SYNTHETIC DEMONSTRATION — not measured farm evidence.

# Streamline Crop Economics

Calculation version: 1.0.0

## What the records establish

```json
[
  {
    "kind": "economic_evidence_inventory",
    "evidence_kinds": {
      "actual": 0,
      "reported": 0,
      "estimate": 0,
      "scenario": 5,
      "unknown": 0
    },
    "limitation": "The model preserves actual, reported, estimated and scenario labels. A combined model containing estimates is not an actual-results statement."
  }
]
```

## Calculations

```json
[
  {
    "kind": "cycle_economics",
    "cycle_id": "DEMO-AUGUST",
    "currency": "USD",
    "period": {
      "start": "2026-08-01",
      "end": "2026-08-31",
      "inclusive": true
    },
    "declared_coverage": {
      "revenue": "complete",
      "variable_costs": "complete",
      "losses": "complete",
      "overhead": "complete",
      "capital": "unknown",
      "cash": "partial"
    },
    "revenue_basis": "gross_before_recorded_losses",
    "area": {
      "value": 1000,
      "unit": "ft2",
      "square_metres": 92.90304
    },
    "known_subtotals": {
      "entered_revenue": 10000,
      "revenue_deductions": 500,
      "variable_costs": 3000,
      "overhead": 1000,
      "capital": 0
    },
    "totals": {
      "net_revenue": 9500,
      "variable_costs": 3000,
      "contribution_margin": 6500,
      "contribution_margin_percent": 68.42105263157895,
      "entered_overhead": 1000,
      "operating_result_after_entered_overhead": 5500,
      "capital_expenditure": null
    },
    "variable_costs_by_category": {
      "labor": {
        "known_subtotal": 2000,
        "total": 2000
      },
      "energy": {
        "known_subtotal": 1000,
        "total": 1000
      },
      "consumables": {
        "known_subtotal": 0,
        "total": 0
      },
      "packaging": {
        "known_subtotal": 0,
        "total": 0
      },
      "other": {
        "known_subtotal": 0,
        "total": 0
      }
    },
    "per_area": {
      "area_unit": "ft2",
      "net_revenue": 9.5,
      "contribution_margin": 6.5,
      "operating_result_after_entered_overhead": 5.5
    },
    "break_even": {
      "net_revenue_for_zero_contribution_at_entered_costs": 3000,
      "net_revenue_for_zero_operating_result_at_entered_costs": 4000,
      "price_per_sold_unit_for_zero_contribution": 3,
      "sold_quantity": 1000,
      "sold_unit": "kg",
      "assumption": "Entered costs and sold volume are held fixed. This is not a volume-dependent cost curve."
    },
    "assumptions": [
      "Complete coverage is a user declaration, not independent validation.",
      "A complete scope with no line items is explicitly treated as zero; partial/unknown scopes do not produce complete totals.",
      "Operating result includes only entered overhead; unentered depreciation, financing, taxes and owner compensation are not inferred.",
      "Capital expenditure is separate from contribution margin and operating result.",
      "No currency conversion, market price, yield or savings assumption is invented."
    ],
    "evidence": [
      {
        "filename": "synthetic-cycle-economics.json",
        "record_index": 1,
        "source_row": 2,
        "source_page": null,
        "source_id": null
      },
      {
        "filename": "synthetic-cycle-economics.json",
        "record_index": 2,
        "source_row": 3,
        "source_page": null,
        "source_id": null
      },
      {
        "filename": "synthetic-cycle-economics.json",
        "record_index": 3,
        "source_row": 4,
        "source_page": null,
        "source_id": null
      },
      {
        "filename": "synthetic-cycle-economics.json",
        "record_index": 4,
        "source_row": 5,
        "source_page": null,
        "source_id": null
      },
      {
        "filename": "synthetic-cycle-economics.json",
        "record_index": 5,
        "source_row": 6,
        "source_page": null,
        "source_id": null
      }
    ],
    "losses_recorded_as_variable_cost": {
      "known_subtotal": 0,
      "total": 0,
      "note": "Included in variable_costs and shown separately from the five ordinary cost categories."
    }
  },
  {
    "kind": "cash_timing",
    "currency": "USD",
    "coverage_complete": false,
    "known_actual_net_cash": null,
    "known_planned_net_cash": 5000,
    "flows": [
      {
        "date": "2026-08-31",
        "amount": 2000,
        "direction": "out",
        "status": "planned",
        "item": "Synthetic harvest labor",
        "evidence": {
          "filename": "synthetic-cycle-economics.json",
          "record_index": 3,
          "source_row": 4,
          "source_page": null,
          "source_id": null
        }
      },
      {
        "date": "2026-09-05",
        "amount": 7000,
        "direction": "in",
        "status": "planned",
        "item": "Synthetic produce sales",
        "evidence": {
          "filename": "synthetic-cycle-economics.json",
          "record_index": 1,
          "source_row": 2,
          "source_page": null,
          "source_id": null
        }
      }
    ],
    "limitation": "Only explicitly entered payments are shown. Planned cash is separate from actual cash. Dates may lie outside the production period; profitability is not cash availability."
  },
  {
    "kind": "economic_sensitivity",
    "name": "Illustrative labor equipment assumption",
    "currency": "USD",
    "changes": {
      "revenue": 0,
      "variable_costs": -500,
      "overhead": 100,
      "capital_cost": 4000,
      "annual_cycles": 5
    },
    "net_revenue": 9500,
    "variable_costs": 2500,
    "contribution_margin": 7000,
    "operating_result_after_entered_overhead": 5900,
    "operating_change_per_cycle_from_entered_assumptions": 400,
    "simple_undiscounted_payback_years": 2,
    "assumptions": [
      "Omitted scenario adjustments hold the entered baseline unchanged.",
      "Changes are user-entered hypotheses, not predicted savings.",
      "Payback uses only entered changes repeated for the entered annual cycle count; unentered maintenance, downtime, financing and taxes remain excluded."
    ]
  }
]
```

## Assumptions


## Possible explanations


## Missing or rejected evidence

No flags generated; this does not verify physical conditions.

## Next measurements or inspections

- Confirm coverage for revenue, variable costs, losses and overhead. Enter actual labor, energy and payment records before using this scenario as an operating forecast.

## Sources and correction history


The companion report.json retains the complete source mappings, normalized/original values, evidence row references, corrections, and all flags. No sample records substitute for failed uploads.