AIT Protocol Tokenomics

	A	B	C	D	E	F	G	H	I	J	K
1
2
3		Name	$AIT	Current Raise		Strategic
4		Total Raise	$1,300,000	Current Valuation		$15,000,000
5		Total Supply	1,000,000,000	Listing marketcap (Incl. Liqudity)		$1,252,500
6		Burned Token	679,110,000	Listing marketcap (Excl. Liqudity)		$952,500
7
8		SALES STAGES AND RAISE ALLOCATION
9		Investment round	Price Per Token	Discount to TGE price	Amount of tokens	Allocation of total supply		Raise Amount	Valuation
10		Angel	$0.01	0%	56,050,000	5.605%		$560,500	$10,000,000
11		Strategic	$0.015	0%	24,760,000	2.476%		$371,500	$15,000,000
12		Public Sale	$0.015	0%	27,310,000	2.731%		$400,000	$15,000,000
13		Total	--	-	-	10.81%		$1,332,000	$40,000,000
14
15		TOKEN ALLOCATION				VESTING SCHEDULE
16		Allocation	% of Total Supply		Amount of tokens	TGE % of Allocation		% of supply unlocked in May 2024	Cliff (in months) - New	Daily Vesting (in months)	Total vesting (in months)
17		Burned Tokens	70.24%	702,390,000
18		In Circulation	17.83%	178,300,000		100%
19		Angel	3.000%	30,000,000		0.000%			6	14	20
20		Strategic	1.000%	10,000,000		0.000%			6	6	12
21		Advisor	4.589%	45,890,000		0.042%			0	24	24
22		Ecosystem (Staking & Development)	3.342%	33,420,000		0.000%			1	12	13
23		Liquidity	0.000%	0		0.000%			1	12	13
24
25			100.000%						0.04%
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54		CIRCULATING SUPPLY
55		Month	Angel	Strategic	Advisor	Ecosystem (Staking & Development)	Liquidity	In Circulation	Circulating Supply (token) (to max supply)	Circulating Supply % (to max supply)
56	1	Month 1	0	0	1,912,083	0	0	178,300,000	178,300,000	17.83%
57	2	Month 2	0	0	3,824,167	2,785,000	0	178,300,000	184,909,167	18.49%
58	3	Month 3	0	0	5,736,250	5,570,000	0	178,300,000	189,606,250	18.96%
59	4	Month 4	0	0	7,648,333	8,355,000	0	178,300,000	194,303,333	19.43%
60	5	Month 5	0	0	9,560,417	11,140,000	0	178,300,000	199,000,417	19.90%
61	6	Month 6	0	0	11,472,500	13,925,000	0	178,300,000	203,697,500	20.37%
62	7	Month 7	2,142,857	1,666,667	13,384,583	16,710,000	0	178,300,000	212,204,107	21.22%
63	8	Month 8	4,285,714	3,333,333	15,296,667	19,495,000	0	178,300,000	220,710,714	22.07%
64	9	Month 9	6,427,671	4,999,300	17,208,750	22,280,000	0	178,300,000	229,215,721	22.92%
65	10	Month 10	8,570,529	6,665,967	19,120,833	25,065,000	0	178,300,000	237,722,329	23.77%
66	11	Month 11	10,713,386	8,332,633	21,032,917	27,850,000	0	178,300,000	246,228,936	24.62%
67	12	Month 12	12,856,243	9,999,300	22,945,000	30,635,000	0	178,300,000	254,735,543	25.47%
68	13	Month 13	14,999,100	9,999,300	24,857,083	33,420,000	0	178,300,000	261,575,483	26.16%
69	14	Month 14	17,141,957	9,999,300	26,769,167	33,420,000	0	178,300,000	265,630,424	26.56%
70	15	Month 15	19,284,814	9,999,300	28,681,250	33,420,000	0	178,300,000	269,685,364	26.97%
71	16	Month 16	21,427,671	9,999,300	30,593,333	33,420,000	0	178,300,000	273,740,305	27.37%
72	17	Month 17	23,570,529	9,999,300	32,505,417	33,420,000	0	178,300,000	277,795,245	27.78%
73	18	Month 18	25,713,386	9,999,300	34,417,500	33,420,000	0	178,300,000	281,850,186	28.19%
74	19	Month 19	27,856,243	9,999,300	36,329,583	33,420,000	0	178,300,000	285,905,126	28.59%
75	20	Month 20	29,999,100	9,999,300	38,241,667	33,420,000	0	178,300,000	289,960,067	29.00%
76		Month 21	29,999,100	9,999,300	40,153,750	33,420,000	0	178,300,000	291,872,150	29.19%
77		Month 22	29,999,100	9,999,300	42,065,833	33,420,000	0	178,300,000	293,784,233	29.38%
78		Month 23	29,999,100	9,999,300	43,977,917	33,420,000	0	178,300,000	295,696,317	29.57%
79		Month 24	29,999,100	9,999,300	45,890,000	33,420,000	0	178,300,000	297,608,400	29.76%
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100