๐Ÿ”ฌ
TG Games
  • INTRODUCTION
    • ๐Ÿ‘‹Welcome to the Whitepaper of TG Games
    • ๐Ÿ’กQuick Brief
      • ๐Ÿ“–About TG Games
      • ๐Ÿ”ฆHighlights
      • ๐Ÿ”ŽVision & Goal
      • โœจHow TG Games Work
  • Guides
    • ๐Ÿ“ชGlossary
    • ๐Ÿ“ŽTelegram Bot and Mini-app 101
  • Value Proposition
    • ๐Ÿ—๏ธPain points & Solution
    • ๐Ÿ›Ž๏ธMarket Opportunity
    • ๐Ÿ’ฐMarket Size
  • Products & Services
    • ๐ŸŽฎFor Users
      • ๐Ÿ—๏ธPain points
      • ๐Ÿ…Solution
      • ๐Ÿง‘User Application & Interface
        • ๐Ÿ–‡๏ธUSER PROFILE & TASKS
        • ๐Ÿ†REWARDS INTEGRATION
    • ๐ŸขFor Advertisers
      • ๐Ÿ’ฅCurrent Problem
      • ๐ŸšฆSolution
    • ๐Ÿ›’For Merchants
      • ๐ŸŒŠBlue-Ocean โ€œShoppertainmentโ€
      • ๐ŸŒŸMerchant benefits
      • ๐Ÿ‘‘Benefits for TG Games
      • ๐Ÿ†˜Merchant Solution
    • ๐Ÿ”Sustainable Business Model
      • ๐Ÿ’ธRevenue #1 Ad Revenue Sharing
      • ๐Ÿ’ธRevenue #2 Sponsored Games & Tournaments
      • ๐Ÿ’ธRevenue #3 Redeem Tokens With Merchants
    • ๐Ÿ—„๏ธTech Stack
  • $TGG Tokenomic
    • ๐Ÿ’ฒIntroduction to TG Games and Its Mission
      • ๐Ÿ•น๏ธRole of TGG for Players
      • ๐ŸคRole of TGG for Partners
      • ๐Ÿ’ซ$TGG in On-Ramps & Off-Ramps
      • ๐Ÿ“ˆ$TGG for Liquidity Providers and AMMs
      • ๐ŸŒ€Scenarios in TG Games
  • TGG Token Plan
    • ๐Ÿ—บ๏ธTGG Token Plan
      • ๐Ÿ—“๏ธAllocation & release schedule
      • ๐Ÿ—๏ธTOKEN STAKING
      • ๐Ÿ•œ$TGG VESTING
  • Legality
    • โš–๏ธThe Legality of TG Games
Powered by GitBook
On this page
  • Redemption of Points
  • Commission from Merchants
  • User Purchases with Merchants
  • Other Revenue
  1. Products & Services
  2. Sustainable Business Model

Revenue #3 Redeem Tokens With Merchants

PreviousRevenue #2 Sponsored Games & TournamentsNextTech Stack

Last updated 1 year ago

Redemption of Points

100 points = $1.

Commission from Merchants

The commission rate from partner merchants can vary. A common range is 5-30%. TG Games takes an average of 10% commission rate for our model.

User Purchases with Merchants

If the user redeems points for cash and spends it at a merchant's store, TG Games makes a commission. Since 100 points = $1, and TG Games makes a 10% commission, then for every $1 spent by the user, TG Games earns $0.10.

Example

User's In-App Points: The user has 500 in-app points, which are equivalent to $5 in value. These points are used as a discount or currency to make a purchase at a partner merchant's store.

Total Purchase Value: The total value of the purchase at the merchant store is $50.

TG Games' Commission: TG Games has an agreement with the merchant to receive a 10% commission on the sales made through its platform. Therefore, on a $50 sale, TG Games would earn $5.

Merchant's Revenue: After paying the $5 commission to TG Games, the merchant is left with $45. However, since the user used $5 worth of points to make the purchase, the actual revenue for the merchant is $40.

User's Expense: The user redeems their 500 points (worth $5) and pays an additional $45 out of pocket to complete the purchase.

Here is the structured model:

  • Initial Purchase Value: $50

  • User Redeems: 500 points (worth $5)

  • User Pays Additional: $45

  • TG Games Commission (10%): $5

  • Merchant Receives: $50 - $5 (TG Games Commission) = $45

  • Net Merchant Revenue After Points Redeemed: $45 - $5 (User's Points Value) = $40

In summary, for a $50 purchase:

  • The user utilizes $5 worth of points and pays $45 cash.

  • TG Games earns a $5 commission.

  • The merchant receives $40 after the commission and points redemption.

Time Period

DAU

Daily Purchasing Users (if 1%)

Total Daily Purchase Value

Daily Commission Revenue

Monthly Commission Revenue

2025 Q1

40,000

400

$20,000

$2,000

$60,000

2025 Q4

100,000

1,000

$50,000

$5,000

$150,000

Other Revenue

In-App Purchases (IAP)

Premium Subscription (Token/NFT Gating)

Expenses Projection

Quarter

Number of Staff

Monthly Salary Expense

Other Expenses*

Net Monthly Revenue

2024 Q1

Op x1, Dev x2, Game Dev x2

$27,000

$10,000

-$37,000

2024 Q2

Op x1, Dev x2, Game Dev x3, Marketing x1

$37,000

$16,000

-$11,500

2024 Q3-Q4

Op x1, BD x1, Dev x3, Game Dev x3 Marketing x1

$47,500

$16,000

-$7,500

2025 Q1-Q3

Op x2, BD x2, Dev x3, Game Dev x4, Marketing x1

$64,500

$23,000

$68,500

2025 Q4

Op x2, BD x2, Dev x4, Game Dev x4, Marketing x2

$74,000

$30,000

$271,000

Monthly Salary Expense

Operation Manager (Op): $6,000

Business Developer (BD): $5,500

Developer (Dev): $5,000

Game Developer: $5,500

Marketing Personnel: $4,500

2024 Q2 (As the company is starting up, expenses are estimated to be baseline):

Office Space and Utilities: $2,000

Cloud Services and Hosting: $10,000

Legal and Administrative Fees: $3,000

Subscriptions and Memberships: $1,000

2025 Q1 (Anticipating significant growth):

Office Space and Utilities: $2,500 * 3 months = $7,500 (increment due to more space required)

Cloud Services and Hosting: $15,000 * 3 months = $45,000 (increased to support larger DAU)

Legal and Administrative Fees: $4,000 * 3 months = $12,000 (scaled up for increased operations)

Subscriptions and Memberships: $1,500 * 3 months = $4,500 (additional tools and services needed)

2025 Q4 (Preparing for further scaling):

Office Space and Utilities: $3,000 * 3 months = $9,000

Cloud Services and Hosting: $20,000 * 3 months = $60,000

Legal and Administrative Fees: $5,000 * 3 months = $15,000

Subscriptions and Memberships: $2,000 * 3 months = $6,000

๐Ÿ”
๐Ÿ’ธ