IL
Try the demo
← Look up another Location

Chubby Bullfrog Bar and Grill, LLC

West Dundee · IL · 5 terminals
IGB license 170703234
Efficient floorMomentum −20%YoY −26%

Your performance · July 2022

NTI
$11,692
net terminal income · this month
Win per unit
$75
per machine · per day
Terminals
5
machines in service
Annual NTI
$164,612
trailing 12 months

The four numbers operators read first

NTI / machine
$2,338
monthly · per terminal
state median $3,763/mo
31st pct of 7,831 IL floors
Hold
8.8%
this month
state median 8.6% · above
53rd pct of 7,831 IL floors
Cycle rate
2.66×
this month
state median 2.97× · engagement
16th pct of 7,831 IL floors
Play / machine
$26.6K
monthly · per terminal
state median $44.7K/mo
28th pct of 7,831 IL floors

Against floors your size (4–5 terminals, 2,308 of them), your NTI/machine is +$159/mo vs the $2,180 peer median — bucketing by size keeps a small bar from being measured against a big one.

Where the money goes (July 2022)

NTI this month
$11,692
Gaming tax
−$3,975
After tax
$7,717
Your take-home
$3,858
your 50% this month

Illinois law fixes the after-tax split at 50/50 and bans any deviation (230 ILCS 40/25(c)) — about $3,858 to you and $3,858 to your operator this month. Neither side can move that split. That's the whole point of The Gameset: since the money is set by statute, operators compete for your floor on service — games, cabinets, refresh cadence, response time — not on dollars.

Where your floor stands

Efficient floor

You earn a strong hold from steady traffic — the lever here is drawing more play, not squeezing the machines.

What an operator sees: An operator sees a well-run, efficient floor — attractive, with upside if foot traffic can be grown.

NTI/machine — 31st percentile of 7,831 Illinois floors this month
Among floors your size (4–5 terminals) — 53rd percentile of 2,308

Trend

Net terminal income by monthpeak $22,030
2021
2022
latest month up vs prior down vs prior
Cycle rate by monthlatest 2.66× · state median 2.97×
your cycle rate state median

Cycle rate is a leading indicator: when players start cycling their money fewer times, it usually shows up here before it shows up in NTI — an early read on floor health for you and for an operator.

Win per unit by monthlatest $75
your WPU (per machine, per day)
Hold % by monthlatest 8.8% · state median 8.6%
your hold state median hold

These are the two series a service change shows up in. Fresher titles and faster response tend to move win per unit first; hold follows the game mix. Both are your own numbers against a neutral market line — not a verdict on anyone.

Seasonality check: June → July moved +3% this year vs −7% a year ago — so a normal seasonal dip isn't mistaken for a real decline.

Your town's market

West Dundee's total gaming income is +2% year over year (trailing 3 months vs the same 3 a year ago).

Your own floor is −26% over the same-month-last-year comparison — the town's tide explains part of the move; it isn't all your floor.

A deeper operator read

The same history, cut the way a Terminal Operator cuts it when they decide how hard to compete for your floor.

Win per unit (WPU)
$75/day
per machine · per day · daily win rate per machine
WPU momentum
−36%
last 3 months $63/day vs prior 3 $98/day
Seasonality
November peak
strongest November ($22,030 avg) · softest December ($7,640 avg)
Revenue steadiness
volatile
±33% month-to-month swing, trailing 12

Year over year

Your NTI is −26% down year over year.

Your Location
−26%
$11,692 vs $15,716 (vs a year ago)
The market
Not enough county history

Takeaways

•Each terminal earned about $2,338 in July 2022 — the 31st percentile of 7,831 Illinois floors that month. Per-terminal NTI is the number operators judge a floor on, because it strips out how many machines you run.
•Hold — the share of money played that the floor keeps — was 8.8% — above the 8.6% state median. Hold is driven mostly by the games on the floor, which is exactly what an operator brings to the table.
•A dollar cycled through your machines 2.66× before leaving — higher means longer, more engaged sessions. When the cycle rate starts falling it usually shows up before NTI does, so it's an early read on floor health for both sides.
•Efficient floor — You earn a strong hold from steady traffic — the lever here is drawing more play, not squeezing the machines.
•After $3,975 in gaming tax, July 2022's income is split 50/50 with your operator by law (230 ILCS 40/25(c)) — about $3,858 to you. Neither side can move that split, which is why operators here compete on service, not money.
•Recent momentum is softening — −20% against your trailing average.
Ready to see what Operators will compete to offer you?

We'll turn your profile into an anonymized Listing. Operators compete on service — never money.

Create your Listing
Full July 2022 report detail
Amount played
$132,952
Amount won
$121,260
Net wager
$11,692
Funds in
$50,025
Funds out
$38,333
Net terminal income
$11,692
NTI tax
$3,975
State share
$3,391
Municipality share
$585

Source: Illinois Gaming Board monthly video gaming reports. This is public data about your own licensed Location, shown for informational purposes.