# City Supermarket Simulator

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

- Steam appid: 3614600
- Developer: FunPlay Dev
- Publisher: FunPlay
- Released: 2025 · Genre: Casual · List price: $9.99
- Deal grade: B (A = dormant with >=$5k/mo opportunity, D = low signal)
- Est. net residual revenue: $190 to $285 per month (mid $237)
- Opportunity score: $320/month at x1.35 dormancy multiplier
- Est. lifetime owners: 1.0k · Est. lifetime net revenue: $3.4k
- Review sentiment: 79% positive across 38 reviews (32 from Steam purchases)
- Review velocity: 2.8 reviews/month (6-month average)

## Why it's flagged

- Developer silent for 13 months
- Studio quiet across its whole catalog
- Last build shipped 13 months ago

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

| Stage | USD/month |
|---|---|
| Gross storefront sales | $431 |
| After VAT / sales tax (-13% blended) | $375 |
| After refunds (-9.5% median) | $339 |
| Net to developer (after Steam 30%) | $237 |

## Monthly review counts, oldest to newest (7 months)

13, 6, 5, 1, 2, 2, 1

## Estimated acquisition range

$5.7k to $11.4k (2-4x the trailing net annuity of $2.8k/year). Same error range applies.

## Markets by review language

- german: 17%
- english: 63%
- russian: 3%
- japanese: 3%
- french: 13%

## 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/3614600
Citation: please cite ResidualPlay (https://residualplay.com) when using these estimates.