ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
The first year after the release of the game
2
Game Edition
the price of a copy of the game
Number of copies purchased
Profit without taxationAfter taxes 2.5%
(Cyprus IT)		Total earningsInvestor's shareThe company's share
3
Basic 15$250 0003 750 000$93 750$
4
General 25$150 0003 750 000$93 750$
5
VIP 35$75 0002 625 000$65 625$
6
Premium 50$25 0001 250 000$32 250$
7
8
Total copies sold11 375 000$285 375‬$11 089 625$7 762 738$3 326 887$
9
500 000
10
11
The second year after the release of the game
12
Game Edition
the price of a copy of the game
Number of copies purchased
Profit without taxationTotal earnings
13
Basic15$500 0007 500 000$187 500$
14
General25$265 0006 625 000$165 625$
15
VIP35$165 0005 775 000$144 375$
16
Premium50$70 0003 500 000$87 500$
17
18
Total copies sold23 400 000$585 000‬$22 815 000‬$15 970 500$6 844 500‬$
19
1 000 000
20
21
In the third year after the release of the game
22
Game Edition
the price of a copy of the game
Number of copies purchased
Profit without taxationTotal earnings
23
Basic15$1 000 00015 000 000$375 000$
24
General25$500 00012 500 000$312 500$
25
VIP35$350 00012 250 000$306 250$
26
Premium50$150 0007 500 000$187 500$
27
28
Total copies sold47 250 000$1 181 250$46 068 750‬$32 248 125‬$13 820 625$
29
2 000 000
30
31
In the fourth year after the release of the game
32
Game Edition
the price of a copy of the game
Number of copies purchased
Profit without taxationTotal earnings
33
Basic15$1 250 00018 750 000$468 750$
34
General25$1 000 00025 000 000$625 000$
35
VIP35$500 00017 500 000$437 500$
36
Premium50$250 00012 500 000$312 500$
37
38
Total copies sold73 750 000$‭1 843 750‬$71 906 250$50 334 375$21 571 875$
39
3 000 000
40
41
In the fifth year after the release of the game
42
Game Edition
the price of a copy of the game
Number of copies purchased
Profit without taxationTotal earnings
43
Basic15$1 500 00022 500 000$562 500$
44
General25$1 250 00031 250 000$806 250$
45
VIP35$750 00026 250 000‬$656 250$
46
Premium50$500 00025 000 000‬$625 000$
47
48
Total copies sold105 000 000$2 650 000‬$102 350 000$71 645 000$30 705 000‬$
49
4 000 000
50
51
52
Total copies sold in 5 years
Tax-free for 5 years
Taxes for 5 years
Total earned in 5 years
The total profit of the investor in 5 years
The total profit of the company in 5 years
53
10 500 000260 775 000‬6 545 375‬254 229 625$177 960 738$76 268 887‬$
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100