A reasonable indicative model — not a sales projection. Defaults reflect what we see in production telco × bank deployments. Adjust the inputs on the left; the outputs on the right re-compute live. Everything runs in your browser. No values leave the page.
It is an indicative model for a partner-led Wave-1/Wave-2 telco × bank deployment in an EU-equivalent regulatory environment, with ARPU benchmarks taken from production Coreal-powered programs and from public BaaS data.
It is not a sales projection, a financial forecast, or a fairness opinion. Real outcomes depend on regulatory posture, sponsor-bank terms, telco data-sharing scope, FX, churn and operational discipline. Treat the numbers as order of magnitude, not a target.
Bring this page to a 4-hour working session — we will walk through the assumptions and tighten them against your specific market, sponsor and product mix.