Portfolio NAV
$2.14M
▲ +8.4% YTD
AIF Price
$0.420
▲ +1.8% 24h
Total Burned
2.57M
2.57% of supply
Treasury BUSD
$842K
48h timelock active
Circulating Supply
97.43M
of 100M fixed
AIF Staked
4.24M
4.35% of circ.
Active Assets
1
Chumkiri Camp
Leverage
0.00×
Constitutionally zero
NAV & Price Chart
30-DAY PERFORMANCE
NAV
PRICE
System Status
AIFToken● ACTIVE
AIFTreasury● ACTIVE
AIFRewardingPool● ACTIVE
AIFBuybackBurn● ACTIVE
AIFTangibleInvest.● ACTIVE
AIFLiquidityFund● ACTIVE
AIFEcosystemFee● ACTIVE
Gnosis Safe 4-of-7● ARMED
Recent On-Chain Activity
● LIVE| Event | Contract | Amount | Tx Hash | Block | Time |
|---|---|---|---|---|---|
| Fee Collected | AIFEcosystemFee | 1,248 AIF | 0x8f3a...41bc | 38,241,904 | 2 min ago |
| Reward Dist. | AIFRewardingPool | 416 AIF | 0x2c9d...88fa | 38,241,816 | 14 min ago |
| LP Deepened | AIFLiquidityFund | 50,000 AIF | 0x7e1b...cc23 | 38,240,100 | 1 hr ago |
| Burn Event | AIFBuybackBurn | 12,400 AIF | 0xa4f8...09e7 | 38,239,044 | 3 hr ago |
| NAV Updated | AIFTangibleInvest. | +$140,000 | 0xd91c...2a55 | 38,237,220 | 6 hr ago |
Portfolio NAV
$2.14M
▲ BUSD 18dec
Capital Deployed
$1.85M
86.4% of raised
Unrealised Gain
+$290K
+15.7%
Leverage
0.00×
Zero debt enforced
Asset Registry
AIFTangibleInvestment.sol
| ID | Asset | Type | Status | Appraised (BUSD) | Capital In | Action |
|---|---|---|---|---|---|---|
| 0 | Chumkiri Exclusive Camp | Hospitality | In Dev | $2,140,000 | $1,850,000 |
Chumkiri Camp Detail
UnderDevelopmentSPV EntityChumkiri SPV Co. Ltd
JurisdictionCambodia
Acquisition Date2025-06-01
Last Appraisal2026-01-15
Infrastructure Progress70%
Land Secured
Zero Leverage
SPV Isolated
IPFS Docs
⚠
Zero Leverage Policy: No debt registration function exists in AIFTangibleInvestment.sol. All capital deployed is equity BUSD from Treasury. No cross-collateralisation between SPVs. Enforced in code — constitutionally immutable.
Treasury BUSD
$842K
Available balance
AIF Holdings
0 AIF
All distributed
Pending Transfers
2
48h timelock queue
Total Raised
$2.4M
Public Sale proceeds
Asset Sale Proceeds Router
20 / 10 / 70 SPLIT · IMMUTABLE
20% → AIFRewardingPoolBUSD to Stakers
10% → AIFBuybackBurnBuy & Burn AIF
70% → TangibleInvestmentReinvest
→ Stakers$400,000
→ Burn$200,000
→ Reinvest$1,400,000
Sale Capital Router
TREASURY COMMITTEE · BPS MUST SUM TO 10000
ℹBPS values must sum to exactly 10,000. Remainder auto-routes to RewardingPool.
48-Hour Timelock Queue
TRANSFERS > 50,000 BUSD
| ID | Token | To | Amount | ETA | Status | Actions |
|---|---|---|---|---|---|---|
| #001 | BUSD | 0x4f2e...a91b | $120,000 | 2026-03-17 09:00 | Pending | |
| #002 | BUSD | 0x9c1a...b33d | $75,000 | 2026-03-18 14:30 | Pending |
Angel — Locked
30M AIF
60d cliff + 10%/yr
Private — Locked
25M AIF
60d cliff + 10%/yr
Company Reserve
10M AIF
20%/yr · 5 years
Angel Investors
30,000,000 AIFCliff End2026-03-12
Vesting End2036-03-12
Released0 AIF
Max/Year3,000,000 AIF
Private Investors
25,000,000 AIFCliff End2026-03-12
Vesting End2036-03-12
Released0 AIF
Max/Year2,500,000 AIF
Company Reserve
10,000,000 AIFCliff EndNone (immediate)
Vesting End2031-01-10
Released200,000 AIF
Max/Year2,000,000 AIF
Annual Vesting Release Schedule
MAX NEW SUPPLY ENTERING MARKET PER YEAR
| Year | Angel Release | Private Release | Company Release | Total Max Release | % of Supply | Burn Offset Est. |
|---|---|---|---|---|---|---|
| 2026 | 3,000,000 | 2,500,000 | 2,000,000 | 7,500,000 | 7.5% | ~120,000 |
| 2027 | 3,000,000 | 2,500,000 | 2,000,000 | 7,500,000 | 7.5% | ~380,000 |
| 2028 | 3,000,000 | 2,500,000 | 2,000,000 | 7,500,000 | 7.5% | ~520,000 |
| 2029 | 3,000,000 | 2,500,000 | 2,000,000 | 7,500,000 | 7.5% | ~900,000 |
| 2030 | 3,000,000 | 2,500,000 | 0 | 5,500,000 | 5.5% | ~1,200,000 |
🔒
Irrevocable: No clawback mechanism exists in AIFVesting.sol. Once registered, allocations cannot be reversed. setPublicSaleEnd() was called on 2026-01-10 — all vesting schedules are now locked in code.
Total AIF Burned
2.57M
2.57% of supply
Total BUSD Spent
$48,200
Across 4 events
BUSD in Contract
$12,400
Awaiting execution
Avg Buy Price
$0.387
vs current $0.420
Buyback Execution
PANCAKESWAP V3 · EXECUTOR_ROLE REQUIRED
Max Slippage3.0% (hardcoded)
Pool Fee0.25% V3
Router0x1b81D6...14
Est. AIF Out~29,524 AIF
⚠All purchased AIF is immediately burned. This action is irreversible. Verify minAIFOut before executing.
Burn Statistics
2,567,900
AIF PERMANENTLY DESTROYED
02.57% burned100M
Buyback Events4
Avg AIF/BUSD2.386
Next triggerOn asset sale
Burn Event History
On-Chain · Immutable| # | Asset Label | BUSD Spent | AIF Bought | AIF Burned | Tx Hash | Date |
|---|---|---|---|---|---|---|
| 3 | Ecosystem Fee Q1 | $12,400 | 29,524 | 29,524 | 0xa4f8...09e7 | 2026-03-10 |
| 2 | Ecosystem Fee Feb | $18,200 | 43,290 | 43,290 | 0x3b2a...cc11 | 2026-02-20 |
| 1 | Ecosystem Fee Jan | $10,100 | 24,040 | 24,040 | 0x9d14...7f03 | 2026-01-31 |
| 0 | Genesis Burn | $7,500 | 17,857 | 17,857 | 0x5c88...a204 | 2026-01-12 |
Total Staked
4.24M AIF
4.35% of circ.
AIF Distributed
142,800
Lifetime
BUSD Distributed
$0
Awaiting first sale
Unique Stakers
284
Est. APY ~4.2%
Pool Configuration
AIFRewardingPool.sol
rewardPerShareAIF0.000033688
rewardPerShareBUSD0.000000000
totalStaked4,240,000 AIF
Contract StatusNOT PAUSED
Add Reward (Admin)
DISTRIBUTOR_ROLE REQUIRED
Top Stakers
Anonymised| Address | Staked AIF | % of Pool | Pending AIF | Pending BUSD | Since |
|---|---|---|---|---|---|
| 0x3F8a...d92C | 420,000 | 9.9% | 14,196 | $0 | 2026-01-01 |
| 0x7c2b...4411 | 380,000 | 8.96% | 12,844 | $0 | 2026-01-03 |
| 0xa91f...8830 | 250,000 | 5.9% | 8,450 | $0 | 2026-01-08 |
| 0x2d44...cc09 | 180,000 | 4.25% | 6,084 | $0 | 2026-01-15 |
Q1 2026 Budget
$45,000
Board approved
Q1 Spent
$28,400
63.1% used
Remaining
$16,600
36.9% available
AIF Received
48,400
From ecosystem fees
Queue Expenditure
OPS_MANAGER ROLE
ℹ< 10,000 BUSD: self-executes immediately. ≥ 10,000 BUSD: requires Treasury Committee approval.
Q1 Budget Breakdown
Team Salaries$14,200 / $22,000
Legal & Compliance$6,400 / $8,000
Tech Development$4,800 / $8,000
Marketing$2,000 / $4,000
Audit & Security$1,000 / $3,000
Expenditure Log
On-Chain| ID | Category | Description | Recipient | Amount | Approved By | Status |
|---|---|---|---|---|---|---|
| #008 | TeamSalaries | March salaries | 0x4f2e...a91b | $8,200 | Self | Executed |
| #007 | LegalCompliance | VASP registration fee | 0x9c1a...b33d | $3,200 | Self | Executed |
| #006 | TechDevelopment | Smart contract audit | 0x2d44...cc09 | $12,000 | Committee | Executed |
Stewards Active
7
4-of-7 required
Multisig Threshold
4 / 7
Gnosis Safe BSC
Proposals Active
0
DAO phase pending
Constitution
v1.0
Articles I–V locked
Constitutional Core Principles
UNALTERABLEARTICLE I
Structure before Scale
Institution built properly before growth
ARTICLE II
Assets before Speculation
Real productive assets come first
ARTICLE III
Cash Flow before Valuation
Sustainable income over price appreciation
ARTICLE IV
Protection before Profit
Capital preservation is primary obligation
ARTICLE V
Longevity before Speed
Built for decades, not a single cycle
Board of Stewards
Gnosis Safe 4-of-70x3F8a...d92C● Active · You
0x7c2b...4411● Active
0xa91f...8830● Active
0x2d44...cc09● Active
0x5e11...f220● Active
0x8b33...1190● Active
0xc044...77aa● Active
🔐
All 7 signers use hardware wallets (Ledger/Trezor). Key ceremony completed. No hot wallets permitted.
🗳
DAO Phase: Decentralised community governance for AIF token holders is planned for a future phase. AIFX Utility & DAO Ltd will manage voting and proposals. Articles I–V remain constitutionally unalterable regardless of any DAO vote.
2035 NAV Target
$36M
Base case · 8% p.a.
NAV/Token 2035
~$0.47
Burn-adjusted
Break-Even Year
2029
Worst-case scenario
Leverage Throughout
0.00×
All scenarios
Scenario Modeller
ADJUST ASSUMPTIONS · ALL MODELS USE ZERO LEVERAGE
| Year | Projected NAV | NAV/Token | Est. Burns | Circ. Supply | Cash Flow | Milestone |
|---|---|---|---|---|---|---|
| 2026 | $2.14M | $0.022 | 120K AIF | 97.4M | -$30,000 | Asset Dev |
| 2027 | $4.5M | $0.047 | 380K AIF | 96.2M | -$20,000 | Expansion |
| 2028 | $5.2M | $0.055 | 520K AIF | 94.8M | -$5,000 | Stabilise |
| 2029 | $16M | $0.172 | 900K AIF | 91.2M | +$10,000 | Break-Even |
| 2030 | $18M | $0.200 | 1.2M AIF | 87.4M | +$20,000 | 9–12 Assets |
| 2035 | $36M | ~$0.47 | 6.8M AIF | 77.1M | +$100,000 | Compounding |
Worst-Case Stress Test
RED TEAM · Jan 2026SCENARIO: MARKET COLLAPSE
Crypto −80%, property stagnation 5–7yr, tourism collapse
RESULT: AIF SURVIVES ✓
No leverage = no forced exits
SCENARIO: FUNDRAISING FAILURE
Angel round stalls, capital inflow stops
RESULT: PAUSES, NOT FAILS ✓
Already-owned assets preserved
SCENARIO: FOUNDER RISK
Founder burnout, illness, or exit
STATUS: HIGHEST CURRENT RISK ⚠
Mitigate via delegation + docs
✓
Key conclusion: Under worst-case assumptions, AIF never requires forced asset liquidation, emergency fundraising, or token dilution. Break-even by 2029. Positive cash flow through 2030s.
Contracts Deployed
10
BSC Mainnet · #56
Upgradeable
NONE
All immutable
Proxy Pattern
NONE
Direct deployment
Audit Status
Pending
2 firms required
Contract Registry
BSC MAINNET · CHAIN ID 56| Contract | File | Address | Key Role | Status | BSCScan |
|---|---|---|---|---|---|
| AIFToken | AIFToken.sol | 0x— deploy | BEP-20 Core | Pending | |
| AIFTreasury | AIFTreasury.sol | 0x— deploy | Master Vault | Pending | |
| AIFVesting (Angel) | AIFVesting.sol | 0x— deploy | 60d+10yr | Pending | |
| AIFVesting (Private) | AIFVesting.sol | 0x— deploy | 60d+10yr | Pending | |
| AIFVesting (Company) | AIFVesting.sol | 0x— deploy | 5yr | Pending | |
| AIFRewardingPool | AIFRewardingPool.sol | 0x— deploy | Staking | Pending | |
| AIFBuybackBurn | AIFBuybackBurn.sol | 0x— deploy | Burn Engine | Pending | |
| AIFTangibleInvestment | AIFTangibleInvestment.sol | 0x— deploy | NAV Registry | Pending | |
| AIFLiquidityFund | AIFLiquidityFund.sol | 0x— deploy | PCS V3 LP | Pending | |
| AIFEcosystemFee | AIFEcosystemFee.sol | 0x— deploy | 3% Fee | Pending |
Key BSC Addresses
MAINNET ONLY| Protocol / Token | BSC Mainnet Address |
|---|---|
| BUSD (Binance-peg) | 0xe9e7CEA3DedcA5984780Bafc599bD69ADd087D56 |
| PancakeSwap V3 Router | 0x1b81D678ffb9C0263b24A97847620C99d213eB14 |
| PancakeSwap V3 NonfungiblePositionManager | 0x46A15B0b27311cedF172AB29E4f4766fbE7F4364 |
| BTCB (Binance-peg BTC) | 0x7130d2A12B9BCbFAe4f2634d864A1Ee1Ce3Ead9c |
| ETH (Binance-peg) | 0x2170Ed0880ac9A755fd29B2688956BD959F933F8 |
| Gnosis Safe (BSC) | Deploy via app.safe.global → BSC network |