# ADVANCED V.G. Saturn Tribute

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

- Steam appid: 3500510
- Developer: CITY CONNECTION
- Released: 2025 · Genre: Action · List price: $14.99
- Deal grade: B (A = dormant with >=$5k/mo opportunity, D = low signal)
- Est. net residual revenue: $285 to $427 per month (mid $356)
- Opportunity score: $570/month at x1.60 dormancy multiplier
- Est. lifetime owners: 1.3k · Est. lifetime net revenue: $6.8k
- Review sentiment: 80% positive across 46 reviews (42 from Steam purchases)
- Review velocity: 2.8 reviews/month (6-month average)

## Why it's flagged

- No developer announcement on record, ever
- Studio active elsewhere (13 titles tracked), so this one may welcome a partner
- Last build shipped 17 months ago
- Store page localized in only 2 language(s)

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

| Stage | USD/month |
|---|---|
| Gross storefront sales | $646 |
| After VAT / sales tax (-13% blended) | $562 |
| After refunds (-9.5% median) | $509 |
| Net to developer (after Steam 30%) | $356 |

## Monthly review counts, oldest to newest (13 months)

12, 2, 2, 2, 3, 1, 5, 2, 1, 9, 2, 2, 1

## Estimated acquisition range

$8.5k to $17.1k (2-4x the trailing net annuity of $4.3k/year). Same error range applies.

## Markets by review language

- japanese: 27% (game NOT localized in this language)
- schinese: 5% (game NOT localized in this language)
- brazilian: 5% (game NOT localized in this language)
- english: 59%
- koreana: 3% (game NOT localized in this language)

Localization gap: 41% of measured reviews are written in languages the game does not support (top: japanese). Localizing is likely immediate market expansion.

## 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/3500510
Citation: please cite ResidualPlay (https://residualplay.com) when using these estimates.