{ "schema_version": "1.0.0", "runtime": "KAIOS_AI_COMPANY_ORDER_AND_PROJECT_RUNTIME_V1", "mode": "STATIC_READ_ONLY_PROJECTION", "generated_from_seed": "KAIOS-AI-COMPANY-PUBLIC-001", "simulation_only": true, "authority": "NO_PRODUCTION_AUTHORITY", "read_only": true, "mutation_endpoints": false, "real_wallet": false, "real_kgen": false, "onchain_transfer": false, "real_legal_effect": false, "external_autonomy": false, "finance": { "opening_cash": 500000, "cash": 510918.8, "receivables": 225000, "payables": 0, "work_in_progress": 0, "inventory": 0, "equipment": 0, "payroll": 12900, "supplier_obligations": 0, "customer_deposits": 0, "project_revenue": 250000, "project_cost": 14081.2, "profit_or_loss": 235918.8, "debt": 0, "tax_simulation": 0, "insurance_simulation": 0, "risk_reserve": 0 }, "ledger_entries": [ { "entry_id": "AI-COMPANY-LEDGER-000001", "simulation_time": 0, "project_id": "AI-COMPANY-PROJECT-00001", "event_type": "CUSTOMER_SIMULATED_DEPOSIT", "debit_account": "CASH", "credit_account": "CUSTOMER_DEPOSITS", "debit_amount": 25000, "credit_amount": 25000, "deltas": { "cash": 25000, "receivables": 0, "payables": 0, "work_in_progress": 0, "inventory": 0, "equipment": 0, "payroll": 0, "supplier_obligations": 0, "customer_deposits": 25000, "project_revenue": 0, "project_cost": 0, "debt": 0, "tax_simulation": 0, "insurance_simulation": 0, "risk_reserve": 0 }, "balanced": true, "currency": "SIMULATED_CREDIT", "simulation_only": true }, { "entry_id": "AI-COMPANY-LEDGER-000002", "simulation_time": 13, "project_id": "AI-COMPANY-PROJECT-00001", "event_type": "MATERIAL_AND_TRANSPORT_COST", "debit_account": "PROJECT_WORK_IN_PROGRESS", "credit_account": "CASH", "debit_amount": 190, "credit_amount": 190, "deltas": { "cash": -190, "receivables": 0, "payables": 0, "work_in_progress": 190, "inventory": 0, "equipment": 0, "payroll": 0, "supplier_obligations": 0, "customer_deposits": 0, "project_revenue": 0, "project_cost": 190, "debt": 0, "tax_simulation": 0, "insurance_simulation": 0, "risk_reserve": 0 }, "balanced": true, "currency": "SIMULATED_CREDIT", "simulation_only": true }, { "entry_id": "AI-COMPANY-LEDGER-000003", "simulation_time": 13, "project_id": "AI-COMPANY-PROJECT-00001", "event_type": "MATERIAL_INVENTORY_RECOGNITION", "debit_account": "MATERIAL_INVENTORY", "credit_account": "PROJECT_WORK_IN_PROGRESS", "debit_amount": 144, "credit_amount": 144, "deltas": { "cash": 0, "receivables": 0, "payables": 0, "work_in_progress": -144, "inventory": 144, "equipment": 0, "payroll": 0, "supplier_obligations": 0, "customer_deposits": 0, "project_revenue": 0, "project_cost": 0, "debt": 0, "tax_simulation": 0, "insurance_simulation": 0, "risk_reserve": 0 }, "balanced": true, "currency": "SIMULATED_CREDIT", "simulation_only": true }, { "entry_id": "AI-COMPANY-LEDGER-000004", "simulation_time": 13, "project_id": "AI-COMPANY-PROJECT-00001", "event_type": "MATERIAL_AND_TRANSPORT_COST", "debit_account": "PROJECT_WORK_IN_PROGRESS", "credit_account": "CASH", "debit_amount": 257.8, "credit_amount": 257.8, "deltas": { "cash": -257.8, "receivables": 0, "payables": 0, "work_in_progress": 257.8, "inventory": 0, "equipment": 0, "payroll": 0, "supplier_obligations": 0, "customer_deposits": 0, "project_revenue": 0, "project_cost": 257.8, "debt": 0, "tax_simulation": 0, "insurance_simulation": 0, "risk_reserve": 0 }, "balanced": true, "currency": "SIMULATED_CREDIT", "simulation_only": true }, { "entry_id": "AI-COMPANY-LEDGER-000005", "simulation_time": 13, "project_id": "AI-COMPANY-PROJECT-00001", "event_type": "MATERIAL_INVENTORY_RECOGNITION", "debit_account": "MATERIAL_INVENTORY", "credit_account": "PROJECT_WORK_IN_PROGRESS", "debit_amount": 216, "credit_amount": 216, "deltas": { "cash": 0, "receivables": 0, "payables": 0, "work_in_progress": -216, "inventory": 216, "equipment": 0, "payroll": 0, "supplier_obligations": 0, "customer_deposits": 0, "project_revenue": 0, "project_cost": 0, "debt": 0, "tax_simulation": 0, "insurance_simulation": 0, "risk_reserve": 0 }, "balanced": true, "currency": "SIMULATED_CREDIT", "simulation_only": true }, { "entry_id": "AI-COMPANY-LEDGER-000006", "simulation_time": 13, "project_id": "AI-COMPANY-PROJECT-00001", "event_type": "MATERIAL_AND_TRANSPORT_COST", "debit_account": "PROJECT_WORK_IN_PROGRESS", "credit_account": "CASH", "debit_amount": 332.8, "credit_amount": 332.8, "deltas": { "cash": -332.8, "receivables": 0, "payables": 0, "work_in_progress": 332.8, "inventory": 0, "equipment": 0, "payroll": 0, "supplier_obligations": 0, "customer_deposits": 0, "project_revenue": 0, "project_cost": 332.8, "debt": 0, "tax_simulation": 0, "insurance_simulation": 0, "risk_reserve": 0 }, "balanced": true, "currency": "SIMULATED_CREDIT", "simulation_only": true }, { "entry_id": "AI-COMPANY-LEDGER-000007", "simulation_time": 13, "project_id": "AI-COMPANY-PROJECT-00001", "event_type": "MATERIAL_INVENTORY_RECOGNITION", "debit_account": "MATERIAL_INVENTORY", "credit_account": "PROJECT_WORK_IN_PROGRESS", "debit_amount": 288, "credit_amount": 288, "deltas": { "cash": 0, "receivables": 0, "payables": 0, "work_in_progress": -288, "inventory": 288, "equipment": 0, "payroll": 0, "supplier_obligations": 0, "customer_deposits": 0, "project_revenue": 0, "project_cost": 0, "debt": 0, "tax_simulation": 0, "insurance_simulation": 0, "risk_reserve": 0 }, "balanced": true, "currency": "SIMULATED_CREDIT", "simulation_only": true }, { "entry_id": "AI-COMPANY-LEDGER-000008", "simulation_time": 13, "project_id": "AI-COMPANY-PROJECT-00001", "event_type": "MATERIAL_AND_TRANSPORT_COST", "debit_account": "PROJECT_WORK_IN_PROGRESS", "credit_account": "CASH", "debit_amount": 400.6, "credit_amount": 400.6, "deltas": { "cash": -400.6, "receivables": 0, "payables": 0, "work_in_progress": 400.6, "inventory": 0, "equipment": 0, "payroll": 0, "supplier_obligations": 0, "customer_deposits": 0, "project_revenue": 0, "project_cost": 400.6, "debt": 0, "tax_simulation": 0, "insurance_simulation": 0, "risk_reserve": 0 }, "balanced": true, "currency": "SIMULATED_CREDIT", "simulation_only": true }, { "entry_id": "AI-COMPANY-LEDGER-000009", "simulation_time": 13, "project_id": "AI-COMPANY-PROJECT-00001", "event_type": "MATERIAL_INVENTORY_RECOGNITION", "debit_account": "MATERIAL_INVENTORY", "credit_account": "PROJECT_WORK_IN_PROGRESS", "debit_amount": 360, "credit_amount": 360, "deltas": { "cash": 0, "receivables": 0, "payables": 0, "work_in_progress": -360, "inventory": 360, "equipment": 0, "payroll": 0, "supplier_obligations": 0, "customer_deposits": 0, "project_revenue": 0, "project_cost": 0, "debt": 0, "tax_simulation": 0, "insurance_simulation": 0, "risk_reserve": 0 }, "balanced": true, "currency": "SIMULATED_CREDIT", "simulation_only": true }, { "entry_id": "AI-COMPANY-LEDGER-000010", "simulation_time": 13, "project_id": "AI-COMPANY-PROJECT-00001", "event_type": "TASK_LABOR_EQUIPMENT_ENERGY_COST", "debit_account": "PROJECT_WORK_IN_PROGRESS", "credit_account": "CASH", "debit_amount": 600, "credit_amount": 600, "deltas": { "cash": -600, "receivables": 0, "payables": 0, "work_in_progress": 600, "inventory": 0, "equipment": 0, "payroll": 600, "supplier_obligations": 0, "customer_deposits": 0, "project_revenue": 0, "project_cost": 600, "debt": 0, "tax_simulation": 0, "insurance_simulation": 0, "risk_reserve": 0 }, "balanced": true, "currency": "SIMULATED_CREDIT", "simulation_only": true }, { "entry_id": "AI-COMPANY-LEDGER-000011", "simulation_time": 17, "project_id": "AI-COMPANY-PROJECT-00001", "event_type": "TASK_LABOR_EQUIPMENT_ENERGY_COST", "debit_account": "PROJECT_WORK_IN_PROGRESS", "credit_account": "CASH", "debit_amount": 1200, "credit_amount": 1200, "deltas": { "cash": -1200, "receivables": 0, "payables": 0, "work_in_progress": 1200, "inventory": 0, "equipment": 0, "payroll": 1200, "supplier_obligations": 0, "customer_deposits": 0, "project_revenue": 0, "project_cost": 1200, "debt": 0, "tax_simulation": 0, "insurance_simulation": 0, "risk_reserve": 0 }, "balanced": true, "currency": "SIMULATED_CREDIT", "simulation_only": true }, { "entry_id": "AI-COMPANY-LEDGER-000012", "simulation_time": 31, "project_id": "AI-COMPANY-PROJECT-00001", "event_type": "TASK_LABOR_EQUIPMENT_ENERGY_COST", "debit_account": "PROJECT_WORK_IN_PROGRESS", "credit_account": "CASH", "debit_amount": 4200, "credit_amount": 4200, "deltas": { "cash": -4200, "receivables": 0, "payables": 0, "work_in_progress": 4200, "inventory": 0, "equipment": 0, "payroll": 4200, "supplier_obligations": 0, "customer_deposits": 0, "project_revenue": 0, "project_cost": 4200, "debt": 0, "tax_simulation": 0, "insurance_simulation": 0, "risk_reserve": 0 }, "balanced": true, "currency": "SIMULATED_CREDIT", "simulation_only": true }, { "entry_id": "AI-COMPANY-LEDGER-000013", "simulation_time": 31, "project_id": "AI-COMPANY-PROJECT-00001", "event_type": "MATERIAL_CONSUMPTION", "debit_account": "PROJECT_WORK_IN_PROGRESS", "credit_account": "MATERIAL_INVENTORY", "debit_amount": 144, "credit_amount": 144, "deltas": { "cash": 0, "receivables": 0, "payables": 0, "work_in_progress": 144, "inventory": -144, "equipment": 0, "payroll": 0, "supplier_obligations": 0, "customer_deposits": 0, "project_revenue": 0, "project_cost": 0, "debt": 0, "tax_simulation": 0, "insurance_simulation": 0, "risk_reserve": 0 }, "balanced": true, "currency": "SIMULATED_CREDIT", "simulation_only": true }, { "entry_id": "AI-COMPANY-LEDGER-000014", "simulation_time": 48, "project_id": "AI-COMPANY-PROJECT-00001", "event_type": "TASK_LABOR_EQUIPMENT_ENERGY_COST", "debit_account": "PROJECT_WORK_IN_PROGRESS", "credit_account": "CASH", "debit_amount": 3600, "credit_amount": 3600, "deltas": { "cash": -3600, "receivables": 0, "payables": 0, "work_in_progress": 3600, "inventory": 0, "equipment": 0, "payroll": 3600, "supplier_obligations": 0, "customer_deposits": 0, "project_revenue": 0, "project_cost": 3600, "debt": 0, "tax_simulation": 0, "insurance_simulation": 0, "risk_reserve": 0 }, "balanced": true, "currency": "SIMULATED_CREDIT", "simulation_only": true }, { "entry_id": "AI-COMPANY-LEDGER-000015", "simulation_time": 48, "project_id": "AI-COMPANY-PROJECT-00001", "event_type": "MATERIAL_CONSUMPTION", "debit_account": "PROJECT_WORK_IN_PROGRESS", "credit_account": "MATERIAL_INVENTORY", "debit_amount": 216, "credit_amount": 216, "deltas": { "cash": 0, "receivables": 0, "payables": 0, "work_in_progress": 216, "inventory": -216, "equipment": 0, "payroll": 0, "supplier_obligations": 0, "customer_deposits": 0, "project_revenue": 0, "project_cost": 0, "debt": 0, "tax_simulation": 0, "insurance_simulation": 0, "risk_reserve": 0 }, "balanced": true, "currency": "SIMULATED_CREDIT", "simulation_only": true }, { "entry_id": "AI-COMPANY-LEDGER-000016", "simulation_time": 48, "project_id": "AI-COMPANY-PROJECT-00001", "event_type": "MATERIAL_CONSUMPTION", "debit_account": "PROJECT_WORK_IN_PROGRESS", "credit_account": "MATERIAL_INVENTORY", "debit_amount": 288, "credit_amount": 288, "deltas": { "cash": 0, "receivables": 0, "payables": 0, "work_in_progress": 288, "inventory": -288, "equipment": 0, "payroll": 0, "supplier_obligations": 0, "customer_deposits": 0, "project_revenue": 0, "project_cost": 0, "debt": 0, "tax_simulation": 0, "insurance_simulation": 0, "risk_reserve": 0 }, "balanced": true, "currency": "SIMULATED_CREDIT", "simulation_only": true }, { "entry_id": "AI-COMPANY-LEDGER-000017", "simulation_time": 58, "project_id": "AI-COMPANY-PROJECT-00001", "event_type": "TASK_LABOR_EQUIPMENT_ENERGY_COST", "debit_account": "PROJECT_WORK_IN_PROGRESS", "credit_account": "CASH", "debit_amount": 2600, "credit_amount": 2600, "deltas": { "cash": -2600, "receivables": 0, "payables": 0, "work_in_progress": 2600, "inventory": 0, "equipment": 0, "payroll": 2600, "supplier_obligations": 0, "customer_deposits": 0, "project_revenue": 0, "project_cost": 2600, "debt": 0, "tax_simulation": 0, "insurance_simulation": 0, "risk_reserve": 0 }, "balanced": true, "currency": "SIMULATED_CREDIT", "simulation_only": true }, { "entry_id": "AI-COMPANY-LEDGER-000018", "simulation_time": 58, "project_id": "AI-COMPANY-PROJECT-00001", "event_type": "MATERIAL_CONSUMPTION", "debit_account": "PROJECT_WORK_IN_PROGRESS", "credit_account": "MATERIAL_INVENTORY", "debit_amount": 360, "credit_amount": 360, "deltas": { "cash": 0, "receivables": 0, "payables": 0, "work_in_progress": 360, "inventory": -360, "equipment": 0, "payroll": 0, "supplier_obligations": 0, "customer_deposits": 0, "project_revenue": 0, "project_cost": 0, "debt": 0, "tax_simulation": 0, "insurance_simulation": 0, "risk_reserve": 0 }, "balanced": true, "currency": "SIMULATED_CREDIT", "simulation_only": true }, { "entry_id": "AI-COMPANY-LEDGER-000019", "simulation_time": 66, "project_id": "AI-COMPANY-PROJECT-00001", "event_type": "TASK_LABOR_EQUIPMENT_ENERGY_COST", "debit_account": "PROJECT_WORK_IN_PROGRESS", "credit_account": "CASH", "debit_amount": 700, "credit_amount": 700, "deltas": { "cash": -700, "receivables": 0, "payables": 0, "work_in_progress": 700, "inventory": 0, "equipment": 0, "payroll": 700, "supplier_obligations": 0, "customer_deposits": 0, "project_revenue": 0, "project_cost": 700, "debt": 0, "tax_simulation": 0, "insurance_simulation": 0, "risk_reserve": 0 }, "balanced": true, "currency": "SIMULATED_CREDIT", "simulation_only": true }, { "entry_id": "AI-COMPANY-LEDGER-000020", "simulation_time": 69, "project_id": "AI-COMPANY-PROJECT-00001", "event_type": "CUSTOMER_DEPOSIT_RECOGNIZED", "debit_account": "CUSTOMER_DEPOSITS", "credit_account": "PROJECT_REVENUE", "debit_amount": 25000, "credit_amount": 25000, "deltas": { "cash": 0, "receivables": 0, "payables": 0, "work_in_progress": 0, "inventory": 0, "equipment": 0, "payroll": 0, "supplier_obligations": 0, "customer_deposits": -25000, "project_revenue": 25000, "project_cost": 0, "debt": 0, "tax_simulation": 0, "insurance_simulation": 0, "risk_reserve": 0 }, "balanced": true, "currency": "SIMULATED_CREDIT", "simulation_only": true }, { "entry_id": "AI-COMPANY-LEDGER-000021", "simulation_time": 69, "project_id": "AI-COMPANY-PROJECT-00001", "event_type": "PROJECT_REVENUE_RECOGNIZED", "debit_account": "ACCOUNTS_RECEIVABLE", "credit_account": "PROJECT_REVENUE", "debit_amount": 225000, "credit_amount": 225000, "deltas": { "cash": 0, "receivables": 225000, "payables": 0, "work_in_progress": 0, "inventory": 0, "equipment": 0, "payroll": 0, "supplier_obligations": 0, "customer_deposits": 0, "project_revenue": 225000, "project_cost": 0, "debt": 0, "tax_simulation": 0, "insurance_simulation": 0, "risk_reserve": 0 }, "balanced": true, "currency": "SIMULATED_CREDIT", "simulation_only": true }, { "entry_id": "AI-COMPANY-LEDGER-000022", "simulation_time": 69, "project_id": "AI-COMPANY-PROJECT-00001", "event_type": "PROJECT_WORK_IN_PROGRESS_CLOSEOUT", "debit_account": "PROJECT_COST", "credit_account": "PROJECT_WORK_IN_PROGRESS", "debit_amount": 14081.2, "credit_amount": 14081.2, "deltas": { "cash": 0, "receivables": 0, "payables": 0, "work_in_progress": -14081.2, "inventory": 0, "equipment": 0, "payroll": 0, "supplier_obligations": 0, "customer_deposits": 0, "project_revenue": 0, "project_cost": 0, "debt": 0, "tax_simulation": 0, "insurance_simulation": 0, "risk_reserve": 0 }, "balanced": true, "currency": "SIMULATED_CREDIT", "simulation_only": true } ], "balance_rule": "EVERY_ENTRY_DEBIT_EQUALS_CREDIT" }