Deposit Category Deposits Days Invested Weighted Average Investment (A) (B) (C AXB)

You might also like

Download as xls, pdf, or txt
Download as xls, pdf, or txt
You are on page 1of 3

Deposit Category

3 Months
3 Months

(A)
700,000
2,000,000

(B)
30
30

Weighted
Average
Investment
(C = A X B)
21,000,000
60,000,000

6 Months
6 Months

800,000
400,000

28
28

22,400,000
11,200,000

12 Months
12 Months

3,000,000
600,000

29
26

87,000,000
15,600,000

Weightages
3 Months
6 Months
12 Months

Total Size of the pool


Total Income of the pool
Days Invested
Profit sharing ratio of mudarib
Weightage of the equity

Deposits

Days Invested

0.60
0.70
1.00

7,500,000
50,000
31
20% Mudarib's share
0.75 Depositor's share

10,000.00
40,000.00

Profit Distribution
Average
Balance
(D = C /31)
677,419
1,935,484
2,612,903
722,581
361,290
1,083,871
2,806,452
503,226
3,309,677

Deposits

Average
Balance
(A)

Weightages

(B)

3 Months

2,612,903

0.60

6 Months

1,083,871

0.70

12 Months

3,309,677

1.00

Bank's equity (Remaining)

493,548
7,500,000

0.75

7,006,452
493,548

Wt. Avg.
Liabilities
(C = A X B)

Profit
allocation
(D)

(E=75K * %)

Annualized Return(%)

(F=E/A*365/31*100)

1,567,742

26.10%

10,441

4.70%

758,710

12.63%

5,053

5.49%

3,309,677

55.10%

22,041

7.84%

370,161
6,006,290

6.16%
100.00%

2,465
40,000

5.88%

You might also like