ABCDEFGHIJKLMNOP
1
2
遊戲單價Steam抽成雜費(稅、退費、匯率)
3
NT$30030.00%25.00%
4
Steam抽成後稅後收入
5
NT$210NT$158
6
發行商抽成開發者抽成
7
30.00%70.00%
8
NT$47NT$110
9
發行商投入成本開發者投入成本
10
NT$3,000,000NT$10,000,000
11
發行商回收款
12
NT$1,500,000
13
14
不計算發行商回收款，雙方的收入：
15
賣出套數 10,000 20,000 30,000 40,000 50,000 60,000 70,000 80,000 90,000 100,000 123,456
16
稅後總收入NT$1,575,000NT$3,150,000NT$4,725,000NT$6,300,000NT$7,875,000NT$9,450,000NT$11,025,000NT$12,600,000NT$14,175,000NT$15,750,000NT$19,444,320
17
發行商收入NT$472,500NT$945,000NT$1,417,500NT$1,890,000NT$2,362,500NT$2,835,000NT$3,307,500NT$3,780,000NT$4,252,500NT$4,725,000NT$5,833,296
18
開發者收入NT$1,102,500NT$2,205,000NT$3,307,500NT$4,410,000NT$5,512,500NT$6,615,000NT$7,717,500NT$8,820,000NT$9,922,500NT$11,025,000NT$13,611,024
19
20
21
計算發行商回收款，雙方的收入：
22
賣出套數 10,000 20,000 30,000 40,000 50,000 60,000 70,000 80,000 90,000 100,000 123,456
23
稅後總收入NT$1,575,000NT$3,150,000NT$4,725,000NT$6,300,000NT$7,875,000NT$9,450,000NT$11,025,000NT$12,600,000NT$14,175,000NT$15,750,000NT$19,444,320
24
發行商收入NT$1,522,500NT$1,995,000NT$2,467,500NT$2,940,000NT$3,412,500NT$3,885,000NT$4,357,500NT$4,830,000NT$5,302,500NT$5,775,000NT$6,883,296
25
開發者收入NT$52,500NT$1,155,000NT$2,257,500NT$3,360,000NT$4,462,500NT$5,565,000NT$6,667,500NT$7,770,000NT$8,872,500NT$9,975,000NT$12,561,024
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40