1
2
3
4
5
6
7
8
9
10
36
30
Sukuk Price
Number of Sukuk
Per Sukuk Profit
Sukuk Holders
NBP
UBL
ABL
MCB
Blue Moon
Abdul Wakeel
Bank Islami
Bank Muslim
Bank Pakistan
Scan Industries
Total Subscription
Sales Proceeds
Gross Profit
Cost
Net Profit & ROI
Price
Arboon
Bank Finance
Installment
Rent
Repayment
Gross Monthly Inc
affordibility
Total Rental
1,000.00
125,000.00
60.00
Amount
20,000,000
10,000,000
40,000,000
30,000,000
25,000,000
125,000,000
132,999,999
7,999,999
500,000
7,499,999
125,000,000
(25,000,000)
100,000,000
2,777,777
222,222
2,999,999
10,000,000
3,000,000
7,999,999
1,060.00
No of Sukuk
20,000.00
10,000.00
40,000.00
30,000.00
25,000.00
125,000.00
6.000
Profit Earn
1,199,999.84
599,999.92
2,399,999.68
1,799,999.76
1,499,999.80
7,499,999.00
Investment
Profit Earn
Total
PAR
1.0
0.5
1.9
1.4
1.2
0.0
0.0
0.0
0.0
0.0
6.0
Total Amount
21,199,999.84
10,599,999.92
42,399,999.68
31,799,999.76
26,499,999.80
132,499,999
125,000,000
7,499,999
132,499,999