This document provides a clear, dynamic financial model for the Decentralized Institutes of Health (DIH) treasury. It demonstrates how investor payouts and funds for the DIH mission are governed by two core, transparent principles, ensuring a fair balance between rewarding investors and fulfilling our ultimate purpose.
The model projects outcomes for both a Full Success Scenario ($27B/year) and a realistic Partial Success Scenario ($13B/year), showing the system's robustness and sustainability under different conditions.
Investor payouts are not based on arbitrary targets, but are governed by two simple rules:
This model demonstrates how these two principles interact under different levels of treaty adoption.
Model Assumptions:
$2.5B * 28.9 = ~$72.25 billion over 10 years, or ~$7.23 billion per year.Assumption: The 1% Treaty is adopted globally, generating $27 billion in annual income.
$27B - $7.23B = $19.77 billion.10-Year Cash Flow Table (Full Success)
| Year | Annual Inflow | Max Investor Payout | Net for DIH Mission | Payout % of Income |
|---|---|---|---|---|
| 1-10 | $27,000,000,000 | $7,230,000,000 | $19,770,000,000 | 26.8% |
| Total | $270,000,000,000 | $72,300,000,000 | $197,700,000,000 |
Conclusion: In the full success scenario, we can deliver the historic ~28x return while dedicating nearly $200 billion over the decade to our mission.
Assumption: The treaty is adopted by the US, EU, & UK only, generating $13 billion in annual income.
10-Year Cash Flow Table (Partial Success)
| Year | Annual Inflow | Max Investor Payout | Net for DIH Mission | Payout % of Income |
|---|---|---|---|---|
| 1-10 | $13,000,000,000 | $6,500,000,000 | $6,500,000,000 | 50.0% |
| Total | $130,000,000,000 | $65,000,000,000 | $65,000,000,000 |
Conclusion: Even in a partial success scenario, investors receive a 26x return (\$65B / \$2.5B), and the DIH is still capitalized with $65 billion over 10 years—more than the entire budget of the NIH over a year.
This principled model demonstrates: