Profit Share Calculator

MD & VP pay · scenario model

Opening AUM

85.00Cr

As per file

Closing AUM

90.00Cr

Growth: 5.9%

KPI score

Above 70%

85%

Capped at 120%

Adj. PAT

0.47Cr

Base scenario

What does the formula say?

Profit cap × KPI score, with minimum profit hurdle

MD pay computation

₹

VP pay computation

₹

Scenario comparison

How PAT and pay change across scenarios

PAT & pay under each scenario

₹ Cr / ₹ Lakhs

Pay components

2 rows

Role↓	Profit cap	KPI score	Gross before cap	Cap	Final pay
VP	₹10,00,000	85%	₹5,95,000	₹8 L	₹5,95,000
MD	₹10,00,000	85%	₹8,50,000	₹12 L	₹8,50,000

Rules from MD/VP file

9 rows

Rule↓
60000
1000000
100000
1.2
0.7
0.05
0.03
{"pat":0.4,"aum_growth":0.2,"roa":0.15,"opex":0.15,"gnpa":0.1}
{"pat_min":1000000,"roa_min":0.015,"opex_max":0.12,"gnpa_max":0.02}