WROXER CHAMPION PARTNERSHIP PROPOSAL

Evander Holyfield,

WROXER is building a competitive video game universe centered around emotional intelligence, resilience, and personal growth. Your real-life journey mastering emotion under pressure is exactly what this platform represents.

We would like to license your name, likeness, and signature style to create a limited in-game Champion Edition tied to your emotional legacy.

Below is the simple structure of how this partnership would work.

1. What We Create

We create a limited-edition digital Champion character inside WROXER featuring:

• Your name and likeness
• Your signature fighting identity
• Emotional archetype tied to your life story
• Exclusive cosmetic visuals and prestige features

This edition will NOT create unfair gameplay advantages. Competitive integrity remains protected.

2. How You Get Paid

There are three ways you earn:

A) Primary Sales Share

You receive 25% of net revenue from every sale of your Champion Edition.

Example:

If an edition sells for $100 (after payment processing fees), you receive $25.

B) Secondary Market Royalty (Forever)

If collectors later resell your edition, you receive 4% of every resale transaction, automatically.

This applies in perpetuity.

Every time it changes hands, you earn.

full participation through revenue share

Flexible based on your preference.

3. Edition Structure

• Limited quantity release to preserve prestige
• Released as part of a seasonal event tied to story and competition
• Your edition remains exclusive and controlled

We do not oversaturate.

4. Brand Protection

• You have creative approval on final character design and representation
• No pay-to-win mechanics attached to your name
• Your image will reflect emotional mastery and positive leadership
• Alignment with anti-bullying and youth development themes

Your legacy is protected.

5. Term

• 5-year renewable license
• Global distribution
• Quarterly royalty reporting

Simple. Transparent. Professional.

Why This Works

This structure:

• Protects your brand
• Creates long-term passive income
• Aligns you with a mission-driven competitive platform
• Connects your real-life story to the next generation

You are not just a character.

You are a mentor inside the universe.

Revenue Projection Example

(For Presentation Purposes Only)

We will model conservative, moderate, and high scenarios.

Example Assumptions

Champion Edition:

• Limited Mint: 5,000 units
• Sale Price: $100 per unit

Total Gross Sales: $500,000

Primary Sale Income

25% of Net (assume ~95% after fees for simplicity)

Net Revenue ≈ $475,000

Champion Share (25%) = $118,750

From one drop.

Secondary Market Example

Assume:

• 40% of units resold in first year
• Average resale price = $150
• 4% royalty

Resale Volume:

2,000 units × $150 = $300,000

4% Royalty = $12,000

And this continues every year as trading occurs.

Moderate Growth Scenario (2 Years)

Two seasonal drops:

• Year 1: $118,750 primary
• Year 2: $150,000 primary (growth assumed)

Secondary cumulative royalties:

~$40,000–$75,000

Total 2-Year Potential:

$300,000 – $400,000+

From limited seasonal drops alone.

High Adoption Scenario

If WROXER scales to 100,000+ active players:

Limited drop increases to 10,000 units:

10,000 × $100 = $1,000,000 gross

25% share ≈ $237,500 primary

Secondary volume increases proportionally.

Why This Is Attractive To You

• No capital risk
• Upside tied to success
• Perpetual resale income
• Brand-safe representation
• Youth development alignment

This is not a one-time endorsement fee.

It becomes recurring digital royalty income.

🥇 EVANDER HOLYFIELD

“HEART OF A CHAMPION” COLLECTION

Official Revenue-Aligned Product Suite

1. Brand Positioning

The Evander Holyfield Collection represents:

Discipline.
Resilience.
Composure under pressure.
Love as strength.

Within WROXER, Evander embodies emotional regulation and championship mindset.

He is positioned as:

The standard of emotional mastery.

All Evander-branded products are cosmetic-only and provide no competitive gameplay advantage in ranked modes.

Revenue participation applies only to Evander-branded digital products listed below.

2. Evander Product Suite (Covered Under Revenue Share)

A. Legendary Champion Edition

Recommended Price: $119

Limited seasonal drop (2 per year)

Description:

Premium cosmetic avatar representing “Heart of a Champion.”

Features:

• Championship aura effect
• Signature ring walkout animation
• Serialized edition number
• Exclusive EQ badge
• Unique CORE armor styling

Purpose:

Prestige tier product with controlled scarcity.

B. Champion Identity Skin (Entry Tier)

Price: $19.99

Description:

Accessible cosmetic skin aligned with discipline and emotional stability.

Features:

• CORE-aligned design
• Emotional resilience visual effect
• Profile badge

Purpose:

High adoption identity product.

C. Evander Signature Orb Cosmetic Pack

Price: $29.99

Includes cosmetic-only Orb variants:

• Love Orb – “Mama’s Heart Edition”
• Resilience Orb – “12 Round Warrior Edition”
• Discipline Orb – “Heavyweight Resolve Edition”

No gameplay stat changes.

D. Champion Signature Edition (Ultra Limited)

Price: $349

Limited to 500–1,000 units annually

Includes:

• Premium gold-trimmed Champion skin
• Enhanced championship aura
• Serialized collectible NFT (if Web3 enabled)
• Digital certificate
• Exclusive profile insignia

High prestige tier.

3. Revenue Participation Structure (Aligned to Term Sheet)

Evander receives:

25% of Net Revenue from Evander-branded digital products.

Net Revenue defined as:

Gross receipts
minus

• Platform distribution fees (~30%)
• Payment processing
• Refunds and charge backs

Blended Net assumption used for projections:

Net = 70% of Gross.

4. Revenue Projections (Term-Sheet Consistent)

All projections reflect:

• Gross revenue first
• 30% deduction to calculate Net
• 25% participation on Net

SCENARIO 1 – Conservative Launch

Assumption:

100,000 Monthly Active Users (MAU)

Estimated Gross Annual Revenue

Entry Tier (15% adoption at $19.99):

15,000 × $19.99 ≈ $300,000/month

≈ $3.6M annually

Legendary Edition (3% adoption × 2 drops at $119):

3,000 × $119 ≈ $357,000 per drop

2 drops ≈ $714,000

Orb Pack (8% adoption at $29.99):

8,000 × $29.99 ≈ $240,000

Ultra Limited (500 units at $349):

≈ $174,500

Total Gross Revenue (Conservative)

≈ $4.73M

Net Revenue (70%)

$4.73M × 70% ≈ $3.31M

Evander Share (25% Net)

$3.31M × 25% ≈ $827,500 annually

SCENARIO 2 – Growth Phase

Assumption:

250,000 MAU

Estimated Gross Revenue

Entry Tier:

37,500 × $19.99/month ≈ $9M annually

Legendary Editions:

7,500 × $119 × 2 ≈ $1.785M

Orb Packs:

20,000 × $29.99 ≈ $600,000

Ultra Limited:

1,000 units × $349 ≈ $349,000

Total Gross Revenue

≈ $11.73M

Net Revenue (70%)

≈ $8.21M

Evander Share (25% Net)

≈ $2.05M annually

SCENARIO 3 – Scale Phase

Assumption:

500,000 MAU

Estimated Gross Revenue

Entry Tier ≈ $18M

Legendary Editions ≈ $3.57M

Orb Packs ≈ $1.2M

Ultra Limited ≈ $523,500

Total Gross Revenue

≈ $23.29M

Net Revenue (70%)

≈ $16.3M

Evander Share (25% Net)

≈ $4.07M annually

5. Secondary Marketplace Revenue (Optional Web3 Layer)

If Evander-branded items are tradable:

Example:

$2M annual secondary resale volume

5% royalty = $100,000

If fully allocated to Evander:

$100,000 additional annual income

If split 50/50:

$50,000

Not included in projections above.

6. Realistic Year 1 Expectation

If WROXER launches with:

100,000–150,000 MAU

Evander’s realistic Year 1 earnings:

$800K – $1.2M

Growth years:

$2M–$4M annually depending on user growth.

7. Why This Model Is Sustainable

• Cosmetic-only revenue (no pay-to-win risk)
• Parent-friendly positioning
• Emotionally aligned with educational mission
• Scales directly with MAU growth
• No revenue cap
• Predictable and transparent payout model

Evander’s revenue grows proportionally with platform success.

Final Summary

Under the agreed 25% Net Revenue participation:

Conservative Phase: ≈ $827K annually

Growth Phase: ≈ $2.05M annually

Scale Phase: ≈ $4.07M annually

All projections reflect:

Platform fee deductions

Realistic adoption rates

Standardized pricing