{ "foray": 285, "essai": 1, "comparison": "ordinary calculation, no PDA contribution", "baseline_author_witness_match": true, "subset_policy": "128 subsets; unchanged original roster; least-loaded qualified optional crew; highest closing cash then minimum cash then job count", "subset_count": 128, "feasible_subset_count": 32, "recommended_optional_ids": [ "N001", "N003", "N004", "N006", "N007" ], "not_accepted_ids": [ "N002", "N005" ], "authority_boundary": "conditional candidate only; no acceptance or actual performance recorded; no support retainer included", "cases": { "baseline": { "allocation_count": 48, "original_commitments_retained": 48, "included_commitment_ids": [ "C001", "C002", "C003", "C004", "C005", "C006", "C007", "C008", "C009", "C010", "C011", "C012", "C013", "C014", "C015", "C016", "C017", "C018", "C019", "C020", "C021", "C022", "C023", "C024", "C025", "C026", "C027", "C028", "C029", "C030", "C031", "C032", "C033", "C034", "C035", "C036", "C037", "C038", "C039", "C040", "C041", "C042", "C043", "C044", "C045", "C046", "C047", "C048" ], "errors": [], "resource_rows": [ { "week": "W01", "resource_id": "P03", "resource_name": "Edda Pell", "planned_days": 2, "available_days": 5, "loading_pct": 40.0, "excess_days": 0 }, { "week": "W01", "resource_id": "P04", "resource_name": "Niall Moss", "planned_days": 1.5, "available_days": 5, "loading_pct": 30.0, "excess_days": 0 }, { "week": "W01", "resource_id": "P05", "resource_name": "Suri Aven", "planned_days": 1.5, "available_days": 5, "loading_pct": 30.0, "excess_days": 0 }, { "week": "W01", "resource_id": "P06", "resource_name": "Tam Orr", "planned_days": 1, "available_days": 5, "loading_pct": 20.0, "excess_days": 0 }, { "week": "W01", "resource_id": "P07", "resource_name": "Bo Hale", "planned_days": 1.5, "available_days": 5, "loading_pct": 30.0, "excess_days": 0 }, { "week": "W01", "resource_id": "P08", "resource_name": "Fen Rusk", "planned_days": 2.5, "available_days": 5, "loading_pct": 50.0, "excess_days": 0 }, { "week": "W01", "resource_id": "V01", "resource_name": "Kestrel", "planned_days": 2, "available_days": 5, "loading_pct": 40.0, "excess_days": 0 }, { "week": "W01", "resource_id": "V02", "resource_name": "Morrow", "planned_days": 1.5, "available_days": 5, "loading_pct": 30.0, "excess_days": 0 }, { "week": "W01", "resource_id": "V03", "resource_name": "Tern", "planned_days": 1.5, "available_days": 5, "loading_pct": 30.0, "excess_days": 0 }, { "week": "W02", "resource_id": "P03", "resource_name": "Edda Pell", "planned_days": 2, "available_days": 5, "loading_pct": 40.0, "excess_days": 0 }, { "week": "W02", "resource_id": "P04", "resource_name": "Niall Moss", "planned_days": 3.5, "available_days": 5, "loading_pct": 70.0, "excess_days": 0 }, { "week": "W02", "resource_id": "P06", "resource_name": "Tam Orr", "planned_days": 3, "available_days": 5, "loading_pct": 60.0, "excess_days": 0 }, { "week": "W02", "resource_id": "P07", "resource_name": "Bo Hale", "planned_days": 1.5, "available_days": 5, "loading_pct": 30.0, "excess_days": 0 }, { "week": "W02", "resource_id": "P08", "resource_name": "Fen Rusk", "planned_days": 1, "available_days": 5, "loading_pct": 20.0, "excess_days": 0 }, { "week": "W02", "resource_id": "V01", "resource_name": "Kestrel", "planned_days": 2, "available_days": 5, "loading_pct": 40.0, "excess_days": 0 }, { "week": "W02", "resource_id": "V02", "resource_name": "Morrow", "planned_days": 3.5, "available_days": 5, "loading_pct": 70.0, "excess_days": 0 }, { "week": "W03", "resource_id": "P03", "resource_name": "Edda Pell", "planned_days": 2, "available_days": 5, "loading_pct": 40.0, "excess_days": 0 }, { "week": "W03", "resource_id": "P04", "resource_name": "Niall Moss", "planned_days": 1, "available_days": 5, "loading_pct": 20.0, "excess_days": 0 }, { "week": "W03", "resource_id": "P05", "resource_name": "Suri Aven", "planned_days": 1.5, "available_days": 5, "loading_pct": 30.0, "excess_days": 0 }, { "week": "W03", "resource_id": "P06", "resource_name": "Tam Orr", "planned_days": 1, "available_days": 5, "loading_pct": 20.0, "excess_days": 0 }, { "week": "W03", "resource_id": "P07", "resource_name": "Bo Hale", "planned_days": 1, "available_days": 5, "loading_pct": 20.0, "excess_days": 0 }, { "week": "W03", "resource_id": "P08", "resource_name": "Fen Rusk", "planned_days": 2.5, "available_days": 5, "loading_pct": 50.0, "excess_days": 0 }, { "week": "W03", "resource_id": "V01", "resource_name": "Kestrel", "planned_days": 2, "available_days": 5, "loading_pct": 40.0, "excess_days": 0 }, { "week": "W03", "resource_id": "V02", "resource_name": "Morrow", "planned_days": 1, "available_days": 5, "loading_pct": 20.0, "excess_days": 0 }, { "week": "W03", "resource_id": "V03", "resource_name": "Tern", "planned_days": 1.5, "available_days": 5, "loading_pct": 30.0, "excess_days": 0 }, { "week": "W04", "resource_id": "P03", "resource_name": "Edda Pell", "planned_days": 3, "available_days": 5, "loading_pct": 60.0, "excess_days": 0 }, { "week": "W04", "resource_id": "P04", "resource_name": "Niall Moss", "planned_days": 1.5, "available_days": 5, "loading_pct": 30.0, "excess_days": 0 }, { "week": "W04", "resource_id": "P05", "resource_name": "Suri Aven", "planned_days": 1, "available_days": 5, "loading_pct": 20.0, "excess_days": 0 }, { "week": "W04", "resource_id": "P06", "resource_name": "Tam Orr", "planned_days": 1, "available_days": 5, "loading_pct": 20.0, "excess_days": 0 }, { "week": "W04", "resource_id": "P07", "resource_name": "Bo Hale", "planned_days": 2.5, "available_days": 5, "loading_pct": 50.0, "excess_days": 0 }, { "week": "W04", "resource_id": "P08", "resource_name": "Fen Rusk", "planned_days": 2, "available_days": 5, "loading_pct": 40.0, "excess_days": 0 }, { "week": "W04", "resource_id": "V01", "resource_name": "Kestrel", "planned_days": 3, "available_days": 5, "loading_pct": 60.0, "excess_days": 0 }, { "week": "W04", "resource_id": "V02", "resource_name": "Morrow", "planned_days": 1.5, "available_days": 5, "loading_pct": 30.0, "excess_days": 0 }, { "week": "W04", "resource_id": "V03", "resource_name": "Tern", "planned_days": 1, "available_days": 5, "loading_pct": 20.0, "excess_days": 0 }, { "week": "W05", "resource_id": "P03", "resource_name": "Edda Pell", "planned_days": 2, "available_days": 5, "loading_pct": 40.0, "excess_days": 0 }, { "week": "W05", "resource_id": "P04", "resource_name": "Niall Moss", "planned_days": 3.5, "available_days": 5, "loading_pct": 70.0, "excess_days": 0 }, { "week": "W05", "resource_id": "P05", "resource_name": "Suri Aven", "planned_days": 1.5, "available_days": 5, "loading_pct": 30.0, "excess_days": 0 }, { "week": "W05", "resource_id": "P06", "resource_name": "Tam Orr", "planned_days": 3, "available_days": 5, "loading_pct": 60.0, "excess_days": 0 }, { "week": "W05", "resource_id": "P07", "resource_name": "Bo Hale", "planned_days": 1.5, "available_days": 5, "loading_pct": 30.0, "excess_days": 0 }, { "week": "W05", "resource_id": "P08", "resource_name": "Fen Rusk", "planned_days": 2.5, "available_days": 5, "loading_pct": 50.0, "excess_days": 0 }, { "week": "W05", "resource_id": "V01", "resource_name": "Kestrel", "planned_days": 2, "available_days": 5, "loading_pct": 40.0, "excess_days": 0 }, { "week": "W05", "resource_id": "V02", "resource_name": "Morrow", "planned_days": 3.5, "available_days": 5, "loading_pct": 70.0, "excess_days": 0 }, { "week": "W05", "resource_id": "V03", "resource_name": "Tern", "planned_days": 1.5, "available_days": 5, "loading_pct": 30.0, "excess_days": 0 }, { "week": "W06", "resource_id": "P03", "resource_name": "Edda Pell", "planned_days": 2, "available_days": 5, "loading_pct": 40.0, "excess_days": 0 }, { "week": "W06", "resource_id": "P06", "resource_name": "Tam Orr", "planned_days": 1, "available_days": 5, "loading_pct": 20.0, "excess_days": 0 }, { "week": "W06", "resource_id": "P08", "resource_name": "Fen Rusk", "planned_days": 1, "available_days": 5, "loading_pct": 20.0, "excess_days": 0 }, { "week": "W06", "resource_id": "V01", "resource_name": "Kestrel", "planned_days": 2, "available_days": 5, "loading_pct": 40.0, "excess_days": 0 }, { "week": "W07", "resource_id": "P03", "resource_name": "Edda Pell", "planned_days": 2, "available_days": 5, "loading_pct": 40.0, "excess_days": 0 }, { "week": "W07", "resource_id": "P04", "resource_name": "Niall Moss", "planned_days": 1.5, "available_days": 5, "loading_pct": 30.0, "excess_days": 0 }, { "week": "W07", "resource_id": "P05", "resource_name": "Suri Aven", "planned_days": 1.5, "available_days": 5, "loading_pct": 30.0, "excess_days": 0 }, { "week": "W07", "resource_id": "P06", "resource_name": "Tam Orr", "planned_days": 1, "available_days": 5, "loading_pct": 20.0, "excess_days": 0 }, { "week": "W07", "resource_id": "P07", "resource_name": "Bo Hale", "planned_days": 1.5, "available_days": 5, "loading_pct": 30.0, "excess_days": 0 }, { "week": "W07", "resource_id": "P08", "resource_name": "Fen Rusk", "planned_days": 2.5, "available_days": 5, "loading_pct": 50.0, "excess_days": 0 }, { "week": "W07", "resource_id": "V01", "resource_name": "Kestrel", "planned_days": 2, "available_days": 5, "loading_pct": 40.0, "excess_days": 0 }, { "week": "W07", "resource_id": "V02", "resource_name": "Morrow", "planned_days": 1.5, "available_days": 5, "loading_pct": 30.0, "excess_days": 0 }, { "week": "W07", "resource_id": "V03", "resource_name": "Tern", "planned_days": 1.5, "available_days": 5, "loading_pct": 30.0, "excess_days": 0 }, { "week": "W08", "resource_id": "P03", "resource_name": "Edda Pell", "planned_days": 2, "available_days": 5, "loading_pct": 40.0, "excess_days": 0 }, { "week": "W08", "resource_id": "P04", "resource_name": "Niall Moss", "planned_days": 3.5, "available_days": 5, "loading_pct": 70.0, "excess_days": 0 }, { "week": "W08", "resource_id": "P06", "resource_name": "Tam Orr", "planned_days": 3, "available_days": 5, "loading_pct": 60.0, "excess_days": 0 }, { "week": "W08", "resource_id": "P07", "resource_name": "Bo Hale", "planned_days": 1.5, "available_days": 5, "loading_pct": 30.0, "excess_days": 0 }, { "week": "W08", "resource_id": "P08", "resource_name": "Fen Rusk", "planned_days": 1, "available_days": 5, "loading_pct": 20.0, "excess_days": 0 }, { "week": "W08", "resource_id": "V01", "resource_name": "Kestrel", "planned_days": 2, "available_days": 5, "loading_pct": 40.0, "excess_days": 0 }, { "week": "W08", "resource_id": "V02", "resource_name": "Morrow", "planned_days": 3.5, "available_days": 5, "loading_pct": 70.0, "excess_days": 0 }, { "week": "W09", "resource_id": "P03", "resource_name": "Edda Pell", "planned_days": 3, "available_days": 5, "loading_pct": 60.0, "excess_days": 0 }, { "week": "W09", "resource_id": "P04", "resource_name": "Niall Moss", "planned_days": 1, "available_days": 5, "loading_pct": 20.0, "excess_days": 0 }, { "week": "W09", "resource_id": "P05", "resource_name": "Suri Aven", "planned_days": 1.5, "available_days": 5, "loading_pct": 30.0, "excess_days": 0 }, { "week": "W09", "resource_id": "P06", "resource_name": "Tam Orr", "planned_days": 1, "available_days": 5, "loading_pct": 20.0, "excess_days": 0 }, { "week": "W09", "resource_id": "P07", "resource_name": "Bo Hale", "planned_days": 2, "available_days": 5, "loading_pct": 40.0, "excess_days": 0 }, { "week": "W09", "resource_id": "P08", "resource_name": "Fen Rusk", "planned_days": 2.5, "available_days": 5, "loading_pct": 50.0, "excess_days": 0 }, { "week": "W09", "resource_id": "V01", "resource_name": "Kestrel", "planned_days": 3, "available_days": 5, "loading_pct": 60.0, "excess_days": 0 }, { "week": "W09", "resource_id": "V02", "resource_name": "Morrow", "planned_days": 1, "available_days": 5, "loading_pct": 20.0, "excess_days": 0 }, { "week": "W09", "resource_id": "V03", "resource_name": "Tern", "planned_days": 1.5, "available_days": 5, "loading_pct": 30.0, "excess_days": 0 }, { "week": "W10", "resource_id": "P03", "resource_name": "Edda Pell", "planned_days": 2, "available_days": 5, "loading_pct": 40.0, "excess_days": 0 }, { "week": "W10", "resource_id": "P04", "resource_name": "Niall Moss", "planned_days": 1.5, "available_days": 5, "loading_pct": 30.0, "excess_days": 0 }, { "week": "W10", "resource_id": "P05", "resource_name": "Suri Aven", "planned_days": 1, "available_days": 5, "loading_pct": 20.0, "excess_days": 0 }, { "week": "W10", "resource_id": "P06", "resource_name": "Tam Orr", "planned_days": 1, "available_days": 5, "loading_pct": 20.0, "excess_days": 0 }, { "week": "W10", "resource_id": "P07", "resource_name": "Bo Hale", "planned_days": 1.5, "available_days": 5, "loading_pct": 30.0, "excess_days": 0 }, { "week": "W10", "resource_id": "P08", "resource_name": "Fen Rusk", "planned_days": 2, "available_days": 5, "loading_pct": 40.0, "excess_days": 0 }, { "week": "W10", "resource_id": "V01", "resource_name": "Kestrel", "planned_days": 2, "available_days": 5, "loading_pct": 40.0, "excess_days": 0 }, { "week": "W10", "resource_id": "V02", "resource_name": "Morrow", "planned_days": 1.5, "available_days": 5, "loading_pct": 30.0, "excess_days": 0 }, { "week": "W10", "resource_id": "V03", "resource_name": "Tern", "planned_days": 1, "available_days": 5, "loading_pct": 20.0, "excess_days": 0 }, { "week": "W11", "resource_id": "P03", "resource_name": "Edda Pell", "planned_days": 2, "available_days": 5, "loading_pct": 40.0, "excess_days": 0 }, { "week": "W11", "resource_id": "P04", "resource_name": "Niall Moss", "planned_days": 3.5, "available_days": 5, "loading_pct": 70.0, "excess_days": 0 }, { "week": "W11", "resource_id": "P05", "resource_name": "Suri Aven", "planned_days": 1.5, "available_days": 5, "loading_pct": 30.0, "excess_days": 0 }, { "week": "W11", "resource_id": "P06", "resource_name": "Tam Orr", "planned_days": 3, "available_days": 5, "loading_pct": 60.0, "excess_days": 0 }, { "week": "W11", "resource_id": "P07", "resource_name": "Bo Hale", "planned_days": 1.5, "available_days": 5, "loading_pct": 30.0, "excess_days": 0 }, { "week": "W11", "resource_id": "P08", "resource_name": "Fen Rusk", "planned_days": 2.5, "available_days": 5, "loading_pct": 50.0, "excess_days": 0 }, { "week": "W11", "resource_id": "V01", "resource_name": "Kestrel", "planned_days": 2, "available_days": 5, "loading_pct": 40.0, "excess_days": 0 }, { "week": "W11", "resource_id": "V02", "resource_name": "Morrow", "planned_days": 3.5, "available_days": 5, "loading_pct": 70.0, "excess_days": 0 }, { "week": "W11", "resource_id": "V03", "resource_name": "Tern", "planned_days": 1.5, "available_days": 5, "loading_pct": 30.0, "excess_days": 0 }, { "week": "W12", "resource_id": "P03", "resource_name": "Edda Pell", "planned_days": 2, "available_days": 5, "loading_pct": 40.0, "excess_days": 0 }, { "week": "W12", "resource_id": "P06", "resource_name": "Tam Orr", "planned_days": 1, "available_days": 5, "loading_pct": 20.0, "excess_days": 0 }, { "week": "W12", "resource_id": "P08", "resource_name": "Fen Rusk", "planned_days": 1, "available_days": 5, "loading_pct": 20.0, "excess_days": 0 }, { "week": "W12", "resource_id": "V01", "resource_name": "Kestrel", "planned_days": 2, "available_days": 5, "loading_pct": 40.0, "excess_days": 0 } ], "overloads": [], "cash": [ { "week": "W01", "start": "2027-01-04", "end": "2027-01-10", "receipts": 6900, "costs_including_overhead": 6375, "closing_cash": 18525 }, { "week": "W02", "start": "2027-01-11", "end": "2027-01-17", "receipts": 5600, "costs_including_overhead": 7800, "closing_cash": 16325 }, { "week": "W03", "start": "2027-01-18", "end": "2027-01-24", "receipts": 7500, "costs_including_overhead": 6275, "closing_cash": 17550 }, { "week": "W04", "start": "2027-01-25", "end": "2027-01-31", "receipts": 5600, "costs_including_overhead": 7950, "closing_cash": 15200 }, { "week": "W05", "start": "2027-02-01", "end": "2027-02-07", "receipts": 6900, "costs_including_overhead": 8775, "closing_cash": 13325 }, { "week": "W06", "start": "2027-02-08", "end": "2027-02-14", "receipts": 6200, "costs_including_overhead": 3600, "closing_cash": 15925 }, { "week": "W07", "start": "2027-02-15", "end": "2027-02-21", "receipts": 6900, "costs_including_overhead": 6375, "closing_cash": 16450 }, { "week": "W08", "start": "2027-02-22", "end": "2027-02-28", "receipts": 5600, "costs_including_overhead": 7800, "closing_cash": 14250 }, { "week": "W09", "start": "2027-03-01", "end": "2027-03-07", "receipts": 7500, "costs_including_overhead": 7675, "closing_cash": 14075 }, { "week": "W10", "start": "2027-03-08", "end": "2027-03-14", "receipts": 5600, "costs_including_overhead": 6550, "closing_cash": 13125 }, { "week": "W11", "start": "2027-03-15", "end": "2027-03-21", "receipts": 6900, "costs_including_overhead": 8775, "closing_cash": 11250 }, { "week": "W12", "start": "2027-03-22", "end": "2027-03-28", "receipts": 6200, "costs_including_overhead": 3600, "closing_cash": 13850 } ], "cash_floor": 6000, "cash_breaches": [], "minimum_cash": 11250, "closing_cash": 13850, "total_cost": 81550, "total_receipts": 77400, "feasible_under_declared_rules": true, "basis": "conditional forecast, no actual work or payment claimed" }, "capacity_update": { "allocation_count": 48, "original_commitments_retained": 48, "included_commitment_ids": [ "C001", "C002", "C003", "C004", "C005", "C006", "C007", "C008", "C009", "C010", "C011", "C012", "C013", "C014", "C015", "C016", "C017", "C018", "C019", "C020", "C021", "C022", "C023", "C024", "C025", "C026", "C027", "C028", "C029", "C030", "C031", "C032", "C033", "C034", "C035", "C036", "C037", "C038", "C039", "C040", "C041", "C042", "C043", "C044", "C045", "C046", "C047", "C048" ], "errors": [], "resource_rows": [ { "week": "W01", "resource_id": "P03", "resource_name": "Edda Pell", "planned_days": 2, "available_days": 5, "loading_pct": 40.0, "excess_days": 0 }, { "week": "W01", "resource_id": "P04", "resource_name": "Niall Moss", "planned_days": 1.5, "available_days": 5, "loading_pct": 30.0, "excess_days": 0 }, { "week": "W01", "resource_id": "P05", "resource_name": "Suri Aven", "planned_days": 1.5, "available_days": 5, "loading_pct": 30.0, "excess_days": 0 }, { "week": "W01", "resource_id": "P06", "resource_name": "Tam Orr", "planned_days": 1, "available_days": 5, "loading_pct": 20.0, "excess_days": 0 }, { "week": "W01", "resource_id": "P07", "resource_name": "Bo Hale", "planned_days": 1.5, "available_days": 5, "loading_pct": 30.0, "excess_days": 0 }, { "week": "W01", "resource_id": "P08", "resource_name": "Fen Rusk", "planned_days": 2.5, "available_days": 5, "loading_pct": 50.0, "excess_days": 0 }, { "week": "W01", "resource_id": "V01", "resource_name": "Kestrel", "planned_days": 2, "available_days": 5, "loading_pct": 40.0, "excess_days": 0 }, { "week": "W01", "resource_id": "V02", "resource_name": "Morrow", "planned_days": 1.5, "available_days": 5, "loading_pct": 30.0, "excess_days": 0 }, { "week": "W01", "resource_id": "V03", "resource_name": "Tern", "planned_days": 1.5, "available_days": 5, "loading_pct": 30.0, "excess_days": 0 }, { "week": "W02", "resource_id": "P03", "resource_name": "Edda Pell", "planned_days": 2, "available_days": 5, "loading_pct": 40.0, "excess_days": 0 }, { "week": "W02", "resource_id": "P04", "resource_name": "Niall Moss", "planned_days": 3.5, "available_days": 5, "loading_pct": 70.0, "excess_days": 0 }, { "week": "W02", "resource_id": "P06", "resource_name": "Tam Orr", "planned_days": 3, "available_days": 5, "loading_pct": 60.0, "excess_days": 0 }, { "week": "W02", "resource_id": "P07", "resource_name": "Bo Hale", "planned_days": 1.5, "available_days": 5, "loading_pct": 30.0, "excess_days": 0 }, { "week": "W02", "resource_id": "P08", "resource_name": "Fen Rusk", "planned_days": 1, "available_days": 5, "loading_pct": 20.0, "excess_days": 0 }, { "week": "W02", "resource_id": "V01", "resource_name": "Kestrel", "planned_days": 2, "available_days": 5, "loading_pct": 40.0, "excess_days": 0 }, { "week": "W02", "resource_id": "V02", "resource_name": "Morrow", "planned_days": 3.5, "available_days": 5, "loading_pct": 70.0, "excess_days": 0 }, { "week": "W03", "resource_id": "P03", "resource_name": "Edda Pell", "planned_days": 2, "available_days": 5, "loading_pct": 40.0, "excess_days": 0 }, { "week": "W03", "resource_id": "P04", "resource_name": "Niall Moss", "planned_days": 1, "available_days": 5, "loading_pct": 20.0, "excess_days": 0 }, { "week": "W03", "resource_id": "P05", "resource_name": "Suri Aven", "planned_days": 1.5, "available_days": 5, "loading_pct": 30.0, "excess_days": 0 }, { "week": "W03", "resource_id": "P06", "resource_name": "Tam Orr", "planned_days": 1, "available_days": 5, "loading_pct": 20.0, "excess_days": 0 }, { "week": "W03", "resource_id": "P07", "resource_name": "Bo Hale", "planned_days": 1, "available_days": 5, "loading_pct": 20.0, "excess_days": 0 }, { "week": "W03", "resource_id": "P08", "resource_name": "Fen Rusk", "planned_days": 2.5, "available_days": 5, "loading_pct": 50.0, "excess_days": 0 }, { "week": "W03", "resource_id": "V01", "resource_name": "Kestrel", "planned_days": 2, "available_days": 5, "loading_pct": 40.0, "excess_days": 0 }, { "week": "W03", "resource_id": "V02", "resource_name": "Morrow", "planned_days": 1, "available_days": 5, "loading_pct": 20.0, "excess_days": 0 }, { "week": "W03", "resource_id": "V03", "resource_name": "Tern", "planned_days": 1.5, "available_days": 5, "loading_pct": 30.0, "excess_days": 0 }, { "week": "W04", "resource_id": "P03", "resource_name": "Edda Pell", "planned_days": 3, "available_days": 5, "loading_pct": 60.0, "excess_days": 0 }, { "week": "W04", "resource_id": "P04", "resource_name": "Niall Moss", "planned_days": 1.5, "available_days": 5, "loading_pct": 30.0, "excess_days": 0 }, { "week": "W04", "resource_id": "P05", "resource_name": "Suri Aven", "planned_days": 1, "available_days": 5, "loading_pct": 20.0, "excess_days": 0 }, { "week": "W04", "resource_id": "P06", "resource_name": "Tam Orr", "planned_days": 1, "available_days": 5, "loading_pct": 20.0, "excess_days": 0 }, { "week": "W04", "resource_id": "P07", "resource_name": "Bo Hale", "planned_days": 2.5, "available_days": 5, "loading_pct": 50.0, "excess_days": 0 }, { "week": "W04", "resource_id": "P08", "resource_name": "Fen Rusk", "planned_days": 2, "available_days": 5, "loading_pct": 40.0, "excess_days": 0 }, { "week": "W04", "resource_id": "V01", "resource_name": "Kestrel", "planned_days": 3, "available_days": 5, "loading_pct": 60.0, "excess_days": 0 }, { "week": "W04", "resource_id": "V02", "resource_name": "Morrow", "planned_days": 1.5, "available_days": 5, "loading_pct": 30.0, "excess_days": 0 }, { "week": "W04", "resource_id": "V03", "resource_name": "Tern", "planned_days": 1, "available_days": 5, "loading_pct": 20.0, "excess_days": 0 }, { "week": "W05", "resource_id": "P03", "resource_name": "Edda Pell", "planned_days": 2, "available_days": 5, "loading_pct": 40.0, "excess_days": 0 }, { "week": "W05", "resource_id": "P04", "resource_name": "Niall Moss", "planned_days": 3.5, "available_days": 5, "loading_pct": 70.0, "excess_days": 0 }, { "week": "W05", "resource_id": "P05", "resource_name": "Suri Aven", "planned_days": 1.5, "available_days": 5, "loading_pct": 30.0, "excess_days": 0 }, { "week": "W05", "resource_id": "P06", "resource_name": "Tam Orr", "planned_days": 3, "available_days": 5, "loading_pct": 60.0, "excess_days": 0 }, { "week": "W05", "resource_id": "P07", "resource_name": "Bo Hale", "planned_days": 1.5, "available_days": 5, "loading_pct": 30.0, "excess_days": 0 }, { "week": "W05", "resource_id": "P08", "resource_name": "Fen Rusk", "planned_days": 2.5, "available_days": 5, "loading_pct": 50.0, "excess_days": 0 }, { "week": "W05", "resource_id": "V01", "resource_name": "Kestrel", "planned_days": 2, "available_days": 3, "loading_pct": 66.667, "excess_days": 0 }, { "week": "W05", "resource_id": "V02", "resource_name": "Morrow", "planned_days": 3.5, "available_days": 4, "loading_pct": 87.5, "excess_days": 0 }, { "week": "W05", "resource_id": "V03", "resource_name": "Tern", "planned_days": 1.5, "available_days": 5, "loading_pct": 30.0, "excess_days": 0 }, { "week": "W06", "resource_id": "P03", "resource_name": "Edda Pell", "planned_days": 2, "available_days": 5, "loading_pct": 40.0, "excess_days": 0 }, { "week": "W06", "resource_id": "P06", "resource_name": "Tam Orr", "planned_days": 1, "available_days": 5, "loading_pct": 20.0, "excess_days": 0 }, { "week": "W06", "resource_id": "P08", "resource_name": "Fen Rusk", "planned_days": 1, "available_days": 5, "loading_pct": 20.0, "excess_days": 0 }, { "week": "W06", "resource_id": "V01", "resource_name": "Kestrel", "planned_days": 2, "available_days": 5, "loading_pct": 40.0, "excess_days": 0 }, { "week": "W07", "resource_id": "P03", "resource_name": "Edda Pell", "planned_days": 2, "available_days": 5, "loading_pct": 40.0, "excess_days": 0 }, { "week": "W07", "resource_id": "P04", "resource_name": "Niall Moss", "planned_days": 1.5, "available_days": 5, "loading_pct": 30.0, "excess_days": 0 }, { "week": "W07", "resource_id": "P05", "resource_name": "Suri Aven", "planned_days": 1.5, "available_days": 5, "loading_pct": 30.0, "excess_days": 0 }, { "week": "W07", "resource_id": "P06", "resource_name": "Tam Orr", "planned_days": 1, "available_days": 5, "loading_pct": 20.0, "excess_days": 0 }, { "week": "W07", "resource_id": "P07", "resource_name": "Bo Hale", "planned_days": 1.5, "available_days": 5, "loading_pct": 30.0, "excess_days": 0 }, { "week": "W07", "resource_id": "P08", "resource_name": "Fen Rusk", "planned_days": 2.5, "available_days": 5, "loading_pct": 50.0, "excess_days": 0 }, { "week": "W07", "resource_id": "V01", "resource_name": "Kestrel", "planned_days": 2, "available_days": 5, "loading_pct": 40.0, "excess_days": 0 }, { "week": "W07", "resource_id": "V02", "resource_name": "Morrow", "planned_days": 1.5, "available_days": 5, "loading_pct": 30.0, "excess_days": 0 }, { "week": "W07", "resource_id": "V03", "resource_name": "Tern", "planned_days": 1.5, "available_days": 5, "loading_pct": 30.0, "excess_days": 0 }, { "week": "W08", "resource_id": "P03", "resource_name": "Edda Pell", "planned_days": 2, "available_days": 5, "loading_pct": 40.0, "excess_days": 0 }, { "week": "W08", "resource_id": "P04", "resource_name": "Niall Moss", "planned_days": 3.5, "available_days": 5, "loading_pct": 70.0, "excess_days": 0 }, { "week": "W08", "resource_id": "P06", "resource_name": "Tam Orr", "planned_days": 3, "available_days": 5, "loading_pct": 60.0, "excess_days": 0 }, { "week": "W08", "resource_id": "P07", "resource_name": "Bo Hale", "planned_days": 1.5, "available_days": 5, "loading_pct": 30.0, "excess_days": 0 }, { "week": "W08", "resource_id": "P08", "resource_name": "Fen Rusk", "planned_days": 1, "available_days": 5, "loading_pct": 20.0, "excess_days": 0 }, { "week": "W08", "resource_id": "V01", "resource_name": "Kestrel", "planned_days": 2, "available_days": 5, "loading_pct": 40.0, "excess_days": 0 }, { "week": "W08", "resource_id": "V02", "resource_name": "Morrow", "planned_days": 3.5, "available_days": 5, "loading_pct": 70.0, "excess_days": 0 }, { "week": "W09", "resource_id": "P03", "resource_name": "Edda Pell", "planned_days": 3, "available_days": 5, "loading_pct": 60.0, "excess_days": 0 }, { "week": "W09", "resource_id": "P04", "resource_name": "Niall Moss", "planned_days": 1, "available_days": 5, "loading_pct": 20.0, "excess_days": 0 }, { "week": "W09", "resource_id": "P05", "resource_name": "Suri Aven", "planned_days": 1.5, "available_days": 5, "loading_pct": 30.0, "excess_days": 0 }, { "week": "W09", "resource_id": "P06", "resource_name": "Tam Orr", "planned_days": 1, "available_days": 5, "loading_pct": 20.0, "excess_days": 0 }, { "week": "W09", "resource_id": "P07", "resource_name": "Bo Hale", "planned_days": 2, "available_days": 5, "loading_pct": 40.0, "excess_days": 0 }, { "week": "W09", "resource_id": "P08", "resource_name": "Fen Rusk", "planned_days": 2.5, "available_days": 5, "loading_pct": 50.0, "excess_days": 0 }, { "week": "W09", "resource_id": "V01", "resource_name": "Kestrel", "planned_days": 3, "available_days": 5, "loading_pct": 60.0, "excess_days": 0 }, { "week": "W09", "resource_id": "V02", "resource_name": "Morrow", "planned_days": 1, "available_days": 5, "loading_pct": 20.0, "excess_days": 0 }, { "week": "W09", "resource_id": "V03", "resource_name": "Tern", "planned_days": 1.5, "available_days": 5, "loading_pct": 30.0, "excess_days": 0 }, { "week": "W10", "resource_id": "P03", "resource_name": "Edda Pell", "planned_days": 2, "available_days": 5, "loading_pct": 40.0, "excess_days": 0 }, { "week": "W10", "resource_id": "P04", "resource_name": "Niall Moss", "planned_days": 1.5, "available_days": 5, "loading_pct": 30.0, "excess_days": 0 }, { "week": "W10", "resource_id": "P05", "resource_name": "Suri Aven", "planned_days": 1, "available_days": 5, "loading_pct": 20.0, "excess_days": 0 }, { "week": "W10", "resource_id": "P06", "resource_name": "Tam Orr", "planned_days": 1, "available_days": 5, "loading_pct": 20.0, "excess_days": 0 }, { "week": "W10", "resource_id": "P07", "resource_name": "Bo Hale", "planned_days": 1.5, "available_days": 5, "loading_pct": 30.0, "excess_days": 0 }, { "week": "W10", "resource_id": "P08", "resource_name": "Fen Rusk", "planned_days": 2, "available_days": 5, "loading_pct": 40.0, "excess_days": 0 }, { "week": "W10", "resource_id": "V01", "resource_name": "Kestrel", "planned_days": 2, "available_days": 5, "loading_pct": 40.0, "excess_days": 0 }, { "week": "W10", "resource_id": "V02", "resource_name": "Morrow", "planned_days": 1.5, "available_days": 5, "loading_pct": 30.0, "excess_days": 0 }, { "week": "W10", "resource_id": "V03", "resource_name": "Tern", "planned_days": 1, "available_days": 5, "loading_pct": 20.0, "excess_days": 0 }, { "week": "W11", "resource_id": "P03", "resource_name": "Edda Pell", "planned_days": 2, "available_days": 5, "loading_pct": 40.0, "excess_days": 0 }, { "week": "W11", "resource_id": "P04", "resource_name": "Niall Moss", "planned_days": 3.5, "available_days": 5, "loading_pct": 70.0, "excess_days": 0 }, { "week": "W11", "resource_id": "P05", "resource_name": "Suri Aven", "planned_days": 1.5, "available_days": 5, "loading_pct": 30.0, "excess_days": 0 }, { "week": "W11", "resource_id": "P06", "resource_name": "Tam Orr", "planned_days": 3, "available_days": 5, "loading_pct": 60.0, "excess_days": 0 }, { "week": "W11", "resource_id": "P07", "resource_name": "Bo Hale", "planned_days": 1.5, "available_days": 5, "loading_pct": 30.0, "excess_days": 0 }, { "week": "W11", "resource_id": "P08", "resource_name": "Fen Rusk", "planned_days": 2.5, "available_days": 5, "loading_pct": 50.0, "excess_days": 0 }, { "week": "W11", "resource_id": "V01", "resource_name": "Kestrel", "planned_days": 2, "available_days": 5, "loading_pct": 40.0, "excess_days": 0 }, { "week": "W11", "resource_id": "V02", "resource_name": "Morrow", "planned_days": 3.5, "available_days": 5, "loading_pct": 70.0, "excess_days": 0 }, { "week": "W11", "resource_id": "V03", "resource_name": "Tern", "planned_days": 1.5, "available_days": 5, "loading_pct": 30.0, "excess_days": 0 }, { "week": "W12", "resource_id": "P03", "resource_name": "Edda Pell", "planned_days": 2, "available_days": 5, "loading_pct": 40.0, "excess_days": 0 }, { "week": "W12", "resource_id": "P06", "resource_name": "Tam Orr", "planned_days": 1, "available_days": 5, "loading_pct": 20.0, "excess_days": 0 }, { "week": "W12", "resource_id": "P08", "resource_name": "Fen Rusk", "planned_days": 1, "available_days": 5, "loading_pct": 20.0, "excess_days": 0 }, { "week": "W12", "resource_id": "V01", "resource_name": "Kestrel", "planned_days": 2, "available_days": 5, "loading_pct": 40.0, "excess_days": 0 } ], "overloads": [], "cash": [ { "week": "W01", "start": "2027-01-04", "end": "2027-01-10", "receipts": 6900, "costs_including_overhead": 6375, "closing_cash": 18525 }, { "week": "W02", "start": "2027-01-11", "end": "2027-01-17", "receipts": 5600, "costs_including_overhead": 7800, "closing_cash": 16325 }, { "week": "W03", "start": "2027-01-18", "end": "2027-01-24", "receipts": 7500, "costs_including_overhead": 6275, "closing_cash": 17550 }, { "week": "W04", "start": "2027-01-25", "end": "2027-01-31", "receipts": 5600, "costs_including_overhead": 7950, "closing_cash": 15200 }, { "week": "W05", "start": "2027-02-01", "end": "2027-02-07", "receipts": 6900, "costs_including_overhead": 8775, "closing_cash": 13325 }, { "week": "W06", "start": "2027-02-08", "end": "2027-02-14", "receipts": 6200, "costs_including_overhead": 3600, "closing_cash": 15925 }, { "week": "W07", "start": "2027-02-15", "end": "2027-02-21", "receipts": 6900, "costs_including_overhead": 6375, "closing_cash": 16450 }, { "week": "W08", "start": "2027-02-22", "end": "2027-02-28", "receipts": 5600, "costs_including_overhead": 7800, "closing_cash": 14250 }, { "week": "W09", "start": "2027-03-01", "end": "2027-03-07", "receipts": 7500, "costs_including_overhead": 7675, "closing_cash": 14075 }, { "week": "W10", "start": "2027-03-08", "end": "2027-03-14", "receipts": 5600, "costs_including_overhead": 6550, "closing_cash": 13125 }, { "week": "W11", "start": "2027-03-15", "end": "2027-03-21", "receipts": 6900, "costs_including_overhead": 8775, "closing_cash": 11250 }, { "week": "W12", "start": "2027-03-22", "end": "2027-03-28", "receipts": 6200, "costs_including_overhead": 3600, "closing_cash": 13850 } ], "cash_floor": 6000, "cash_breaches": [], "minimum_cash": 11250, "closing_cash": 13850, "total_cost": 81550, "total_receipts": 77400, "feasible_under_declared_rules": true, "basis": "conditional forecast, no actual work or payment claimed" }, "all_offers": { "allocation_count": 55, "original_commitments_retained": 48, "included_commitment_ids": [ "C001", "C002", "C003", "C004", "C005", "C006", "C007", "C008", "C009", "C010", "C011", "C012", "C013", "C014", "C015", "C016", "C017", "C018", "C019", "C020", "C021", "C022", "C023", "C024", "C025", "C026", "C027", "C028", "C029", "C030", "C031", "C032", "C033", "C034", "C035", "C036", "C037", "C038", "C039", "C040", "C041", "C042", "C043", "C044", "C045", "C046", "C047", "C048", "N001", "N002", "N003", "N004", "N005", "N006", "N007" ], "errors": [], "resource_rows": [ { "week": "W01", "resource_id": "P03", "resource_name": "Edda Pell", "planned_days": 2, "available_days": 5, "loading_pct": 40.0, "excess_days": 0 }, { "week": "W01", "resource_id": "P04", "resource_name": "Niall Moss", "planned_days": 1.5, "available_days": 5, "loading_pct": 30.0, "excess_days": 0 }, { "week": "W01", "resource_id": "P05", "resource_name": "Suri Aven", "planned_days": 1.5, "available_days": 5, "loading_pct": 30.0, "excess_days": 0 }, { "week": "W01", "resource_id": "P06", "resource_name": "Tam Orr", "planned_days": 1, "available_days": 5, "loading_pct": 20.0, "excess_days": 0 }, { "week": "W01", "resource_id": "P07", "resource_name": "Bo Hale", "planned_days": 1.5, "available_days": 5, "loading_pct": 30.0, "excess_days": 0 }, { "week": "W01", "resource_id": "P08", "resource_name": "Fen Rusk", "planned_days": 2.5, "available_days": 5, "loading_pct": 50.0, "excess_days": 0 }, { "week": "W01", "resource_id": "V01", "resource_name": "Kestrel", "planned_days": 2, "available_days": 5, "loading_pct": 40.0, "excess_days": 0 }, { "week": "W01", "resource_id": "V02", "resource_name": "Morrow", "planned_days": 1.5, "available_days": 5, "loading_pct": 30.0, "excess_days": 0 }, { "week": "W01", "resource_id": "V03", "resource_name": "Tern", "planned_days": 1.5, "available_days": 5, "loading_pct": 30.0, "excess_days": 0 }, { "week": "W02", "resource_id": "P03", "resource_name": "Edda Pell", "planned_days": 2, "available_days": 5, "loading_pct": 40.0, "excess_days": 0 }, { "week": "W02", "resource_id": "P04", "resource_name": "Niall Moss", "planned_days": 3.5, "available_days": 5, "loading_pct": 70.0, "excess_days": 0 }, { "week": "W02", "resource_id": "P06", "resource_name": "Tam Orr", "planned_days": 3, "available_days": 5, "loading_pct": 60.0, "excess_days": 0 }, { "week": "W02", "resource_id": "P07", "resource_name": "Bo Hale", "planned_days": 1.5, "available_days": 5, "loading_pct": 30.0, "excess_days": 0 }, { "week": "W02", "resource_id": "P08", "resource_name": "Fen Rusk", "planned_days": 1, "available_days": 5, "loading_pct": 20.0, "excess_days": 0 }, { "week": "W02", "resource_id": "V01", "resource_name": "Kestrel", "planned_days": 2, "available_days": 5, "loading_pct": 40.0, "excess_days": 0 }, { "week": "W02", "resource_id": "V02", "resource_name": "Morrow", "planned_days": 3.5, "available_days": 5, "loading_pct": 70.0, "excess_days": 0 }, { "week": "W03", "resource_id": "P03", "resource_name": "Edda Pell", "planned_days": 2, "available_days": 5, "loading_pct": 40.0, "excess_days": 0 }, { "week": "W03", "resource_id": "P04", "resource_name": "Niall Moss", "planned_days": 1, "available_days": 5, "loading_pct": 20.0, "excess_days": 0 }, { "week": "W03", "resource_id": "P05", "resource_name": "Suri Aven", "planned_days": 1.5, "available_days": 5, "loading_pct": 30.0, "excess_days": 0 }, { "week": "W03", "resource_id": "P06", "resource_name": "Tam Orr", "planned_days": 1, "available_days": 5, "loading_pct": 20.0, "excess_days": 0 }, { "week": "W03", "resource_id": "P07", "resource_name": "Bo Hale", "planned_days": 1, "available_days": 5, "loading_pct": 20.0, "excess_days": 0 }, { "week": "W03", "resource_id": "P08", "resource_name": "Fen Rusk", "planned_days": 2.5, "available_days": 5, "loading_pct": 50.0, "excess_days": 0 }, { "week": "W03", "resource_id": "V01", "resource_name": "Kestrel", "planned_days": 2, "available_days": 5, "loading_pct": 40.0, "excess_days": 0 }, { "week": "W03", "resource_id": "V02", "resource_name": "Morrow", "planned_days": 1, "available_days": 5, "loading_pct": 20.0, "excess_days": 0 }, { "week": "W03", "resource_id": "V03", "resource_name": "Tern", "planned_days": 1.5, "available_days": 5, "loading_pct": 30.0, "excess_days": 0 }, { "week": "W04", "resource_id": "P03", "resource_name": "Edda Pell", "planned_days": 3, "available_days": 5, "loading_pct": 60.0, "excess_days": 0 }, { "week": "W04", "resource_id": "P04", "resource_name": "Niall Moss", "planned_days": 3.5, "available_days": 5, "loading_pct": 70.0, "excess_days": 0 }, { "week": "W04", "resource_id": "P05", "resource_name": "Suri Aven", "planned_days": 2, "available_days": 5, "loading_pct": 40.0, "excess_days": 0 }, { "week": "W04", "resource_id": "P06", "resource_name": "Tam Orr", "planned_days": 3, "available_days": 5, "loading_pct": 60.0, "excess_days": 0 }, { "week": "W04", "resource_id": "P07", "resource_name": "Bo Hale", "planned_days": 2.5, "available_days": 5, "loading_pct": 50.0, "excess_days": 0 }, { "week": "W04", "resource_id": "P08", "resource_name": "Fen Rusk", "planned_days": 3, "available_days": 5, "loading_pct": 60.0, "excess_days": 0 }, { "week": "W04", "resource_id": "V01", "resource_name": "Kestrel", "planned_days": 3, "available_days": 5, "loading_pct": 60.0, "excess_days": 0 }, { "week": "W04", "resource_id": "V02", "resource_name": "Morrow", "planned_days": 3.5, "available_days": 5, "loading_pct": 70.0, "excess_days": 0 }, { "week": "W04", "resource_id": "V03", "resource_name": "Tern", "planned_days": 2, "available_days": 5, "loading_pct": 40.0, "excess_days": 0 }, { "week": "W05", "resource_id": "P03", "resource_name": "Edda Pell", "planned_days": 2, "available_days": 5, "loading_pct": 40.0, "excess_days": 0 }, { "week": "W05", "resource_id": "P04", "resource_name": "Niall Moss", "planned_days": 5.5, "available_days": 5, "loading_pct": 110.0, "excess_days": 0.5 }, { "week": "W05", "resource_id": "P05", "resource_name": "Suri Aven", "planned_days": 1.5, "available_days": 5, "loading_pct": 30.0, "excess_days": 0 }, { "week": "W05", "resource_id": "P06", "resource_name": "Tam Orr", "planned_days": 3, "available_days": 5, "loading_pct": 60.0, "excess_days": 0 }, { "week": "W05", "resource_id": "P07", "resource_name": "Bo Hale", "planned_days": 3.5, "available_days": 5, "loading_pct": 70.0, "excess_days": 0 }, { "week": "W05", "resource_id": "P08", "resource_name": "Fen Rusk", "planned_days": 2.5, "available_days": 5, "loading_pct": 50.0, "excess_days": 0 }, { "week": "W05", "resource_id": "V01", "resource_name": "Kestrel", "planned_days": 2, "available_days": 3, "loading_pct": 66.667, "excess_days": 0 }, { "week": "W05", "resource_id": "V02", "resource_name": "Morrow", "planned_days": 5.5, "available_days": 4, "loading_pct": 137.5, "excess_days": 1.5 }, { "week": "W05", "resource_id": "V03", "resource_name": "Tern", "planned_days": 1.5, "available_days": 5, "loading_pct": 30.0, "excess_days": 0 }, { "week": "W06", "resource_id": "P03", "resource_name": "Edda Pell", "planned_days": 2, "available_days": 5, "loading_pct": 40.0, "excess_days": 0 }, { "week": "W06", "resource_id": "P04", "resource_name": "Niall Moss", "planned_days": 2, "available_days": 5, "loading_pct": 40.0, "excess_days": 0 }, { "week": "W06", "resource_id": "P06", "resource_name": "Tam Orr", "planned_days": 1, "available_days": 5, "loading_pct": 20.0, "excess_days": 0 }, { "week": "W06", "resource_id": "P07", "resource_name": "Bo Hale", "planned_days": 2, "available_days": 5, "loading_pct": 40.0, "excess_days": 0 }, { "week": "W06", "resource_id": "P08", "resource_name": "Fen Rusk", "planned_days": 1, "available_days": 5, "loading_pct": 20.0, "excess_days": 0 }, { "week": "W06", "resource_id": "V01", "resource_name": "Kestrel", "planned_days": 2, "available_days": 5, "loading_pct": 40.0, "excess_days": 0 }, { "week": "W06", "resource_id": "V02", "resource_name": "Morrow", "planned_days": 2, "available_days": 5, "loading_pct": 40.0, "excess_days": 0 }, { "week": "W07", "resource_id": "P03", "resource_name": "Edda Pell", "planned_days": 2, "available_days": 5, "loading_pct": 40.0, "excess_days": 0 }, { "week": "W07", "resource_id": "P04", "resource_name": "Niall Moss", "planned_days": 3.5, "available_days": 5, "loading_pct": 70.0, "excess_days": 0 }, { "week": "W07", "resource_id": "P05", "resource_name": "Suri Aven", "planned_days": 1.5, "available_days": 5, "loading_pct": 30.0, "excess_days": 0 }, { "week": "W07", "resource_id": "P06", "resource_name": "Tam Orr", "planned_days": 3, "available_days": 5, "loading_pct": 60.0, "excess_days": 0 }, { "week": "W07", "resource_id": "P07", "resource_name": "Bo Hale", "planned_days": 1.5, "available_days": 5, "loading_pct": 30.0, "excess_days": 0 }, { "week": "W07", "resource_id": "P08", "resource_name": "Fen Rusk", "planned_days": 2.5, "available_days": 5, "loading_pct": 50.0, "excess_days": 0 }, { "week": "W07", "resource_id": "V01", "resource_name": "Kestrel", "planned_days": 2, "available_days": 5, "loading_pct": 40.0, "excess_days": 0 }, { "week": "W07", "resource_id": "V02", "resource_name": "Morrow", "planned_days": 3.5, "available_days": 5, "loading_pct": 70.0, "excess_days": 0 }, { "week": "W07", "resource_id": "V03", "resource_name": "Tern", "planned_days": 1.5, "available_days": 5, "loading_pct": 30.0, "excess_days": 0 }, { "week": "W08", "resource_id": "P03", "resource_name": "Edda Pell", "planned_days": 2, "available_days": 5, "loading_pct": 40.0, "excess_days": 0 }, { "week": "W08", "resource_id": "P04", "resource_name": "Niall Moss", "planned_days": 5.5, "available_days": 5, "loading_pct": 110.0, "excess_days": 0.5 }, { "week": "W08", "resource_id": "P06", "resource_name": "Tam Orr", "planned_days": 3, "available_days": 5, "loading_pct": 60.0, "excess_days": 0 }, { "week": "W08", "resource_id": "P07", "resource_name": "Bo Hale", "planned_days": 1.5, "available_days": 5, "loading_pct": 30.0, "excess_days": 0 }, { "week": "W08", "resource_id": "P08", "resource_name": "Fen Rusk", "planned_days": 3, "available_days": 5, "loading_pct": 60.0, "excess_days": 0 }, { "week": "W08", "resource_id": "V01", "resource_name": "Kestrel", "planned_days": 2, "available_days": 5, "loading_pct": 40.0, "excess_days": 0 }, { "week": "W08", "resource_id": "V02", "resource_name": "Morrow", "planned_days": 5.5, "available_days": 5, "loading_pct": 110.0, "excess_days": 0.5 }, { "week": "W09", "resource_id": "P03", "resource_name": "Edda Pell", "planned_days": 3, "available_days": 5, "loading_pct": 60.0, "excess_days": 0 }, { "week": "W09", "resource_id": "P04", "resource_name": "Niall Moss", "planned_days": 3, "available_days": 5, "loading_pct": 60.0, "excess_days": 0 }, { "week": "W09", "resource_id": "P05", "resource_name": "Suri Aven", "planned_days": 1.5, "available_days": 5, "loading_pct": 30.0, "excess_days": 0 }, { "week": "W09", "resource_id": "P06", "resource_name": "Tam Orr", "planned_days": 3, "available_days": 5, "loading_pct": 60.0, "excess_days": 0 }, { "week": "W09", "resource_id": "P07", "resource_name": "Bo Hale", "planned_days": 2, "available_days": 5, "loading_pct": 40.0, "excess_days": 0 }, { "week": "W09", "resource_id": "P08", "resource_name": "Fen Rusk", "planned_days": 2.5, "available_days": 5, "loading_pct": 50.0, "excess_days": 0 }, { "week": "W09", "resource_id": "V01", "resource_name": "Kestrel", "planned_days": 3, "available_days": 5, "loading_pct": 60.0, "excess_days": 0 }, { "week": "W09", "resource_id": "V02", "resource_name": "Morrow", "planned_days": 3, "available_days": 5, "loading_pct": 60.0, "excess_days": 0 }, { "week": "W09", "resource_id": "V03", "resource_name": "Tern", "planned_days": 1.5, "available_days": 5, "loading_pct": 30.0, "excess_days": 0 }, { "week": "W10", "resource_id": "P03", "resource_name": "Edda Pell", "planned_days": 2, "available_days": 5, "loading_pct": 40.0, "excess_days": 0 }, { "week": "W10", "resource_id": "P04", "resource_name": "Niall Moss", "planned_days": 1.5, "available_days": 5, "loading_pct": 30.0, "excess_days": 0 }, { "week": "W10", "resource_id": "P05", "resource_name": "Suri Aven", "planned_days": 1, "available_days": 5, "loading_pct": 20.0, "excess_days": 0 }, { "week": "W10", "resource_id": "P06", "resource_name": "Tam Orr", "planned_days": 1, "available_days": 5, "loading_pct": 20.0, "excess_days": 0 }, { "week": "W10", "resource_id": "P07", "resource_name": "Bo Hale", "planned_days": 1.5, "available_days": 5, "loading_pct": 30.0, "excess_days": 0 }, { "week": "W10", "resource_id": "P08", "resource_name": "Fen Rusk", "planned_days": 2, "available_days": 5, "loading_pct": 40.0, "excess_days": 0 }, { "week": "W10", "resource_id": "V01", "resource_name": "Kestrel", "planned_days": 2, "available_days": 5, "loading_pct": 40.0, "excess_days": 0 }, { "week": "W10", "resource_id": "V02", "resource_name": "Morrow", "planned_days": 1.5, "available_days": 5, "loading_pct": 30.0, "excess_days": 0 }, { "week": "W10", "resource_id": "V03", "resource_name": "Tern", "planned_days": 1, "available_days": 5, "loading_pct": 20.0, "excess_days": 0 }, { "week": "W11", "resource_id": "P03", "resource_name": "Edda Pell", "planned_days": 2, "available_days": 5, "loading_pct": 40.0, "excess_days": 0 }, { "week": "W11", "resource_id": "P04", "resource_name": "Niall Moss", "planned_days": 3.5, "available_days": 5, "loading_pct": 70.0, "excess_days": 0 }, { "week": "W11", "resource_id": "P05", "resource_name": "Suri Aven", "planned_days": 1.5, "available_days": 5, "loading_pct": 30.0, "excess_days": 0 }, { "week": "W11", "resource_id": "P06", "resource_name": "Tam Orr", "planned_days": 3, "available_days": 5, "loading_pct": 60.0, "excess_days": 0 }, { "week": "W11", "resource_id": "P07", "resource_name": "Bo Hale", "planned_days": 1.5, "available_days": 5, "loading_pct": 30.0, "excess_days": 0 }, { "week": "W11", "resource_id": "P08", "resource_name": "Fen Rusk", "planned_days": 2.5, "available_days": 5, "loading_pct": 50.0, "excess_days": 0 }, { "week": "W11", "resource_id": "V01", "resource_name": "Kestrel", "planned_days": 2, "available_days": 5, "loading_pct": 40.0, "excess_days": 0 }, { "week": "W11", "resource_id": "V02", "resource_name": "Morrow", "planned_days": 3.5, "available_days": 5, "loading_pct": 70.0, "excess_days": 0 }, { "week": "W11", "resource_id": "V03", "resource_name": "Tern", "planned_days": 1.5, "available_days": 5, "loading_pct": 30.0, "excess_days": 0 }, { "week": "W12", "resource_id": "P03", "resource_name": "Edda Pell", "planned_days": 2, "available_days": 5, "loading_pct": 40.0, "excess_days": 0 }, { "week": "W12", "resource_id": "P06", "resource_name": "Tam Orr", "planned_days": 1, "available_days": 5, "loading_pct": 20.0, "excess_days": 0 }, { "week": "W12", "resource_id": "P08", "resource_name": "Fen Rusk", "planned_days": 1, "available_days": 5, "loading_pct": 20.0, "excess_days": 0 }, { "week": "W12", "resource_id": "V01", "resource_name": "Kestrel", "planned_days": 2, "available_days": 5, "loading_pct": 40.0, "excess_days": 0 } ], "overloads": [ { "week": "W05", "resource_id": "P04", "resource_name": "Niall Moss", "planned_days": 5.5, "available_days": 5, "loading_pct": 110.0, "excess_days": 0.5 }, { "week": "W05", "resource_id": "V02", "resource_name": "Morrow", "planned_days": 5.5, "available_days": 4, "loading_pct": 137.5, "excess_days": 1.5 }, { "week": "W08", "resource_id": "P04", "resource_name": "Niall Moss", "planned_days": 5.5, "available_days": 5, "loading_pct": 110.0, "excess_days": 0.5 }, { "week": "W08", "resource_id": "V02", "resource_name": "Morrow", "planned_days": 5.5, "available_days": 5, "loading_pct": 110.0, "excess_days": 0.5 } ], "cash": [ { "week": "W01", "start": "2027-01-04", "end": "2027-01-10", "receipts": 6900, "costs_including_overhead": 6375, "closing_cash": 18525 }, { "week": "W02", "start": "2027-01-11", "end": "2027-01-17", "receipts": 5600, "costs_including_overhead": 7800, "closing_cash": 16325 }, { "week": "W03", "start": "2027-01-18", "end": "2027-01-24", "receipts": 7500, "costs_including_overhead": 6275, "closing_cash": 17550 }, { "week": "W04", "start": "2027-01-25", "end": "2027-01-31", "receipts": 6600, "costs_including_overhead": 11000, "closing_cash": 13150 }, { "week": "W05", "start": "2027-02-01", "end": "2027-02-07", "receipts": 6900, "costs_including_overhead": 11175, "closing_cash": 8875 }, { "week": "W06", "start": "2027-02-08", "end": "2027-02-14", "receipts": 6200, "costs_including_overhead": 6000, "closing_cash": 9075 }, { "week": "W07", "start": "2027-02-15", "end": "2027-02-21", "receipts": 15900, "costs_including_overhead": 8775, "closing_cash": 16200 }, { "week": "W08", "start": "2027-02-22", "end": "2027-02-28", "receipts": 5600, "costs_including_overhead": 10200, "closing_cash": 11600 }, { "week": "W09", "start": "2027-03-01", "end": "2027-03-07", "receipts": 7500, "costs_including_overhead": 10075, "closing_cash": 9025 }, { "week": "W10", "start": "2027-03-08", "end": "2027-03-14", "receipts": 14600, "costs_including_overhead": 6550, "closing_cash": 17075 }, { "week": "W11", "start": "2027-03-15", "end": "2027-03-21", "receipts": 6900, "costs_including_overhead": 8775, "closing_cash": 15200 }, { "week": "W12", "start": "2027-03-22", "end": "2027-03-28", "receipts": 6200, "costs_including_overhead": 3600, "closing_cash": 17800 } ], "cash_floor": 6000, "cash_breaches": [], "minimum_cash": 8875, "closing_cash": 17800, "total_cost": 96600, "total_receipts": 96400, "feasible_under_declared_rules": false, "basis": "conditional forecast, no actual work or payment claimed" }, "bounded_response": { "allocation_count": 53, "original_commitments_retained": 48, "included_commitment_ids": [ "C001", "C002", "C003", "C004", "C005", "C006", "C007", "C008", "C009", "C010", "C011", "C012", "C013", "C014", "C015", "C016", "C017", "C018", "C019", "C020", "C021", "C022", "C023", "C024", "C025", "C026", "C027", "C028", "C029", "C030", "C031", "C032", "C033", "C034", "C035", "C036", "C037", "C038", "C039", "C040", "C041", "C042", "C043", "C044", "C045", "C046", "C047", "C048", "N001", "N003", "N004", "N006", "N007" ], "errors": [], "resource_rows": [ { "week": "W01", "resource_id": "P03", "resource_name": "Edda Pell", "planned_days": 2, "available_days": 5, "loading_pct": 40.0, "excess_days": 0 }, { "week": "W01", "resource_id": "P04", "resource_name": "Niall Moss", "planned_days": 1.5, "available_days": 5, "loading_pct": 30.0, "excess_days": 0 }, { "week": "W01", "resource_id": "P05", "resource_name": "Suri Aven", "planned_days": 1.5, "available_days": 5, "loading_pct": 30.0, "excess_days": 0 }, { "week": "W01", "resource_id": "P06", "resource_name": "Tam Orr", "planned_days": 1, "available_days": 5, "loading_pct": 20.0, "excess_days": 0 }, { "week": "W01", "resource_id": "P07", "resource_name": "Bo Hale", "planned_days": 1.5, "available_days": 5, "loading_pct": 30.0, "excess_days": 0 }, { "week": "W01", "resource_id": "P08", "resource_name": "Fen Rusk", "planned_days": 2.5, "available_days": 5, "loading_pct": 50.0, "excess_days": 0 }, { "week": "W01", "resource_id": "V01", "resource_name": "Kestrel", "planned_days": 2, "available_days": 5, "loading_pct": 40.0, "excess_days": 0 }, { "week": "W01", "resource_id": "V02", "resource_name": "Morrow", "planned_days": 1.5, "available_days": 5, "loading_pct": 30.0, "excess_days": 0 }, { "week": "W01", "resource_id": "V03", "resource_name": "Tern", "planned_days": 1.5, "available_days": 5, "loading_pct": 30.0, "excess_days": 0 }, { "week": "W02", "resource_id": "P03", "resource_name": "Edda Pell", "planned_days": 2, "available_days": 5, "loading_pct": 40.0, "excess_days": 0 }, { "week": "W02", "resource_id": "P04", "resource_name": "Niall Moss", "planned_days": 3.5, "available_days": 5, "loading_pct": 70.0, "excess_days": 0 }, { "week": "W02", "resource_id": "P06", "resource_name": "Tam Orr", "planned_days": 3, "available_days": 5, "loading_pct": 60.0, "excess_days": 0 }, { "week": "W02", "resource_id": "P07", "resource_name": "Bo Hale", "planned_days": 1.5, "available_days": 5, "loading_pct": 30.0, "excess_days": 0 }, { "week": "W02", "resource_id": "P08", "resource_name": "Fen Rusk", "planned_days": 1, "available_days": 5, "loading_pct": 20.0, "excess_days": 0 }, { "week": "W02", "resource_id": "V01", "resource_name": "Kestrel", "planned_days": 2, "available_days": 5, "loading_pct": 40.0, "excess_days": 0 }, { "week": "W02", "resource_id": "V02", "resource_name": "Morrow", "planned_days": 3.5, "available_days": 5, "loading_pct": 70.0, "excess_days": 0 }, { "week": "W03", "resource_id": "P03", "resource_name": "Edda Pell", "planned_days": 2, "available_days": 5, "loading_pct": 40.0, "excess_days": 0 }, { "week": "W03", "resource_id": "P04", "resource_name": "Niall Moss", "planned_days": 1, "available_days": 5, "loading_pct": 20.0, "excess_days": 0 }, { "week": "W03", "resource_id": "P05", "resource_name": "Suri Aven", "planned_days": 1.5, "available_days": 5, "loading_pct": 30.0, "excess_days": 0 }, { "week": "W03", "resource_id": "P06", "resource_name": "Tam Orr", "planned_days": 1, "available_days": 5, "loading_pct": 20.0, "excess_days": 0 }, { "week": "W03", "resource_id": "P07", "resource_name": "Bo Hale", "planned_days": 1, "available_days": 5, "loading_pct": 20.0, "excess_days": 0 }, { "week": "W03", "resource_id": "P08", "resource_name": "Fen Rusk", "planned_days": 2.5, "available_days": 5, "loading_pct": 50.0, "excess_days": 0 }, { "week": "W03", "resource_id": "V01", "resource_name": "Kestrel", "planned_days": 2, "available_days": 5, "loading_pct": 40.0, "excess_days": 0 }, { "week": "W03", "resource_id": "V02", "resource_name": "Morrow", "planned_days": 1, "available_days": 5, "loading_pct": 20.0, "excess_days": 0 }, { "week": "W03", "resource_id": "V03", "resource_name": "Tern", "planned_days": 1.5, "available_days": 5, "loading_pct": 30.0, "excess_days": 0 }, { "week": "W04", "resource_id": "P03", "resource_name": "Edda Pell", "planned_days": 3, "available_days": 5, "loading_pct": 60.0, "excess_days": 0 }, { "week": "W04", "resource_id": "P04", "resource_name": "Niall Moss", "planned_days": 3.5, "available_days": 5, "loading_pct": 70.0, "excess_days": 0 }, { "week": "W04", "resource_id": "P05", "resource_name": "Suri Aven", "planned_days": 2, "available_days": 5, "loading_pct": 40.0, "excess_days": 0 }, { "week": "W04", "resource_id": "P06", "resource_name": "Tam Orr", "planned_days": 3, "available_days": 5, "loading_pct": 60.0, "excess_days": 0 }, { "week": "W04", "resource_id": "P07", "resource_name": "Bo Hale", "planned_days": 2.5, "available_days": 5, "loading_pct": 50.0, "excess_days": 0 }, { "week": "W04", "resource_id": "P08", "resource_name": "Fen Rusk", "planned_days": 3, "available_days": 5, "loading_pct": 60.0, "excess_days": 0 }, { "week": "W04", "resource_id": "V01", "resource_name": "Kestrel", "planned_days": 3, "available_days": 5, "loading_pct": 60.0, "excess_days": 0 }, { "week": "W04", "resource_id": "V02", "resource_name": "Morrow", "planned_days": 3.5, "available_days": 5, "loading_pct": 70.0, "excess_days": 0 }, { "week": "W04", "resource_id": "V03", "resource_name": "Tern", "planned_days": 2, "available_days": 5, "loading_pct": 40.0, "excess_days": 0 }, { "week": "W05", "resource_id": "P03", "resource_name": "Edda Pell", "planned_days": 2, "available_days": 5, "loading_pct": 40.0, "excess_days": 0 }, { "week": "W05", "resource_id": "P04", "resource_name": "Niall Moss", "planned_days": 3.5, "available_days": 5, "loading_pct": 70.0, "excess_days": 0 }, { "week": "W05", "resource_id": "P05", "resource_name": "Suri Aven", "planned_days": 1.5, "available_days": 5, "loading_pct": 30.0, "excess_days": 0 }, { "week": "W05", "resource_id": "P06", "resource_name": "Tam Orr", "planned_days": 3, "available_days": 5, "loading_pct": 60.0, "excess_days": 0 }, { "week": "W05", "resource_id": "P07", "resource_name": "Bo Hale", "planned_days": 1.5, "available_days": 5, "loading_pct": 30.0, "excess_days": 0 }, { "week": "W05", "resource_id": "P08", "resource_name": "Fen Rusk", "planned_days": 2.5, "available_days": 5, "loading_pct": 50.0, "excess_days": 0 }, { "week": "W05", "resource_id": "V01", "resource_name": "Kestrel", "planned_days": 2, "available_days": 3, "loading_pct": 66.667, "excess_days": 0 }, { "week": "W05", "resource_id": "V02", "resource_name": "Morrow", "planned_days": 3.5, "available_days": 4, "loading_pct": 87.5, "excess_days": 0 }, { "week": "W05", "resource_id": "V03", "resource_name": "Tern", "planned_days": 1.5, "available_days": 5, "loading_pct": 30.0, "excess_days": 0 }, { "week": "W06", "resource_id": "P03", "resource_name": "Edda Pell", "planned_days": 2, "available_days": 5, "loading_pct": 40.0, "excess_days": 0 }, { "week": "W06", "resource_id": "P04", "resource_name": "Niall Moss", "planned_days": 2, "available_days": 5, "loading_pct": 40.0, "excess_days": 0 }, { "week": "W06", "resource_id": "P06", "resource_name": "Tam Orr", "planned_days": 1, "available_days": 5, "loading_pct": 20.0, "excess_days": 0 }, { "week": "W06", "resource_id": "P07", "resource_name": "Bo Hale", "planned_days": 2, "available_days": 5, "loading_pct": 40.0, "excess_days": 0 }, { "week": "W06", "resource_id": "P08", "resource_name": "Fen Rusk", "planned_days": 1, "available_days": 5, "loading_pct": 20.0, "excess_days": 0 }, { "week": "W06", "resource_id": "V01", "resource_name": "Kestrel", "planned_days": 2, "available_days": 5, "loading_pct": 40.0, "excess_days": 0 }, { "week": "W06", "resource_id": "V02", "resource_name": "Morrow", "planned_days": 2, "available_days": 5, "loading_pct": 40.0, "excess_days": 0 }, { "week": "W07", "resource_id": "P03", "resource_name": "Edda Pell", "planned_days": 2, "available_days": 5, "loading_pct": 40.0, "excess_days": 0 }, { "week": "W07", "resource_id": "P04", "resource_name": "Niall Moss", "planned_days": 3.5, "available_days": 5, "loading_pct": 70.0, "excess_days": 0 }, { "week": "W07", "resource_id": "P05", "resource_name": "Suri Aven", "planned_days": 1.5, "available_days": 5, "loading_pct": 30.0, "excess_days": 0 }, { "week": "W07", "resource_id": "P06", "resource_name": "Tam Orr", "planned_days": 3, "available_days": 5, "loading_pct": 60.0, "excess_days": 0 }, { "week": "W07", "resource_id": "P07", "resource_name": "Bo Hale", "planned_days": 1.5, "available_days": 5, "loading_pct": 30.0, "excess_days": 0 }, { "week": "W07", "resource_id": "P08", "resource_name": "Fen Rusk", "planned_days": 2.5, "available_days": 5, "loading_pct": 50.0, "excess_days": 0 }, { "week": "W07", "resource_id": "V01", "resource_name": "Kestrel", "planned_days": 2, "available_days": 5, "loading_pct": 40.0, "excess_days": 0 }, { "week": "W07", "resource_id": "V02", "resource_name": "Morrow", "planned_days": 3.5, "available_days": 5, "loading_pct": 70.0, "excess_days": 0 }, { "week": "W07", "resource_id": "V03", "resource_name": "Tern", "planned_days": 1.5, "available_days": 5, "loading_pct": 30.0, "excess_days": 0 }, { "week": "W08", "resource_id": "P03", "resource_name": "Edda Pell", "planned_days": 2, "available_days": 5, "loading_pct": 40.0, "excess_days": 0 }, { "week": "W08", "resource_id": "P04", "resource_name": "Niall Moss", "planned_days": 3.5, "available_days": 5, "loading_pct": 70.0, "excess_days": 0 }, { "week": "W08", "resource_id": "P06", "resource_name": "Tam Orr", "planned_days": 3, "available_days": 5, "loading_pct": 60.0, "excess_days": 0 }, { "week": "W08", "resource_id": "P07", "resource_name": "Bo Hale", "planned_days": 1.5, "available_days": 5, "loading_pct": 30.0, "excess_days": 0 }, { "week": "W08", "resource_id": "P08", "resource_name": "Fen Rusk", "planned_days": 1, "available_days": 5, "loading_pct": 20.0, "excess_days": 0 }, { "week": "W08", "resource_id": "V01", "resource_name": "Kestrel", "planned_days": 2, "available_days": 5, "loading_pct": 40.0, "excess_days": 0 }, { "week": "W08", "resource_id": "V02", "resource_name": "Morrow", "planned_days": 3.5, "available_days": 5, "loading_pct": 70.0, "excess_days": 0 }, { "week": "W09", "resource_id": "P03", "resource_name": "Edda Pell", "planned_days": 3, "available_days": 5, "loading_pct": 60.0, "excess_days": 0 }, { "week": "W09", "resource_id": "P04", "resource_name": "Niall Moss", "planned_days": 3, "available_days": 5, "loading_pct": 60.0, "excess_days": 0 }, { "week": "W09", "resource_id": "P05", "resource_name": "Suri Aven", "planned_days": 1.5, "available_days": 5, "loading_pct": 30.0, "excess_days": 0 }, { "week": "W09", "resource_id": "P06", "resource_name": "Tam Orr", "planned_days": 3, "available_days": 5, "loading_pct": 60.0, "excess_days": 0 }, { "week": "W09", "resource_id": "P07", "resource_name": "Bo Hale", "planned_days": 2, "available_days": 5, "loading_pct": 40.0, "excess_days": 0 }, { "week": "W09", "resource_id": "P08", "resource_name": "Fen Rusk", "planned_days": 2.5, "available_days": 5, "loading_pct": 50.0, "excess_days": 0 }, { "week": "W09", "resource_id": "V01", "resource_name": "Kestrel", "planned_days": 3, "available_days": 5, "loading_pct": 60.0, "excess_days": 0 }, { "week": "W09", "resource_id": "V02", "resource_name": "Morrow", "planned_days": 3, "available_days": 5, "loading_pct": 60.0, "excess_days": 0 }, { "week": "W09", "resource_id": "V03", "resource_name": "Tern", "planned_days": 1.5, "available_days": 5, "loading_pct": 30.0, "excess_days": 0 }, { "week": "W10", "resource_id": "P03", "resource_name": "Edda Pell", "planned_days": 2, "available_days": 5, "loading_pct": 40.0, "excess_days": 0 }, { "week": "W10", "resource_id": "P04", "resource_name": "Niall Moss", "planned_days": 1.5, "available_days": 5, "loading_pct": 30.0, "excess_days": 0 }, { "week": "W10", "resource_id": "P05", "resource_name": "Suri Aven", "planned_days": 1, "available_days": 5, "loading_pct": 20.0, "excess_days": 0 }, { "week": "W10", "resource_id": "P06", "resource_name": "Tam Orr", "planned_days": 1, "available_days": 5, "loading_pct": 20.0, "excess_days": 0 }, { "week": "W10", "resource_id": "P07", "resource_name": "Bo Hale", "planned_days": 1.5, "available_days": 5, "loading_pct": 30.0, "excess_days": 0 }, { "week": "W10", "resource_id": "P08", "resource_name": "Fen Rusk", "planned_days": 2, "available_days": 5, "loading_pct": 40.0, "excess_days": 0 }, { "week": "W10", "resource_id": "V01", "resource_name": "Kestrel", "planned_days": 2, "available_days": 5, "loading_pct": 40.0, "excess_days": 0 }, { "week": "W10", "resource_id": "V02", "resource_name": "Morrow", "planned_days": 1.5, "available_days": 5, "loading_pct": 30.0, "excess_days": 0 }, { "week": "W10", "resource_id": "V03", "resource_name": "Tern", "planned_days": 1, "available_days": 5, "loading_pct": 20.0, "excess_days": 0 }, { "week": "W11", "resource_id": "P03", "resource_name": "Edda Pell", "planned_days": 2, "available_days": 5, "loading_pct": 40.0, "excess_days": 0 }, { "week": "W11", "resource_id": "P04", "resource_name": "Niall Moss", "planned_days": 3.5, "available_days": 5, "loading_pct": 70.0, "excess_days": 0 }, { "week": "W11", "resource_id": "P05", "resource_name": "Suri Aven", "planned_days": 1.5, "available_days": 5, "loading_pct": 30.0, "excess_days": 0 }, { "week": "W11", "resource_id": "P06", "resource_name": "Tam Orr", "planned_days": 3, "available_days": 5, "loading_pct": 60.0, "excess_days": 0 }, { "week": "W11", "resource_id": "P07", "resource_name": "Bo Hale", "planned_days": 1.5, "available_days": 5, "loading_pct": 30.0, "excess_days": 0 }, { "week": "W11", "resource_id": "P08", "resource_name": "Fen Rusk", "planned_days": 2.5, "available_days": 5, "loading_pct": 50.0, "excess_days": 0 }, { "week": "W11", "resource_id": "V01", "resource_name": "Kestrel", "planned_days": 2, "available_days": 5, "loading_pct": 40.0, "excess_days": 0 }, { "week": "W11", "resource_id": "V02", "resource_name": "Morrow", "planned_days": 3.5, "available_days": 5, "loading_pct": 70.0, "excess_days": 0 }, { "week": "W11", "resource_id": "V03", "resource_name": "Tern", "planned_days": 1.5, "available_days": 5, "loading_pct": 30.0, "excess_days": 0 }, { "week": "W12", "resource_id": "P03", "resource_name": "Edda Pell", "planned_days": 2, "available_days": 5, "loading_pct": 40.0, "excess_days": 0 }, { "week": "W12", "resource_id": "P06", "resource_name": "Tam Orr", "planned_days": 1, "available_days": 5, "loading_pct": 20.0, "excess_days": 0 }, { "week": "W12", "resource_id": "P08", "resource_name": "Fen Rusk", "planned_days": 1, "available_days": 5, "loading_pct": 20.0, "excess_days": 0 }, { "week": "W12", "resource_id": "V01", "resource_name": "Kestrel", "planned_days": 2, "available_days": 5, "loading_pct": 40.0, "excess_days": 0 } ], "overloads": [], "cash": [ { "week": "W01", "start": "2027-01-04", "end": "2027-01-10", "receipts": 6900, "costs_including_overhead": 6375, "closing_cash": 18525 }, { "week": "W02", "start": "2027-01-11", "end": "2027-01-17", "receipts": 5600, "costs_including_overhead": 7800, "closing_cash": 16325 }, { "week": "W03", "start": "2027-01-18", "end": "2027-01-24", "receipts": 7500, "costs_including_overhead": 6275, "closing_cash": 17550 }, { "week": "W04", "start": "2027-01-25", "end": "2027-01-31", "receipts": 6600, "costs_including_overhead": 11000, "closing_cash": 13150 }, { "week": "W05", "start": "2027-02-01", "end": "2027-02-07", "receipts": 6900, "costs_including_overhead": 8775, "closing_cash": 11275 }, { "week": "W06", "start": "2027-02-08", "end": "2027-02-14", "receipts": 6200, "costs_including_overhead": 6000, "closing_cash": 11475 }, { "week": "W07", "start": "2027-02-15", "end": "2027-02-21", "receipts": 12900, "costs_including_overhead": 8775, "closing_cash": 15600 }, { "week": "W08", "start": "2027-02-22", "end": "2027-02-28", "receipts": 5600, "costs_including_overhead": 7800, "closing_cash": 13400 }, { "week": "W09", "start": "2027-03-01", "end": "2027-03-07", "receipts": 7500, "costs_including_overhead": 10075, "closing_cash": 10825 }, { "week": "W10", "start": "2027-03-08", "end": "2027-03-14", "receipts": 11600, "costs_including_overhead": 6550, "closing_cash": 15875 }, { "week": "W11", "start": "2027-03-15", "end": "2027-03-21", "receipts": 6900, "costs_including_overhead": 8775, "closing_cash": 14000 }, { "week": "W12", "start": "2027-03-22", "end": "2027-03-28", "receipts": 6200, "costs_including_overhead": 3600, "closing_cash": 16600 } ], "cash_floor": 6000, "cash_breaches": [], "minimum_cash": 10825, "closing_cash": 16600, "total_cost": 91800, "total_receipts": 90400, "feasible_under_declared_rules": true, "basis": "conditional forecast, no actual work or payment claimed" } }, "subset_comparison": [ { "offers": [], "feasible": true, "minimum_cash": 11250, "closing_cash": 13850, "overloads": 0 }, { "offers": [ "N007" ], "feasible": true, "minimum_cash": 11600, "closing_cash": 14200, "overloads": 0 }, { "offers": [ "N006" ], "feasible": true, "minimum_cash": 11675, "closing_cash": 14450, "overloads": 0 }, { "offers": [ "N006", "N007" ], "feasible": true, "minimum_cash": 12025, "closing_cash": 14800, "overloads": 0 }, { "offers": [ "N005" ], "feasible": false, "minimum_cash": 11675, "closing_cash": 14450, "overloads": 2 }, { "offers": [ "N005", "N007" ], "feasible": false, "minimum_cash": 12025, "closing_cash": 14800, "overloads": 2 }, { "offers": [ "N005", "N006" ], "feasible": false, "minimum_cash": 9275, "closing_cash": 15050, "overloads": 2 }, { "offers": [ "N005", "N006", "N007" ], "feasible": false, "minimum_cash": 9625, "closing_cash": 15400, "overloads": 2 }, { "offers": [ "N004" ], "feasible": true, "minimum_cash": 11675, "closing_cash": 14450, "overloads": 0 }, { "offers": [ "N004", "N007" ], "feasible": true, "minimum_cash": 12025, "closing_cash": 14800, "overloads": 0 }, { "offers": [ "N004", "N006" ], "feasible": true, "minimum_cash": 9275, "closing_cash": 15050, "overloads": 0 }, { "offers": [ "N004", "N006", "N007" ], "feasible": true, "minimum_cash": 9625, "closing_cash": 15400, "overloads": 0 }, { "offers": [ "N004", "N005" ], "feasible": false, "minimum_cash": 9275, "closing_cash": 15050, "overloads": 2 }, { "offers": [ "N004", "N005", "N007" ], "feasible": false, "minimum_cash": 9625, "closing_cash": 15400, "overloads": 2 }, { "offers": [ "N004", "N005", "N006" ], "feasible": false, "minimum_cash": 6875, "closing_cash": 15650, "overloads": 2 }, { "offers": [ "N004", "N005", "N006", "N007" ], "feasible": false, "minimum_cash": 7225, "closing_cash": 16000, "overloads": 2 }, { "offers": [ "N003" ], "feasible": true, "minimum_cash": 11850, "closing_cash": 14450, "overloads": 0 }, { "offers": [ "N003", "N007" ], "feasible": true, "minimum_cash": 12200, "closing_cash": 14800, "overloads": 0 }, { "offers": [ "N003", "N006" ], "feasible": true, "minimum_cash": 12275, "closing_cash": 15050, "overloads": 0 }, { "offers": [ "N003", "N006", "N007" ], "feasible": true, "minimum_cash": 12625, "closing_cash": 15400, "overloads": 0 }, { "offers": [ "N003", "N005" ], "feasible": false, "minimum_cash": 12275, "closing_cash": 15050, "overloads": 2 }, { "offers": [ "N003", "N005", "N007" ], "feasible": false, "minimum_cash": 12625, "closing_cash": 15400, "overloads": 2 }, { "offers": [ "N003", "N005", "N006" ], "feasible": false, "minimum_cash": 9875, "closing_cash": 15650, "overloads": 2 }, { "offers": [ "N003", "N005", "N006", "N007" ], "feasible": false, "minimum_cash": 10225, "closing_cash": 16000, "overloads": 2 }, { "offers": [ "N003", "N004" ], "feasible": true, "minimum_cash": 12275, "closing_cash": 15050, "overloads": 0 }, { "offers": [ "N003", "N004", "N007" ], "feasible": true, "minimum_cash": 12625, "closing_cash": 15400, "overloads": 0 }, { "offers": [ "N003", "N004", "N006" ], "feasible": true, "minimum_cash": 9875, "closing_cash": 15650, "overloads": 0 }, { "offers": [ "N003", "N004", "N006", "N007" ], "feasible": true, "minimum_cash": 10225, "closing_cash": 16000, "overloads": 0 }, { "offers": [ "N003", "N004", "N005" ], "feasible": false, "minimum_cash": 9875, "closing_cash": 15650, "overloads": 2 }, { "offers": [ "N003", "N004", "N005", "N007" ], "feasible": false, "minimum_cash": 10225, "closing_cash": 16000, "overloads": 2 }, { "offers": [ "N003", "N004", "N005", "N006" ], "feasible": false, "minimum_cash": 7475, "closing_cash": 16250, "overloads": 2 }, { "offers": [ "N003", "N004", "N005", "N006", "N007" ], "feasible": false, "minimum_cash": 7825, "closing_cash": 16600, "overloads": 2 }, { "offers": [ "N002" ], "feasible": false, "minimum_cash": 10925, "closing_cash": 14450, "overloads": 2 }, { "offers": [ "N002", "N007" ], "feasible": false, "minimum_cash": 11275, "closing_cash": 14800, "overloads": 2 }, { "offers": [ "N002", "N006" ], "feasible": false, "minimum_cash": 10925, "closing_cash": 15050, "overloads": 2 }, { "offers": [ "N002", "N006", "N007" ], "feasible": false, "minimum_cash": 11275, "closing_cash": 15400, "overloads": 2 }, { "offers": [ "N002", "N005" ], "feasible": false, "minimum_cash": 10925, "closing_cash": 15050, "overloads": 4 }, { "offers": [ "N002", "N005", "N007" ], "feasible": false, "minimum_cash": 11275, "closing_cash": 15400, "overloads": 4 }, { "offers": [ "N002", "N005", "N006" ], "feasible": false, "minimum_cash": 9875, "closing_cash": 15650, "overloads": 4 }, { "offers": [ "N002", "N005", "N006", "N007" ], "feasible": false, "minimum_cash": 10225, "closing_cash": 16000, "overloads": 4 }, { "offers": [ "N002", "N004" ], "feasible": false, "minimum_cash": 10925, "closing_cash": 15050, "overloads": 2 }, { "offers": [ "N002", "N004", "N007" ], "feasible": false, "minimum_cash": 11275, "closing_cash": 15400, "overloads": 2 }, { "offers": [ "N002", "N004", "N006" ], "feasible": false, "minimum_cash": 9875, "closing_cash": 15650, "overloads": 2 }, { "offers": [ "N002", "N004", "N006", "N007" ], "feasible": false, "minimum_cash": 10225, "closing_cash": 16000, "overloads": 2 }, { "offers": [ "N002", "N004", "N005" ], "feasible": false, "minimum_cash": 9875, "closing_cash": 15650, "overloads": 4 }, { "offers": [ "N002", "N004", "N005", "N007" ], "feasible": false, "minimum_cash": 10225, "closing_cash": 16000, "overloads": 4 }, { "offers": [ "N002", "N004", "N005", "N006" ], "feasible": false, "minimum_cash": 7475, "closing_cash": 16250, "overloads": 4 }, { "offers": [ "N002", "N004", "N005", "N006", "N007" ], "feasible": false, "minimum_cash": 7825, "closing_cash": 16600, "overloads": 4 }, { "offers": [ "N002", "N003" ], "feasible": false, "minimum_cash": 10925, "closing_cash": 15050, "overloads": 2 }, { "offers": [ "N002", "N003", "N007" ], "feasible": false, "minimum_cash": 11275, "closing_cash": 15400, "overloads": 2 }, { "offers": [ "N002", "N003", "N006" ], "feasible": false, "minimum_cash": 10925, "closing_cash": 15650, "overloads": 2 }, { "offers": [ "N002", "N003", "N006", "N007" ], "feasible": false, "minimum_cash": 11275, "closing_cash": 16000, "overloads": 2 }, { "offers": [ "N002", "N003", "N005" ], "feasible": false, "minimum_cash": 10925, "closing_cash": 15650, "overloads": 4 }, { "offers": [ "N002", "N003", "N005", "N007" ], "feasible": false, "minimum_cash": 11275, "closing_cash": 16000, "overloads": 4 }, { "offers": [ "N002", "N003", "N005", "N006" ], "feasible": false, "minimum_cash": 10475, "closing_cash": 16250, "overloads": 4 }, { "offers": [ "N002", "N003", "N005", "N006", "N007" ], "feasible": false, "minimum_cash": 10825, "closing_cash": 16600, "overloads": 4 }, { "offers": [ "N002", "N003", "N004" ], "feasible": false, "minimum_cash": 10925, "closing_cash": 15650, "overloads": 2 }, { "offers": [ "N002", "N003", "N004", "N007" ], "feasible": false, "minimum_cash": 11275, "closing_cash": 16000, "overloads": 2 }, { "offers": [ "N002", "N003", "N004", "N006" ], "feasible": false, "minimum_cash": 10475, "closing_cash": 16250, "overloads": 2 }, { "offers": [ "N002", "N003", "N004", "N006", "N007" ], "feasible": false, "minimum_cash": 10825, "closing_cash": 16600, "overloads": 2 }, { "offers": [ "N002", "N003", "N004", "N005" ], "feasible": false, "minimum_cash": 10475, "closing_cash": 16250, "overloads": 4 }, { "offers": [ "N002", "N003", "N004", "N005", "N007" ], "feasible": false, "minimum_cash": 10825, "closing_cash": 16600, "overloads": 4 }, { "offers": [ "N002", "N003", "N004", "N005", "N006" ], "feasible": false, "minimum_cash": 8075, "closing_cash": 16850, "overloads": 4 }, { "offers": [ "N002", "N003", "N004", "N005", "N006", "N007" ], "feasible": false, "minimum_cash": 8425, "closing_cash": 17200, "overloads": 4 }, { "offers": [ "N001" ], "feasible": true, "minimum_cash": 10925, "closing_cash": 14450, "overloads": 0 }, { "offers": [ "N001", "N007" ], "feasible": true, "minimum_cash": 11275, "closing_cash": 14800, "overloads": 0 }, { "offers": [ "N001", "N006" ], "feasible": true, "minimum_cash": 10925, "closing_cash": 15050, "overloads": 0 }, { "offers": [ "N001", "N006", "N007" ], "feasible": true, "minimum_cash": 11275, "closing_cash": 15400, "overloads": 0 }, { "offers": [ "N001", "N005" ], "feasible": false, "minimum_cash": 10925, "closing_cash": 15050, "overloads": 2 }, { "offers": [ "N001", "N005", "N007" ], "feasible": false, "minimum_cash": 11275, "closing_cash": 15400, "overloads": 2 }, { "offers": [ "N001", "N005", "N006" ], "feasible": false, "minimum_cash": 9875, "closing_cash": 15650, "overloads": 2 }, { "offers": [ "N001", "N005", "N006", "N007" ], "feasible": false, "minimum_cash": 10225, "closing_cash": 16000, "overloads": 2 }, { "offers": [ "N001", "N004" ], "feasible": true, "minimum_cash": 10925, "closing_cash": 15050, "overloads": 0 }, { "offers": [ "N001", "N004", "N007" ], "feasible": true, "minimum_cash": 11275, "closing_cash": 15400, "overloads": 0 }, { "offers": [ "N001", "N004", "N006" ], "feasible": true, "minimum_cash": 9875, "closing_cash": 15650, "overloads": 0 }, { "offers": [ "N001", "N004", "N006", "N007" ], "feasible": true, "minimum_cash": 10225, "closing_cash": 16000, "overloads": 0 }, { "offers": [ "N001", "N004", "N005" ], "feasible": false, "minimum_cash": 9875, "closing_cash": 15650, "overloads": 2 }, { "offers": [ "N001", "N004", "N005", "N007" ], "feasible": false, "minimum_cash": 10225, "closing_cash": 16000, "overloads": 2 }, { "offers": [ "N001", "N004", "N005", "N006" ], "feasible": false, "minimum_cash": 7475, "closing_cash": 16250, "overloads": 2 }, { "offers": [ "N001", "N004", "N005", "N006", "N007" ], "feasible": false, "minimum_cash": 7825, "closing_cash": 16600, "overloads": 2 }, { "offers": [ "N001", "N003" ], "feasible": true, "minimum_cash": 10925, "closing_cash": 15050, "overloads": 0 }, { "offers": [ "N001", "N003", "N007" ], "feasible": true, "minimum_cash": 11275, "closing_cash": 15400, "overloads": 0 }, { "offers": [ "N001", "N003", "N006" ], "feasible": true, "minimum_cash": 10925, "closing_cash": 15650, "overloads": 0 }, { "offers": [ "N001", "N003", "N006", "N007" ], "feasible": true, "minimum_cash": 11275, "closing_cash": 16000, "overloads": 0 }, { "offers": [ "N001", "N003", "N005" ], "feasible": false, "minimum_cash": 10925, "closing_cash": 15650, "overloads": 2 }, { "offers": [ "N001", "N003", "N005", "N007" ], "feasible": false, "minimum_cash": 11275, "closing_cash": 16000, "overloads": 2 }, { "offers": [ "N001", "N003", "N005", "N006" ], "feasible": false, "minimum_cash": 10475, "closing_cash": 16250, "overloads": 2 }, { "offers": [ "N001", "N003", "N005", "N006", "N007" ], "feasible": false, "minimum_cash": 10825, "closing_cash": 16600, "overloads": 2 }, { "offers": [ "N001", "N003", "N004" ], "feasible": true, "minimum_cash": 10925, "closing_cash": 15650, "overloads": 0 }, { "offers": [ "N001", "N003", "N004", "N007" ], "feasible": true, "minimum_cash": 11275, "closing_cash": 16000, "overloads": 0 }, { "offers": [ "N001", "N003", "N004", "N006" ], "feasible": true, "minimum_cash": 10475, "closing_cash": 16250, "overloads": 0 }, { "offers": [ "N001", "N003", "N004", "N006", "N007" ], "feasible": true, "minimum_cash": 10825, "closing_cash": 16600, "overloads": 0 }, { "offers": [ "N001", "N003", "N004", "N005" ], "feasible": false, "minimum_cash": 10475, "closing_cash": 16250, "overloads": 2 }, { "offers": [ "N001", "N003", "N004", "N005", "N007" ], "feasible": false, "minimum_cash": 10825, "closing_cash": 16600, "overloads": 2 }, { "offers": [ "N001", "N003", "N004", "N005", "N006" ], "feasible": false, "minimum_cash": 8075, "closing_cash": 16850, "overloads": 2 }, { "offers": [ "N001", "N003", "N004", "N005", "N006", "N007" ], "feasible": false, "minimum_cash": 8425, "closing_cash": 17200, "overloads": 2 }, { "offers": [ "N001", "N002" ], "feasible": false, "minimum_cash": 8525, "closing_cash": 15050, "overloads": 2 }, { "offers": [ "N001", "N002", "N007" ], "feasible": false, "minimum_cash": 8875, "closing_cash": 15400, "overloads": 2 }, { "offers": [ "N001", "N002", "N006" ], "feasible": false, "minimum_cash": 8525, "closing_cash": 15650, "overloads": 2 }, { "offers": [ "N001", "N002", "N006", "N007" ], "feasible": false, "minimum_cash": 8875, "closing_cash": 16000, "overloads": 2 }, { "offers": [ "N001", "N002", "N005" ], "feasible": false, "minimum_cash": 8525, "closing_cash": 15650, "overloads": 4 }, { "offers": [ "N001", "N002", "N005", "N007" ], "feasible": false, "minimum_cash": 8875, "closing_cash": 16000, "overloads": 4 }, { "offers": [ "N001", "N002", "N005", "N006" ], "feasible": false, "minimum_cash": 8525, "closing_cash": 16250, "overloads": 4 }, { "offers": [ "N001", "N002", "N005", "N006", "N007" ], "feasible": false, "minimum_cash": 8875, "closing_cash": 16600, "overloads": 4 }, { "offers": [ "N001", "N002", "N004" ], "feasible": false, "minimum_cash": 8525, "closing_cash": 15650, "overloads": 2 }, { "offers": [ "N001", "N002", "N004", "N007" ], "feasible": false, "minimum_cash": 8875, "closing_cash": 16000, "overloads": 2 }, { "offers": [ "N001", "N002", "N004", "N006" ], "feasible": false, "minimum_cash": 8525, "closing_cash": 16250, "overloads": 2 }, { "offers": [ "N001", "N002", "N004", "N006", "N007" ], "feasible": false, "minimum_cash": 8875, "closing_cash": 16600, "overloads": 2 }, { "offers": [ "N001", "N002", "N004", "N005" ], "feasible": false, "minimum_cash": 8525, "closing_cash": 16250, "overloads": 4 }, { "offers": [ "N001", "N002", "N004", "N005", "N007" ], "feasible": false, "minimum_cash": 8875, "closing_cash": 16600, "overloads": 4 }, { "offers": [ "N001", "N002", "N004", "N005", "N006" ], "feasible": false, "minimum_cash": 8075, "closing_cash": 16850, "overloads": 4 }, { "offers": [ "N001", "N002", "N004", "N005", "N006", "N007" ], "feasible": false, "minimum_cash": 8425, "closing_cash": 17200, "overloads": 4 }, { "offers": [ "N001", "N002", "N003" ], "feasible": false, "minimum_cash": 8525, "closing_cash": 15650, "overloads": 2 }, { "offers": [ "N001", "N002", "N003", "N007" ], "feasible": false, "minimum_cash": 8875, "closing_cash": 16000, "overloads": 2 }, { "offers": [ "N001", "N002", "N003", "N006" ], "feasible": false, "minimum_cash": 8525, "closing_cash": 16250, "overloads": 2 }, { "offers": [ "N001", "N002", "N003", "N006", "N007" ], "feasible": false, "minimum_cash": 8875, "closing_cash": 16600, "overloads": 2 }, { "offers": [ "N001", "N002", "N003", "N005" ], "feasible": false, "minimum_cash": 8525, "closing_cash": 16250, "overloads": 4 }, { "offers": [ "N001", "N002", "N003", "N005", "N007" ], "feasible": false, "minimum_cash": 8875, "closing_cash": 16600, "overloads": 4 }, { "offers": [ "N001", "N002", "N003", "N005", "N006" ], "feasible": false, "minimum_cash": 8525, "closing_cash": 16850, "overloads": 4 }, { "offers": [ "N001", "N002", "N003", "N005", "N006", "N007" ], "feasible": false, "minimum_cash": 8875, "closing_cash": 17200, "overloads": 4 }, { "offers": [ "N001", "N002", "N003", "N004" ], "feasible": false, "minimum_cash": 8525, "closing_cash": 16250, "overloads": 2 }, { "offers": [ "N001", "N002", "N003", "N004", "N007" ], "feasible": false, "minimum_cash": 8875, "closing_cash": 16600, "overloads": 2 }, { "offers": [ "N001", "N002", "N003", "N004", "N006" ], "feasible": false, "minimum_cash": 8525, "closing_cash": 16850, "overloads": 2 }, { "offers": [ "N001", "N002", "N003", "N004", "N006", "N007" ], "feasible": false, "minimum_cash": 8875, "closing_cash": 17200, "overloads": 2 }, { "offers": [ "N001", "N002", "N003", "N004", "N005" ], "feasible": false, "minimum_cash": 8525, "closing_cash": 16850, "overloads": 4 }, { "offers": [ "N001", "N002", "N003", "N004", "N005", "N007" ], "feasible": false, "minimum_cash": 8875, "closing_cash": 17200, "overloads": 4 }, { "offers": [ "N001", "N002", "N003", "N004", "N005", "N006" ], "feasible": false, "minimum_cash": 8525, "closing_cash": 17450, "overloads": 4 }, { "offers": [ "N001", "N002", "N003", "N004", "N005", "N006", "N007" ], "feasible": false, "minimum_cash": 8875, "closing_cash": 17800, "overloads": 4 } ] }