Scenario output Live
12-month modeled results · updates instantly as you change assumptions
Initial capital—
12-month gross disbursal—
Modeled Month 12 AUM—
Cumulative modeled profit——
Modeled monthly scale
AUMGross disbursal
Summary
Loan-equivalent customers—
Modeled interest income—
Processing fees incl. GST—
Average monthly disbursal—
Month 12 profit / loss—
Month-wise schedule
All amounts in ₹ Cr unless statedFigures are modeled estimates. The source document states that cumulative modeled
profit is not IRR, ROE or a guaranteed return, and that the current model excludes separate
corporate overhead, income tax and the final fee split between the NBFC and Monevia.