Professional Documents
Culture Documents
Seed Processing Unit (Wheat & Rice) - Urdu (Rs 21.20 Million, Sep 2014)
Seed Processing Unit (Wheat & Rice) - Urdu (Rs 21.20 Million, Sep 2014)
? .D m8&WBF
8 l+
* 8 ]K8TÓ
D 8W8DWb;D 8FW
V¸
www.smeda.org.pk
«³Ù QD
6DfBWD+Û8 eT' 8 883Ô DM%DÃ
92 42 111 111 456 VÃ
92 42 36304926-7 F
helpdesk@smeda.org.pk
2014H
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 & Â xw U
8H% H886 ×D 8 Cc
,Å li kÀ[D VkX¯6u [DWga[F r£ ¹x< c Å8
Á 8McDVkX¯QliÇT;k 8
6u ;DWg¸cliXDW 8DW Å %
Âk W[5
c SMEDAQ T¥ ; k DW8 ;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+
* XiD x
7 2014H Â W }D
Å8%
9U 8 ;k
janjua@smeda.org.pk
(EXECUTIVE SUMMARY) X j 8 62
u 8 B}X 8DF l8 HZ [ V¸ «24 a(GDP)m5cV¸ 8DF
Ci 8WX /Å [DW8 [D )s 8Ñ wT [D 8W8D G8L=H86
· i8D; cR 8DSX£x [D 8W8D cH8DW8
+(*
[ 4v8 = [D VkX¯a 8 V¸ Á[
6u < < +a8 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¥ÑVxØDW8 8 p-DW84Ä [j/J& YÔDW89 ÙV6È <* W Á a/D k z DW8
+·*
9Á¬ +3 TWHDW8UQ [D8W8D c 8 X F;BDfW 8f8wz ( Á [ 86u <<+
liNWfD F;86u 4oU ¯ &< 8 8Zc ÙDW8u
Î [ 28 X F8 [D 8W8D 6 ¹Å
6u s 8 T ¹DW8'`i 8W
cD F;6u w¤
i VkX½ 5.48 DW8u ZÔ15.73 a7u WDÔ21.20 c 8 X F;
«34 (IRR)D5D 5Å5ϹÔ20.85mÅ NPVcÒ 8 86 dx < VkX &8 C«50 DW8 dx<+s 8 Á «50
Á Å Kt
Zm k cÙH86u w¤
i jk 7 dZis 8
Á Ü8xDdFWD 8
Á 8 10Ù[D u T 3.99 8DW 8WcxkXDW8
6 u &< c Á
8W
2
(INTRODUCTION TO SMEDA) 5.\
PD 8 åH
G 63
lÁLX D COW
Á D =D l[DDW8 /Ja7 1998 U (SMEDA).D m8&WBF 8 ]K8TÓ
6 i^c
?QlÁ m5z ÄÅ DC8a 8Å8DW8 8cV8 OW
u +U w&<l8 l+
* Á D =D l[DDW8 /J
WÅD nDW84U; k Ql D Ü8xT¥xkXD V8PD D =D l[DDW8 /Ja7
6 ×w¤
i ®8D D CRDW W8VW&<XD 8 8liÏV| `E8
Á
i liXtCDW8u_
6 ×w¤ źcH8a 8 u
4W dZis 8
Á D dFWD 8
Á 8 10 8 W8u i 8D¬ 3 X X 8 6u 8a
4ÂÜ8W (
8 n6&* + DT 4mÅx[ 8 CU ÙH86 ¹;DWg¸c 8
Á 8i8WliJ DW8e
3
6ÇT ÅDÅm 5 k ÇDFDW8 > Ä[j/JDW8Ä4WDÊ
w¤
ia ZcÙU ¯XWu ;DWgc; <8 F liu 8 u ÀcK
Á WD Ô21.20 cÙH8
6 ×± *
6u
(Cleaning)ź
6 H 4¥[XWDW8 W8 ¾ HY H8^
(Grading)
6 H DW8 Å0c
(Treating)_
<((
¸; 8 XWDW8u r ¸A R '8 6u +F M{Å 4 D)Å qDW8 Ï '8 DW8 Fungicide
6u 8df4 Q4U ¯u ¸cH8DW8u Àji¸T <cH8u
(PAKING)u
6u a4¶ 8
(Sales and Distribution)Ên[B K8
6u + W +
Á F¸* DDW8F
* BFBH4WD Ê 8DX 8
4
(INSTALLED AND OPERATIONAL CAPACITIES) Š 8Å8LDW8 Å8§8 6 5.2
8 ÅXW cl ÄxUQDW8 TWH 6 ¹¬ + 3 [D 8W8D X X 8 XF;
6 dZi£8 fTWH + 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 « 5 a 8c u &i 8D 4o &< 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 V ; <DT
95 |4[D 8W8D T 1 f V
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
5
Ü8x[D VkXÅM ¼Å8 67
Åm 5a4Ä[j/JDW8Äa4¥ÑVxØDW8 (KPK) DW8YÔDW89 ÙV B; fTÄxDW8D 8v8ÇDF X£x
×UCXDT4WFx3F cTWHDW8UQaV¸ <<+ NWf
X WXjk <2J^D¨ V89 8µ,I, V^D <µ T8WWD 8_8k8 X E W8T8¦
½o2ÔTW
; ;<DT
«34 (IRR)R@f mWD
6
(PROJECT FINANCING) VkXD DŠ 6 9.2
u À[aUCc t
Á -DW8 xkX&8 CD D
VkXD DŠ 3ÔTW
; ; <DT
WD 10,602,099 «50 VkX&8 C
WD 10,602,099 Á -
«50 ht
«16 & 8Uv f R@f Á -
t
T 5 ;cht
Á
WD D ; <DT
Z
2,000,000 `F
8,840,000 Å8
3,425,000 X W[Ð
(
132,000 "JÏDW8R
F m) Á
788,550 [E dc t
64,500 Vk WF [ t
428,765 D 8W8DF 8,
50,000
15,728,815 Z
VkX½Š
3,019 )D
4,709,250 [k 8Tk U ^
763,115 D
5,475,384 VkX½Š
21,204,199 D
7
(MACHINERY AND EQUIPMENT REQUIREMENT) ;f5DW8 [ÐD DŠ 6 9.4
u Á ; k [ÐD D F
8 8 TW CXDT
; f5DW8 [ÐD DŠ 5ÔTW
WD WD Š 8 ;<DT
<(¼
425,000 425,000 1 bj( [
*
300,000 300,000 1 b_.
225,000 225,000 1 D 5f8Wli Å9 ÁÅ0
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 [W10 xÒ
350,000 350,000 1 ;f5[
100,000 100,000 1 8
3,425,000 1 Þ ,
7
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 DW8RÛ 6 9.6
?
(
¹;DWgcF m) "JÏDW8R
Á ± ÓaTW C >D FD 8
g½¡E
F ç DW8FRÛ7ÔTW
?
F
WD WD Ô 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
u À[aTW CXDT c
9
(RAW MATERIAL REQUIREMENTS) Tk U ^D DŠ 6 9.8
[ H86È <*ÇTÅ 4WD8 8 X ZXW D H£ ×D D Tk U ^ [ TWHDW8UQaD F;
* 8D j D C 8 4i8W l 8D Å 9gDW8È <* a 4 8 k gW1
* Á a 4UQli
W 4¥j 8W liÇTD 8W8D G8a 4 k a¿£ ×; xv H8 j6È <
6u ;cVTk U ^DÒ TWHDW8UQD DTW CXDTx p 8Å8LDW8Å8§8 X F;6È <
4 p[ 8 Ô®8D U
Ph: +92-301-3948869 V^D D DÍ
0300-6708301
ph: +92-457-851110 (
Rf-BWDWÔDW ¨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 DfBWD]4 D H9
12557
www.sindhagri.gov.pk D HYÔ
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 [ 8HP ) F¹V¸ )
www.sbp.org.pk |8 V¸ )
www.psic.gop.pk D Ó9
www.ssic.gos.pk D ÓYÔ
G 9/4, Mauve Area, Islamabad 8ÎDB 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· V56 13.1
14
(BALANCE SHEET) XD 8· ;¯8WDW841 13.2
15
(CASH FLOW STATEMENT) XD 8· 13.3
16
Key Assumptions W*[m 6 14
hW*;<8 XFWD 6 14.1
; ;<DT
«10 ; <8 28
«0.25V5 ; <8
(
,*
«10;<8 28 ;<8 o(M* x
(+
«1; <8 28 *
X W u+( ½8[H ;<8 t
«1V5 ;<8 4 E d[ t
«0.5V5 ; <8
«0.25V5 dW
JÏ(
«10 m DW8R
"
) Á ¹µ
Á @f
«20 f5
«10 @fc8a _
17
;W*m5 6 14.3
; ;<DT
«10 a8a Á
W
300 f Z BnDW
210 f F Z BnDW
V 120 fF 8 c UQ
V 90 fF 8 c TWH
¬ +3 +24 V |4[D 8W8D
«60 T |4[D 8W8D
«5 «9 wT %
 a8a|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