PANAN, LLC

Joliet · IL · 6 terminals

IGB license 220701386

Efficient floorMomentum +20%YoY +32%

Your performance · September 2024

NTI

$16,296

net terminal income · this month

Win per unit

$91

per machine · per day

Terminals

machines in service

Annual NTI

$145,309

trailing 12 months

The four numbers operators read first

NTI / machine

$2,716

monthly · per terminal

state median $3,713/mo

37th pct of 8,407 IL floors

#54 of 90 in Joliet

Hold

11.2%

this month

state median 9.2% · above

82nd pct of 8,407 IL floors

79th pct of 90 in Joliet

Cycle rate

2.84×

this month

state median 2.85× · engagement

49th pct of 8,407 IL floors

59th pct of 90 in Joliet

Play / machine

$24.2K

monthly · per terminal

state median $41.8K/mo

29th pct of 8,407 IL floors

36th pct of 90 in Joliet

Against floors your size (6+ terminals, 6,210 of them), your NTI/machine is −$1,888/mo vs the $4,604 peer median — bucketing by size keeps a small bar from being measured against a big one.

Where the money goes (September 2024)

NTI this month

$16,296

Gaming tax

−$5,704

After tax

$10,592

Your take-home

$5,296

your 50% this month

Illinois law fixes the after-tax split at 50/50 and bans any deviation (230 ILCS 40/25(c)) — about $5,296 to you and $5,296 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 — 37th percentile of 8,407 Illinois floors this month

In Joliet — #54 of 90 floors by NTI/machine (your own neighborhood, the fairest like-for-like)

Among floors your size (6+ terminals) — 27th percentile of 6,210

The Floor — you among your Joliet peers89 peer floors

play per machine →

your floor a Joliet peer (anonymized) statewide median

3 peer floors sit beyond the axis range and are drawn at the edge — shown, never dropped.

Each grey dot is another Joliet floor for the same month, shown without identity. The dashed lines are the statewide medians — which quadrant you land in is the positioning above, drawn out.

Trend

Net terminal income by monthpeak $23,134

2022

2023

2024

latest month up vs prior down vs prior Joliet median ($23,134)

Cycle rate by monthlatest 2.84× · state median 2.85×

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 $91 · Joliet median $142

your WPU (per machine, per day) Joliet median WPU

Hold % by monthlatest 11.2% · state median 9.2%

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: August → September moved −3% this year vs +71% a year ago — so a normal seasonal dip isn't mistaken for a real decline.

Your town's market

Joliet's total gaming income is +11% year over year (trailing 3 months vs the same 3 a year ago).

Your own floor is +32% over the same-month-last-year comparison — holding up as well as or better than the town around you.

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)

$91/day

per machine · per day · Joliet median $142/day · −36%

At the Joliet median this floor would add roughly $112,012 a year.

WPU momentum

+26%

last 3 months $86/day vs prior 3 $69/day

Seasonality

March peak

strongest March ($15,163 avg) · softest October ($8,879 avg)

Revenue steadiness

variable

±28% month-to-month swing, trailing 12

Year over year

Your NTI is −2% down year over year.

Your Location

−2%

$145,309 vs $148,340 (last 12 months vs the prior 12)

The market

Not enough county history

Takeaways

•Each terminal earned about $2,716 in September 2024 — the 37th percentile of 8,407 Illinois floors that month. Per-terminal NTI is the number operators judge a floor on, because it strips out how many machines you run.

•Within Joliet, that's #54 of 90 floors by per-terminal earnings — the fairest like-for-like, since neighbors share the same foot traffic and economy.

•Hold — the share of money played that the floor keeps — was 11.2% — above the 9.2% 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 2.84× 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 $5,704 in gaming tax, September 2024's income is split 50/50 with your operator by law (230 ILCS 40/25(c)) — about $5,296 to you. Neither side can move that split, which is why operators here compete on service, not money.

•Recent momentum is building — +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 September 2024 report detail

Amount played

$145,177

Amount won

$128,881

Net wager

$16,296

Funds in

$51,035

Funds out

$34,739

Net terminal income

$16,296

NTI tax

$5,704

State share

$4,865

Municipality share

$839

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