Investors 1 2 3 4 5 NBP ABL HBL FIB UBL Total No Installment Instrument Value Arboon in % Bank Contribution Installment Rental

Affordibility Level Gross Monthly Income Bank Financing Total Rentals Arboon in % Assets Value at End Saving Level Expense Level Bank Profit in % Tenure ANSWER THE FOLLOWING

ROI

Investment

Profit

ROP

1 2 3 4 5 6 7 8 9 10

Syndicate Amount Investor Ration of Investment Price of Equipment Affordibiloty Amount on GMI Finacing Amount Sarif Ratio of Investment Financier Ration of Investment Total paid by Sarif Saving % Expence %

S.N 1 2 3 4 5

25.00

Less Less

1 2 3 4 5 6 7 8 9 10

INVESTOR NAME Mr. Khalid Mr. Muhammad Mr. Ahad Mr.Hasan Mr.Khan Total Capital Sukuk Value Per Sukuk Profit SUBJECT LPO for Mobile ARBOON Rab-al-Maal Tranport Insurance Wharehouse Tax Selling Expense Muccudum Charges Packing Cost price Rab-al-Maal Finance SALE PROCESS Sale price Sale on Discount Total Sale Fab-al-Maal Funds Gross Profit ARBOON Net Profit ANSWER THE FOLLOWING Arboon Amount Finacing Amount Cost Price Sales Expenses Sales Discount Gross Profit Per Share profit Bank Profit Per Share profit Per Sukuk Profit %

AMOUNT INVESTED QUANTITY -

Profit Earned #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! 100.00 Profit in % #DIV/0! #DIV/0! PRICE VALUE #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! -

NO OF SUKUK

Below give investment is made by the following companies in Sukuk Subscription at the Sukuk price of Rs.1000. The Capital structured was invested under Morabaha for the purchase of 800 Computers at a price of Rs.11,000 each. In addition Cost paid Tranport Rs.300, Income Tax500 Selling Exp. Rs400, Clearing Exp.100, Wharhousing Rs.100, Packing Rs.100 800 Computer sold at Rs.15,520 and 200 Computer sold at Rs.15,415. The Net Profit distribute to Sukuk holder according to share of each Sukuk.

Capital Sukuk value Total Sukuk Per Sukuk Profit DISCRIPTION SCAN GROUP DELEX GROUP FEDERAL INC PAKISTAN HOUSE KARACHI COMPANY BMW FORD GROUP SPONSORS TOTAL CAPITAL

10,000,000.00 1,000.00 10,000.00 AMOUNT 500,000.00 1,500,000.00 1,200,000.00 3,200,000.00 1,000,000.00 600,000.00 700,000.00 1,300,000.00 10,000,000.00

TOTAL SUKUK

PROIT EARN

MORABAHA
DISCRIPTION LPO Amount Tranport Income Tax Selling Expenses Clearing Expense Wharehousing Packing Total Sales 1 Sales 2 Total Sales Net Profit QUANTITY PRICE AMOUNT

ANSWER THE QUESTIONS Sale amount of 600 Computer sale amount of 200 Computer Average Sale price Total cost on Purchase price

Net profit Per Sukuk profit

Capital Sukuk value Total Sukuk Per Sukuk Profit DISCRIPTION SCAN GROUP DELEX GROUP FEDERAL INC PAKISTAN HOUSE KARACHI COMPANY BMW FORD GROUP SPONSORS TOTAL CAPITAL

10,000,000.00 1,000.00 10,000.00 233.20 AMOUNT 500,000.00 1,500,000.00 1,200,000.00 3,200,000.00 1,000,000.00 600,000.00 700,000.00 1,300,000.00 10,000,000.00

TOTAL SUKUK 500.00 1,500.00 1,200.00 3,200.00 1,000.00 600.00 700.00 1,300.00 10,000.00

PROIT EARN 116,600.00 349,800.00 279,840.00 746,240.00 233,200.00 139,920.00 163,240.00 303,160.00 2,332,000.00

MORABAHA
DISCRIPTION LPO Amount Tranport Income Tax Selling Expenses Clearing Expense Wharehousing Packing Total Sales 1 Sales 2 Total Sales Net Profit QUANTITY 800.00 800.00 800.00 800.00 800.00 800.00 800.00 800.00 600.00 200.00 800.00 800.00 PRICE 11,000.00 300.00 500.00 400.00 100.00 100.00 100.00 12,500.00 15,520.00 15,100.00 15,415.00 2,915.00 AMOUNT 8,800,000.00 240,000.00 400,000.00 320,000.00 80,000.00 80,000.00 80,000.00 10,000,000.00 9,312,000.00 3,020,000.00 12,332,000.00 2,332,000.00

ANSWER THE QUESTIONS Sale amount of 600 Computer sale amount of 200 Computer Average Sale price Total cost on Purchase price Net profit Per Sukuk profit

9,312,000.00 3,020,000.00 12,332,000.00 1,200,000.00 2,332,000.00 233.20

Pak Air net declared worth is consist of 1,000,000 shares at Rs.100 each. For the expansion program the company invited investement of Rs.25,000,000 and sold equl value of shares. Diring five year period the company declared the profit and loss at (Rs.350,000) Rs.225,000, (Rs.310,000) Rs.450,000 and Rs.520000 After the declaration of profit for 5th year the company buy out its share at prevailing price from the investor and paid price according to the value of the shares.
S.N DISCRIPTION 1 BOND GROUP N.W. 2 BANK MUSLIM 3 BOND GROUP N.W. YEAR 1 PROFIT /LOSS BANK MUSLIM BOND GROUP N.W. YEAR 2 PROFIT /LOSS BANK MUSLIM BOND GROUP N.W. YEAR 3 PROFIT /LOSS BANK MUSLIM BOND GROUP N.W. YEAR 4 PROFIT /LOSS BANK MUSLIM BOND GROUP N.W. YEAR 5 PROFIT /LOSS BANK MUSLIM BOND GROUP N.W. AMOUNT IN WORTH PRICE OF SHARE SHARES HELD PROFIT & LOSS

1 2 3 4 5

ANSWER THE FOLLOWING QUESTIONS What is the financing amount What is the total Profit earned by Bank Muslim What is the Profit & Loss Ratio of Bank Muslim against financing What is the buy back price of each share Wxplain step by step process of this transaction and give defination of Musharks Financing.

Answers

S.N

DISCRIPTION 1 BOND GROUP N.W. 2 BANK MUSLIM 3 BOND GROUP N.W.

AMOUNT IN WORTH 100,000,000.00 25,000,000.00 75,000,000.00 (350,000.00) 250,000.00 750,000.00 225,000.00 250,000.00 750,000.00 (310,000.00) 250,000.00 750,000.00 450,000.00 250,000.00 750,000.00 520,000.00 250,000.00 750,000.00

PRICE OF SHARE 100.00 100.00 100.00 PRICE 100.00 (0.35) (0.35) 99.65 0.23 0.23 99.88 (0.31) (0.31) 99.57 0.45 0.45 100.00 0.52 0.52

SHARES HELD 1,000,000.00 250,000.00 750,000.00 PROFT/LOSS 99.65 24,912,500.00 74,737,500.00 99.88 24,968,750.00 74,906,250.00 99.57 24,891,250.00 74,673,750.00 100.02 25,003,750.00 75,011,250.00 100.52 25,130,000.00 75,390,000.00

PROFIT & LOSS

YEAR 1 PROFIT /LOSS BANK MUSLIM BOND GROUP N.W. YEAR 2 PROFIT /LOSS BANK MUSLIM BOND GROUP N.W. YEAR 3 PROFIT /LOSS BANK MUSLIM BOND GROUP N.W. YEAR 4 PROFIT /LOSS BANK MUSLIM BOND GROUP N.W. YEAR 5 PROFIT /LOSS BANK MUSLIM BOND GROUP N.W.

(87,500.00) (262,500.00)

(31,250.00) (93,750.00)

(108,750.00) (326,250.00)

3,750.00 11,250.00

130,000.00 390,000.00

1 2 3 4 5

ANSWER THE FOLLOWING QUESTIONS What is the financing amount What is the total Profit earned by Bank Muslim What is the Profit & Loss Ratio of Bank Muslim against financing What is the buy back price of each share Wxplain step by step process of this transaction and give defination of Musharks Financing.

Answers