Skip to main content

IPMB Ecosystem Tokenomics

The IPMB Tokenomics model combines blockchain security with the stability of gold-backed assets, allowing users to benefit from fractional digital gold ownership. Below, we present the purpose, structure, distribution, and governance mechanisms that underpin IPMB’s token model, offering full transparency and alignment with the interests of our community and investors.

The GoldPro Token (GPRO): The Core of the IPMB Ecosystem

The GoldPro Token (GPRO) is a cornerstone of the IPMB Ecosystem, functioning as both a payment and utility token. Each GPRO is backed by one gram of 22-carat gold doré, with its value determined by market demand rather than being fixed to gold’s price.

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:

  1. Democratizing Gold Access: Convert GPROs into GEM NFTs, redeemable for 24-carat gold.
  2. Staking Rewards: Earn guaranteed discounts on the smart contract level, of up to 11% on GEM NFTs by staking GPROs.
  3. Vendor Discounts: Exclusive benefits from partnerships with premium vendors.
  4. 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.

GPRO Distribution and Allocation
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