Gold

Description Amount in USD

Licence Fees $ 35,000
Annual Fees $ 8,500
Downpayment
50% $ 20,000
No. of Institute 250
Licence Per
Institute $ 500
Annual Fees Per
Institute $ 1,200

No. of Licence Per Investment Avg Per Annual Fees Per Annual Fees
Investment Avg Per Institute Annual Fees
Institution Institute Breakeven Institute Institute Brakeven
$ 35,000 250 $ 140 $ 500 70 $ 8,500 $ 34 $ 1,200 7

New Total
Old Institution Licence Per Total Fees Per
Month Institution Institution Net Licence Fees Per Annum Fees Total Collection
Registration Institute Annum
Registered Registration
Jul, 2019 10 0 10 $ 500 $ 5,000 $ 1,200 $ 12,000 $ 17,000
Aug, 2019 10 10 20 $ 500 $ 5,000 $ 1,200 $ 12,000 $ 17,000
Sep, 2019 10 20 30 $ 500 $ 5,000 $ 1,200 $ 12,000 $ 17,000
Oct, 2019 10 30 40 $ 500 $ 5,000 $ 1,200 $ 12,000 $ 17,000
Nov, 2019 10 40 50 $ 500 $ 5,000 $ 1,200 $ 12,000 $ 17,000
Dec, 2019 10 50 60 $ 500 $ 5,000 $ 1,200 $ 12,000 $ 17,000
Jan, 2020 10 60 70 $ 500 $ 5,000 $ 1,200 $ 12,000 $ 17,000
Feb, 2020 10 70 80 $ 500 $ 5,000 $ 1,200 $ 12,000 $ 17,000
Mar, 2020 10 80 90 $ 500 $ 5,000 $ 1,200 $ 12,000 $ 17,000
Apr, 2020 10 90 100 $ 500 $ 5,000 $ 1,200 $ 12,000 $ 17,000
May, 2020 10 100 110 $ 500 $ 5,000 $ 1,200 $ 12,000 $ 17,000
June, 2020 10 110 120 $ 500 $ 5,000 $ 1,200 $ 12,000 $ 17,000
Jul, 2020 10 120 130 $ 500 $ 5,000 $ 1,200 $ 12,000 $ 17,000
Aug, 2020 10 130 140 $ 500 $ 5,000 $ 1,200 $ 12,000 $ 17,000
Sep, 2020 10 140 150 $ 500 $ 5,000 $ 1,200 $ 12,000 $ 17,000
 Oct, 2020 10 150 160 $ 500 $ 5,000 $ 1,200 $ 12,000 $ 17,000
Nov, 2020 10 160 170 $ 500 $ 5,000 $ 1,200 $ 12,000 $ 17,000
Dec, 2020 10 170 180 $ 500 $ 5,000 $ 1,200 $ 12,000 $ 17,000
Jan, 2021 10 180 190 $ 500 $ 5,000 $ 1,200 $ 12,000 $ 17,000
Feb, 2021 10 190 200 $ 500 $ 5,000 $ 1,200 $ 12,000 $ 17,000
Mar, 2021 10 200 210 $ 500 $ 5,000 $ 1,200 $ 12,000 $ 17,000
Apr, 2021 10 210 220 $ 500 $ 5,000 $ 1,200 $ 12,000 $ 17,000
May, 2021 10 220 230 $ 500 $ 5,000 $ 1,200 $ 12,000 $ 17,000
June, 2021 10 230 240 $ 500 $ 5,000 $ 1,200 $ 12,000 $ 17,000
Jul, 2021 10 240 250 $ 500 $ 5,000 $ 1,200 $ 12,000 $ 17,000
Net Sum 250 $ 125,000 $ 30,000 $ 300,000 $ 425,000
Amount in PKR PKR 17,500,000 PKR 4,200,000 PKR 42,000,000 PKR 59,500,000