THE ENGINE / FOLLOW THE MONEY

From first cell
to universal income.

Calculate the seed needed to fund one child. Then calculate the productive capital needed to support a defined population and annual cash payout.

Browser-local scenario arithmetic · Your inputs are not submitted · Constant-dollar assumptions

01 / First-child seed ↓02 / Income and scale ↓Read the methods ↗

01 / PROVE THE FIRST REPLICATION

What does it take
to earn the next cell?

Enter a complete cell budget and an agreed cash split. The tool finds the smallest identical starting fleet that can fund one operational child by the deadline.

Equipment cost ($)Purchase value requiring replacement.Integration and site costs ($)All other one-time deployment costs.Commissioning cost ($)Training, safety, and acceptance.Equipment life (years)The first-child deadline must be shorter.Annual collected revenue per cell ($)Buyer-backed demand; no deposits or token appreciation.Annual mandatory cash costs per cell ($)Include operations, taxes, and debt service; exclude depreciation and the separate equipment replacement allowance.Shared annual overhead ($)Recurring administration and verification.Shared one-time setup ($)Legal vehicle, evidence, and common systems.Commissioning and ramp (months)No receipts; full operating burn assumed.Protected operating reserve (months)Held for each parent and child.First child operating by (months)Allow both commissioning periods.Reinvested share (%)After shared overhead.Universal dividend share (%)Allocated once from available cash.Capital reward share (%)Subject to the agreed contract. Remainder is a buffer.

Inspect the first-child method ↗

02 / EXPOSE THE SCALE REQUIREMENT

How much capacity
supports the income?

Define the population, the additional cash dividend, and net productive yield. See the capital requirement, annual outside financing, and cash allocation over time.

People coveredExplicit modeled population; whole persons.Additional annual cash per person ($)Gross distribution in constant dollars; recipient taxes and benefit reductions are not modeled.Starting productive capital ($)Independent portfolio assumption.Annual net productive cash yield (%)After mandatory costs, replacement, taxes, and reserve restoration.Universal dividend share (%)Share of the already-net cash yield.Capital reward share (%)Separate from the universal payout.Reinvested share (%)The residual share remains a buffer.Years to target asset base1–50; full annual target follows this horizon.Net yield haircut (%)Sensitivity applied to net yield; not a complete stress test.Annual essential basket before ($)Per person, with constant quality and quantity.Annual essential basket after ($)Savings are purchasing-power gains, not fund cash.

Inspect the income and capital method ↗

Fund the capacity.
Share the future.

Work backward from the income people should receive. Finance the productive base that can support it. Use the ownership covenant to connect every deployment to universal dividends, agreed rewards, and further expansion.

Read the solution ↗

Download the deployment brief ↓

From first cellto universal income.

What does it taketo earn the next cell?

How much capacitysupports the income?

Every year’s cash has one destination.

Fund the capacity.Share the future.

From first cell
to universal income.

What does it take
to earn the next cell?

How much capacity
supports the income?

Fund the capacity.
Share the future.