Executive Summary
- Objective: Raise $3,250,000 USD by tokenizing 50% of the vessel X via the Maritime DAO platform “RWAmarket.place”
- Token Offering: 18,282 tokens priced at $200 USD each.
- Incentive: NFT holders receive a share of vessel revenue (up to 33% equivalent 430'000 USD ) based on sales progress. Numbers are subject for direct discussion.
- Revenue Integration: Includes $406,250 USD in Maritime DAO revenue.
- Monthly Rollout: Token sales and revenue allocation unfold over 12 months.
Step 1: Capital Raise Overview
- Asset: 50% of vessel X tokenized. (Estimated time 2-3 weeks)
- Capital Goal: $3,250,000 USD.
- Tokens Issued: 18,282
- Price per Token: $200 USD
- Total Token Value: 18,282 × $200 = $3,656,400 USD
- This full token value is structured to cover all Maritime DAO operational and management costs.
- As a result, Shipowner X will receive $3,250,000 USD over time as net proceeds, essentially free from setup and management cost deductions.
- Blockchain: Cardano, via Maritime DAO. (Each vessel might have different settings).
- Utility: Tokens offer real-world maritime asset access and revenue participation.
Step 2: Monthly Token Sale Plan
- Tokens sold evenly over 12 months.
- Months 1-6: 1,524 tokens/month
- Months 7-12: 1,523 tokens/month
- Total Revenue: $3,656,200 USD (includes DAO share)
Step 3: Token Sale Distribution
- Shipowner X receives: $181.30
- Maritime DAO receives: $18.70
- Initial DAO Fee: MLNR pays 2% of raise ($65,000) to DAO to initiate tokenization.
- Total DAO Revenue: $406,877.40
- Note: Based on NFT sales results, Maritime DAO will issue an invoice to Shipowner X accordingly.
Step 4: Vessel Revenue Sharing
- Vessel X generates $3,600/day = ~$109’500/month
- 33% allocated to NFT holders: ~$36’135/month
- Monthly NFT revenue share is proportional to token sales progress:
- Month 1: ~8.3% of 50% = $4,651.53
- Month 12: 100% of 50% = $55,800.00
Combined Overview Table (Full 12-Month Breakdown)
M | Tokens Sold | Cumulative Tokens | NFT % Ownership | Revenue to NFTs | MLNR Share | DAO Share |
|---|
1 | 1,524 | 1,524 | 8.34% | $4,651.53 | $276,301.20 | $28,498.80 |
2 | 1,524 | 3,048 | 16.67% | $8,702.86 | $276,301.20 | $28,498.80 |
3 | 1,524 | 4,572 | 25.01% | $13,954.58 | $276,301.20 | $28,498.80 |
4 | 1,524 | 6,096 | 33.34% | $18,005.91 | $276,301.20 | $28,498.80 |
5 | 1,524 | 7,620 | 41.68% | $23,257.63 | $276,301.20 | $28,498.80 |
6 | 1,524 | 9,144 | 50.02% | $27,008.86 | $276,301.20 | $28,498.80 |
7 | 1,523 | 10,667 | 58.35% | $32,557.63 | $276,119.90 | $28,480.10 |
8 | 1,523 | 12,190 | 66.68% | $37,206.10 | $276,119.90 | $28,480.10 |
9 | 1,523 | 13,713 | 75.01% | $40,504.43 | $276,119.90 | $28,480.10 |
10 | 1,523 | 15,236 | 83.34% | $46,503.05 | $276,119.90 | $28,480.10 |
11 | 1,523 | 16,759 | 91.67% | $49,501.48 | $276,119.90 | $28,480.10 |
12 | 1,523 | 18,282 | 100.00% | $55,800.00 | $276,119.90 | $28,480.10 |
Step 5: Clarifications & Follow-up Scenarios
- Maritime DAO Ownership Registration:
- Once 18,282 NFTs (representing 50% of Ship X) are sold, a discussion may be initiated to register Maritime DAO as the legal 50% co-owner of the vessel.
- Vessel Sale Scenario:
- If the vessel is sold, NFT holders shall receive their initial investment back proportionally, up to the tokenized portion of the sale.
Sincerely yours
Captain Gints Adams on behalf of
MaritimeDAO
+371-20 365 999
www.MaritimeDAO.com
www.RWAmarket.place
Contact us:
welcome@maritimedao.com