T3RRA
Cost Model

What a tokenized issuance costs under L3RS-1.

A directional all-in cost view for USD 50M–500M regulated tokenized issuances structured under L3RS-1 v1.0.0 Profile F. Output is illustrative, not a quotation.

What it excludes

Stage 4 (secondary trading fees) and Stage 6 (performance participation, where applicable) are excluded from the all-in display, because both are activity-dependent rather than upfront. Jurisdiction multipliers apply where the instrument touches more than one jurisdiction.

Card A · Equity & Hybrid

Revenue participation notes, equity tokens, REIT units, fund LP interests, hybrid capital. Structuring & Legal at 2.00%, Primary Issuance at 1.00%, Servicing at 0.25% p.a., Secondary at 0.50% per trade, Exit at 0.75%, Performance 0–20% tiered.

Card B · Debt & Fixed Income

Senior secured notes, bonds, perpetual notes, private credit tranches, asset-backed notes. Structuring & Legal at 1.50%, Primary Issuance at 0.75%, Servicing at 0.20% p.a., Secondary at 0.30% per trade, Maturity 0.25%. No performance fee.

Benchmark basis

Comparative all-in cost against conventional structuring, placement, transfer agency, fund administration, trustee and paying-agent services, compliance operations, reporting, and lifecycle servicing for USD 50M–500M private-market issuances across multi-jurisdiction structures.

Illustrative only

The numbers below are model output, not a quotation. The mandate-specific economics are agreed in writing in the engagement letter before any work begins. Contact owners@t3rra.co for a quoted mandate.

COST & TRANSFERABILITY MODEL · T3RRA vs Conventional vs Tokenized Wrapper

What will it cost, and how far can it travel?

Compare total cost of ownership and structural transferability across the conventional desk, a tokenized wrapper platform, and T3RRA. Cost saves you money. Transferability reflects how far the instrument can move across venues, chains, and jurisdictions under one rulebook.

Deal Parameters
Asset class
Issuance size
$50M
$50M$500M
Target investor jurisdictions
Holding period (years)
5 years
110
Model estimates based on publicly available capital markets fee schedules (bond underwriting, placement agent, transfer agent, custody), institutional platform pricing (Securitize, Tokeny, ADDX, DigiShares), and structuring benchmarks. A starting point for a scoped conversation — not a firm quote.
Directional model output — not valuation advice
T3RRA Fee Delta · vs Conventional
+$4.75M
5-year fee savings
Potential NAV Discount Impact
+$7.50M
15% illustrative discount-compression scenario1
Operational NAV Preserved · 5y
+$2.50M
5% of NAV over 5y2
Regulatory Durability · 5y lifecycle
+$563K
Migration cost avoided3
Total Value Preserved vs Conventional · 5-Year
+$15.3M
Fee savings + NAV discount compression + operational cost elimination + regulatory migration avoided
vs Conventional
$4.75M – $8.40M fee delta
917 months faster
vs Tokenized Wrapper
$1.76M – $6.61M fee delta
311 months faster
CONVENTIONAL DESK
Law firm · placement · transfer agent · custody · listing venue
Transferability profile
Largely non-transferable
One-time setup
$3.35M – $5.18M
Annual ongoing
$793K – $1.16M
Time to market
12–18 months
5-year total fees
$7.32M – $11.0M
Operational cost (5y)
-$3.00M
Net NAV at exit
$38.0M
Breaks at each new jurisdiction. Secondary limited to listing venue. Travel Rule via vendor — fails at jurisdiction or licence change.
TOKENIZED WRAPPER
Platform subscription · still needs law firm, placement, SPV
Transferability profile
Limited transferability
One-time setup
$2.24M – $4.98M
Annual ongoing
$420K – $840K
Time to market
6–12 months
5-year total fees
$4.34M – $9.18M
Operational cost (5y)
-$2.00M
Net NAV at exit
$42.0M
Platform handles mint and transfer. Legal, placement, custody remain separate. Secondary bound to one or two venues. Cross-chain not native.
T3RRA
Single engagement · L3RS-1 standard · Flow · Agent Mesh · Card A (Equity & Hybrid)
Transferability profile
Designed for compliance-gated multi-venue transferability
One-time setup
$1.54M
Annual ongoing
$129K
Exit fee (at sale close)
$386K
Time to market
1–3 months
5-year total fees
$2.58M
Operational cost (5y)
-$500K
Net NAV at exit
$48.0M
Compliance and identity bound at mint. Native across 8 launch chains. No vendor dependency. Travel Rule at protocol level.

Cost ranges exclude Stage 4 secondary trading (0.50% per trade) and Stage 6 performance participation (0–20% above hurdle), both of which vary with outcomes. See the rate card.

1 NAV discount compression: Damodaran (2023), Stoll-Whaley illiquidity methodology; Preqin Secondary Markets Report 2025.

2 Operational cost savings: Deloitte tokenized asset servicing benchmarks; academic work on ABS administrator losses.

3 Regulatory migration costs: Deloitte, KPMG regulatory-impact studies; 50–100 bps per major shift, ~1.5 shifts per 5-year cycle.

Transferability Profile
An asset is only as portable as the markets it can reach. These bands reflect the five structural dimensions that determine how readily an institution can transfer, rebalance, or exit a position — not a guarantee that a buyer will exist at any specific time or price.
Conventional
Largely non-transferable
Wrapper
Limited transferability
T3RRA
Designed for compliance-gated multi-venue transferability
Venue reach
Execution venues the asset can be sourced from.
Cross-chain
Native settlement across chains vs wrapped/bridged.
Jurisdiction reach
Jurisdictional portability — how many approved jurisdictions may be configured under the applicable policy, documentation, and legal review.
Policy continuity
Whether compliance survives every hop without vendor breaks.
Counterparty depth
Breadth of institutionally eligible holders.

Transferability profile is a qualitative comparison of transferability architecture. It is not a liquidity guarantee, trading forecast, valuation opinion, or promise of market depth.

5-Year Total Cost · Range
Conventional
$7.32M – $11.0M
Tokenized Wrapper
$4.34M – $9.18M
T3RRA
$2.58M
Start a mandate →

Methodology. Ranges are sourced from publicly available capital markets fee schedules (bond underwriting, placement agent, transfer agent, custody), institutional tokenization platform pricing (Securitize, Tokeny, DigiShares, ADDX), and internal structuring benchmarks as of June 2026. Every figure is a range, not a point estimate. Actual costs depend on deal specifics. This calculator is a starting point for a scoped conversation, not a firm quote.