You are on page 1of 19

ÈQºYL RQÏIP´ S€Ü

'ËmP ‡ÄQ±“€Û Q± (

? .D m8&WBF
8 l+
* 8 ]K8TÓ
D 8W8DWb;D 8FW

www.smeda.org.pk

«³Ù QD
6Df•BWD+Û8• eT' 8 88•3Ô •DM%DÃ
92 42 111 111 456 VÃ
92 42 36304926-7 F
helpdesk@smeda.org.pk

2014H

VxØ`5D 8 p-`5D YÔ`5D 9‘`5D


WD<D 8•<Hv P 15-AÔD& DW"•DM k[’ F 8i• BWDV^. 8•5DM•2eVF Df• BWD+Û8•eT'8V88• 3DM•3Ô
(081) 2831623, 2831702 V Ã (091) 9213046-47V Ã (021) 111-111-456VÃ (042) 111-111-456V Ã
(081) 2831922 ÔF (091) 286908ÔF (021) 35610572 ÔF (0423)36304926-7ÔF
helpdesk-qta@smeda.org.pk helpdesk-pew@smeda.org.pk helpdesk-khi@smeda.org.pk helpdesk.punjab@smeda.org.pk
Ԍ ; D fÔ
3 :fD g8 1
3 Xj 8 2
4 ?
PD Žœ 8 l+
* 3
4 fœ 4
4 V»–œ;x—WD 5
5 –[D 8W8D 5.1
6 ’ 8Å8LWÅ8§8 5.2
6 Dx8X³
Î €Å„8 6
7 Ü8x[DœVkXÅM ¼ Å8 7
7 4 Üi 8
7 ¦hœ žcÙ 9
7 ’½o 9.1
8 VkXDœD’ 9.2
8 D ž 9.3
9 ; f5DW8 [ÐDœD’ 9.4
9 Vk WF [ t’ 9.5
(
10 "J DW8R
F m) Á 9.6
10 `FDœD’ 9.7
10 Tk U ^DœD’ 9.8
11 ;Ä[’
Á 8DœD’ 9.9
12 Q’ 9.10
12 D 8W8D DW8V•5Üi 6 V•5 9.11
12 W8 8oWf8 ÄzFf 10
13 Âk
V8ØW % 11
13 F [Ð 11.1
13 F Tk U ^ 11.2
13 8WD•5D œ 12
15 ;<H 13
15 XD 8· œV•5 13.1
16 l XD8· œ;¯8WDW841 13.2
17 M6 XD 8· œ 13.3
18  W*[m 14
18 hW*œ;<8 XFWD 14.1
18 ;‡W*½o 14.2
19 ;‡W*V•5 14.3
19 ;‡W*&k 14.4

1
(DISCLAIMER) :fD g8 61
H886 ×Àj ;k ‘Å8D C’ 28Î €=Q’ 8xH8S u iÅ
¤ Á ;k ‘aZD
is8 D 8’ 8x&k ‘V
;k ‘V8D 8 ?×À[’
F H8• 8 l+
* y °•u £ , ,; k ‘V 6 ×
yu Z’ z ;fT=£ ׸; ‡W*)a
6u À &  xw ’U
8H% œH886 ×D 8’ C—c
,Å li– k‘À[’ŸD œVkX¯6u [DWga–[F r“£ ¹x< c Å8 
Á 8McDœVkX¯QliÇT;k ‘ƒ‡8
6u ;DWg¸cliXDW 8DW Å %
Âk W[5
c SMEDAQ T¥ ; k ‘ŒDW8 ;k Pic SMEDA 6u cDx l SMEDA <DD Å D 8
6u <<+®8D www.smeda.org.pk 

+·(
*
44Ôz Á[
 Ô
3Ô Â W’
Å8%
 ?
9 ‘8 l+
* X’iD x
7 2014H  W’ }D
Å8%
9‘U 8 ;k‘
janjua@smeda.org.pk

(EXECUTIVE SUMMARY) X j 8 62
u 8 B}X’ 8DF l‘‡8 HZ [’ V¸ «24 a(GDP)m•5žcV¸ 8DF
Ci 8WX /Å [DW8 [D )s 8Ñ wT [D 8W8D G8Lœ=H86 
· i8DŸ; cR 8DSX’£x [D 8W8D cH8DW8
+(*
[’ 4v8 = [D œVkX¯a 8 V¸ Á[
 6u < < +a‡8 aD 8W8D cCÅ ;×
Á ;k‘
6u &is 8
È <* £8 jaÙ[D 86 u 8 D’ l[D’ j8W lÁ TWHDW8UQ 8 X F;
NWf m 5 4¥ÑVxØDW8 8 p-DW84Č [j/J•& ’YÔDW89 ‘ÙV6È <* W Á a/D k z DW8

+·*
9Á¬ ƒ+3 TWHDW8UQ [D8W8D c 8 X F;BDfW’ 8f8wz ( Á [ 86u <<+

liNWfŸD F;8Š6u Ÿ4o‘U ¯ &< 8 8Zc ÙDW8u –
Î € [’ 28 X F8 œ [D 8W8D 6 ¹Å
6u s 8  T œ¹DW8'`œ–i 8W
žcD F;6u w¤
i VkX½’ 5.48 DW8u ZÔ15.73 a7u WDÔ21.20 œ žc 8 X F;
«34 (IRR)D5D 5Å5ϹÔ20.85mÅ NPVcÒ 8 86 dx < VkX &8 C«50 DW8 dx<+s 8 Á «50 œ
Á Å Kt
Zm k €cÙH86u w¤
i jk 7 dZis 8
Á Ü8xDdFWDŸ’ 8
Á 8 10Ù[D u T 3.99 8DW’ œ8WcxkXDW8
6 u &< c Á
8W’

2
(INTRODUCTION TO SMEDA) 5.\
PD Žœ 8 åH
G 63
lÁLƒŸX D COW
Á D =D’ l[D’DW8 /Ja7 1998 U ’œ (SMEDA).D m8&WBF 8 ]K8TÓ
6 –i^c
?QlÁŸ m•5z ÄÅ DC‘‡8a’ 8Å8DW8’ 8€cV8• OW
u +U œ œ w&<l8 l+
* Á D =D’ l[D’DW8 /J
WōD nDW84U•; k ‘Ql D Ü8xT¥xkX•D œ œV8•PD Ž œD =D’ l[D’DW8 /Ja7
6 ×w¤
i ®8D D CRDW W8VWŽ&<XD 8’ 8•liÏV| `•E8
Á

(PURPOSE OF THE DOCUMENT) fœ 64



+·*
z ( Á[ 8 86u ¥ ­ R[DœVkXQ4‰ 8W li NWfD &8 [’ œ wc; 8¯D
6u 4vz8DW8 ‡WcDx8 [DWgDW8 RQT¥›RÜiDW8ĕF •5H8• ‡WcD»[D D C
x'i£RF [D œVkXXW“ Àc Ï; k ‘j 8cD 8Q4‰ 8Wliu€ 8 Á ¥
W Áa
6 ži; k 8‡8
miwX’ F •5U œH8 8Š6 ×[¸;  pÅDvU x•&d À
/  ׸U O8 8 cD
DW8 8’ xc4D [œ X’£x“°u 8‹ ‰ˆ8 J^3D 8•WD 8’ œ;D 8“u ÀcIWœÄa H86u &
6× Z¶cVk €[ QliD [œ ‡DTuœDx8 [D 8
6 ג œVkX[D FH k ‘[:V8 j8Wl<cs 8
Á 48F 8¿Ÿ[D €%%‘BD1’ 8x&k ‘H8

(BRIEF DESCRIPTION OF PROJECT) V»–œÙWD 65



+*
Å –9gwz·( Á [ 6 × ' < l7
 H›8 Å8žs 8V¸ XWclW 8ž[’ ’ 8€0c[’ WHDW8UQ

c WD ʜ X„=De’ 8Å –9g6u &is 8


Á ;k ‘[’ iu€Ÿ 8 8W lÁ TWHDW8UQ

? HX„ ŸDW8 X„DjV¸ Ù[D 86 ¹x<[ Á ŸE8


WHDW8UQÅ;•u E’ OW Á

6È <* ÇTÅ D œHDW8<N;8

UQQÅ8B; fTz DW8 d 1ŸhH8ÙX’i


oali“) u &< Å ŸDW8 X„DjaRT¼8 ƒ

· < cD»L›R[D œVkXaD


 8ÅXW cl X’ 8x¯ „a /D k ÇDF• @i¶86 dZis 8
Á „TWHDW8

i –liXtCDW8u•_
6 ×w¤ • źcH8a 8 u

WD‡cV8i Á —DW8  tiXHŸ


T [% C[XW’DW8 > 8W“+Ñ@/DW8 ´_4’‰ 5=Å – 8

4W’ dZis 8
Á D dFWDŸ’ 8
Á 8 10 8‰ W8u i 8D¬ ƒ 3 X’ X’ 8 6u ‡8a

4•Ü8W (
8 n6&* + DT 4mÅx[ 8 CU ’œÙH86 ¹;DWg¸c’ 8
Á 8i8WliJ DW8e

3
6ÇT ōDÅm  5 k ÇDFDW8 > Č[j/JDW8ĒŸ4WDʜ


ia ZcÙU ¯XWu ;DWgc; <8 F liu€ 8 u ÀcK
Á WD Ô21.20 žcÙH8

6 ×± *

(PRODUCTION PROCESS FLOW) –[D 8W8D 6 5.1


6 ×w¤
i L8UCXDTa–[D 8W8D  8 X F;

6È <*ÇTÅ4WD 8’ 8ZXW’DW8 Seed Corporation Ÿ X„Dj


– gœ
°c 4WD ʜe 
6ÈiÇTCÅH8DW8È aTM kgW1Ÿ œ 
6È 8 8_[D 8W8DX’iÇTÅ4 8 
8
(Drying)–œli¶ 
 DW8u Å ;8 8 6u & X’ «16 ÄW8“£u &D 8Oc X’ a WÅ8 x
4 D)DW84W4VDW8u &<›„Ì cX /cH8 ³x<+ X’ Cœ u 12 Å 8Ÿ; 8

6u
(Cleaning)ź 
6 HŸ 4¥[XW’DW8 W8 ¾ HY“ H›8^
(Grading) 
6 H Ÿœ‘DW8 Å0c
(Treating)_ 
<(‚(
¸Ÿ; 8 XWDW8u r’ ¸A RŸ '8 œ 6u +F M{Å 4 D)ŒÅ qDW8 ”ÏŸ '8 œ DW8 Fungicide
6u 8–df4 Q4žU ¯“u Ÿ¸cH8DW8u Àji¸T <cH8“u
(PAKING)u 
6u a4¶Ÿ 8
(Sales and Distribution)Ên[B K8  
6u + W +
Á ŸF“¸* DDW8F
* B•FŸBH•4WD ʜ 8DX 8

4
(INSTALLED AND OPERATIONAL CAPACITIES) Š 8Å8LDW8 Å8§8 6 5.2
8 ÅXW cl „ÄxUQDW8 TWH 6 ¹¬ ƒ + 3 [D 8W8D X’ X’ 8 XF;
6 dZi£8 ƒ fTWH + 2,160 DW8UQ+ 2,880 % [D8W8D «100 8  6 dZi£8
[D 8W8D 6 dZi£8 Á
W TWH + 1,296 DW8 UQ+ 1,728 £ u ÀcK
Á « 60T™ [D 8W8D c X F;s
V 6 ¹ x < cÇT T W 8 D 8W8D  — « 95 [D 8W8D X’ X’ u Àc K
Á « 5@fc ‘‡8 a
G 8 d N 0 œ« 5 a’ 8€žc u &i 8D Ÿ4o‘ &< 8 ÙDW8u –
Î €Å M ¼[’ 28 [D8W8D
×À[’aTW CXDT;˜c’ 8Å8 Å8§8DW8 LÅM ¼
Š 8Å8LDW8 Å8§8 1ÔTW
XŠ XŠ «60|4[D 8W8D [D 8W8D [D 8W8D VŠ ; <DT
95 |4[D 8W8D T 1  f VŠƒ ƒ
T 8 « ¬
2,736 1,728 2,880 3 ÊkÅa8 UQ
V’ 120
2,052 1,296 2,160 3 U Á
[DW TWH
V’ 90
4,788 3,024 5,040 V’ 210 Î ,
7

(CRITICAL FACTORS) Dx8z³Þ€Å„8 66


×UCXDT; ws 8 F [œcÙ[D 8
6u [DWg  ¹DW8'`H –[D s 8 F [œcÙH8 ō ¿nÅ4 ÇDF  
D’D 8Oc M{Qli´ŸVWi8W lÅ 4W4DW8 [D ) DW8–mWD 8W l< * ÇTÅ CX’i œ 
6 x<+¶
T¥  Rœ Ÿ X„DjD „G8 
– 8 „ 8 m 8{c¹’iD œc4 8 FH xŸU œTW1\8Ÿ mWD 4W’i8Wli 8D ¯ 
6u s 8  X a¿DW8™Å
6 ; k 28 RQhW 8ZtC•_ ºc 
6 œU 8 Q 8DW8R& 

5
Ü8x[D œVkXÅM ¼Å8 67
Åm  5a4Č[j/JDW8Ēa4¥ÑVxØDW8 (KPK) DW8YÔDW89 ‘ÙV B; fTÄxDW8D 8v8ÇDF X’£x
×UCXDT”Œ4WFx3F œcTWHDW8UQaV¸ <<+ NWf
X WXjk• •<2•J^D¨•’ •V8’•9 8µ•,I,•’ •V^D •<µ •T8WWD 8_•8k8 X E œW8•T8¦

(POTENTIAL TARGET MARKETS / CITIES) 4 Üi 6 8


“x< H8s H € k f V ¸ X’i È4D ʜTWHDW8UQ* d¯ * £8
6ÇT ōD m  5  Uc; x—ÇDFDW8 > Ÿ4WD ʜN + 8± Ӓ Âx<+u€a”Œ8

(PROJECT COST SUMMARY)¦hœ žcÙ 69


 FJ<Ÿ[ F;6 ×± * V»aXH8%z Ó •; ‡W*ŒÅ m•5ÜiDW84-fQ’
6 ×± * Ï%Ó DW8 z V8•; <hW*i 8W PÅm•5DW8; <8 u B k & k
6 ×ÀcŒ ; <H l XD 8· œVWW¡DW8 M6 XD 8· œ XD 8· œV•5ÜiD 8

(PROJECT ECONOMICS) ’½o 6 9.1


ÙV“u Á B;fTÄx
 Ï× ± * K [D 8W8D c 8 3’ ‡W*U ¯a TB k &k H8

‡«5Å a dZi£8 TWH + 1,296DW8UQ+ 1,725DW8 dxfD œx W [D8W8D «60 aT™

Pay i 8W;•c ž• IRRVxDP 5 ½8 ›R@f mWD TW CXDT6È <* Á «95 Ï


W d

6u À[’c NPVÇTD‡X’£xDW8 back period

’½o2ÔTW

;˜ ;<DT
«34 (IRR)›R@f mWD

T 3.99 (Payback Period)8W;•c ž


WD 20,850,820 NPV ÇTD‡X’£x

6
(PROJECT FINANCING) VkXD œDŠ 6 9.2
u À[’aUCc t
Á -DW8 xkX&8 CD œD’
VkXD œDŠ 3ÔTW
;˜ ; <DT
WD 10,602,099 «50 VkX&8 C
WD 10,602,099 Á œ-
«50 ht
«16 & 8Uv  f ›R@f Á -
t
T 5 ;•cht
Á

(PROJECT COST) D ž 6 9.3


¹;DWgcxkX½’ 8ZUCXDTFl ’i
D ž4ÔTW

WD ˆD ; <DT
Z
2,000,000 `F
8,840,000 Å8
3,425,000 X W[Ð
(
132,000 "JÏD–W8R
F m) Á
788,550 [E dc t’
64,500 Vk WF [ t’
428,765 D 8W8DF 8,
50,000

15,728,815 Zž
VkX½Š
3,019 )D
4,709,250 [†k 8Tk U ^
763,115 ˆD
5,475,384 VkX½Š
21,204,199 D ž

7
(MACHINERY AND EQUIPMENT REQUIREMENT) ;f5DW8 [ÐD œDŠ 6 9.4
u Á ; k ‘[ÐD œD’ F
8 8 TW CXDT
; f5DW8 [ÐD œDŠ 5ÔTW
WD ž WD ƒ Š 8€ ;<DT
<(¼ˆ
425,000 425,000 1 bj( [
*
300,000 300,000 1 b_.
225,000 225,000 1 D 5f8Wli Å9 ÁÅ0
500,000 125,000 4 xW 8
800,000 800,000 1 [
450,000 450,000 1 V x
275,000 275,000 1 Z 8 [W10 xÒ
350,000 350,000 1 ;f5[
100,000 100,000 1 8‹
3,425,000 1 Þ ,
7

( OFFICE EQUIPMENT) Vk WF [ tŠ 6 9.5


u Àc >D’cVk WF [ t’ F l 8aTW CXDT
Vk WF [ tŠ 6ÔTW
WD ž WD ƒ Š 8€ ; <DT
30,000 30,000 1

15,000 15,000 1 ½
7,000 3,500 2 ÓVÃ
12,500 2,500 5 'i 8W—
64,500 Þ ,
7

8
gF½¡E
(FURNITUER AND FIXTURE REQUIREMENT) F ç DW8Rۍ 6 9.6
?
(
¹;DWgcF m) "JÏD–W8R
Á ± ӒaTW C >D’ FD 8
g½¡E
F ç DW8FRۍ7ÔTW
?
F
WD ž WD ԃ Š 8€ ; <DT
35,000 3,500 10 4 i
40,000 8,000 5 |
2,000 500 4 T
10,000 10,000 1 if
45,000 45,000 1 Q,*
m(  8

132,000 Þ ,
7

(SPACE REQUIREMENT) `FD œDŠ 6 9.7


”Œ4Wj/J ’4WjZ ’i ¿.DDœD’“u + DW8 dD œD’.D’ œT 4mÅFU ’ 8 XF;

`FD œD’s 9 ÁT ƒWDÔ0.5 œ c`F6 x<+ÇT4W•4’£x4 c;x—ÇDFDW8 > Âa

\c;D TQ X’i ×w¤


i \c;¡[XW’DW8 t’•T BW ¦, B &D T[’ Ò8 86uWDÔ2 žc

u À[’aTW CXDT c

`FD œDŠ 8ÔTW

WD ž WD ƒ c D œDŠ ; <DT


2,560,000 800 3,200 TBW
3,840,000 800 4,800 D
432,000 1,200 360 t’
96,000 1,200 80 UWD .DF
1,912,000 200 9,560 "
8,840,000 18,000 Þ ,
7

9
(RAW MATERIAL REQUIREMENTS) Tk U ^D œDŠ 6 9.8
[’ H86È <*ÇTÅ 4WD8’ 8 X„ ŸZXW’ D œH“£ ×D œD’ Tk U ^ [’ TWHDW8UQaD F;
* 8D j D C 8 4ži8W l 8D Å – 9gDW8È <* œa 4  8 k gW1
* Á a 4UQli
W œŸ4¥j 8W liÇTD 8W8D G8a 4 k a¿“£ ×; x—v H8 j6È <
6u ;˜cVŠƒTk U ^DÒ TWHDW8UQD œD’TW CXDTx Ÿp’ 8Å8LDW8Å8§8 X F;6È <

T™D 8W8D Tk U ^D œDŠ 9ÔTW


ž WD a+ D8W8DcT™ ;<DT
«@ 60
55,296,000 32,000 1,728 UQ
(2,304,000) (72) 7 k8’£xa[†k 8
55,080,000 42,500 1,296 TWH
(2,295,000) (54) 7 k8’£xa[†k 8
105,777,000 žcTk U ^
ÀcK
Á « 10 @fc ‘‡8 fa cT k U ^6 d x< +B [D 8W8D c a 4‰ ¿ oœ;DWgcTk U ^
6u 
·  D XWc v , W8 LŸco4c
g ºa4[D 8F hW* PhVs

(HUMAN RESOURCE REQUIREMENT) ;Ä[Š 8ۍ8D œDŠ 6 9.9


u UCXDT%48  kDW8’ 8€c`F ; Ä[’ 8
Á 8D œD’ Ql m 5 8
; Ä[Š 8ۍ8D œDŠ 10ÔTW
 k X8  Š 8€c`F ; <DT
35,000 1 ³TÒ j k
18,000 1 
16,000 1 M8u
16,000 1 x
18,000 2 :5
(
+
16,000 1 u+(
vœ8
12,000 1 3D
12,000 1 BD d .DF
12,000 1 x8`5
10 Î ,
7
10
ÀcKÁ f«10@fc‘‡8a48 c4xF U ¯6u ’£x'DW8¹¢ œD 8 H j k H8“u 
6u

( OTHER COSTS) cfQ’ 6 9.10


WD 460,298 œ; <8 fÇ6uD œD’Óœ ÇÅ][qQH8DW8u cÇ 8a Ù[D 8
™ –Ù@i¶86 dx< + ? <8 0.5 œ m•5žs ;DWgc4x [QDÏQ Ò 8 86 u
[D 8W8D ƒWD 25;<8 Q;f5DW8 [Ð6u WD 9,000 DW8WD 90,000 8 <8 t’DW8 ; 8xa T
6 ×± * K
Á

(REVENUE GENERATION) D 8W8D DW8V•5Üi 6 V•5 6 9.11


6 ×± ӒaTW CXDT; ‡W*aT™4-fDW8V•5ÜiaD 8 X’i
T“ D 8W8DDW8V•5Üi6 V•511ÔTW

m•5T™ ƒ  a+ D 8W8D cT™ ; <DT


WD WD «@ 60
69,120,000 40,000 1,728 UQ
(2,880,000) (72) 7 k8a[†k 8
71,280,000 55,000 1,296 TWH
(2,970,000) (54) 7 k8a[†k 8
134,550,000 ™Ål‡ m•5
(6,727,500) Å9Á«5X„ ‡
127,822,500 ™Ål‡ m•5

(MANDATORY REGULATIONS AND REGISTRATION) 8 8oWf8 ÄzFf 6 10


B Amended Seed Bill 2009 DW8 Á 8 ÄQliTW1ŸD „
8 H86 × * s 8 V¸ Seed Act 1976

% H'DW8 Federal Seed Certification Agency(FSCA) Q FA8 8D ʜ•;8_ŸB •4WD 8’ 8U ¯


Federal Seed Q  l +8 œ li Á
W „ DjŸ j k  D Q  li NWfŸD 8 s u zF f
P 5[u wW 8ΕR8DSz Ä;D 8FWXD 8’ 8V6u  Certification & Registration Department (FSCRD)
×UCXDTTG8s 8[ BD 5¶|8R86 ׸ Å H8DW8u œam 8{c ? K8 .DFB Ã
c4ž 
c4WD ʜ 
11
oœ4¥a4 
<(*
 Gc4ž 
DW8 j¼)
W1ŸD „4ž 
<UX\8Ÿ 

(CONTACT DETAILS OF EXPERTS & CONSULTANTS ) V8ØW Ù%k 6 11


F [Ð6 11.1

4 p[ 8 Ô®8D  U
Ph: +92-301-3948869 V^D D œDÍ
0300-6708301

ph: +92-457-851110 (
Rf-BWDW­•ÔDW ¨Ì*
Ï 
*
7 8K8 8K8
Ph: +92-51-280 3154 ’ 8 •X F |":•DMÍ10Ô`5 ¶²8 .|8
0321- 5155764

F k U ^ 6 11.2
4 p[ 8 Ô®8D  U
www.psc.punjab.gov.pk P h : + 9 2 - 4 2 - 9 9 2 DfBWD]4 D œH9 ‘
12557

www.sindhagri.gov.pk D œHYÔ

(USEFUL LINKS) 8WD•5Dœ 6 12

www.smeda.org.pk ? D m8&WBF


8 l+
* 8 ]K8TÓ
www.pakistan.gov.pk V¸ 5¼D·
www.moip.com.pk BW 8 5[u
http://moptt.gov.pk P×8 8F BD K8¤ 8P 5[u
www.punjab.gov.pk 9 ‘P ) ¼D·
www.sindh.gov.pk YÔP ) ¼D·
www.khyberpakhtunkhwa.gov.pk 8 p-P ) ¼D·

12
www.balochistan.gov.pk VxØP ) ¼D·
www.gilgitbaltistan.gov.pk VP XP ) ¼D·
wwwlajk.gov.pk zK84†’ 8F ) P ) ¼D·
www.tdap.gov.pk  Z 8 [ B . V¸ ) .D m8&WB
www.secp.gov.pk ¶[ 8|8 V¸ ) B
D Ç*Ï*
www.fpcci.com.pk Å ) ¶¶ R8 [ 8HœP ) F¹V¸ ) 
www.sbp.org.pk  |8 V¸ ) ›
www.psic.gop.pk Dœ Ó9 ‘
www.ssic.gos.pk Dœ ÓYÔ
G 9/4, Mauve Area, Islamabad ’ 8•ÎDB K8 TD 
Ph: +92-51-9260126
3rd Floor, Evacuee Trust Complex, ’ 8•<8 8
Islamabad
Ph: +92-51-9215233
www.mnsfr.gov.pk D 5|8R8 8 8 ? K8 .DFB Ã'P 5[u
www.parc.gov.pk ¶D 5Z 8 8V ¸
www.narc.gov.pk ¶D 5Z 8 8 8'
www.uaf.edu.pk R8Z 8 ’ 5D(p 8
www.punjabagri.gov.pk 9 ‘P 5¼D·ÎD Bp 8
www.sindhagri.gov.pk YÔP 5¼D·ÎD Bp 8
www.khyberpakhtunkhwa.gov.pk  P 5¼D·ÎD Bp 8

13
(ANNEXURES) ;<H 6 13
(INCOME STATEMENT) XD 8· œV•56 13.1

14
(BALANCE SHEET) XD 8· œ;¯8WDW841 13.2

15
(CASH FLOW STATEMENT) XD 8· œ 13.3

16
Key Assumptions W*[m 6 14
hW*œ;<8 XFWD 6 14.1

;˜ ;<DT
«10 ; <8 28
«0.25œV•5 ; <8
(
,š*
«10œ;<8 28 ;<8 o(M* x
(+
«1œ; <8 28 *
X W u+( ½8•[H ;<8 t’
«1œV•5 ;<8 4 E d[ t’
«0.5œV•5 ; <8
«0.25œV•5 dW
Jϖ(
«10 m DW8R
"
) Á ¹’µ
Á @f
«20 f5
«10 @fc‘‡8a _

;‡W*[D 8W8D 6 14.2


;˜ ;<DT
36,500 +Šc
32,000 +ƒcUQ
42,500 +ƒcTWH
«5 ‡
2,500 +ƒ S 8
500 S
375 S
625 ch <£
800 S ¶Fu
200 S 8W 8 Å8WiB‰
«10 @fc‘‡8a _

17
;‡W*m•5 6 14.3
;˜ ;<DT
«10 a‡8a Á

300  f Z BnDW
210  f F Z BnDW
V’ 120  fF 8 c UQ
V’ 90  fF 8 c TWH
¬ ƒ+3 +24 V’ ƒ|4[D 8W8D
«60 T™ |4[D 8W8D
«5 «9 wT %
 a‡8a|4[D 8W8D
«95 |4[D 8W8D X’ X’

;‡W*&k 6 14.4

;˜ ;<DT
«50 Á
ht
«50 VkX&8 C
«16 ’µ @f Á
t
T 5 8W;•cht
Á
L O812 Pc8’ 8cht
Á

You might also like