It replaces the Founderβs Reading Guide as the current interpretation authority. It does not replace the original reports. The original reports remain preserved as first-version outputs.
Version: 1.0
Prepared for: BGC Γ iBLOOMING Founders and Core Team
Prepared by: Prof. NOTA
Simulator owner and principal implementer: Fabio Kalandra (βUncle Kalβ)
Date: 5 August 2026
Status: Active decision-support reference
1. Purpose
This document explains:
what SIMALPHA is;
what it successfully does;
what its current data and reports support;
what they do not support;
how founders should read the first simulation results;
what must be corrected before future policy approval.
It replaces the Founderβs Reading Guide as the current interpretation authority.
It does not replace the original reports. The original reports remain preserved as first-version outputs.
SIMALPHA is an internal decision-support web application.
Its workflow allows a permitted user to:
upload or select a versioned business-data snapshot;
define or select a policy scenario;
run a deterministic simulation;
review money, ALPHA, distribution, and risk outputs;
SIMALPHA is not:
a public token;
a smart-contract deployment;
a wallet;
a cash-out system;
The working MVP includes:
data-snapshot versioning;
import and validation;
scenario storage;
deterministic execution;
This is a substantial technical deliverable.
The application is suitable for structured internal policy exploration.
The current compiled dataset contains:
236 records;
25 monthly periods;
April 2024βApril 2026;
BGC and iBLOOMING records;
Examples of synthetic record keys include combinations such as:
BGC + month + membership tier;
iBLOOMING + month + membership tier.
These are not persistent individual member identities.
The dataset can support:
monthly aggregate analysis;
source-system comparison;
tier comparison;
issuance and cash-release sensitivity;
It cannot validly support:
real active-user count;
new-user count;
retained-user count;
churn;
Any metric derived by treating each aggregate record as a person must be removed or relabeled.
Metric
BGC
iBLOOMING
Combined
The dataset labels BGC cash-in as:
cash in;
recognized revenue;
gross margin.
These labels must not be interpreted as audited revenue, gross margin, profit, or free cash.
The available data does not deduct:
physical-product cost;
inventory;
shipping;
fulfillment;
Scenario
ALPHA Issued
ALPHA Used
Modeled ALPHA Cash Release
ALPHA Held
Reported Net Cash Proxy
Reported Pressure
An initial policy reference using the current model assumptions.
It is not a validated reproduction of the complete historical economy.
A lower-issuance and lower-cash-release policy.
It demonstrates sensitivity to tighter parameters.
A higher-issuance and higher-cash-release policy.
It does not demonstrate real revenue or user growth because no independent future-growth evidence is included.
It retains the most modeled cash because the model releases the least cash.
That is a parameter consequence, not an independent finding that the policy is best.
Replace:
Ready;
Needs Review;
Do Not Use.
With:
New Label
Meaning
All four current scenarios should carry:
Preliminary Pass β Insufficient Evidence for Implementation Approval
Replace:
ALPHA is the practice version of iBC/iBTC.
With:
ALPHA is a neutral simulation unit used to test alternative representations of rights, rewards, access, or internal value. It does not imply that a public token will be launched.
Replace:
Actual Payout Out
With:
Modeled ALPHA Cash Release
Historical cash-out is a different data field and must be shown separately.
This statement must be removed.
PC and SP represent different rights.
Any future conversion must define:
which original right is extinguished;
whether conversion is reversible;
whether product or payout rights remain;
whether the conversion creates a new liability.
Replace:
Net Cash
With:
Incomplete Net Cash Proxy
Until the model includes:
rewards payable;
pools;
fulfillment;
COGS;
Remove or relabel:
Active User Count;
New Active User Count;
Retained Active User Count;
Affiliate Retention;
Suggested label where retained:
Aggregate Segment Concentration
The current source data contains:
pool reward fields;
historical cash-out fields;
internal credit spend.
The first reports show:
pool funding owed = zero;
much lower modeled ALPHA cash release;
fulfillment cost = zero.
This does not automatically prove a software bug.
It proves that field mapping, liability treatment, or policy treatment is incomplete or undocumented.
The next technical review should trace:
SIMALPHA can support decisions such as:
whether a scenario issues more or less ALPHA;
whether cash-release restrictions retain more modeled cash;
whether report outputs change consistently;
It can support the conclusion:
Do not approve current tokenization.
It cannot support the conclusion:
This system is economically safe and ready for token implementation.
Required:
versioned input;
documented mapping;
reproducible results;
no unsupported member-level metrics.
Required:
reproduce historical observed totals;
separate actual from modeled values;
explain every material difference.
Required:
PC obligations;
reward obligations;
pool obligations;
COGS;
Required:
independent product buyers;
repeat purchases;
product usage;
margin;
Only after Gates 0β3:
caps;
fees;
internal access;
entitlement policy;
Compare:
conventional database;
EventHub or evidence anchoring;
non-transferable credential;
internal rights;
No token implementation before written approval.
Before reading numbers, confirm whether the report says:
actual;
modeled;
assumed;
missing;
A scenario is useful only when the changed rules are clear.
Always check:
obligations;
costs;
reserve;
rights;
Every future token-related simulation must include:
No-token / conventional-system control
A simulator result should lead to one of:
reject;
study further;
request evidence;
approve limited pilot;
βGreenβ is not automatically approval.
Select a versioned dataset.
Confirm source and mapping notes.
Select a scenario.
review changed parameters;
change verdict labels;
add Insufficient Evidence;
relabel cash release;
relabel net cash;
reconcile pool fields;
reconcile partner payouts;
reconcile fulfillment;
trace internal credit;
calibrate against observed totals;
show differences;
explain opening and closing balances.
Add support for:
independent product demand;
direct product sale;
repeat purchase;
product margin;
Apply:
new-join decline;
product-revenue decline;
cash-out increase;
PC redemption increase;
SIMALPHA is a working internal decision-support MVP with preliminary policy-sensitivity outputs. It is not yet a calibrated historical economic replay, a validated sustainability model, or a basis for final token parameters.
This is not a failure.
It is the correct status for a first serious simulation product.
The next value of SIMALPHA is to support Product-Led evidence, no-token controls, and disciplined founder decisions.
P.S. Read this document freely for information and guidance. Do not redistribute or restateβno quotes, summaries, paraphrases, or derivativesβwithout prior written permission from . Sharing the link is allowed. So, share the link, not the text. Do not discuss or re-tell the contents in any formβwritten, spoken, or recordedβwithout prior written permission.
compare completed runs;
export reports for founder discussion.
a treasury;
an exchange;
a legal or tax engine;
an audited accounting system.
result references;
duplicate-run governance;
comparison;
data-versus-assumption separation;
report generation;
PDF export;
founder-oriented summaries.
monthly-tier aggregation.
cashflow-proxy discussion.
member-level Gini;
real top earners;
P95 or P99 by person;
member-level referral behaviour;
individual cash-out behaviour;
longitudinal cross-application activity.
$6,335.10
$4,040,373.10
Gross-margin field
$4,034,038.00
$6,335.10
$4,040,373.10
Internal credit or sink spend
$567,234.00
$0.00
$567,234.00
PC volume
403,403,617
0
403,403,617
SP reward basis
2,823,835
0
2,823,835
Global/direct reward
$411,385.60
$1,429.46
$412,815.06
Pool reward
$508,288.57
$950.52
$509,239.09
Historical cash-out
$546,506.11
$25,715.08
$572,221.19
operating expense;
outstanding PC;
reward liability;
pool liability;
reserve restrictions.
70,138.55
136,073.48
$3,970,234.55
0.25Γ
Conservative
185,770.06
35,690.04
37,558.99
112,521.03
$4,002,814.11
0.24Γ
Growth
304,155.10
56,173.06
85,512.27
162,469.77
$3,954,860.83
0.25Γ
Stress
128,168.01
24,016.75
29,569.66
74,581.59
$4,010,803.44
0.24Γ
restricts cash-out frequency;
raises cash-out friction.
Insufficient Evidence
No responsible implementation conclusion can be made
OpEx;
reserve;
PC liability;
intercompany movements.
Top 10% Member Share;
member-level Gini;
member-level P95/P99.
whether assumptions are visible;
whether a proposed rule should be studied further.
fulfillment;
OpEx;
reserve;
intercompany transfers.
retention;
product-market evidence.
cash-release rules.
public token.
preliminary.
user impact.
approve implementation.
confirm actual-versus-modeled flags;
run the model;
review warnings and missing evidence;
compare with a no-token control;
export the result;
attach a Decision Note;
obtain named approval before changing any live system.
remove invalid user metrics;
separate historical cash-out from modeled release;
document aggregate-data limitations;
rename Stress interpretation.
document formula mapping;
add no-token control.
digital access usage;
product-passport adoption;
conventional-versus-Web3 cost.
COGS increase;
OpEx increase;
reserve limitation.
Cash in
$4,034,038.00
$21,117.00
$4,055,155.00
Recognized-revenue field
Baseline
253,462.58
Preliminary Pass
Run completed and did not cross current model thresholds
Material Review Required
One or more model or evidence risks require review
Model-Detected Risk
Current assumptions create a model threshold breach
2. What SIMALPHA Is
3. What Has Been Successfully Built
4. Current Dataset
4.1 Profile
4.2 Consequence
5. Aggregate Data Snapshot
5.1 Important Interpretation
6. First Scenario Results
7. Correct Scenario Interpretation
7.1 Baseline
7.2 Conservative
7.3 Growth
7.4 Stress
8. Report Corrections
8.1 Verdict Labels
8.2 ALPHA Definition
8.3 Cash-Out Label
8.4 βPC and SP Go In, ALPHA Comes Outβ
8.5 Net Cash
8.6 User and Fairness Metrics
9. Reconciliation Gaps
10. What SIMALPHA Can Support Today
11. Evidence Gates
Gate 0 β Data and Model Integrity
Gate 1 β Historical Replay
Gate 2 β Economic and Accounting Reconstruction
Gate 3 β Product-Demand Evidence
Gate 4 β Policy Simulation
Gate 5 β Tokenization Comparison
Gate 6 β Legal, Tax, Technical, and Founder Approval