# Office Simulator

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

- Steam appid: 3399040
- Developer: Tzn Games
- Released: 2025 · Genre: Casual · List price: $9.99
- Deal grade: D (A = dormant with >=$5k/mo opportunity, D = low signal)
- Est. net residual revenue: $447 to $670 per month (mid $558)
- Opportunity score: $558/month at x1.00 dormancy multiplier
- Est. lifetime owners: 4.8k · Est. lifetime net revenue: $16.1k
- Review sentiment: 85% positive across 155 reviews (150 from Steam purchases)
- Review velocity: 6.7 reviews/month (6-month average)

## Why it's flagged

- Developer active, last post 1 months ago
- Last build shipped 1 months ago

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

| Stage | USD/month |
|---|---|
| Gross storefront sales | $1.0k |
| After VAT / sales tax (-13% blended) | $882 |
| After refunds (-9.5% median) | $798 |
| Net to developer (after Steam 30%) | $558 |

## Monthly review counts, oldest to newest (16 months)

20, 24, 12, 6, 5, 8, 6, 7, 13, 10, 11, 9, 3, 6, 4, 7

## Markets by review language

- russian: 2%
- brazilian: 2%
- french: 12%
- english: 55%
- spanish: 2%
- japanese: 2%
- schinese: 2%
- german: 15%
- koreana: 5%

## 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/3399040
Citation: please cite ResidualPlay (https://residualplay.com) when using these estimates.