THE ENGINE / SEED REQUIREMENT

Calculate what it takes
to earn the next cell.

Start with the first deployment’s economics. Find the smallest modeled seed fleet that can fund one additional operational cell within your deadline.

Browser-local arithmeticNo borrowing or new depositsRead the method ↗

Cell deployment

Delivered and ready to operate. Include all equipment, integration, and site commissioning costs.

Equipment cost ($)Purchase cost requiring replacement.Integration and site costs ($)Include all non-recurring deployment costs.Commissioning cost ($)Safety, training, and acceptance.Equipment useful life (years)Deadline must be shorter than this life.

Operating economics

Revenue and operating costs must cover the same annual period. Include taxes, insurance, maintenance, labor, and relevant working-capital costs.

Annual revenue per cell ($)Use buyer-backed demand when underwriting.Annual operating cash cost ($)Replacement allowance is added separately.Shared annual overhead ($)Network operations and verification.Surplus retained for replication (%)The remaining share is available for agreed distributions.

The first reproduction test

Assume no receipts during commissioning. Reserves stay ring-fenced. Shared setup is paid once.

Shared one-time setup ($)Legal structuring, evidence, and shared systems.Commissioning and ramp (months)Applied to both parent and child.Operating reserve (months)Held separately for every new cell.First child operating by (months)The objective used to calculate the seed fleet.

These inputs stay in this browser session and are not submitted. The actual ALLARK seed is undetermined until a cell is selected and its costs and demand are verified.

Arithmetic is the beginning of underwriting.

A favorable calculation does not prove the buyer, the machine, or the operating team. Stress lower revenue, higher costs, slower commissioning, and failures. Check the second cell’s demand again. This model tests the funding of one child; it does not simulate endless growth.

See the evidence needed before funding ↗