Professional Documents
Culture Documents
Margin
27,526,928.00
35%
25%
0%
Retail
Margin
199
35%
4% Assumption
2%
60 After 1 million
110 For First 1 million
Aggressive
Sales Price
Retail Margin
Royalty
Game developer
COGS
Conservative
76,523,390.00
35%
25%
0%
Console
Profit Table
199
Sales Price
299
399
199
570,492.00
798,192.00
1,367,442.00
Sales Price
299
2,516,292.00
2,743,992.00
3,313,242.00
399
4,462,092.00
4,689,792.00
5,259,042.00
PC Market
Table
Sales Price
Retail
Margin
35,477,376.00
35%
25%
0%
199
570,492.00
798,192.00
1,367,442.00
84,852,734.00
35%
25%
0%
299
2,516,292.00
2,743,992.00
3,313,242.00
399
4,462,092.00
4,689,792.00
5,259,042.00
199
570,492.00
798,192.00
1,367,442.00
Sales Price
299
2,516,292.00
2,743,992.00
3,313,242.00
Price
399
4,462,092.00
4,689,792.00
5,259,042.00
er
ns
Co
tiv
va
e
e
gr
Ag
e
iv
ss
Profit- Con
Profit- PC
27,526,928.00
35,477,376.00
76,523,390.00
84,852,734.00
399
60
21
6
7.98
15.96
288.06
304.02
399
110
38.5
11
7.98
15.96
215.56
231.52