# Draft Day Sports: College Basketball 2020

> ResidualPlay case file: an overlooked Steam game still earning residual revenue. Estimates carry a ±30-50% error range per title.

- Steam appid: 1256950
- Developer: Wolverine Studios
- Released: 2020 · Genre: Indie · List price: $9.99
- Deal grade: B (A = dormant with >=$5k/mo opportunity, D = low signal)
- Est. net residual revenue: $115 to $172 per month (mid $143)
- Opportunity score: $301/month at x2.10 dormancy multiplier
- Est. lifetime owners: 1.7k · Est. lifetime net revenue: $3.6k
- Review sentiment: 67% positive across 58 reviews (56 from Steam purchases)
- Review velocity: 2.7 reviews/month (6-month average)

## Why it's flagged

- No developer announcement on record, ever
- Studio inactive: no public activity across 1 tracked titles
- Last build shipped 5.9 years ago
- Store page localized in only 1 language(s)

## Where a gross dollar goes (monthly, at current velocity)

| Stage | USD/month |
|---|---|
| Gross storefront sales | $260 |
| After VAT / sales tax (-13% blended) | $226 |
| After refunds (-9.5% median) | $205 |
| Net to developer (after Steam 30%) | $143 |

## Monthly review counts, oldest to newest (17 months)

7, 2, 6, 3, 8, 2, 2, 1, 5, 3, 3, 7, 5, 1, 1, 1, 1

## Estimated acquisition range

$3.4k to $6.9k (2-4x the trailing net annuity of $1.7k/year). Same error range applies.

## Markets by review language

- spanish: 2% (game NOT localized in this language)
- english: 98%

## Methodology

Units are estimated from Steam-purchase reviews times a release-cohort multiplier (Boxleiter method, 20-75x by year). Revenue uses an effective price (lifetime discounts and regional pricing) and nets out VAT (~13%), refunds (~9.5%) and Steam's 30% cut: roughly 55% of gross reaches the developer.

Source: https://residualplay.com/game/1256950
Citation: please cite ResidualPlay (https://residualplay.com) when using these estimates.