🔁 Calculator

RevShare simulator

See how the deduction stack and carryover policy change a nominal revenue share.

Run the calculator

Inputs stay in your browser

Deduction preset

Defaults are market midpoints from illustrative assumptions: admin 20%, payment 5%, chargebacks 1%, bonuses 12% [illustrative example, dated 2026-08-11]. Enter the percentages from your own program's T&C; editing any deduction field flips the preset to Custom.

Paying players

Deposit / player, $

GGR method

Loss share, %

Deduction stack (% of GGR)

Admin fee

Provider

Bonuses

Chargebacks

Payment fee (dep + wd)

RevShare rate

21.5%

effective rate — your payout as a share of GGR, against a nominal 40.0%

Payout (base)

$1,066

Pessimistic

$701

GGR -20%, admin +5pp

Optimistic

$1,470

GGR +20%, admin -5pp

GGR

$4,950

100%

Admin fee

−$990

20.0%

Provider royalty

−$0.0

0.0%

Bonuses

−$594

12.0%

Chargebacks

−$49.5

1.0%

Payment fee

−$653

13.2%

NGR

$2,664

53.8%

Your payout

$1,066

21.5%

NGR / deposits is 29.6%, outside the 50–65% operator corridor (Illustrative model). On a partner stack that is expected — the gap is the deduction stack, not an error.

Audit a real payout against this nominal rate

Illustrative defaults are illustrative examples dated 2026-08-11. Nothing you type leaves your browser.

How the calculation works

Built-in figures are examples, not benchmarks

NGR = GGR − bonuses − admin − provider − payment fees − chargebacks. Payout = max(0, NGR × RevShare rate).

Reading the result

Start with an illustrative deduction stack, then replace it with the percentages from your agreement. Separate modes expose the NGR waterfall, monthly carryover and long-run deal comparison.