Steam Revenue Calculator
Indie · Brazil · Simples Nacional
SCENARIO
▼
Scenario
Pessimistic
Realistic
Optimistic
Projection Period
Week 1
Month 1
Year 1
Wishlists
Price per Copy (USD)
Months of Development
TEAM SPLIT
▼
Team Members
Total
100%
⚠ Total must equal 100%
STEAM FACTORS
▼
Regional Pricing Loss
9.0%
Discounts
20.0%
Refund Rate
6.0%
Steam Cut
30.0%
US TAXES
▼
Sales from USA
35.0%
US Withholding Tax
30.0%
Withholding Credit Applied
Compensado no BR — sem perda líquida
BRAZIL
▼
USD to BRL Rate
Conversion + IOF
2.4%
CONSOLE + PUBLISHER
▼
Enable Console Revenue
Projeção paralela — Steam continua 100% seu
Console Sales vs Steam Sales (%)
35.0%
Console Price (USD)
Platform Cut
30.0%
Publisher Share (% of net after platform)
30.0%
Publisher is US-based
Aplica withholding de 30% sobre vendas dos EUA via console
Console US Withholding
30.0%
BUSINESS
▼
Target Profit (BRL)
Net Profit (Steam)
—
total
Net Profit (Member 1)
—
steam share
Monthly / Person
—
over dev period
You Keep of Steam Net
—
after all deductions
REVENUE WATERFALL
▼
SCENARIO DATA
▼
Wishlist Conversion
—
Week 1 Sales
—
Month 1 Sales
—
Year 1 Sales
—
Estimated Sales (period)
—
STEAM REVENUE CALCULATOR
▼
Gross Revenue
—
− Regional Pricing
—
− Discounts
—
− Refunds
—
− Steam Cut
—
Net Revenue
—
Net Revenue Rate
—
US TAXES
▼
Steam Net Revenue
—
US Revenue (portion)
—
− US Withholding
—
After US Tax
—
BRAZIL — SIMPLES NACIONAL
▼
Gross BRL
—
− Conversion + IOF
—
Annualized Revenue
—
Simples Rate
—
− Simples Nacional
—
CONSOLE + PUBLISHER
▼
Console Sales (est.)
—
Console Gross Revenue
—
− Platform Cut
—
Net after Platform
—
− Publisher Share
—
Your Console Net (USD)
—
− Console US Withholding
—
− IOF + Conversion
—
− Simples Nacional
—
Console Net Profit (BRL)
—
RESULT
▼
Steam Net Profit (Total)
—
Steam Net Profit (Member 1)
—
+ Console Net Profit
—
Total Net Profit
—
You Keep of Steam Net
—
TEAM SPLIT
▼
Monthly Income (dev period)
—
BUSINESS
▼
Profit per Copy (Steam)
—
Target Profit
—
Required Wishlists
—