KEUNTUNGAN MEGAMES

FEB 2022 – DEC 2022

FEB 2022 KEUNTUNGAN MEGAMES
MEGAMES COFFEE

3000 Booth X 60 Cup X 28 Hari =

5,040,000 Cup

5,040,000 Cup X Rp. 1,000 =

Rp. 5,040,000,000.,

TOTAL PROFIT BULAN FEBRUARY 2022 = RP. 5,040,000,000.,

MARCH 2022 KEUNTUNGAN MEGAMES
MEGAMES COFFEE IKLAN MEGAMES

3.675 Booth X 60 Cup X 30 Hari = 1.323.000 PLAYER X 3 CHALLENGE =

6.615.000 Cup 3.969.000 CHALLENGE

6.615.000 Cup X Rp. 1,000 = 3.969.000 CHALLENGE X RP 100 =

Rp. 6.615.000.000., RP 396.900.000.,

TOTAL PROFIT BULAN MARCH 2022 = RP. 7.011.900.000.,

APRIL 2022 KEUNTUNGAN MEGAMES
MEGAMES COFFEE IKLAN MEGAMES MEGAMES AT PURCHASE

4.806 Booth X 60 Cup X 30 Hari = 1.730.160 PLAYER X 3 CHALLENGE =

34.603 PLAYER
8.650.800 Cup 5.190.480 CHALLENGE
34.603 PLAYER X RP 200,000 =
8.650.800 Cup X Rp. 1,000 = 5.190.480 CHALLENGE X RP 100 =
RP 6.920.600.000.,
Rp. 8.650.800.000., RP 519.048.000.,

TOTAL PROFIT BULAN APRIL 2022 = RP. 16.090.448.000.,

MAY 2022 KEUNTUNGAN MEGAMES
MEGAMES COFFEE MEGAMES AT PURCHASE

6.699 Booth X 60 Cup X 30 Hari = 48.233 PLAYER

12.058.200 Cup
48.233 PLAYER X RP 200,000 =
12.058.200 Cup X Rp. 1,000 = RP 9.646.600.000.,
Rp. 12.058.200.000.,

IKLAN MEGAMES METACAFE

2.411.640 PLAYER X 3 CHALLENGE = 723.492 CAFÉ OWNER X 1 CUP X

7.234.920 CHALLENGE 30 HARI = 21.704.760 CUP

7.234.920 CHALLENGE X RP 100 = 21.704.760 CUP X RP 4,000 =

RP 723.492.000., RP 86.819.040.000.,

TOTAL PROFIT BULAN MAY 2022 = RP. 109.247.332.000.,

JUNE 2022 KEUNTUNGAN MEGAMES
MEGAMES COFFEE MEGAMES AT PURCHASE

9.872 Booth X 60 Cup X 30 Hari =

71.078 PLAYER
17.769.600 Cup
71.078 PLAYER X RP 200,000 =
17.769.600 Cup X Rp. 1,000 =
RP 14.215.600.000.,
Rp. 17.769.600.000.,

IKLAN MEGAMES METACAFE

3.553.920 PLAYER X 3 CHALLENGE = 1.066.176 CAFÉ OWNER X 1 CUP X

10.661.760 CHALLENGE 30 HARI = 31.985.280 CUP

10.661.760 CHALLENGE X RP 100 = 31.985.280 CUP X RP 4,000 =

RP 1.066.176.000., RP 127.941.120.000.,

TOTAL PROFIT BULAN JUNE 2022 = RP. 160.992.496.000.,

JULY 2022 KEUNTUNGAN MEGAMES
MEGAMES COFFEE IKLAN MEGAMES MEGAMES AT PURCHASE

15.185 Booth X 60 Cup X 30 Hari = 5.466.600 PLAYER X 3 CHALLENGE = 109.332 PLAYER

27.333.000 Cup 16.399.800 CHALLENGE
109.332 PLAYER X RP 200,000 =
27.333.000 Cup X Rp. 1,000 = 16.399.800 CHALLENGE X RP 100 = RP 21.866.400.000.,
Rp. 27.333.000.000., RP 1.639.980.000.,
METACAFE PERSONALIZED

1.639.980 CAFÉ OWNER X 1 CUP X 109.332 AGEN

30 HARI = 49.199.400 CUP
109.332 AGEN X RP 200,000 =
49.199.400 CUP X RP 4,000 = RP 21.866.400.000.,
RP 196.797.600.000.,

TOTAL PROFIT BULAN JULY 2022 = RP. 269.503.380.000.,

AUG 2022 KEUNTUNGAN MEGAMES
MEGAMES COFFEE IKLAN MEGAMES MEGAMES AT PURCHASE

24.085 Booth X 60 Cup X 30 Hari = 8.670.600 PLAYER X 3 CHALLENGE = 173.412 PLAYER

43.353.000 Cup 26.011.800 CHALLENGE
173.412 PLAYER X RP 200,000 =
43.353.000 Cup X Rp. 1,000 = 26.011.800 CHALLENGE X RP 100 = RP 34.682.400.000.,
Rp. 43.353.000.000., RP 2.601.180.000.,
METACAFE PERSONALIZED

2.601.180 CAFÉ OWNER X 1 CUP X 173.412 AGEN

30 HARI = 78.035.400 CUP
173.412 AGEN X RP 200,000 =
78.035.400 CUP X RP 4,000 = RP 34.682.400.000.,
RP 312.141.600.000.,

TOTAL PROFIT BULAN AUG 2022 = RP. 427.460.580.000.,

SEPT 2022 KEUNTUNGAN MEGAMES
MEGAMES COFFEE IKLAN MEGAMES MEGAMES AT PURCHASE

38.992 Booth X 60 Cup X 14.037.120 PLAYER X 3 CHALLENGE = 280.742 PLAYER

30 Hari = 70.185.600 Cup
70.185.600 Cup X Rp. 1,000 =
Rp. 70.185.600.000.,
METACAFE
42.111.360 CHALLENGE
280.742 PLAYER X RP 200,000 =
42.111.360 CHALLENGE X RP 100 = RP 56.148.400.000.,
RP 4.211.136.000.,
PERSONALIZED

4.211.136 CAFÉ OWNER X 1 CUP X 280.742 AGEN

30 HARI = 126.334.080 CUP
280.742 AGEN X RP 200,000 =
126.334.080 CUP X RP 4,000 = RP 56.148.400.000.,
RP 505.336.320.000.,

TOTAL PROFIT BULAN SEPT 2022 = RP. 692.029.856.000.,

OCT 2022 KEUNTUNGAN MEGAMES
MEGAMES COFFEE IKLAN MEGAMES MEGAMES AT PURCHASE

63.961 Booth X 60 Cup X 23.025.960 PLAYER X 3 CHALLENGE = 460.519 PLAYER

30 Hari = 115.129.800 Cup 69.077.880 CHALLENGE
460.519 PLAYER X RP 200,000 =
115.129.800 Cup X Rp. 1,000 = 69.077.880 CHALLENGE X RP 100 = RP 92.103.800.000.,
Rp. 115.129.800.000., RP 6.907.788.000.,
METACAFE PERSONALIZED

6.907.788 CAFÉ OWNER X 1 CUP X 460.519 AGEN

30 HARI = 207.233.640 CUP
460.519 AGEN X RP 200,000 =
207.233.640 CUP X RP 4,000 = RP 92.103.800.000.,
RP 828.934.560.000.,

TOTAL PROFIT BULAN OCT 2022 = RP. 1.135.179.748.000.,

NOV 2022 KEUNTUNGAN MEGAMES
MEGAMES COFFEE IKLAN MEGAMES MEGAMES AT PURCHASE

105.785 Booth X 60 Cup X 30 Hari = 38.082.600PLAYER X 3 CHALLENGE = 761.652 PLAYER

190.413.000 Cup 114.247.800 CHALLENGE
761.652 PLAYER X RP 200,000 =
190.413.000 Cup X Rp. 1,000 = 114.247.800 CHALLENGE X RP 100 = RP 152.330.400.000.,
Rp. 190.413.000.000., RP 11.424.780.000.,
METACAFE PERSONALIZED

11.424.780 CAFÉ OWNER X 1 CUP X 761.652 AGEN

30 HARI = 342.743.400 CUP
761.652 AGEN X RP 200,000 =
342.743.400 CUP X RP 4,000 = RP 152.330.400.000.,
RP 1.370.973.600.000.,

TOTAL PROFIT BULAN NOV 2022 = RP. 1.877.472.180.000.,

DEC 2022 KEUNTUNGAN MEGAMES
MEGAMES COFFEE IKLAN MEGAMES MEGAMES AT PURCHASE

175.839 Booth X 60 Cup X 30 Hari 63.302.040 PLAYER X 3 CHALLENGE = 1.266.041 PLAYER

= 316.510.200 Cup 189.906.120 CHALLENGE
1.266.041 PLAYER X RP 200,000 =
316.510.200 Cup X Rp. 1,000 = 189.906.120 CHALLENGE X RP 100 = RP 253.208.200.000.,
Rp. 316.510.200.000., RP 18.990.612.000.,
METACAFE PERSONALIZED

18.990.612CAFÉ OWNER X 1 CUP X 1.266.041 AGEN

30 HARI = 569.718.360 CUP
1.266.041 AGEN X RP 200,000 =
569.718.360 CUP X RP 4,000 = RP 253.208.200.000.,
RP 2.278.873.440.000.,

TOTAL PROFIT BULAN DEC 2022 = RP. 3.120.790.652.000.,

 SUMMARY KEUNTUNGAN MEGAMES (Rp)

Month Megames Megames APP MetaCafe Personalized Total

Coffee Iklan
Feb-22 5.040.000.000 - - - - 5.040.000.000
Mar-22 6.615.000.000 396.900.000 - - - 7.011.900.000

Apr-22 8.650.800.000 519.048.000 6.920.600.000 - - 16.090.448.000

May-22 12.058.200.000 723.492.000 9.646.600.000 86.819.040.000 - 109.247.332.000

Jun-22 17.769.600.000 1.066.176.000 14.215.600.000 127.941.120.000 - 160.992.496.000

Jul-22 27.333.000.000 1.639.980.000 21.866.400.000 196.797.600.000 21.866.400.000 269.503.380.000

Aug-22 43.353.000.000 2.601.180.000 34.682.400.000 312.141.600.000 34.682.400.000 427.460.580.000

Sep-22 70.185.600.000 4.211.136.000 56.148.400.000 505.336.320.000 56.148.400.000 692.029.856.000

Oct-22 115.129.800.000 6.907.788.000 92.103.800.000 828.934.560.000 92.103.800.000 1.135.179.748.000

Nov-22 190.413.000.000 11.424.780.000 152.330.400.000 1.370.973.600.000 152.330.400.000 1.877.472.180.000

Dec-22 316.510.200.000 18.990.612.000 253.208.200.000 2.278.873.440.000 253.208.200.000 3.120.790.652.000

Total 813.058.200.000 48.481.092.000 641.122.400.000 5.707.817.280.000 610.339.600.000 7.820.818.572.000