It certainly would not be 100% open source. We wouldn't want the calculations/formulas exposed.
I am pretty sure, that if some managers (like JosephKa, me and some other ones) cooperate, we would get already most of the calculations and formulas ;) not 100% at everything, but we wouldn't be that far away.