This model treats the induction gross as the starting pool and subtracts (1) the induction allocations to Owners/VP/President and then (2) the baseline expenses.
Induction gross: $302,848
Less Owners/VP/President: $127,426
Less lodging + uniforms + gym + video: $180,050
Total outflow: $307,476
Result: $302,848 − $307,476 = −$4,628 (before ticket revenue, trading card revenue, and vendor revenue).
Verified public highlights
These bullet points are included only because they are publicly documented and linkable.
Sources: City Colleges game recap · Athlete of the Week
Source: Youth Guidance profile
A founding VP needs both credibility and standards. The public record above shows you’ve produced at a high level and also built people. That combination is exactly what’s required to recruit entertaining rosters, enforce gates without excuses, and develop players into owners.
The VP position
This is a direct leadership role. The VP reports to the League President/Owner and runs recruiting + the founding owner pipeline. You can still own/coach a team if you want — and as VP you also receive the VP splits across every team league-wide.
| Deliverable | Included | Notes |
|---|---|---|
| 15-minute branded interview | Yes | Filmed and branded for player profile page. |
| Custom Skyelete trailer | Yes | Each player receives a custom trailer. |
| Flagship team shirt | Yes | “SkyeLetics”/Flagship participation identifier. |
| Trading card | Yes | Virtual on player page + purchasable by fans. |
This league is an investment in the player and their personal brand. It’s not built to push people to go “jump ship.” It’s built as a community that eats together, scales through media and ownership mentality, and expands season-over-season.
Locked economics
These are the splits and prices used for planning. No placeholders.
| Recipient | Percent | Dollars / ticket |
|---|---|---|
| Player (seller) | 50% | $12.50 |
| League | 10% | $2.50 |
| Owners | 15% | $3.75 |
| VP | 13% | $3.25 |
| President | 12% | $3.00 |
| Item | Price | Split |
|---|---|---|
| Virtual pack · per player | $3.99 | Players pool 30% (even split among every player) · League 30% · Owners 15% · VP 15% · President 10% |
| Virtual pack · full team | $16.99 + tax | Same split. |
| Physical pack · per player | $7.99 | Same split. |
| Physical pack · full team | $49.99 | Same split + includes a free league shirt with full physical pack purchase. |
Season one low-ball scale model
Planning baseline: 26 teams, each submitting a 13-player roster by launch. That’s 338 players.
| Line item | Formula | Amount |
|---|---|---|
| Total induction gross | 338 × 896 | $302,848 |
| Owners | 338 × 100 | $33,800 |
| VP | 338 × 133 | $44,954 |
| President | 338 × 144 | $48,672 |
| Total allocated (Owners+VP+Pres) | 33,800 + 44,954 + 48,672 | $127,426 |
| League remainder from inductions | 302,848 − 127,426 | $175,422 |
| Expense | Assumption | Amount |
|---|---|---|
| Lodging | 26 teams × $4,400 | $114,400 |
| Uniform sets (bulk) | 338 × $100 | $33,800 |
| Gym time | 130 hrs × $125/hr | $16,250 |
| Video labor | 2 videographers × 130 hrs × $60/hr | $15,600 |
| Total baseline expenses | 114,400 + 33,800 + 16,250 + 15,600 | $180,050 |
How the “-$4,628 before tickets” outcome is computed
| Line item | Formula | Amount |
|---|---|---|
| Tickets sold | 338 × 5 | 1,690 |
| Ticket gross | 1,690 × $25 | $42,250 |
| VP share (13%) | $42,250 × 0.13 | $5,492.50 |
| League share (10%) | $42,250 × 0.10 | $4,225 |
Trading card revenue and vendor lanes are not included in this example; those are additional offsets and growth lanes.
The plan is to accept a controlled early margin strain for the founding season because the structure is built to scale past the baseline. With a solid founding core, the league can expand into additional tournament cycles and new lanes (example: owners hosting youth camps for revenue + publicity).
Season one launch format
Multi-day event structure designed for audience energy, content capture, and broadcast reach.
Accept the VP seat / next step
This form routes directly into the League’s intake so recruiting can start immediately.
The goal is not to build a regular company. The goal is to build the next major league lane for overlooked talent and scale it aggressively. If you take this seat, the league gets built with standards from day one — and the VP lane pays across every team in the league.