2833",
      "sales": "董剑煜",
      "aug_cumulative_target": 17236.17,
      "aug_cumulative_actual": 44475.6,
      "monthly_target": 3000,
      "carry_paid_jan_aug": 5,
      "aug_saved_balance": 4,
      "aug_formula_balance": 4,
      "sep_saved_balance": 3,
      "sep_formula_balance": 2,
      "sep_payment": 150.0,
      "virtual": true
    },
    {
      "plate": "粤AGR6828",
      "sales": "董剑煜",
      "aug_cumulative_target": 14806.45,
      "aug_cumulative_actual": 35422.1,
      "monthly_target": 3000,
      "carry_paid_jan_aug": 3,
      "aug_saved_balance": 3,
      "aug_formula_balance": 3,
      "sep_saved_balance": 2,
      "sep_formula_balance": 1,
      "sep_payment": 150.0,
      "virtual": true
    },
    {
      "plate": "粤AGR6869",
      "sales": "董剑煜",
      "aug_cumulative_target": 11225.81,
      "aug_cumulative_actual": 35687.9,
      "monthly_target": 3000,
      "carry_paid_jan_aug": 2,
      "aug_saved_balance": 6,
      "aug_formula_balance": 6,
      "sep_saved_balance": 5,
      "sep_formula_balance": 4,
      "sep_payment": 150.0,
      "virtual": true
    },
    {
      "plate": "粤AGR6877",
      "sales": "董剑煜",
      "aug_cumulative_target": 16838.71,
      "aug_cumulative_actual": 44184.4,
      "monthly_target": 3000,
      "carry_paid_jan_aug": 4,
      "aug_saved_balance": 6,
      "aug_formula_balance": 5,
      "sep_saved_balance": 5,
      "sep_formula_balance": 3,
      "sep_payment": 150.0,
      "virtual": true
    },
    {
      "plate": "粤AGP3506",
      "sales": "谯云",
      "aug_cumulative_target": 22064.52,
      "aug_cumulative_actual": 56936.05,
      "monthly_target": 5000,
      "carry_paid_jan_aug": 3,
      "aug_saved_balance": 3,
      "aug_formula_balance": 3,
      "sep_saved_balance": 2,
      "sep_formula_balance": 1,
      "sep_payment": 260.0,
      "virtual": true
    },
    {
      "plate": "粤AGP9707",
      "sales": "谯云",
      "aug_cumulative_target": 22064.52,
      "aug_cumulative_actual": 47339.56,
      "monthly_target": 5000,
      "carry_paid_jan_aug": 3,
      "aug_saved_balance": 2,
      "aug_formula_balance": 2,
      "sep_saved_balance": 1,
      "sep_formula_balance": 0,
      "sep_payment": 260.0,
      "virtual": true
    },
    {
      "plate": "粤AGP3627",
      "sales": "金可鹏",
      "aug_cumulative_target": 40000.0,
      "aug_cumulative_actual": 91230.6,
      "monthly_target": 5000,
      "carry_paid_jan_aug": 5,
      "aug_saved_balance": 5,
      "aug_formula_balance": 5,
      "sep_saved_balance": 4,
      "sep_formula_balance": 3,
      "sep_payment": 260.0,
      "virtual": true
    },
    {
      "plate": "粤AGR5560",
      "sales": "金可鹏",
      "aug_cumulative_target": 22500.0,
      "aug_cumulative_actual": 47026.6,
      "monthly_target": 3000,
      "carry_paid_jan_aug": 7,
      "aug_saved_balance": 2,
      "aug_formula_balance": 1,
      "sep_saved_balance": 1,
      "sep_formula_balance": 0,
      "sep_payment": 150.0,
      "virtual": true
    }
  ],
  "cumulative_status_inconsistencies": [
    {
      "plate": "粤AGP3508",
      "sales": "刘念念",
      "target": 26225.81,
      "actual": 54980.6,
      "stored": false,
      "calculated": true,
      "virtual": true
    },
    {
      "plate": "粤AGP3607",
      "sales": "刘念念",
      "target": 44516.13,
      "actual": 53398.0,
      "stored": false,
      "calculated": true,
      "virtual": true
    },
    {
      "plate": "粤AGP9835",
      "sales": "刘念念",
      "target": 26129.03,
      "actual": 43693.2,
      "stored": false,
      "calculated": true,
      "virtual": true
    },
    {
      "plate": "粤AGR5050",
      "sales": "刘念念",
      "target": 25741.94,
      "actual": 44215.4,
      "stored": false,
      "calculated": true,
      "virtual": true
    },
    {
      "plate": "粤AGR8531",
      "sales": "刘念念",
      "target": 20516.13,
      "actual": 40637.6,
      "stored": false,
      "calculated": true,
      "virtual": true
    },
    {
      "plate": "粤AGP3027",
      "sales": "尚建华",
      "target": 28870.97,
      "actual": 29873.8,
      "stored": false,
      "calculated": true,
      "virtual": true
    },
    {
      "plate": "粤AGP5158",
      "sales": "尚建华",
      "target": 25451.61,
      "actual": 41174.0,
      "stored": false,
      "calculated": true,
      "virtual": true
    },
    {
      "plate": "粤AGP5165",
      "sales": "尚建华",
      "target": 27715.06,
      "actual": 33049.8,
      "stored": false,
      "calculated": true,
      "virtual": true
    },
    {
      "plate": "粤AGP5770",
      "sales": "尚建华",
      "target": 20645.16,
      "actual": 23343.6,
      "stored": false,
      "calculated": true,
      "virtual": true
    },
    {
      "plate": "粤AGP6639",
      "sales": "尚建华",
      "target": 26225.81,
      "actual": 34430.1,
      "stored": false,
      "calculated": true,
      "virtual": true
    },
    {
      "plate": "粤AGP9825",
      "sales": "尚建华",
      "target": 26612.9,
      "actual": 41230.0,
      "stored": false,
      "calculated": true,
      "virtual": true
    },
    {
      "plate": "粤AGQ3688",
      "sales": "尚建华",
      "target": 26225.81,
      "actual": 48641.2,
      "stored": false,
      "calculated": true,
      "virtual": true
    },
    {
      "plate": "粤AGR0790",
      "sales": "尚建华",
      "target": 27000.0,
      "actual": 34894.5,
      "stored": false,
      "calculated": true,
      "virtual": true
    },
    {
      "plate": "粤AGR5539",
      "sales": "尚建华",
      "target": 22358.06,
      "actual": 41459.3,
      "stored": false,
      "calculated": true,
      "virtual": true
    },
    {
      "plate": "粤AGR6859",
      "sales": "尚建华",
      "target": 25935.48,
      "actual": 48164.7,
      "stored": false,
      "calculated": true,
      "virtual": true
    },
    {
      "plate": "粤AGR6881",
      "sales": "尚建华",
      "target": 11612.91,
      "actual": 18752.1,
      "stored": false,
      "calculated": true,
      "virtual": true
    },
    {
      "plate": "粤AGR9815",
      "sales": "尚建华",
      "target": 25838.71,
      "actual": 50731.1,
      "stored": false,
      "calculated": true,
      "virtual": true
    },
    {
      "plate": "粤AGR9866",
      "sales": "尚建华",
      "target": 25935.48,
      "actual": 60137.7,
      "stored": false,
      "calculated": true,
      "virtual": true
    },
    {
      "plate": "粤AGP3080",
      "sales": "董剑煜",
      "target": 19548.39,
      "actual": 58747.1,
      "stored": false,
      "calculated": true,
      "virtual": true
    },
    {
      "plate": "粤AGP9785",
      "sales": "董剑煜",
      "target": 18870.97,
      "actual": 29223.8,
      "stored": false,
      "calculated": true,
      "virtual": true
    },
    {
      "plate": "粤AGP9786",
      "sales": "董剑煜",
      "target": 18580.64,
      "actual": 41070.5,
      "stored": false,
      "calculated": true,
      "virtual": true
    },
    {
      "plate": "粤AGR2833",
      "sales": "董剑煜",
      "target": 20236.17,
      "actual": 44475.6,
      "stored": false,
      "calculated": true,
      "virtual": true
    },
    {
      "plate": "粤AGR6828",
      "sales": "董剑煜",
      "target": 17806.45,
      "actual": 35422.1,
      "stored": false,
      "calculated": true,
      "virtual": true
    },
    {
      "plate": "粤AGR6869",
      "sales": "董剑煜",
      "target": 14225.81,
      "actual": 35687.9,
      "stored": false,
      "calculated": true,
      "virtual": true
    },
    {
      "plate": "粤AGR6877",
      "sales": "董剑煜",
      "target": 19838.71,
      "actual": 44184.4,
      "stored": false,
      "calculated": true,
      "virtual": true
    },
    {
      "plate": "粤AGR8500",
      "sales": "董剑煜",
      "target": 20332.95,
      "actual": 35661.2,
      "stored": false,
      "calculated": true,
      "virtual": true
    },
    {
      "plate": "粤AGP3506",
      "sales": "谯云",
      "target": 27064.52,
      "actual": 56936.05,
      "stored": false,
      "calculated": true,
      "virtual": true
    },
    {
      "plate": "粤AGP5760",
      "sales": "谯云",
      "target": 26741.94,
      "actual": 44870.89,
      "stored": false,
      "calculated": true,
      "virtual": true
    },
    {
      "plate": "粤AGP9707",
      "sales": "谯云",
      "target": 27064.52,
      "actual": 47339.56,
      "stored": false,
      "calculated": true,
      "virtual": true
    },
    {
      "plate": "粤AGR9769",
      "sales": "谯云",
      "target": 16935.49,
      "actual": 28617.1,
      "stored": false,
      "calculated": true,
      "virtual": true
    },
    {
      "plate": "粤AGP3627",
      "sales": "金可鹏",
      "target": 45000.0,
      "actual": 91230.6,
      "stored": false,
      "calculated": true,
      "virtual": true
    },
    {
      "plate": "粤AGP3692",
      "sales": "金可鹏",
      "target": 45000.0,
      "actual": 73049.1,
      "stored": false,
      "calculated": true,
      "virtual": true
    },
    {
      "plate": "粤AGR5560",
      "sales": "金可鹏",
      "target": 25500.0,
      "actual": 47026.6,
      "stored": false,
      "calculated": true,
      "virtual": true
    }
  ],
  "used_count_differences": [],
  "cross_owner_payments": [
    {
      "plate": "粤AGP3080",
      "carry_owner": "董剑煜",
      "carry_amount": 150.0,
      "current_payments": [
        {
          "sales": "尚建华",
          "category": "当月",
          "amount": 5.0
        }
      ]
    },
    {
      "plate": "粤AGR6869",
      "carry_owner": "董剑煜",
      "carry_amount": 150.0,
      "current_payments": [
        {
          "sales": "尚建华",
          "category": "当月",
          "amount": 150.0
        }
      ]
    },
    {
      "plate": "粤AGP3627",
      "carry_owner": "金可鹏",
      "carry_amount": 260.0,
      "current_payments": [
        {
          "sales": "秦挺",
          "category": "当月",
          "amount": 260.0
        }
      ]
    },
    {
      "plate": "粤AGP3692",
      "carry_owner": "金可鹏",
      "carry_amount": 260.0,
      "current_payments": [
        {
          "sales": "秦挺",
          "category": "当月",
          "amount": 260.0
        }
      ]
    },
    {
      "plate": "粤AGR5560",
      "carry_owner": "金可鹏",
      "carry_amount": 150.0,
      "current_payments": [
        {
          "sales": "钟祥",
          "category": "当月",
          "amount": 5.0
        }
      ]
    }
  ],
  "virtual_count": 33,
  "virtual_amount": 5940.0,
  "gap_payment_count": 61,
  "gap_payment_amount": 16662.34,
  "wholly_missing": [
    {
      "车牌号": "粤AGR5535",
      "销售经理": "尚建华",
      "考核天数": 2
    },
    {
      "车牌号": "粤AG39007",
      "销售经理": "吴纬涛",
      "考核天数": 9
    },
    {
      "车牌号": "粤AGP5139",
      "销售经理": "吴纬涛",
      "考核天数": 30
    },
    {
      "车牌号": "粤AGP5639",
      "销售经理": "吴纬涛",
      "考核天数": 30
    },
    {
      "车牌号": "粤AGR1586",
      "销售经理": "吴纬涛",
      "考核天数": 30
    },
    {
      "车牌号": "粤AGR8551",
      "销售经理": "吴纬涛",
      "考核天数": 30
    }
  ],
  "source_hash_checks": {
    "assessment": true,
    "meter": true,
    "gps": true,
    "hydrogen": true,
    "tests": true,
    "policy": true
  },
  "excel_ledger_matches": true,
  "formula_errors": [],
  "workbook_sha256": "0f734b431c860b29aa97177ecc5c36e6f1ba04df4b1ecd853178bee7eb30ccf4"
}