IPMB Ecosystem Tokenomics
The GoldPro Token (GPRO): The Core of the IPMB Ecosystem
The GoldPro Token marks a revolutionary leap in the tokenization of real-world assets (RWA), combining the reliability of blockchain technology with the timeless value of gold. As part of IPMB’s innovative dual-token ecosystem, GPRO democratises access to physical gold while aligning the interests of investors, institutions, and the community.
In this post, we’ll break down the tokenomics, governance, and utility of the GPRO to provide a clear and transparent overview for all stakeholders.
General Token Details:
- Token Symbol: GPRO
- Total Supply: 200,000,000 GPRO
- Initial Circulation Supply: 4,626,703 GPRO
- Initial Market Cap at TGE: $393,269,753
- Fully Diluted Market Valuation: $16,985,950,000
- Collateralization Condition: Gold reserves in grams must be greater than 150% of circulating supply of GPRO plus the weight of GEM NFTs.
- Hardcap: 1,310,000 GPRO reserved for early investors.
- Early Bird Sales: $5.5M secured in the first seed round. (110,000 tokens)
- Private Seed Round: 1,200,000 tokens allocated for OTC sales at a maximum 10% discount to the gold price per gram.
1. Key Features
- Backed, Not Pegged
While each GPRO is backed by 1 gram of gold, it is not pegged to gold’s price. This flexibility enables the token’s value to appreciate as adoption grows.
Staking Discounts with Guaranteed Conversion: When GPROs are staked, holders are guaranteed the ability to convert at least one GPRO into one gram of GEM NFT gold upon staking maturity, regardless of the token’s market price. At the same time, token holders benefit from additional discounts on gold conversion based on the staking band selected, making it even more rewarding. - Dual-Token Mechanism
- GoldPro Token (ERC-20): A fungible token with a fixed maximum supply of 200 million, gradually released over 8–10 years.
- GEM NFTs (ERC-721): Non-fungible tokens pegged to 24-carat, LBMA-certified investment-grade gold. Each GEM NFT represents fixed quantities of physical gold and can be redeemed for actual gold.
- Collateralization Condition
To ensure stability and value, GPROs are minted only when the Gold Reserves (in grams) are at least 150% of the circulating supply of GPRO plus the weight of GEM NFTs in grams.
Gold Reserves in grams >= (Circulating GPRO Supply * 150%) + Weight of issued GEM NFTs in grams.
This ensures that the circulating GPRO supply and issued GEM NFTs are always backed by physical gold reserves. This is verified by Grant Thornton through monthly agreed upon procedures verification reports.
2. Distribution and Allocation
The GoldPro Token supply is strategically vested over time to support the growth of the IPMB Ecosystem, build investor confidence, and meet operational requirements. Here’s a detailed breakdown of its allocation:
This carefully designed vesting strategy reflects IPMB’s commitment to long-term sustainability, ensuring a steady release of tokens to avoid sudden market disruptions. To maintain transparency and trust, all token releases are managed through multi-signature wallets, strictly adhering to collateralisation conditions and promoting accountability within the ecosystem.
3. GPRO Release Schedule: A Balanced Approach
GPRO’s release schedule is designed to promote ecosystem growth while ensuring market stability. This structured, phased approach supports operational needs, builds investor confidence, and fosters trust within the community. Let’s break down how the release schedule works:
-
Gradual Vesting for Sustainable Growth
The GPRO release is guided by a phased vesting model that emphasises stability and long-term development:- Encouraging Steady Growth: Tokens are unlocked progressively over 8–10 years to provide consistent support for the ecosystem’s expansion.
- Minimising Market Volatility: By avoiding sudden increases in token supply, IPMB protects the market from disruptions and ensures a stable environment for token holders.
-
Governance and Security
The release process is underpinned by robust security and governance practices to safeguard the ecosystem:
-
- Multi-Signature Wallets: All token releases are managed through secure multi-signature wallets, adding an extra layer of security and ensuring accountability.
- Strict Adherence to Collateralization: Each release complies fully with the collateralisation conditions, ensuring that circulating tokens are always backed by gold reserves.
- Transparency and Oversight: Regular updates and reports keep stakeholders informed about the release process, reinforcing trust and transparency within the community.
-
Strategic Token Allocation
The release schedule is aligned with the ecosystem’s milestones and priorities to maximise its impact:
-
- Development and Operations: Tokens are released in tandem with the project’s operational needs, ensuring sufficient resources for scaling and innovation.
- Community Incentives: A dedicated portion is reserved for initiatives such as rewards, staking programs, and other incentives to drive engagement and participation.
- Institutional Partnerships: Gradual allocation to institutional partners fosters long-term collaboration and strengthens ecosystem support.
By combining a clear, phased-release strategy with strong governance and transparent processes, IPMB ensures that the GPRO Token remains a stable and valuable asset for all stakeholders. This approach not only secures the project’s foundation but also creates a sustainable path for future growth.
4. Burning Mechanism and GEM NFT Conversion
The burning mechanism is a pivotal feature of the IPMB Ecosystem, designed to enhance the long-term scarcity and value appreciation of GPRO. Here’s how it works:
- Conversion to GEM NFTs
When GPROs are converted into GEM NFTs, they are permanently burned, meaning they are removed from circulation. This process directly reduces the overall token supply and links GPROs to tangible, gold-backed assets. - Decreasing GPRO Supply
Each burn event lowers the circulating supply of GPRO. As more tokens are converted into GEM NFTs and burned, their scarcity increases, potentially driving upward price pressure due to reduced availability.
Conversion Process Overview
The conversion process is streamlined and ensures both transparency and efficiency:
-
- User Request: The user initiates a request to convert GPROs into GEM NFTs.
- Smart Contract Interaction: The GEM NFT Smart Contract communicates with the GPRO Smart Contract to execute the burn.
- Discount Refunds: Any applicable discounts during the conversion process are refunded in GPROs directly to the user’s wallet.
- Final Burn and Issuance: The remaining GPROs are burned, and the corresponding GEM NFTs are issued to the user.
- Utility and Deflation
By linking GoldPro token conversions to physical, gold-backed GEM NFTs, the ecosystem ensures both practical utility and a deflationary mechanism. This dual benefit:
-
- Incentivizes Participation: Users are rewarded with tangible, gold-backed assets.
- Aligns Long-Term Value: The burning mechanism reduces supply over time, aligning with investor incentives and contributing to sustainable value appreciation.
Through this balanced approach, IPMB creates a robust ecosystem where utility, scarcity, and tangible value coexist, ensuring GPRO remains a compelling asset for investors.
5. Tangible Asset Backing: Gold Reserves
GPRO is uniquely backed by physical gold, providing a foundation of stability and trust for the ecosystem. Here’s how the gold reserves play a vital role:
Fixed Maximum Supply
The GPRO supply is capped at 200 million tokens, equivalent to 200 tons of gold. This cap reflects IPMB’s projected gold mining and sourcing output over the next 10 years, ensuring that every token is backed by real, tangible assets.
Gold Reserve Growth
Proceeds from the issuance of GPROs are reinvested to acquire gold over the next decade. This strategy strengthens the token’s value foundation and supports the ecosystem’s long-term sustainability.
Gold Reserve Growth
Proceeds from the issuance of GPROs are reinvested to acquire gold over the next decade. This strategy strengthens the token’s value foundation and supports the ecosystem’s long-term sustainability.
Grant Thornton is providing us with an Agreed Upon Procedures report regarding the reserves in Gold.
6. Utility and Use Cases
GPROs are central to IPMB’s versatile ecosystem:
- Democratizing Gold Access: Convert GPROs into GEM NFTs, redeemable for 24-carat gold.
- Staking Rewards: Earn guaranteed discounts on the smart contract level, of up to 11% on GEM NFTs by staking GPROs.
- Vendor Discounts: Exclusive benefits from partnerships with premium vendors.
- Future Gold-Backed Loans: Planned integration for collateralised loans using GEM NFTs.
7. Multisig Treasuries: Governance and Controlled Release
To maintain transparency and security, IPMB employs multi-signature wallets via Gnosis Safe for all token operations. These wallets require 3 out of 4 authorised signatures, ensuring:
- Controlled token releases according to vesting schedules.
- Verification of reserves before token issuance.
- Compliance with the collateralisation condition.
Below is the list of Gnosis Safe contract addresses on Polygon PoS Mainnet:
Category | Gnosis Safe Address |
---|---|
Founding Team & Early Investors | 0x6bF476f52b7Fd3E33a0FfA96310cE9291325e8F3 |
Private Sales | 0x6652B739a0DD4eFD8C5BAa95384344Fe60eCC195 |
Early Bird Sales | 0xe2BA768efBF6237dA0752af6283AcBF8D764f328 |
Private Seed Round | 0xB75dE9Fa4Db96fFDb217665475Cdcb333594E62b |
Public Sales | 0x82444A6a8f446dcDbC86874Ff85DaA31307fAFAa |
Team & Advisors | 0x2EFC145301Ad573E7740d76847d73B0FD46db39b |
Treasury | 0xc12c23C305C1aA9F1a8C4511c734c6356396c17a |
Operations/Tech/Marketing | 0x069B897824c948E9744778b9b78F5544eD117c1A |
Liquidity | 0xDcE9A1789B26861bE9e0786f3fEC78B18AbD902a |
Airdrop/Promotions | 0x8Df8935DacaE8E928c8F427f0fcc3B4D37b513F0 |
The vested tokens from each allocation category are minted by interacting with the GPRO smart contract and distributed to the respective multi-signature wallets on Polygon PoS Mainnet.
8. Governance and Security Model
The governance model emphasises controlled token releases and long-term alignment:
- On-Chain Cliff Vesting: Founders’ tokens undergo a 6-month cliff, followed by a 93-month linear release.
- Multi-Signature Safeguards: All transactions require multi-signature authorisation, ensuring robust security.
- Community Alignment: Extended vesting periods align founders’ interests with community growth.
- Security and Control: Multi-signature wallets add a layer of security, as multiple authorised signatures are required to approve transactions. This mitigates risks like unauthorised access or misuse of funds.
- Transparency: Token distributions can be tracked on-chain. Allocating tokens to specific wallets tied to clear purposes (e.g., Founding Team, Treasury) ensures transparency for investors and community members.
- Compliance: By holding tokens in controlled wallets, compliance with regulations and internal policies (e.g., vesting schedules and collateralisation conditions) is easier to enforce.
- Operational Flexibility: Multi-signature wallets provide a reliable mechanism to approve and execute complex operations like token releases, transfers, or staking activities.
- Alignment with Decentralization: Multi-signature wallets align with blockchain principles, fostering trust by decentralising control over the funds.
9. Deployment Addresses
Component | Deployment Address |
---|---|
GPRO Contract | 0xACe7eb41D6BAd44907cdA84A122F052c74cB7826 |
Staking Contract | 0x97015969398A4f0DeB2021a7FC457a5a3B8B3A93 |
IPMB Contract Guardian | 0x5Eb7e50857A0b2755a9C79849FADA46C55C1bd51 |
IPMB Deployer | 0x2e50790cDdf3dB93A9f338EE6De6857216cd9aCA |
The GPRO tokenomics model underscores IPMB’s commitment to transparency, security, and investor alignment. By leveraging blockchain technology and gold-backed stability, GPRO offers a compelling value proposition for investors seeking both digital innovation and tangible asset security.
Allocation | % | Amount | TGE Unlock (%) | Vesting Schedule | TGE Unlock |
---|---|---|---|---|---|
Founding Team & Early Investors | 42.775% | 85,550,000 | 0.2338% | 0.2338% at TGE, 6 months cliff then linear vesting over 93 months | 200,000 |
Private Sales | 1.550% | 3,100,000 | 35.48% | 35.48% at TGE, 12 months cliff, then conditional vesting 25% every 6 months | 1,100,000 |
Early Bird Sales | 0.055% | 110,000 | 100% | No vesting, allocated to existing IPMB Token holders | 110,000 |
Private Seed Round | 0.600% | 1,200,000 | 16.7% | 16.7% at TGE, 9 months cliff, then 10%, then conditional vesting 10% every 12 months | 200,000 |
Public Sales | 53.040% | 106,080,000 | 2.8308% | 2.8308% at TGE, then conditional vesting 10% every 12 months | 3,002,953 |
Team & Advisors | 0.750% | 1,500,000 | 0.0% | 0% at TGE, 6 months cliff, then 10%, then conditional vesting 10% every 6 months | 0 |
Treasury | 0.100% | 200,000 | 0.5% | 0.5% at TGE, then conditional vesting 10% every 12 months | 1,000 |
Operations/ Tech/ Marketing | 1.000% | 2,000,000 | 0.5% | 0.5% at TGE, 6 month cliff, then linear vesting over 93 months | 10,000 |
Liquidity | 0.125% | 250,000 | 0.5% | 0.5% at TGE, then conditional vesting 5% every 6 months | 1,250 |
Airdrop/ Promotions | 0.005% | 10,000 | 15.0% | 15% at TGE, 3 months cliff, then linear vesting over 48 months | 1,500 |
Total | 100.0% | 200,000,000 | 4,626,703 |
Issuance Date | Actual Date | Founding Team | Private Sales | Early Bird Sales | Private Seed Round | Public Sales | Team & Advisors | Treasury | Ops, Tech, Marketing | Liquidity | Airdrop |
---|---|---|---|---|---|---|---|---|---|---|---|
TGE | 26 November 2024 | 200,000 | 1,100,000 | 110,000 | 200,000 | 3,002,953 | 0 | 1,000 | 10,000 | 1,250 | 1,500 |
Month 1 | 26 December 2024 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Month 2 | 26 January 2025 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Month 3 | 26 February 2025 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Month 4 | 26 March 2025 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 177 |
Month 5 | 26 April 2025 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 177 |
Month 6 | 26 May 2025 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 177 |
Month 7 | 26 June 2025 | 917,742 | 0 | 0 | 0 | 0 | 150,000 | 0 | 21,398 | 12,438 | 177 |
Month 8 | 26 July 2025 | 917,742 | 0 | 0 | 0 | 0 | 0 | 0 | 21,398 | 0 | 177 |
Month 9 | 26 August 2025 | 917,742 | 0 | 0 | 0 | 0 | 0 | 0 | 21,398 | 0 | 177 |
Month 10 | 26 September 2025 | 917,742 | 0 | 0 | 100,000 | 0 | 0 | 0 | 21,398 | 0 | 177 |
Month 11 | 26 October 2025 | 917,742 | 0 | 0 | 0 | 0 | 0 | 0 | 21,398 | 0 | 177 |
Month 12 | 26 November 2025 | 917,742 | 0 | 0 | 0 | 0 | 0 | 0 | 21,398 | 0 | 177 |
Month 13 | 26 December 2025 | 917,742 | 500,000 | 0 | 0 | 10,307,705 | 0 | 19,900 | 21,398 | 0 | 177 |
Month 14 | 26 January 2026 | 917,742 | 0 | 0 | 0 | 0 | 150,000 | 0 | 21,398 | 12,438 | 177 |
Month 15 | 26 February 2026 | 917,742 | 0 | 0 | 0 | 0 | 0 | 0 | 21,398 | 0 | 177 |
Month 16 | 26 March 2026 | 917,742 | 0 | 0 | 0 | 0 | 0 | 0 | 21,398 | 0 | 177 |
Month 17 | 26 April 2026 | 917,742 | 0 | 0 | 0 | 0 | 0 | 0 | 21,398 | 0 | 177 |
Month 18 | 26 May 2026 | 917,742 | 0 | 0 | 0 | 0 | 0 | 0 | 21,398 | 0 | 177 |
Month 19 | 26 June 2026 | 917,742 | 0 | 0 | 0 | 0 | 0 | 0 | 21,398 | 0 | 177 |
Month 20 | 26 July 2026 | 917,742 | 500,000 | 0 | 0 | 0 | 0 | 0 | 21,398 | 0 | 177 |
Month 21 | 26 August 2026 | 917,742 | 0 | 0 | 0 | 0 | 150,000 | 0 | 21,398 | 12,438 | 177 |
Month 22 | 26 September 2026 | 917,742 | 0 | 0 | 0 | 0 | 0 | 0 | 21,398 | 0 | 177 |
Month 23 | 26 October 2026 | 917,742 | 0 | 0 | 100,000 | 0 | 0 | 0 | 21,398 | 0 | 177 |
Month 24 | 26 November 2026 | 917,742 | 0 | 0 | 0 | 0 | 0 | 0 | 21,398 | 0 | 177 |
Month 25 | 26 December 2026 | 917,742 | 0 | 0 | 0 | 0 | 0 | 0 | 21,398 | 0 | 177 |
Month 26 | 26 January 2027 | 917,742 | 0 | 0 | 0 | 10,307,705 | 0 | 19,900 | 21,398 | 0 | 177 |
Month 27 | 26 February 2027 | 917,742 | 500,000 | 0 | 0 | 0 | 0 | 0 | 21,398 | 0 | 177 |
Month 28 | 26 March 2027 | 917,742 | 0 | 0 | 0 | 0 | 150,000 | 0 | 21,398 | 12,438 | 177 |
Month 29 | 26 April 2027 | 917,742 | 0 | 0 | 0 | 0 | 0 | 0 | 21,398 | 0 | 177 |
Month 30 | 26 May 2027 | 917,742 | 0 | 0 | 0 | 0 | 0 | 0 | 21,398 | 0 | 177 |
Month 31 | 26 June 2027 | 917,742 | 0 | 0 | 0 | 0 | 0 | 0 | 21,398 | 0 | 177 |
Month 32 | 26 July 2027 | 917,742 | 0 | 0 | 0 | 0 | 0 | 0 | 21,398 | 0 | 177 |
Month 33 | 26 August 2027 | 917,742 | 0 | 0 | 0 | 0 | 0 | 0 | 21,398 | 0 | 177 |
Month 34 | 26 September 2027 | 917,742 | 500,000 | 0 | 0 | 0 | 0 | 0 | 21,398 | 0 | 177 |
Month 35 | 26 October 2027 | 917,742 | 0 | 0 | 0 | 0 | 150,000 | 0 | 21,398 | 12,438 | 177 |
Month 36 | 26 November 2027 | 917,742 | 0 | 0 | 99,999 | 0 | 0 | 0 | 21,398 | 0 | 177 |
Month 37 | 26 December 2027 | 917,742 | 0 | 0 | 0 | 0 | 0 | 0 | 21,398 | 0 | 177 |
Month 38 | 26 January 2028 | 917,742 | 0 | 0 | 0 | 0 | 0 | 0 | 21,398 | 0 | 177 |
Month 39 | 26 February 2028 | 917,742 | 0 | 0 | 0 | 10,307,705 | 0 | 19,900 | 21,398 | 0 | 177 |
Month 40 | 26 March 2028 | 917,742 | 0 | 0 | 0 | 0 | 0 | 0 | 21,398 | 0 | 177 |
Month 41 | 26 April 2028 | 917,742 | 0 | 0 | 0 | 0 | 0 | 0 | 21,398 | 0 | 177 |
Month 42 | 26 May 2028 | 917,742 | 0 | 0 | 0 | 0 | 150,000 | 0 | 21,398 | 12,438 | 177 |
Month 43 | 26 June 2028 | 917,742 | 0 | 0 | 0 | 0 | 0 | 0 | 21,398 | 0 | 177 |
Month 44 | 26 July 2028 | 917,742 | 0 | 0 | 0 | 0 | 0 | 0 | 21,398 | 0 | 177 |
Month 45 | 26 August 2028 | 917,742 | 0 | 0 | 0 | 0 | 0 | 0 | 21,398 | 0 | 177 |
Month 46 | 26 September 2028 | 917,742 | 0 | 0 | 0 | 0 | 0 | 0 | 21,398 | 0 | 177 |
Month 47 | 26 October 2028 | 917,742 | 0 | 0 | 0 | 0 | 0 | 0 | 21,398 | 0 | 177 |
Month 48 | 26 November 2028 | 917,742 | 0 | 0 | 0 | 0 | 0 | 0 | 21,398 | 0 | 177 |
Month 49 | 26 December 2028 | 917,742 | 0 | 0 | 99,999 | 0 | 150,000 | 0 | 21,398 | 12,438 | 177 |
Month 50 | 26 January 2029 | 917,742 | 0 | 0 | 0 | 0 | 0 | 0 | 21,398 | 0 | 177 |
Month 51 | 26 February 2029 | 917,742 | 0 | 0 | 0 | 0 | 0 | 0 | 21,398 | 0 | 177 |
Month 52 | 26 March 2029 | 917,742 | 0 | 0 | 0 | 10,307,705 | 0 | 19,900 | 21,398 | 0 | 177 |
Month 53 | 26 April 2029 | 917,742 | 0 | 0 | 0 | 0 | 0 | 0 | 21,398 | 0 | 0 |
Month 54 | 26 May 2029 | 917,742 | 0 | 0 | 0 | 0 | 0 | 0 | 21,398 | 0 | 0 |
Month 55 | 26 June 2029 | 917,742 | 0 | 0 | 0 | 0 | 0 | 0 | 21,398 | 0 | 0 |
Month 56 | 26 July 2029 | 917,742 | 0 | 0 | 0 | 0 | 150,000 | 0 | 21,398 | 12,438 | 0 |
Month 57 | 26 August 2029 | 917,742 | 0 | 0 | 0 | 0 | 0 | 0 | 21,398 | 0 | 0 |
Month 58 | 26 September 2029 | 917,742 | 0 | 0 | 0 | 0 | 0 | 0 | 21,398 | 0 | 0 |
Month 59 | 26 October 2029 | 917,742 | 0 | 0 | 0 | 0 | 0 | 0 | 21,398 | 0 | 0 |
Month 60 | 26 November 2029 | 917,742 | 0 | 0 | 0 | 0 | 0 | 0 | 21,398 | 0 | 0 |
Month 61 | 26 December 2029 | 917,742 | 0 | 0 | 0 | 0 | 0 | 0 | 21,398 | 0 | 0 |
Month 62 | 26 January 2030 | 917,742 | 0 | 0 | 99,999 | 0 | 0 | 0 | 21,398 | 0 | 0 |
Month 63 | 26 February 2030 | 917,742 | 0 | 0 | 0 | 0 | 150,000 | 0 | 21,398 | 12,438 | 0 |
Month 64 | 26 March 2030 | 917,742 | 0 | 0 | 0 | 0 | 0 | 0 | 21,398 | 0 | 0 |
Month 65 | 26 April 2030 | 917,742 | 0 | 0 | 0 | 10,307,705 | 0 | 19,900 | 21,398 | 0 | 0 |
Month 66 | 26 May 2030 | 917,742 | 0 | 0 | 0 | 0 | 0 | 0 | 21,398 | 0 | 0 |
Month 67 | 26 June 2030 | 917,742 | 0 | 0 | 0 | 0 | 0 | 0 | 21,398 | 0 | 0 |
Month 68 | 26 July 2030 | 917,742 | 0 | 0 | 0 | 0 | 0 | 0 | 21,398 | 0 | 0 |
Month 69 | 26 August 2030 | 917,742 | 0 | 0 | 0 | 0 | 0 | 0 | 21,398 | 0 | 0 |
Month 70 | 26 September 2030 | 917,742 | 0 | 0 | 0 | 0 | 150,000 | 0 | 21,398 | 12,438 | 0 |
Month 71 | 26 October 2030 | 917,742 | 0 | 0 | 0 | 0 | 0 | 0 | 21,398 | 0 | 0 |
Month 72 | 26 November 2030 | 917,742 | 0 | 0 | 0 | 0 | 0 | 0 | 21,398 | 0 | 0 |
Month 73 | 26 December 2030 | 917,742 | 0 | 0 | 0 | 0 | 0 | 0 | 21,398 | 0 | 0 |
Month 74 | 26 January 2031 | 917,742 | 0 | 0 | 0 | 0 | 0 | 0 | 21,398 | 0 | 0 |
Month 75 | 26 February 2031 | 917,742 | 0 | 0 | 99,999 | 0 | 0 | 0 | 21,398 | 0 | 0 |
Month 76 | 26 March 2031 | 917,742 | 0 | 0 | 0 | 0 | 0 | 0 | 21,398 | 0 | 0 |
Month 77 | 26 April 2031 | 917,742 | 0 | 0 | 0 | 0 | 0 | 0 | 21,398 | 12,438 | 0 |
Month 78 | 26 May 2031 | 917,742 | 0 | 0 | 0 | 10,307,705 | 0 | 19,900 | 21,398 | 0 | 0 |
Month 79 | 26 June 2031 | 917,742 | 0 | 0 | 0 | 0 | 0 | 0 | 21,398 | 0 | 0 |
Month 80 | 26 July 2031 | 917,742 | 0 | 0 | 0 | 0 | 0 | 0 | 21,398 | 0 | 0 |
Month 81 | 26 August 2031 | 917,742 | 0 | 0 | 0 | 0 | 0 | 0 | 21,398 | 0 | 0 |
Month 82 | 26 September 2031 | 917,742 | 0 | 0 | 0 | 0 | 0 | 0 | 21,398 | 0 | 0 |
Month 83 | 26 October 2031 | 917,742 | 0 | 0 | 0 | 0 | 0 | 0 | 21,398 | 0 | 0 |
Month 84 | 26 November 2031 | 917,742 | 0 | 0 | 0 | 0 | 0 | 0 | 21,398 | 12,438 | 0 |
Month 85 | 26 December 2031 | 917,742 | 0 | 0 | 0 | 0 | 0 | 0 | 21,398 | 0 | 0 |
Month 86 | 26 January 2032 | 917,742 | 0 | 0 | 0 | 0 | 0 | 0 | 21,398 | 0 | 0 |
Month 87 | 26 February 2032 | 917,742 | 0 | 0 | 0 | 0 | 0 | 0 | 21,398 | 0 | 0 |
Month 88 | 26 March 2032 | 917,742 | 0 | 0 | 99,999 | 0 | 0 | 0 | 21,398 | 0 | 0 |
Month 89 | 26 April 2032 | 917,742 | 0 | 0 | 0 | 0 | 0 | 0 | 21,398 | 0 | 0 |
Month 90 | 26 May 2032 | 917,742 | 0 | 0 | 0 | 0 | 0 | 0 | 21,398 | 0 | 0 |
Month 91 | 26 June 2032 | 917,742 | 0 | 0 | 0 | 10,307,705 | 0 | 19,900 | 21,398 | 12,438 | 0 |
Month 92 | 26 July 2032 | 917,742 | 0 | 0 | 0 | 0 | 0 | 0 | 21,398 | 0 | 0 |
Month 93 | 26 August 2032 | 917,742 | 0 | 0 | 0 | 0 | 0 | 0 | 21,398 | 0 | 0 |
Month 94 | 26 September 2032 | 917,742 | 0 | 0 | 0 | 0 | 0 | 0 | 21,398 | 0 | 0 |
Month 95 | 26 October 2032 | 917,742 | 0 | 0 | 0 | 0 | 0 | 0 | 21,398 | 0 | 0 |
Month 96 | 26 November 2032 | 917,742 | 0 | 0 | 0 | 0 | 0 | 0 | 21,398 | 0 | 0 |
Month 97 | 26 December 2032 | 917,742 | 0 | 0 | 0 | 0 | 0 | 0 | 21,398 | 0 | 0 |
Month 98 | 26 January 2033 | 917,742 | 0 | 0 | 0 | 0 | 0 | 0 | 21,398 | 12,438 | 0 |
Month 99 | 26 February 2033 | 917,742 | 0 | 0 | 0 | 0 | 0 | 0 | 21,398 | 0 | 0 |
Month 100 | 26 March 2033 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Month 101 | 26 April 2033 | 0 | 0 | 0 | 99,999 | 0 | 0 | 0 | 0 | 0 | 0 |
Month 102 | 26 May 2033 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Month 103 | 26 June 2033 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Month 104 | 26 July 2033 | 0 | 0 | 0 | 0 | 10,307,705 | 0 | 19,900 | 0 | 0 | 0 |
Month 105 | 26 August 2033 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12,438 | 0 |
Month 106 | 26 September 2033 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Month 107 | 26 October 2033 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Month 108 | 26 November 2033 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Month 109 | 26 December 2033 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Month 110 | 26 January 2034 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Month 111 | 26 February 2034 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Month 112 | 26 March 2034 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12,438 | 0 |
Month 113 | 26 April 2034 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Month 114 | 26 May 2034 | 0 | 0 | 0 | 99,999 | 0 | 0 | 0 | 0 | 0 | 0 |
Month 115 | 26 June 2034 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Month 116 | 26 July 2034 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Month 117 | 26 August 2034 | 0 | 0 | 0 | 0 | 10,307,705 | 0 | 19,900 | 0 | 0 | 0 |
Month 118 | 26 September 2034 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Month 119 | 26 October 2034 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12,438 | 0 |
Month 120 | 26 November 2034 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Month 121 | 26 December 2034 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Month 122 | 26 January 2035 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Month 123 | 26 February 2035 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Month 124 | 26 March 2035 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Month 125 | 26 April 2035 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Month 126 | 26 May 2035 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12,438 | 0 |
Month 127 | 26 June 2035 | 0 | 0 | 0 | 99,999 | 0 | 0 | 0 | 0 | 0 | 0 |
Month 128 | 26 July 2035 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Month 129 | 26 August 2035 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Month 130 | 26 September 2035 | 0 | 0 | 0 | 0 | 10,307,705 | 0 | 19,900 | 0 | 0 | 0 |
Month 131 | 26 October 2035 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Month 132 | 26 November 2035 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Month 133 | 26 December 2035 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12,438 | 0 |
Month 134 | 26 January 2036 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Month 135 | 26 February 2036 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Month 136 | 26 March 2036 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Month 137 | 26 April 2036 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Month 138 | 26 May 2036 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Month 139 | 26 June 2036 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Month 140 | 26 July 2036 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12,438 | 0 |
Totals | 85,550,000 | 3,100,000 | 110,000 | 1,200,000 | 106,080,000 | 1,500,000 | 200,000 | 2,000,000 | 250,000 | 10,000 |