Goracle Tokenomics.xlsx

	A	B	C	D	E	F	G	H
1	Round	Token Price	% of Token Distribution	Tokens for Sale	Total	Vesting Period	TGE Release %	TGE Supply
2	Preseed/Seed	$0.15	8.67%	8,666,666.67	$1,300,000.00	1 year Lockup, daily linear over 12 months	0.00%	0.00
3	Strategic	$0.15	3.33%	3,333,333.33	$500,000.00	10% TGE, 1 year Lockup, daily linear over 12 months	10.00%	333,333.33
4	Whitelist Node Sale	$0.20	2.10%	2,100,000.00	$420,000.00	12.5% TGE, daily linear over 8 months	12.50%	262,500.00
5	Node Sale Private	$0.30	1.67%	1,666,666.67	$500,000.00	15% TGE, daily linear over 6 months	15.00%	250,000.00
6	Node Sale Public	$0.45	2.23%	2,233,333.33	$1,005,000.00	20% TGE, daily linear over 4 months	20.00%	446,666.67
7	Total		18.00%	18,000,000.00	$3,725,000.00			1,292,500.00
8
9	Token Allocation	% of allocation	Number of Tokens				TGE Release %	TGE Supply
10	Ecosystem rewards	33.00%	33,000,000.00			1 month cliff, Distributed as per network activity
11	Ecosystem development	10.00%	10,000,000.00			1 month cliff, 20%/year over 5 years
12	Treasury / Liquidity Reserve	12.00%	12,000,000.00			12 month lock up, then 8% per month. 100% locked in Treasury as reserve & automated liquidity pairing	0.00%	0.00
13	Advisors	3.00%	3,000,000.00			6 month lock up, then daily linear unlock over 12 months	0.00%	0.00
14	Team & Recruitment	12.00%	12,000,000.00			24 month lock up, then daily for 12 months	0.00%	0.00
15	Marketing & Partnerships	6.00%	6,000,000.00			3 month lock up, then 15% per month	0.00%	0.00
16	Adoption Incentives	2.00%	2,000,000.00			1 month cliff, Distribution as per network activity	0.00%	0.00
17	Launch Liquidity	4.00%	4,000,000.00			Locked to CEX/DEX for orderbook management and liquidity provision	0.00%	0.00
18	Pre-Seed Round	2.00%	2,000,000.00			12 month cliff daily linear unlock over 12 months	0.00%	0.00
19	Seed Round	6.67%	6,666,666.67			12 month cliff daily linear unlock over 12 months	0.00%	0.00
20	Strategic	3.33%	3,333,333.33			10% at TGE, 12 month cliff daily linear unlock over 12 months	10.00%	333,333.33
21	Whitelist Node Sale	2.10%	2,100,000.00			12.5% TGE, daily linear over 8 months	12.50%	262,500.00
22	Node Sale / Private	1.67%	1,666,666.67			15% TGE, daily linear over 6 months	15.00%	250,000.00
23	Public Round	2.23%	2,233,333.33			20% TGE, daily linear over 4 months	20.00%	446,666.67
24	Total	100.00%	100,000,000.00					1,292,500.00
25
26	Summary / Fact Sheet
27	Company	Goracle
28	Token (Ticker)	GORA
29	Hard Cap / Total Raise	$3,725,000.00
30	Token Supply	100,000,000.00
31	Tokens for Raise	18.00%
32	Initial Circulating Supply (TGE)	1,292,500.00
33	Initial Circulating Supply % (TGE)	1.29%
34	Public Sale Token Price	$0.45
35	Initial Market Cap (TGE)*	$581,625.00
36
37
38	Sale Summary
39	Amount to be raised	$3,725,000
40	Tokens to be sold	18,000,000.00
41	% Supply	18.00%
42	Initial Market Cap*	$581,625.00
43	Fully Diluted Market Cap	$45,000,000.00
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100