DAO Fund Structure

Here’s a clear breakdown of conservative, realistic, and high-performance projections to help you understand the potential returns from holding a Tier 1 NFT in the Interstellar DAO Fund.

---

📊 Potential Earnings: Holding a Tier 1 NFT

Here’s a breakdown of three potential outcomes for NFT holders Conservative, Realistic, and High-Performance, based on different levels of annual ROI and fund growth.

Assumptions

1. Initial Fund Size: $10M raised.

2. NFT Supply: 500 Tier 1 NFTs.

3. Performance Fee: 20% of profits above an 8% hurdle rate.

---

Scenario 1: Conservative Performance

• Annual ROI: 10% (low-risk, steady performance).

Yearly Fund Performance:

• Annual Profit = 10% of $10M = $1,000,000.

• Performance Fee = 20% of ($1,000,000 - $800,000) = $40,000.

• Net Profit = $960,000.

Earnings Per NFT:

• $960,000 ÷ 500 NFTs = $1,920 per year.

3-Year Projection:

Year	Fund Size	Annual ROI	Net Profit	Profit Per NFT
Year 1	$10M	10%	$960,000	$1,920
Year 2	$11M	10%	$1.04M	$2,080
Year 3	$12.1M	10%	$1.13M	$2,260

Total Earnings Over 3 Years: $6,260 per NFT.

This accounts for only 10% of the performance on average—a BTC-only investing strategy out of this. RWA, AI and Gambing have seen a 400% + rise recently.

---

Scenario 2: Realistic Performance

• Annual ROI: 20% (balanced, achievable growth).

Yearly Fund Performance:

• Annual Profit = 20% of $10M = $2,000,000.

• Performance Fee = 20% of ($2,000,000 - $800,000) = $240,000.

• Net Profit = $1,760,000.

Earnings Per NFT:

• $1,760,000 ÷ 500 NFTs = $3,520 per year.

3-Year Projection:

Year	Fund Size	Annual ROI	Net Profit	Profit Per NFT
Year 1	$10M	20%	$1.76M	$3,520
Year 2	$12M	20%	$2.1M	$4,200
Year 3	$14.4M	20%	$2.52M	$5,040

Total Earnings Over 3 Years: $12,760 per NFT.

---

Scenario 3: High-Performance

• Annual ROI: 40% (aggressive, high-growth opportunities).

Yearly Fund Performance:

• Annual Profit = 40% of $10M = $4,000,000.

• Performance Fee = 20% of ($4,000,000 - $800,000) = $640,000.

• Net Profit = $3,360,000.

Earnings Per NFT:

• $3,360,000 ÷ 500 NFTs = $6,720 per year.

3-Year Projection:

Year	Fund Size	Annual ROI	Net Profit	Profit Per NFT
Year 1	$10M	40%	$3.36M	$6,720
Year 2	$14M	40%	$5.6M	$11,200
Year 3	$19.6M	40%	$7.84M	$15,680

Total Earnings Over 3 Years: $33,600 per NFT.

---

---

Visual Enhancement

• Include a bar graph showing profit growth for each scenario over 3 years.

• Add a comparison table summarizing each scenario side by side.

---

Act Now to Secure Your Tier 1 NFT

– Limited to 320 Remaining at 1.2 ETH.

Projected Returns Speak for Themselves – Don’t Miss Out!

---