Details of Demands for Grants and Appropriations Vol-I (Current), part 7
The Details of Demands for Grants and Appropriations Vol-I (Current) is part of the federal budget for FY 2022-23. This page reproduces the text of its 920 PDF pages, extracted automatically from the official PDF published by the Finance Division, Government of Pakistan.
This text was extracted automatically from the PDF's text layer. Tables may lose their column alignment, and a page with no text layer is marked rather than guessed. Check the official PDF before relying on any figure.
Page 601
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2021-2022 2021-2022 2022-2023
2021-22 2022-23 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
IB2705 ISLAMABAD MODEL SCHOOL (I-V) NO 2 G-9/4 IBD
091102- A01 Employees Related Expenses 7,894,000 7,894,000 10,027,000
091102- A011 Pay 19 19 5,783,000 5,783,000 5,047,000
091102- A011-1 Pay of Officers (9) (9) (3,050,000) (3,050,000) (2,208,000)
091102- A011-2 Pay of Other Staff (10) (10) (2,733,000) (2,733,000) (2,839,000)
091102- A012 Allowances 2,111,000 2,111,000 4,980,000
091102- A012-1 Regular Allowances (1,801,000) (1,801,000) (4,698,000)
091102- A012-2 Other Allowances (Excluding TA) (310,000) (310,000) (282,000)
091102- A03 Operating Expenses 2,116,000 2,116,000 1,493,000
091102- A032 Communications 36,000 36,000 34,000
091102- A033 Utilities 246,000 246,000 231,000
091102- A034 Occupancy Costs 1,717,000 1,717,000 1,026,000
091102- A038 Travel & Transportation 21,000 21,000 113,000
091102- A039 General 96,000 96,000 89,000
091102- A04 Employees Retirement Benefits 520,000
091102- A041 Pension 520,000
091102- A06 Transfers 10,000 10,000 10,000
091102- A061 Scholarship 10,000 10,000 10,000
091102- A13 Repairs and Maintenance 61,000 61,000 56,000
091102- A131 Machinery and Equipment 10,000 10,000 9,000
091102- A132 Furniture and Fixture 41,000 41,000 38,000
091102- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL (I-V) NO 2 10,081,000 10,081,000 12,106,000
G-9/4 IBD
IB2706 ISLAMABAD MODEL SCHOOL (I-V) NO 2 G-10/2 IBD
091102- A01 Employees Related Expenses 9,474,000 9,474,000 12,209,000
091102- A011 Pay 18 18 6,813,000 6,813,000 5,981,000
091102- A011-1 Pay of Officers (8) (8) (4,403,000) (4,403,000) (3,072,000)
091102- A011-2 Pay of Other Staff (10) (10) (2,410,000) (2,410,000) (2,909,000)
091102- A012 Allowances 2,661,000 2,661,000 6,228,000
091102- A012-1 Regular Allowances (2,326,000) (2,326,000) (5,926,000)Page 602
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2021-2022 2021-2022 2022-2023
2021-22 2022-23 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A012-2 Other Allowances (Excluding TA) (335,000) (335,000) (302,000)
091102- A03 Operating Expenses 1,254,000 1,254,000 906,000
091102- A032 Communications 45,000 45,000 42,000
091102- A033 Utilities 358,000 358,000 335,000
091102- A034 Occupancy Costs 708,000 708,000 339,000
091102- A038 Travel & Transportation 21,000 21,000 77,000
091102- A039 General 122,000 122,000 113,000
091102- A04 Employees Retirement Benefits 284,000
091102- A041 Pension 284,000
091102- A06 Transfers 10,000 10,000 10,000
091102- A061 Scholarship 10,000 10,000 10,000
091102- A13 Repairs and Maintenance 74,000 74,000 68,000
091102- A131 Machinery and Equipment 10,000 10,000 9,000
091102- A132 Furniture and Fixture 54,000 54,000 50,000
091102- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL (I-V) NO 2 10,812,000 10,812,000 13,477,000
G-10/2 IBD
IB2707 ISLAMABAD MODEL SCHOOL (I-V) NO 2 I-9/4 IBD
091102- A01 Employees Related Expenses 15,953,000 15,953,000 23,143,000
091102- A011 Pay 31 31 11,431,000 11,431,000 11,759,000
091102- A011-1 Pay of Officers (18) (18) (7,916,000) (7,916,000) (9,168,000)
091102- A011-2 Pay of Other Staff (13) (13) (3,515,000) (3,515,000) (2,591,000)
091102- A012 Allowances 4,522,000 4,522,000 11,384,000
091102- A012-1 Regular Allowances (4,062,000) (4,062,000) (10,959,000)
091102- A012-2 Other Allowances (Excluding TA) (460,000) (460,000) (425,000)
091102- A03 Operating Expenses 4,082,000 4,082,000 3,817,000
091102- A032 Communications 36,000 36,000 34,000
091102- A033 Utilities 306,000 306,000 286,000
091102- A034 Occupancy Costs 3,375,000 3,375,000 3,156,000
091102- A038 Travel & Transportation 21,000 21,000 20,000
091102- A039 General 344,000 344,000 321,000
091102- A06 Transfers 10,000 10,000 10,000
091102- A061 Scholarship 10,000 10,000 10,000Page 603
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2021-2022 2021-2022 2022-2023
2021-22 2022-23 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A13 Repairs and Maintenance 78,000 78,000 72,000
091102- A131 Machinery and Equipment 10,000 10,000 9,000
091102- A132 Furniture and Fixture 58,000 58,000 54,000
091102- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL (I-V) NO 2 20,123,000 20,123,000 27,042,000
I-9/4 IBD
IB2708 ISLAMABAD MODEL SCHOOL (I-V) F-10/4 IBD
091102- A01 Employees Related Expenses 7,182,000 7,182,000 12,455,000
091102- A011 Pay 15 15 4,850,000 4,850,000 6,079,000
091102- A011-1 Pay of Officers (9) (9) (2,650,000) (2,650,000) (3,162,000)
091102- A011-2 Pay of Other Staff (6) (6) (2,200,000) (2,200,000) (2,917,000)
091102- A012 Allowances 2,332,000 2,332,000 6,376,000
091102- A012-1 Regular Allowances (1,865,000) (1,865,000) (5,924,000)
091102- A012-2 Other Allowances (Excluding TA) (467,000) (467,000) (452,000)
091102- A03 Operating Expenses 2,077,000 2,077,000 1,943,000
091102- A032 Communications 40,000 40,000 37,000
091102- A033 Utilities 215,000 215,000 202,000
091102- A034 Occupancy Costs 1,524,000 1,524,000 1,191,000
091102- A038 Travel & Transportation 21,000 21,000 254,000
091102- A039 General 277,000 277,000 259,000
091102- A06 Transfers 10,000 10,000 10,000
091102- A061 Scholarship 10,000 10,000 10,000
091102- A13 Repairs and Maintenance 63,000 63,000 58,000
091102- A131 Machinery and Equipment 10,000 10,000 9,000
091102- A132 Furniture and Fixture 43,000 43,000 40,000
091102- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL (I-V) 9,332,000 9,332,000 14,466,000
F-10/4 IBD
IB2709 ISLAMABAD MODEL SCHOOL (I-V) NO 2 I-10/1 IBD
091102- A01 Employees Related Expenses 12,375,000 12,375,000 23,058,000
091102- A011 Pay 24 24 8,107,000 8,107,000 11,050,000
091102- A011-1 Pay of Officers (11) (11) (4,209,000) (4,209,000) (6,225,000)
091102- A011-2 Pay of Other Staff (13) (13) (3,898,000) (3,898,000) (4,825,000)Page 604
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2021-2022 2021-2022 2022-2023
2021-22 2022-23 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A012 Allowances 4,268,000 4,268,000 12,008,000
091102- A012-1 Regular Allowances (3,802,000) (3,802,000) (11,536,000)
091102- A012-2 Other Allowances (Excluding TA) (466,000) (466,000) (472,000)
091102- A03 Operating Expenses 3,201,000 3,201,000 2,993,000
091102- A032 Communications 50,000 50,000 47,000
091102- A033 Utilities 295,000 295,000 276,000
091102- A034 Occupancy Costs 2,701,000 2,701,000 2,525,000
091102- A038 Travel & Transportation 21,000 21,000 20,000
091102- A039 General 134,000 134,000 125,000
091102- A06 Transfers 10,000 10,000 10,000
091102- A061 Scholarship 10,000 10,000 10,000
091102- A13 Repairs and Maintenance 78,000 78,000 72,000
091102- A131 Machinery and Equipment 10,000 10,000 9,000
091102- A132 Furniture and Fixture 58,000 58,000 54,000
091102- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL (I-V) NO 2 15,664,000 15,664,000 26,133,000
I-10/1 IBD
IB2710 ISLAMABAD MODEL SCHOOL (I-V) AIOU COLONY IBD
091102- A01 Employees Related Expenses 7,982,000 7,982,000 10,198,000
091102- A011 Pay 16 16 5,600,000 5,600,000 4,853,000
091102- A011-1 Pay of Officers (6) (6) (2,850,000) (2,850,000) (2,691,000)
091102- A011-2 Pay of Other Staff (10) (10) (2,750,000) (2,750,000) (2,162,000)
091102- A012 Allowances 2,382,000 2,382,000 5,345,000
091102- A012-1 Regular Allowances (2,064,000) (2,064,000) (5,051,000)
091102- A012-2 Other Allowances (Excluding TA) (318,000) (318,000) (294,000)
091102- A03 Operating Expenses 2,112,000 2,112,000 1,731,000
091102- A032 Communications 42,000 42,000 39,000
091102- A033 Utilities 180,000 180,000 168,000
091102- A034 Occupancy Costs 1,813,000 1,813,000 1,405,000
091102- A038 Travel & Transportation 21,000 21,000 67,000
091102- A039 General 56,000 56,000 52,000
091102- A04 Employees Retirement Benefits 260,000
091102- A041 Pension 260,000Page 605
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2021-2022 2021-2022 2022-2023
2021-22 2022-23 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A06 Transfers 10,000 10,000 10,000
091102- A061 Scholarship 10,000 10,000 10,000
091102- A13 Repairs and Maintenance 42,000 42,000 39,000
091102- A131 Machinery and Equipment 10,000 10,000 9,000
091102- A132 Furniture and Fixture 22,000 22,000 21,000
091102- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL (I-V) AIOU 10,146,000 10,146,000 12,238,000
COLONY IBD
IB2711 ISLAMABAD MODEL SCHOOL (I-V) NO 2 G-8/4 IBD
091102- A01 Employees Related Expenses 10,883,000 10,883,000 12,607,000
091102- A011 Pay 20 20 6,907,000 6,907,000 6,197,000
091102- A011-1 Pay of Officers (9) (9) (3,728,000) (3,728,000) (2,968,000)
091102- A011-2 Pay of Other Staff (11) (11) (3,179,000) (3,179,000) (3,229,000)
091102- A012 Allowances 3,976,000 3,976,000 6,410,000
091102- A012-1 Regular Allowances (3,384,000) (3,384,000) (5,890,000)
091102- A012-2 Other Allowances (Excluding TA) (592,000) (592,000) (520,000)
091102- A03 Operating Expenses 1,506,000 1,506,000 1,409,000
091102- A032 Communications 36,000 36,000 34,000
091102- A033 Utilities 250,000 250,000 234,000
091102- A034 Occupancy Costs 1,120,000 1,120,000 1,047,000
091102- A038 Travel & Transportation 20,000 20,000 19,000
091102- A039 General 80,000 80,000 75,000
091102- A06 Transfers 10,000 10,000 10,000
091102- A061 Scholarship 10,000 10,000 10,000
091102- A13 Repairs and Maintenance 53,000 53,000 49,000
091102- A131 Machinery and Equipment 10,000 10,000 9,000
091102- A132 Furniture and Fixture 33,000 33,000 31,000
091102- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL (I-V) NO 2 12,452,000 12,452,000 14,075,000
G-8/4 IBD
IB2712 ISLAMABAD MODEL SCHOOL (I-V) F-10/2 IBD
091102- A01 Employees Related Expenses 8,713,000 8,713,000 13,302,000
091102- A011 Pay 16 16 5,850,000 5,850,000 6,649,000Page 606
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2021-2022 2021-2022 2022-2023
2021-22 2022-23 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A011-1 Pay of Officers (9) (9) (4,100,000) (4,100,000) (4,789,000)
091102- A011-2 Pay of Other Staff (7) (7) (1,750,000) (1,750,000) (1,860,000)
091102- A012 Allowances 2,863,000 2,863,000 6,653,000
091102- A012-1 Regular Allowances (2,543,000) (2,543,000) (6,359,000)
091102- A012-2 Other Allowances (Excluding TA) (320,000) (320,000) (294,000)
091102- A03 Operating Expenses 3,214,000 3,214,000 3,006,000
091102- A032 Communications 36,000 36,000 34,000
091102- A033 Utilities 329,000 329,000 308,000
091102- A034 Occupancy Costs 2,708,000 2,708,000 2,532,000
091102- A038 Travel & Transportation 21,000 21,000 20,000
091102- A039 General 120,000 120,000 112,000
091102- A06 Transfers 10,000 10,000 10,000
091102- A061 Scholarship 10,000 10,000 10,000
091102- A13 Repairs and Maintenance 70,000 70,000 65,000
091102- A131 Machinery and Equipment 10,000 10,000 9,000
091102- A132 Furniture and Fixture 50,000 50,000 47,000
091102- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL (I-V) 12,007,000 12,007,000 16,383,000
F-10/2 IBD
IB2713 ISLAMABAD MODEL SCHOOL (I-V) F-10/1 IBD
091102- A01 Employees Related Expenses 8,442,000 8,442,000 8,440,000
091102- A011 Pay 16 16 5,587,000 5,587,000 4,186,000
091102- A011-1 Pay of Officers (9) (9) (4,317,000) (4,317,000) (3,259,000)
091102- A011-2 Pay of Other Staff (7) (7) (1,270,000) (1,270,000) (927,000)
091102- A012 Allowances 2,855,000 2,855,000 4,254,000
091102- A012-1 Regular Allowances (2,541,000) (2,541,000) (3,988,000)
091102- A012-2 Other Allowances (Excluding TA) (314,000) (314,000) (266,000)
091102- A03 Operating Expenses 979,000 979,000 917,000
091102- A032 Communications 36,000 36,000 34,000
091102- A033 Utilities 243,000 243,000 228,000
091102- A034 Occupancy Costs 536,000 536,000 408,000
091102- A038 Travel & Transportation 21,000 21,000 113,000
091102- A039 General 143,000 143,000 134,000Page 607
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2021-2022 2021-2022 2022-2023
2021-22 2022-23 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A06 Transfers 10,000 10,000 10,000
091102- A061 Scholarship 10,000 10,000 10,000
091102- A13 Repairs and Maintenance 55,000 55,000 51,000
091102- A131 Machinery and Equipment 10,000 10,000 9,000
091102- A132 Furniture and Fixture 35,000 35,000 33,000
091102- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL (I-V) 9,486,000 9,486,000 9,418,000
F-10/1 IBD
IB2714 ISLAMABAD MODEL SCHOOL (I-V) G-10/4 IBD
091102- A01 Employees Related Expenses 10,050,000 10,001,000 15,286,000
091102- A011 Pay 21 21 7,035,000 7,035,000 7,536,000
091102- A011-1 Pay of Officers (14) (14) (5,292,000) (5,292,000) (5,710,000)
091102- A011-2 Pay of Other Staff (7) (7) (1,743,000) (1,743,000) (1,826,000)
091102- A012 Allowances 3,015,000 2,966,000 7,750,000
091102- A012-1 Regular Allowances (2,540,000) (2,491,000) (7,336,000)
091102- A012-2 Other Allowances (Excluding TA) (475,000) (475,000) (414,000)
091102- A03 Operating Expenses 1,865,000 1,865,000 1,456,000
091102- A032 Communications 60,000 60,000 56,000
091102- A033 Utilities 478,000 478,000 447,000
091102- A034 Occupancy Costs 1,188,000 1,188,000 767,000
091102- A038 Travel & Transportation 21,000 21,000 76,000
091102- A039 General 118,000 118,000 110,000
091102- A04 Employees Retirement Benefits 308,000
091102- A041 Pension 308,000
091102- A06 Transfers 10,000 10,000 10,000
091102- A061 Scholarship 10,000 10,000 10,000
091102- A13 Repairs and Maintenance 72,000 72,000 67,000
091102- A131 Machinery and Equipment 10,000 10,000 9,000
091102- A132 Furniture and Fixture 52,000 52,000 49,000
091102- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL (I-V) 11,997,000 11,948,000 17,127,000
G-10/4 IBDPage 608
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2021-2022 2021-2022 2022-2023
2021-22 2022-23 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
IB2715 ISLAMABAD MODEL SCHOOL (I-V) NO 2 G-8/1 IBD(I
091102- A01 Employees Related Expenses 13,956,000 13,956,000 15,260,000
091102- A011 Pay 26 26 9,430,000 9,430,000 7,456,000
091102- A011-1 Pay of Officers (8) (8) (3,910,000) (3,910,000) (4,183,000)
091102- A011-2 Pay of Other Staff (18) (18) (5,520,000) (5,520,000) (3,273,000)
091102- A012 Allowances 4,526,000 4,526,000 7,804,000
091102- A012-1 Regular Allowances (4,101,000) (4,101,000) (7,439,000)
091102- A012-2 Other Allowances (Excluding TA) (425,000) (425,000) (365,000)
091102- A03 Operating Expenses 3,850,000 3,850,000 3,171,000
091102- A032 Communications 36,000 36,000 34,000
091102- A033 Utilities 255,000 255,000 239,000
091102- A034 Occupancy Costs 3,246,000 3,246,000 2,566,000
091102- A038 Travel & Transportation 21,000 21,000 59,000
091102- A039 General 292,000 292,000 273,000
091102- A04 Employees Retirement Benefits 460,000
091102- A041 Pension 460,000
091102- A06 Transfers 10,000 10,000 10,000
091102- A061 Scholarship 10,000 10,000 10,000
091102- A13 Repairs and Maintenance 54,000 54,000 50,000
091102- A131 Machinery and Equipment 10,000 10,000 9,000
091102- A132 Furniture and Fixture 34,000 34,000 32,000
091102- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL (I-V) NO 2 17,870,000 17,870,000 18,951,000
G-8/1 IBD
IB2716 ISLAMABAD MODEL SCHOOL (I-V) I-10/2 IBD
091102- A01 Employees Related Expenses 28,897,000 28,897,000 43,388,000
091102- A011 Pay 48 48 19,769,000 19,769,000 21,719,000
091102- A011-1 Pay of Officers (28) (28) (12,854,000) (12,854,000) (14,941,000)
091102- A011-2 Pay of Other Staff (20) (20) (6,915,000) (6,915,000) (6,778,000)
091102- A012 Allowances 9,128,000 9,128,000 21,669,000
091102- A012-1 Regular Allowances (8,107,000) (8,107,000) (20,702,000)
091102- A012-2 Other Allowances (Excluding TA) (1,021,000) (1,021,000) (967,000)
091102- A03 Operating Expenses 11,124,000 11,124,000 10,401,000
091102- A032 Communications 50,000 50,000 47,000Page 609
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2021-2022 2021-2022 2022-2023
2021-22 2022-23 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A033 Utilities 546,000 546,000 511,000
091102- A034 Occupancy Costs 10,012,000 10,012,000 9,361,000
091102- A038 Travel & Transportation 21,000 21,000 20,000
091102- A039 General 495,000 495,000 462,000
091102- A06 Transfers 10,000 10,000 10,000
091102- A061 Scholarship 10,000 10,000 10,000
091102- A13 Repairs and Maintenance 147,000 147,000 137,000
091102- A131 Machinery and Equipment 10,000 10,000 9,000
091102- A132 Furniture and Fixture 127,000 127,000 119,000
091102- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL (I-V) I-10/2 40,178,000 40,178,000 53,936,000
IBD
IB2717 ISLAMABAD MODEL SCHOOL (I-V) G-6/4 IBD
091102- A01 Employees Related Expenses 22,808,000 22,808,000 29,402,000
091102- A011 Pay 34 34 17,237,000 17,237,000 14,846,000
091102- A011-1 Pay of Officers (25) (25) (15,777,000) (15,777,000) (13,328,000)
091102- A011-2 Pay of Other Staff (9) (9) (1,460,000) (1,460,000) (1,518,000)
091102- A012 Allowances 5,571,000 5,571,000 14,556,000
091102- A012-1 Regular Allowances (5,038,000) (5,038,000) (14,075,000)
091102- A012-2 Other Allowances (Excluding TA) (533,000) (533,000) (481,000)
091102- A03 Operating Expenses 2,520,000 2,520,000 2,356,000
091102- A032 Communications 50,000 50,000 47,000
091102- A033 Utilities 350,000 350,000 327,000
091102- A034 Occupancy Costs 1,410,000 1,410,000 1,318,000
091102- A038 Travel & Transportation 21,000 21,000 20,000
091102- A039 General 689,000 689,000 644,000
091102- A06 Transfers 10,000 10,000 10,000
091102- A061 Scholarship 10,000 10,000 10,000
091102- A13 Repairs and Maintenance 92,000 92,000 85,000
091102- A131 Machinery and Equipment 10,000 10,000 9,000
091102- A132 Furniture and Fixture 72,000 72,000 67,000
091102- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL (I-V) G-6/4 25,430,000 25,430,000 31,853,000
IBDPage 610
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2021-2022 2021-2022 2022-2023
2021-22 2022-23 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
IB2718 ISLAMABAD MODEL SCHOOL (I-V) G-10/1
IBD 091102- A01 Employees Related Expenses 20,775,000 20,775,000 24,853,000
091102- A011 Pay 29 29 13,782,000 13,782,000 12,189,000
091102- A011-1 Pay of Officers (22) (22) (12,175,000) (12,175,000) (9,529,000)
091102- A011-2 Pay of Other Staff (7) (7) (1,607,000) (1,607,000) (2,660,000)
091102- A012 Allowances 6,993,000 6,993,000 12,664,000
091102- A012-1 Regular Allowances (6,473,000) (6,473,000) (12,240,000)
091102- A012-2 Other Allowances (Excluding TA) (520,000) (520,000) (424,000)
091102- A03 Operating Expenses 2,346,000 2,346,000 2,193,000
091102- A032 Communications 50,000 50,000 47,000
091102- A033 Utilities 380,000 380,000 355,000
091102- A034 Occupancy Costs 1,781,000 1,781,000 1,665,000
091102- A038 Travel & Transportation 21,000 21,000 20,000
091102- A039 General 114,000 114,000 106,000
091102- A06 Transfers 10,000 10,000 10,000
091102- A061 Scholarship 10,000 10,000 10,000
091102- A13 Repairs and Maintenance 69,000 69,000 64,000
091102- A131 Machinery and Equipment 10,000 10,000 9,000
091102- A132 Furniture and Fixture 49,000 49,000 46,000
091102- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL (I-V) 23,200,000 23,200,000 27,120,000
G-10/1 IBD
IB2719 ISLAMABAD MODEL SCHOOL (I-V) I-8/1 IBD
091102- A01 Employees Related Expenses 31,184,000 31,104,000 37,623,000
091102- A011 Pay 48 48 21,430,000 21,430,000 18,940,000
091102- A011-1 Pay of Officers (33) (33) (16,700,000) (16,700,000) (15,315,000)
091102- A011-2 Pay of Other Staff (15) (15) (4,730,000) (4,730,000) (3,625,000)
091102- A012 Allowances 9,754,000 9,674,000 18,683,000
091102- A012-1 Regular Allowances (9,038,000) (8,958,000) (18,141,000)
091102- A012-2 Other Allowances (Excluding TA) (716,000) (716,000) (542,000)
091102- A03 Operating Expenses 2,963,000 2,963,000 2,771,000
091102- A032 Communications 48,000 48,000 45,000Page 611
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2021-2022 2021-2022 2022-2023
2021-22 2022-23 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A033 Utilities 540,000 540,000 505,000
091102- A034 Occupancy Costs 1,919,000 1,919,000 1,561,000
091102- A038 Travel & Transportation 21,000 21,000 254,000
091102- A039 General 435,000 435,000 406,000
091102- A06 Transfers 10,000 10,000 10,000
091102- A061 Scholarship 10,000 10,000 10,000
091102- A13 Repairs and Maintenance 120,000 120,000 111,000
091102- A131 Machinery and Equipment 10,000 10,000 9,000
091102- A132 Furniture and Fixture 100,000 100,000 93,000
091102- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL (I-V) I-8/1 34,277,000 34,197,000 40,515,000
IBD
IB2720 ISLAMABAD MODEL SCHOOL (I-V) NO 2 ST # 7 G-9/3 IBD
091102- A01 Employees Related Expenses 21,115,000 21,115,000 27,612,000
091102- A011 Pay 28 28 14,919,000 14,919,000 13,961,000
091102- A011-1 Pay of Officers (19) (19) (12,751,000) (12,751,000) (11,833,000)
091102- A011-2 Pay of Other Staff (9) (9) (2,168,000) (2,168,000) (2,128,000)
091102- A012 Allowances 6,196,000 6,196,000 13,651,000
091102- A012-1 Regular Allowances (5,370,000) (5,370,000) (12,864,000)
091102- A012-2 Other Allowances (Excluding TA) (826,000) (826,000) (787,000)
091102- A03 Operating Expenses 3,222,000 3,222,000 3,013,000
091102- A032 Communications 50,000 50,000 47,000
091102- A033 Utilities 436,000 436,000 408,000
091102- A034 Occupancy Costs 2,619,000 2,619,000 2,327,000
091102- A038 Travel & Transportation 21,000 21,000 142,000
091102- A039 General 96,000 96,000 89,000
091102- A06 Transfers 10,000 10,000 10,000
091102- A061 Scholarship 10,000 10,000 10,000
091102- A13 Repairs and Maintenance 61,000 61,000 56,000
091102- A131 Machinery and Equipment 10,000 10,000 9,000
091102- A132 Furniture and Fixture 41,000 41,000 38,000
091102- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL (I-V) NO 2 24,408,000 24,408,000 30,691,000
ST # 7 G-9/3 IBDPage 612
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2021-2022 2021-2022 2022-2023
2021-22 2022-23 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
IB2721 ISLAMABAD MODEL SCHOOL (I-V) F-7/2-4 IBD
091102- A01 Employees Related Expenses 12,351,000 12,351,000 22,515,000
091102- A011 Pay 21 21 8,392,000 8,392,000 11,479,000
091102- A011-1 Pay of Officers (14) (14) (7,187,000) (7,187,000) (10,096,000)
091102- A011-2 Pay of Other Staff (7) (7) (1,205,000) (1,205,000) (1,383,000)
091102- A012 Allowances 3,959,000 3,959,000 11,036,000
091102- A012-1 Regular Allowances (3,589,000) (3,589,000) (10,690,000)
091102- A012-2 Other Allowances (Excluding TA) (370,000) (370,000) (346,000)
091102- A03 Operating Expenses 1,297,000 1,297,000 1,212,000
091102- A032 Communications 64,000 64,000 59,000
091102- A033 Utilities 300,000 300,000 280,000
091102- A034 Occupancy Costs 792,000 792,000 479,000
091102- A038 Travel & Transportation 21,000 21,000 282,000
091102- A039 General 120,000 120,000 112,000
091102- A06 Transfers 10,000 10,000 10,000
091102- A061 Scholarship 10,000 10,000 10,000
091102- A13 Repairs and Maintenance 73,000 73,000 68,000
091102- A131 Machinery and Equipment 10,000 10,000 9,000
091102- A132 Furniture and Fixture 53,000 53,000 50,000
091102- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL (I-V) 13,731,000 13,731,000 23,805,000
F-7/2-4 IBD
IB2722 ISLAMABAD MODEL SCHOOL (I-V) G-9/1 IBD
091102- A01 Employees Related Expenses 8,060,000 8,060,000 11,463,000
091102- A011 Pay 16 16 5,339,000 5,339,000 5,551,000
091102- A011-1 Pay of Officers (8) (8) (3,701,000) (3,701,000) (3,108,000)
091102- A011-2 Pay of Other Staff (8) (8) (1,638,000) (1,638,000) (2,443,000)
091102- A012 Allowances 2,721,000 2,721,000 5,912,000
091102- A012-1 Regular Allowances (2,299,000) (2,299,000) (5,526,000)
091102- A012-2 Other Allowances (Excluding TA) (422,000) (422,000) (386,000)
091102- A03 Operating Expenses 1,223,000 1,223,000 1,143,000
091102- A032 Communications 70,000 70,000 65,000Page 613
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2021-2022 2021-2022 2022-2023
2021-22 2022-23 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A033 Utilities 442,000 442,000 413,000
091102- A034 Occupancy Costs 602,000 602,000 376,000
091102- A038 Travel & Transportation 21,000 21,000 207,000
091102- A039 General 88,000 88,000 82,000
091102- A06 Transfers 10,000 10,000 10,000
091102- A061 Scholarship 10,000 10,000 10,000
091102- A13 Repairs and Maintenance 57,000 57,000 53,000
091102- A131 Machinery and Equipment 10,000 10,000 9,000
091102- A132 Furniture and Fixture 37,000 37,000 35,000
091102- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL (I-V) G-9/1 9,350,000 9,350,000 12,669,000
IBD
IB2723 ISLAMABAD MODEL SCHOOL (I-V) F-7/2 IBD
091102- A01 Employees Related Expenses 16,800,000 16,747,000 26,510,000
091102- A011 Pay 28 28 11,076,000 11,076,000 13,624,000
091102- A011-1 Pay of Officers (22) (22) (9,945,000) (9,945,000) (11,377,000)
091102- A011-2 Pay of Other Staff (6) (6) (1,131,000) (1,131,000) (2,247,000)
091102- A012 Allowances 5,724,000 5,671,000 12,886,000
091102- A012-1 Regular Allowances (5,268,000) (5,215,000) (12,502,000)
091102- A012-2 Other Allowances (Excluding TA) (456,000) (456,000) (384,000)
091102- A03 Operating Expenses 4,930,000 4,930,000 4,610,000
091102- A032 Communications 36,000 36,000 34,000
091102- A033 Utilities 320,000 320,000 299,000
091102- A034 Occupancy Costs 4,192,000 4,192,000 3,920,000
091102- A038 Travel & Transportation 21,000 21,000 20,000
091102- A039 General 361,000 361,000 337,000
091102- A06 Transfers 10,000 10,000 10,000
091102- A061 Scholarship 10,000 10,000 10,000
091102- A13 Repairs and Maintenance 86,000 86,000 80,000
091102- A131 Machinery and Equipment 10,000 10,000 9,000
091102- A132 Furniture and Fixture 66,000 66,000 62,000
091102- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL (I-V) F-7/2 21,826,000 21,773,000 31,210,000
IBDPage 614
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2021-2022 2021-2022 2022-2023
2021-22 2022-23 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
IB2724 ISLAMABAD MODEL SCHOOL (I-V) NO 1 I-9/1 IBD
091102- A01 Employees Related Expenses 24,599,000 24,599,000 33,915,000
091102- A011 Pay 41 41 16,125,000 16,125,000 17,270,000
091102- A011-1 Pay of Officers (33) (33) (13,283,000) (13,283,000) (15,800,000)
091102- A011-2 Pay of Other Staff (8) (8) (2,842,000) (2,842,000) (1,470,000)
091102- A012 Allowances 8,474,000 8,474,000 16,645,000
091102- A012-1 Regular Allowances (7,740,000) (7,740,000) (16,067,000)
091102- A012-2 Other Allowances (Excluding TA) (734,000) (734,000) (578,000)
091102- A03 Operating Expenses 3,231,000 3,231,000 3,020,000
091102- A032 Communications 70,000 70,000 65,000
091102- A033 Utilities 240,000 240,000 224,000
091102- A034 Occupancy Costs 2,576,000 2,576,000 2,409,000
091102- A038 Travel & Transportation 21,000 21,000 20,000
091102- A039 General 324,000 324,000 302,000
091102- A06 Transfers 10,000 10,000 10,000
091102- A061 Scholarship 10,000 10,000 10,000
091102- A13 Repairs and Maintenance 69,000 69,000 64,000
091102- A131 Machinery and Equipment 10,000 10,000 9,000
091102- A132 Furniture and Fixture 49,000 49,000 46,000
091102- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL (I-V) NO 1 27,909,000 27,909,000 37,009,000
I-9/1 IBD
IB2725 ISLAMABAD MODEL SCHOOL (I-V) G-6/1-3 IBD
091102- A01 Employees Related Expenses 22,790,000 22,790,000 33,374,000
091102- A011 Pay 35 35 16,239,000 16,239,000 16,886,000
091102- A011-1 Pay of Officers (28) (28) (13,536,000) (13,536,000) (14,634,000)
091102- A011-2 Pay of Other Staff (7) (7) (2,703,000) (2,703,000) (2,252,000)
091102- A012 Allowances 6,551,000 6,551,000 16,488,000
091102- A012-1 Regular Allowances (5,935,000) (5,935,000) (15,959,000)
091102- A012-2 Other Allowances (Excluding TA) (616,000) (616,000) (529,000)
091102- A03 Operating Expenses 1,911,000 1,911,000 1,787,000
091102- A032 Communications 36,000 36,000 34,000Page 615
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2021-2022 2021-2022 2022-2023
2021-22 2022-23 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A033 Utilities 347,000 347,000 324,000
091102- A034 Occupancy Costs 1,101,000 1,101,000 665,000
091102- A038 Travel & Transportation 21,000 21,000 385,000
091102- A039 General 406,000 406,000 379,000
091102- A06 Transfers 10,000 10,000 10,000
091102- A061 Scholarship 10,000 10,000 10,000
091102- A13 Repairs and Maintenance 107,000 107,000 99,000
091102- A131 Machinery and Equipment 10,000 10,000 9,000
091102- A132 Furniture and Fixture 87,000 87,000 81,000
091102- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL (I-V) 24,818,000 24,818,000 35,270,000
G-6/1-3 IBD
IB2726 ISLAMABAD MODEL SCHOOL (I-V) F-8/3 IBD
091102- A01 Employees Related Expenses 22,207,000 22,207,000 26,440,000
091102- A011 Pay 26 26 16,100,000 16,100,000 13,324,000
091102- A011-1 Pay of Officers (20) (20) (13,500,000) (13,500,000) (11,088,000)
091102- A011-2 Pay of Other Staff (6) (6) (2,600,000) (2,600,000) (2,236,000)
091102- A012 Allowances 6,107,000 6,107,000 13,116,000
091102- A012-1 Regular Allowances (5,705,000) (5,705,000) (12,786,000)
091102- A012-2 Other Allowances (Excluding TA) (402,000) (402,000) (330,000)
091102- A03 Operating Expenses 4,109,000 4,109,000 3,841,000
091102- A032 Communications 36,000 36,000 34,000
091102- A033 Utilities 700,000 700,000 654,000
091102- A034 Occupancy Costs 3,017,000 3,017,000 2,498,000
091102- A038 Travel & Transportation 21,000 21,000 343,000
091102- A039 General 335,000 335,000 312,000
091102- A06 Transfers 10,000 10,000 10,000
091102- A061 Scholarship 10,000 10,000 10,000
091102- A13 Repairs and Maintenance 74,000 74,000 68,000
091102- A131 Machinery and Equipment 10,000 10,000 9,000
091102- A132 Furniture and Fixture 54,000 54,000 50,000
091102- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL (I-V) F-8/3 26,400,000 26,400,000 30,359,000
IBDPage 616
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2021-2022 2021-2022 2022-2023
2021-22 2022-23 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
IB2727 ISLAMABAD MODEL SCHOOL (I-V) E-7/4 IBD
091102- A01 Employees Related Expenses 9,292,000 9,292,000 18,759,000
091102- A011 Pay 19 19 6,035,000 6,035,000 9,669,000
091102- A011-1 Pay of Officers (6) (6) (2,337,000) (2,337,000) (7,130,000)
091102- A011-2 Pay of Other Staff (13) (13) (3,698,000) (3,698,000) (2,539,000)
091102- A012 Allowances 3,257,000 3,257,000 9,090,000
091102- A012-1 Regular Allowances (2,872,000) (2,872,000) (8,650,000)
091102- A012-2 Other Allowances (Excluding TA) (385,000) (385,000) (440,000)
091102- A03 Operating Expenses 2,060,000 2,060,000 1,675,000
091102- A032 Communications 36,000 36,000 34,000
091102- A033 Utilities 295,000 295,000 276,000
091102- A034 Occupancy Costs 1,354,000 1,354,000 1,014,000
091102- A038 Travel & Transportation 21,000 21,000 20,000
091102- A039 General 354,000 354,000 331,000
091102- A04 Employees Retirement Benefits 270,000
091102- A041 Pension 270,000
091102- A06 Transfers 10,000 10,000 10,000
091102- A061 Scholarship 10,000 10,000 10,000
091102- A13 Repairs and Maintenance 60,000 60,000 55,000
091102- A131 Machinery and Equipment 10,000 10,000 9,000
091102- A132 Furniture and Fixture 40,000 40,000 37,000
091102- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL (I-V) E-7/4 11,422,000 11,422,000 20,769,000
IBD
IB2728 ISLAMABAD MODEL SCHOOL (I-V) NO 1 G-10/2 IBD
091102- A01 Employees Related Expenses 15,474,000 15,474,000 21,640,000
091102- A011 Pay 24 24 10,490,000 10,490,000 10,959,000
091102- A011-1 Pay of Officers (17) (17) (8,142,000) (8,142,000) (9,956,000)
091102- A011-2 Pay of Other Staff (7) (7) (2,348,000) (2,348,000) (1,003,000)
091102- A012 Allowances 4,984,000 4,984,000 10,681,000
091102- A012-1 Regular Allowances (4,510,000) (4,510,000) (10,255,000)
091102- A012-2 Other Allowances (Excluding TA) (474,000) (474,000) (426,000)Page 617
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2021-2022 2021-2022 2022-2023
2021-22 2022-23 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A03 Operating Expenses 2,429,000 2,429,000 2,272,000
091102- A032 Communications 50,000 50,000 47,000
091102- A033 Utilities 548,000 548,000 513,000
091102- A034 Occupancy Costs 1,711,000 1,711,000 1,413,000
091102- A038 Travel & Transportation 21,000 21,000 207,000
091102- A039 General 99,000 99,000 92,000
091102- A06 Transfers 10,000 10,000 10,000
091102- A061 Scholarship 10,000 10,000 10,000
091102- A13 Repairs and Maintenance 62,000 62,000 57,000
091102- A131 Machinery and Equipment 10,000 10,000 9,000
091102- A132 Furniture and Fixture 42,000 42,000 39,000
091102- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL (I-V) NO 1 17,975,000 17,975,000 23,979,000
G-10/2 IBD
IB2729 ISLAMABAD MODEL SCHOOL (I-V) NO 1 I-9/4 IBD
091102- A01 Employees Related Expenses 14,070,000 14,070,000 23,898,000
091102- A011 Pay 28 28 9,492,000 9,492,000 12,038,000
091102- A011-1 Pay of Officers (14) (14) (6,618,000) (6,618,000) (9,825,000)
091102- A011-2 Pay of Other Staff (14) (14) (2,874,000) (2,874,000) (2,213,000)
091102- A012 Allowances 4,578,000 4,578,000 11,860,000
091102- A012-1 Regular Allowances (4,132,000) (4,132,000) (11,432,000)
091102- A012-2 Other Allowances (Excluding TA) (446,000) (446,000) (428,000)
091102- A03 Operating Expenses 3,359,000 3,359,000 3,140,000
091102- A032 Communications 45,000 45,000 42,000
091102- A033 Utilities 506,000 506,000 473,000
091102- A034 Occupancy Costs 2,465,000 2,465,000 2,305,000
091102- A038 Travel & Transportation 21,000 21,000 20,000
091102- A039 General 322,000 322,000 300,000
091102- A06 Transfers 10,000 10,000 10,000
091102- A061 Scholarship 10,000 10,000 10,000
091102- A13 Repairs and Maintenance 68,000 68,000 63,000
091102- A131 Machinery and Equipment 10,000 10,000 9,000
091102- A132 Furniture and Fixture 48,000 48,000 45,000Page 618
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2021-2022 2021-2022 2022-2023
2021-22 2022-23 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL (I-V) NO 1 17,507,000 17,507,000 27,111,000
I-9/4 IBD
IB2731 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-V) LADHIOT (FA) IBD
091102- A01 Employees Related Expenses 6,719,000 6,719,000 6,071,000
091102- A011 Pay 12 12 4,338,000 4,338,000 2,966,000
091102- A011-1 Pay of Officers (6) (6) (2,434,000) (2,434,000) (1,472,000)
091102- A011-2 Pay of Other Staff (6) (6) (1,904,000) (1,904,000) (1,494,000)
091102- A012 Allowances 2,381,000 2,381,000 3,105,000
091102- A012-1 Regular Allowances (2,105,000) (2,105,000) (2,895,000)
091102- A012-2 Other Allowances (Excluding TA) (276,000) (276,000) (210,000)
091102- A03 Operating Expenses 863,000 863,000 806,000
091102- A032 Communications 36,000 36,000 34,000
091102- A033 Utilities 100,000 100,000 93,000
091102- A034 Occupancy Costs 646,000 646,000 604,000
091102- A038 Travel & Transportation 24,000 24,000 22,000
091102- A039 General 57,000 57,000 53,000
091102- A06 Transfers 10,000 10,000 10,000
091102- A061 Scholarship 10,000 10,000 10,000
091102- A13 Repairs and Maintenance 39,000 39,000 36,000
091102- A131 Machinery and Equipment 10,000 10,000 9,000
091102- A132 Furniture and Fixture 19,000 19,000 18,000
091102- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL FOR 7,631,000 7,631,000 6,923,000
GIRLS (I-V) LADHIOT (FA) IBD
IB2732 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-V) TAMMA (FA) IBD
091102- A01 Employees Related Expenses 7,260,000 7,260,000 7,117,000
091102- A011 Pay 15 15 4,625,000 4,625,000 3,481,000
091102- A011-1 Pay of Officers (6) (6) (1,957,000) (1,957,000) (2,027,000)
091102- A011-2 Pay of Other Staff (9) (9) (2,668,000) (2,668,000) (1,454,000)
091102- A012 Allowances 2,635,000 2,635,000 3,636,000
091102- A012-1 Regular Allowances (2,342,000) (2,342,000) (3,397,000)
091102- A012-2 Other Allowances (Excluding TA) (293,000) (293,000) (239,000)Page 619
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2021-2022 2021-2022 2022-2023
2021-22 2022-23 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A03 Operating Expenses 2,138,000 2,138,000 1,619,000
091102- A032 Communications 50,000 50,000 47,000
091102- A033 Utilities 150,000 150,000 140,000
091102- A034 Occupancy Costs 1,836,000 1,836,000 1,184,000
091102- A038 Travel & Transportation 24,000 24,000 176,000
091102- A039 General 78,000 78,000 72,000
091102- A04 Employees Retirement Benefits 405,000
091102- A041 Pension 405,000
091102- A06 Transfers 10,000 10,000 10,000
091102- A061 Scholarship 10,000 10,000 10,000
091102- A13 Repairs and Maintenance 49,000 49,000 45,000
091102- A131 Machinery and Equipment 10,000 10,000 9,000
091102- A132 Furniture and Fixture 29,000 29,000 27,000
091102- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL FOR 9,457,000 9,457,000 9,196,000
GIRLS (I-V) TAMMA (FA) IBD
IB2741 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-V) HERDOGHER (FA) IBD
091102- A01 Employees Related Expenses 7,739,000 7,739,000 11,246,000
091102- A011 Pay 18 18 4,893,000 4,893,000 5,595,000
091102- A011-1 Pay of Officers (5) (5) (1,916,000) (1,916,000) (2,899,000)
091102- A011-2 Pay of Other Staff (13) (13) (2,977,000) (2,977,000) (2,696,000)
091102- A012 Allowances 2,846,000 2,846,000 5,651,000
091102- A012-1 Regular Allowances (2,507,000) (2,507,000) (5,387,000)
091102- A012-2 Other Allowances (Excluding TA) (339,000) (339,000) (264,000)
091102- A03 Operating Expenses 2,018,000 2,018,000 1,711,000
091102- A032 Communications 36,000 36,000 34,000
091102- A033 Utilities 100,000 100,000 93,000
091102- A034 Occupancy Costs 1,214,000 1,214,000 867,000
091102- A038 Travel & Transportation 24,000 24,000 115,000
091102- A039 General 644,000 644,000 602,000
091102- A04 Employees Retirement Benefits 187,000
091102- A041 Pension 187,000
091102- A06 Transfers 10,000 10,000 10,000Page 620
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2021-2022 2021-2022 2022-2023
2021-22 2022-23 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A061 Scholarship 10,000 10,000 10,000
091102- A13 Repairs and Maintenance 68,000 68,000 63,000
091102- A131 Machinery and Equipment 10,000 10,000 9,000
091102- A132 Furniture and Fixture 48,000 48,000 45,000
091102- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL FOR 9,835,000 9,835,000 13,217,000
GIRLS (I-V) HERDOGHER (FA) IBD
IB2754 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-V) HUMAK (FA) IBD
091102- A01 Employees Related Expenses 10,549,000 10,549,000 15,506,000
091102- A011 Pay 20 20 7,011,000 7,011,000 7,749,000
091102- A011-1 Pay of Officers (8) (8) (3,550,000) (3,550,000) (5,170,000)
091102- A011-2 Pay of Other Staff (12) (12) (3,461,000) (3,461,000) (2,579,000)
091102- A012 Allowances 3,538,000 3,538,000 7,757,000
091102- A012-1 Regular Allowances (3,183,000) (3,183,000) (7,432,000)
091102- A012-2 Other Allowances (Excluding TA) (355,000) (355,000) (325,000)
091102- A03 Operating Expenses 3,451,000 3,451,000 3,226,000
091102- A032 Communications 36,000 36,000 34,000
091102- A033 Utilities 150,000 150,000 140,000
091102- A034 Occupancy Costs 3,171,000 3,171,000 2,965,000
091102- A038 Travel & Transportation 24,000 24,000 22,000
091102- A039 General 70,000 70,000 65,000
091102- A06 Transfers 10,000 10,000 10,000
091102- A061 Scholarship 10,000 10,000 10,000
091102- A13 Repairs and Maintenance 45,000 45,000 41,000
091102- A131 Machinery and Equipment 10,000 10,000 9,000
091102- A132 Furniture and Fixture 25,000 25,000 23,000
091102- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL FOR 14,055,000 14,055,000 18,783,000
GIRLS (I-V) HUMAK (FA) IBD
IB2757 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-V) SIHALA MIRZIAN (FA) IBD
091102- A01 Employees Related Expenses 8,286,000 8,286,000 12,500,000
091102- A011 Pay 16 16 4,615,000 4,615,000 6,195,000
091102- A011-1 Pay of Officers (8) (8) (2,835,000) (2,835,000) (4,475,000)Page 621
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2021-2022 2021-2022 2022-2023
2021-22 2022-23 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A011-2 Pay of Other Staff (8) (8) (1,780,000) (1,780,000) (1,720,000)
091102- A012 Allowances 3,671,000 3,671,000 6,305,000
091102- A012-1 Regular Allowances (3,346,000) (3,346,000) (5,998,000)
091102- A012-2 Other Allowances (Excluding TA) (325,000) (325,000) (307,000)
091102- A03 Operating Expenses 2,427,000 2,427,000 2,268,000
091102- A032 Communications 36,000 36,000 34,000
091102- A033 Utilities 230,000 230,000 215,000
091102- A034 Occupancy Costs 2,057,000 2,057,000 1,923,000
091102- A038 Travel & Transportation 24,000 24,000 22,000
091102- A039 General 80,000 80,000 74,000
091102- A06 Transfers 10,000 10,000 10,000
091102- A061 Scholarship 10,000 10,000 10,000
091102- A13 Repairs and Maintenance 50,000 50,000 46,000
091102- A131 Machinery and Equipment 10,000 10,000 9,000
091102- A132 Furniture and Fixture 30,000 30,000 28,000
091102- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL FOR 10,773,000 10,773,000 14,824,000
GIRLS (I-V) SIHALA MIRZIAN (FA) IBD
IB2761 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-V) MOHRI MUGHAL (FA) IBD
091102- A01 Employees Related Expenses 5,702,000 5,702,000 7,639,000
091102- A011 Pay 14 14 3,381,000 3,381,000 3,694,000
091102- A011-1 Pay of Officers (6) (6) (1,807,000) (1,807,000) (2,175,000)
091102- A011-2 Pay of Other Staff (8) (8) (1,574,000) (1,574,000) (1,519,000)
091102- A012 Allowances 2,321,000 2,321,000 3,945,000
091102- A012-1 Regular Allowances (1,818,000) (1,818,000) (3,478,000)
091102- A012-2 Other Allowances (Excluding TA) (503,000) (503,000) (467,000)
091102- A03 Operating Expenses 1,803,000 1,803,000 1,226,000
091102- A033 Utilities 70,000 70,000 65,000
091102- A034 Occupancy Costs 1,654,000 1,654,000 1,011,000
091102- A038 Travel & Transportation 24,000 24,000 99,000
091102- A039 General 55,000 55,000 51,000
091102- A04 Employees Retirement Benefits 491,000
091102- A041 Pension 491,000Page 622
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2021-2022 2021-2022 2022-2023
2021-22 2022-23 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A06 Transfers 10,000 10,000 10,000
091102- A061 Scholarship 10,000 10,000 10,000
091102- A13 Repairs and Maintenance 38,000 38,000 35,000
091102- A131 Machinery and Equipment 10,000 10,000 9,000
091102- A132 Furniture and Fixture 18,000 18,000 17,000
091102- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL FOR 7,553,000 7,553,000 9,401,000
GIRLS (I-V) MOHRI MUGHAL (FA) IBD
IB2783 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-V) PAK PWDS COLONY (FA) IBD
091102- A01 Employees Related Expenses 10,012,000 10,012,000 17,411,000
091102- A011 Pay 20 20 6,698,000 6,698,000 8,727,000
091102- A011-1 Pay of Officers (12) (12) (5,435,000) (5,435,000) (7,174,000)
091102- A011-2 Pay of Other Staff (8) (8) (1,263,000) (1,263,000) (1,553,000)
091102- A012 Allowances 3,314,000 3,314,000 8,684,000
091102- A012-1 Regular Allowances (2,965,000) (2,965,000) (8,335,000)
091102- A012-2 Other Allowances (Excluding TA) (349,000) (349,000) (349,000)
091102- A03 Operating Expenses 3,716,000 3,716,000 3,475,000
091102- A032 Communications 36,000 36,000 17,000
091102- A033 Utilities 300,000 300,000 281,000
091102- A034 Occupancy Costs 3,251,000 3,251,000 3,057,000
091102- A038 Travel & Transportation 29,000 29,000 27,000
091102- A039 General 100,000 100,000 93,000
091102- A06 Transfers 10,000 10,000 10,000
091102- A061 Scholarship 10,000 10,000 10,000
091102- A13 Repairs and Maintenance 59,000 59,000 54,000
091102- A131 Machinery and Equipment 10,000 10,000 9,000
091102- A132 Furniture and Fixture 39,000 39,000 36,000
091102- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL FOR 13,797,000 13,797,000 20,950,000
GIRLS (I-V) PAK PWDS COLONY (FA)
IBD
IB2784 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-V) ALIPUR (FRASH TOWN) (FA) IBD
091102- A01 Employees Related Expenses 7,374,000 7,374,000 14,092,000Page 623
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2021-2022 2021-2022 2022-2023
2021-22 2022-23 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A011 Pay 14 14 4,761,000 4,761,000 7,356,000
091102- A011-1 Pay of Officers (9) (9) (3,727,000) (3,727,000) (5,396,000)
091102- A011-2 Pay of Other Staff (5) (5) (1,034,000) (1,034,000) (1,960,000)
091102- A012 Allowances 2,613,000 2,613,000 6,736,000
091102- A012-1 Regular Allowances (2,229,000) (2,229,000) (6,352,000)
091102- A012-2 Other Allowances (Excluding TA) (384,000) (384,000) (384,000)
091102- A03 Operating Expenses 3,420,000 3,420,000 2,417,000
091102- A032 Communications 36,000 36,000 34,000
091102- A033 Utilities 110,000 110,000 103,000
091102- A034 Occupancy Costs 2,288,000 2,288,000 1,359,000
091102- A038 Travel & Transportation 24,000 24,000 22,000
091102- A039 General 962,000 962,000 899,000
091102- A04 Employees Retirement Benefits 834,000
091102- A041 Pension 834,000
091102- A06 Transfers 10,000 10,000 10,000
091102- A061 Scholarship 10,000 10,000 10,000
091102- A13 Repairs and Maintenance 53,000 53,000 49,000
091102- A131 Machinery and Equipment 10,000 10,000 9,000
091102- A132 Furniture and Fixture 33,000 33,000 31,000
091102- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL FOR 10,857,000 10,857,000 17,402,000
GIRLS (I-V) ALIPUR (FRASH TOWN) (FA)
IBD
IB2785 ISLAMABAD MODEL SCHOOL (I-V) ALIPUR SOUTH (FA) IBD
091102- A01 Employees Related Expenses 7,391,000 7,391,000 9,030,000
091102- A011 Pay 13 13 4,296,000 4,296,000 4,438,000
091102- A011-1 Pay of Officers (8) (8) (3,376,000) (3,376,000) (2,897,000)
091102- A011-2 Pay of Other Staff (5) (5) (920,000) (920,000) (1,541,000)
091102- A012 Allowances 3,095,000 3,095,000 4,592,000
091102- A012-1 Regular Allowances (2,819,000) (2,819,000) (4,352,000)
091102- A012-2 Other Allowances (Excluding TA) (276,000) (276,000) (240,000)
091102- A03 Operating Expenses 3,461,000 3,461,000 3,234,000
091102- A032 Communications 40,000 40,000 37,000Page 624
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2021-2022 2021-2022 2022-2023
2021-22 2022-23 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A033 Utilities 150,000 150,000 140,000
091102- A034 Occupancy Costs 2,304,000 2,304,000 2,154,000
091102- A038 Travel & Transportation 24,000 24,000 22,000
091102- A039 General 943,000 943,000 881,000
091102- A06 Transfers 10,000 10,000 10,000
091102- A061 Scholarship 10,000 10,000 10,000
091102- A13 Repairs and Maintenance 44,000 44,000 40,000
091102- A131 Machinery and Equipment 10,000 10,000 9,000
091102- A132 Furniture and Fixture 24,000 24,000 22,000
091102- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL (I-V) 10,906,000 10,906,000 12,314,000
ALIPUR SOUTH (FA) IBD
IB2786 ISLAMABAD MODEL SCHOOL FOR BOYS (I-V) SIRRI (FA) IBD
091102- A01 Employees Related Expenses 5,692,000 5,692,000 8,224,000
091102- A011 Pay 13 13 3,617,000 3,617,000 4,090,000
091102- A011-1 Pay of Officers (8) (8) (2,421,000) (2,421,000) (3,235,000)
091102- A011-2 Pay of Other Staff (5) (5) (1,196,000) (1,196,000) (855,000)
091102- A012 Allowances 2,075,000 2,075,000 4,134,000
091102- A012-1 Regular Allowances (1,817,000) (1,817,000) (3,912,000)
091102- A012-2 Other Allowances (Excluding TA) (258,000) (258,000) (222,000)
091102- A03 Operating Expenses 1,999,000 1,999,000 1,869,000
091102- A032 Communications 36,000 36,000 34,000
091102- A033 Utilities 90,000 90,000 84,000
091102- A034 Occupancy Costs 1,820,000 1,820,000 1,702,000
091102- A038 Travel & Transportation 24,000 24,000 22,000
091102- A039 General 29,000 29,000 27,000
091102- A06 Transfers 10,000 10,000 10,000
091102- A061 Scholarship 10,000 10,000 10,000
091102- A13 Repairs and Maintenance 28,000 28,000 26,000
091102- A131 Machinery and Equipment 10,000 10,000 9,000
091102- A132 Furniture and Fixture 8,000 8,000 8,000
091102- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL FOR 7,729,000 7,729,000 10,129,000
BOYS (I-V) SIRRI (FA) IBDPage 625
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2021-2022 2021-2022 2022-2023
2021-22 2022-23 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
IB2787 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-V) SIHALA KHURD (FA) IBD
091102- A01 Employees Related Expenses 6,082,000 6,082,000 9,219,000
091102- A011 Pay 13 13 3,721,000 3,721,000 4,621,000
091102- A011-1 Pay of Officers (8) (8) (2,687,000) (2,687,000) (3,817,000)
091102- A011-2 Pay of Other Staff (5) (5) (1,034,000) (1,034,000) (804,000)
091102- A012 Allowances 2,361,000 2,361,000 4,598,000
091102- A012-1 Regular Allowances (2,085,000) (2,085,000) (4,334,000)
091102- A012-2 Other Allowances (Excluding TA) (276,000) (276,000) (264,000)
091102- A03 Operating Expenses 1,570,000 1,570,000 1,467,000
091102- A032 Communications 36,000 36,000 34,000
091102- A033 Utilities 100,000 100,000 93,000
091102- A034 Occupancy Costs 1,355,000 1,355,000 1,267,000
091102- A038 Travel & Transportation 24,000 24,000 22,000
091102- A039 General 55,000 55,000 51,000
091102- A06 Transfers 10,000 10,000 10,000
091102- A061 Scholarship 10,000 10,000 10,000
091102- A13 Repairs and Maintenance 38,000 38,000 35,000
091102- A131 Machinery and Equipment 10,000 10,000 9,000
091102- A132 Furniture and Fixture 18,000 18,000 17,000
091102- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL FOR 7,700,000 7,700,000 10,731,000
GIRLS (I-V) SIHALA KHURD (FA) IBD
IB2788 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-V) MAIRA MALPUR (FA) IBD
091102- A01 Employees Related Expenses 5,868,000 5,868,000 6,208,000
091102- A011 Pay 13 13 3,840,000 3,840,000 2,984,000
091102- A011-1 Pay of Officers (8) (8) (1,989,000) (1,989,000) (1,005,000)
091102- A011-2 Pay of Other Staff (5) (5) (1,851,000) (1,851,000) (1,979,000)
091102- A012 Allowances 2,028,000 2,028,000 3,224,000
091102- A012-1 Regular Allowances (1,758,000) (1,758,000) (2,990,000)
091102- A012-2 Other Allowances (Excluding TA) (270,000) (270,000) (234,000)
091102- A03 Operating Expenses 1,461,000 1,461,000 1,365,000
091102- A032 Communications 80,000 80,000 75,000Page 626
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2021-2022 2021-2022 2022-2023
2021-22 2022-23 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A033 Utilities 180,000 180,000 168,000
091102- A034 Occupancy Costs 770,000 770,000 720,000
091102- A038 Travel & Transportation 24,000 24,000 22,000
091102- A039 General 407,000 407,000 380,000
091102- A06 Transfers 10,000 10,000 10,000
091102- A061 Scholarship 10,000 10,000 10,000
091102- A13 Repairs and Maintenance 39,000 39,000 36,000
091102- A131 Machinery and Equipment 10,000 10,000 9,000
091102- A132 Furniture and Fixture 19,000 19,000 18,000
091102- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL FOR 7,378,000 7,378,000 7,619,000
GIRLS (I-V) MAIRA MALPUR (FA) IBD
IB2789 ISLAMABAD MODEL SCHOOL FOR BOYS (I-V) NILORE (FA) IBD
091102- A01 Employees Related Expenses 4,401,000 4,401,000 7,423,000
091102- A011 Pay 13 13 2,355,000 2,355,000 3,672,000
091102- A011-1 Pay of Officers (8) (8) (1,545,000) (1,545,000) (2,730,000)
091102- A011-2 Pay of Other Staff (5) (5) (810,000) (810,000) (942,000)
091102- A012 Allowances 2,046,000 2,046,000 3,751,000
091102- A012-1 Regular Allowances (1,779,000) (1,779,000) (3,008,000)
091102- A012-2 Other Allowances (Excluding TA) (267,000) (267,000) (743,000)
091102- A03 Operating Expenses 2,253,000 2,253,000 2,106,000
091102- A032 Communications 36,000 36,000 34,000
091102- A033 Utilities 100,000 100,000 93,000
091102- A034 Occupancy Costs 2,053,000 2,053,000 1,920,000
091102- A038 Travel & Transportation 24,000 24,000 22,000
091102- A039 General 40,000 40,000 37,000
091102- A06 Transfers 10,000 10,000 10,000
091102- A061 Scholarship 10,000 10,000 10,000
091102- A13 Repairs and Maintenance 31,000 31,000 28,000
091102- A131 Machinery and Equipment 10,000 10,000 9,000
091102- A132 Furniture and Fixture 11,000 11,000 10,000
091102- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL FOR 6,695,000 6,695,000 9,567,000
BOYS (I-V) NILORE (FA) IBDPage 627
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2021-2022 2021-2022 2022-2023
2021-22 2022-23 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
IB2790 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-V) DHOKE JERRANI (FA) IBD
091102- A01 Employees Related Expenses 7,070,000 7,070,000 6,347,000
091102- A011 Pay 15 15 4,307,000 4,307,000 3,102,000
091102- A011-1 Pay of Officers (5) (5) (1,968,000) (1,968,000) (1,455,000)
091102- A011-2 Pay of Other Staff (10) (10) (2,339,000) (2,339,000) (1,647,000)
091102- A012 Allowances 2,763,000 2,763,000 3,245,000
091102- A012-1 Regular Allowances (2,446,000) (2,446,000) (2,983,000)
091102- A012-2 Other Allowances (Excluding TA) (317,000) (317,000) (262,000)
091102- A03 Operating Expenses 2,683,000 2,683,000 2,509,000
091102- A032 Communications 56,000 56,000 53,000
091102- A033 Utilities 180,000 180,000 168,000
091102- A034 Occupancy Costs 1,453,000 1,453,000 1,359,000
091102- A038 Travel & Transportation 24,000 24,000 22,000
091102- A039 General 970,000 970,000 907,000
091102- A06 Transfers 10,000 10,000 10,000
091102- A061 Scholarship 10,000 10,000 10,000
091102- A13 Repairs and Maintenance 55,000 55,000 51,000
091102- A131 Machinery and Equipment 10,000 10,000 9,000
091102- A132 Furniture and Fixture 35,000 35,000 33,000
091102- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL FOR 9,818,000 9,818,000 8,917,000
GIRLS (I-V) DHOKE JERRANI (FA) IBD
IB2791 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-V) CHANNUAL BENGIAL (FA) IBD
091102- A01 Employees Related Expenses 4,663,000 4,663,000 6,003,000
091102- A011 Pay 11 11 2,591,000 2,591,000 2,937,000
091102- A011-1 Pay of Officers (4) (4) (951,000) (951,000) (1,796,000)
091102- A011-2 Pay of Other Staff (7) (7) (1,640,000) (1,640,000) (1,141,000)
091102- A012 Allowances 2,072,000 2,072,000 3,066,000
091102- A012-1 Regular Allowances (1,835,000) (1,835,000) (2,826,000)
091102- A012-2 Other Allowances (Excluding TA) (237,000) (237,000) (240,000)
091102- A03 Operating Expenses 1,349,000 1,349,000 1,261,000
091102- A032 Communications 36,000 36,000 34,000Page 628
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2021-2022 2021-2022 2022-2023
2021-22 2022-23 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A033 Utilities 65,000 65,000 61,000
091102- A034 Occupancy Costs 828,000 828,000 774,000
091102- A038 Travel & Transportation 24,000 24,000 22,000
091102- A039 General 396,000 396,000 370,000
091102- A06 Transfers 10,000 10,000 10,000
091102- A061 Scholarship 10,000 10,000 10,000
091102- A13 Repairs and Maintenance 34,000 34,000 31,000
091102- A131 Machinery and Equipment 10,000 10,000 9,000
091102- A132 Furniture and Fixture 14,000 14,000 13,000
091102- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL FOR 6,056,000 6,056,000 7,305,000
GIRLS (I-V) CHANNUAL BENGIAL (FA)
IBD
IB2792 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-V) PINDORI SYEDAN (FA) IBD
091102- A01 Employees Related Expenses 6,650,000 6,650,000 6,963,000
091102- A011 Pay 10 10 4,118,000 4,118,000 3,533,000
091102- A011-1 Pay of Officers (3) (3) (944,000) (944,000) (1,542,000)
091102- A011-2 Pay of Other Staff (7) (7) (3,174,000) (3,174,000) (1,991,000)
091102- A012 Allowances 2,532,000 2,532,000 3,430,000
091102- A012-1 Regular Allowances (2,253,000) (2,253,000) (3,211,000)
091102- A012-2 Other Allowances (Excluding TA) (279,000) (279,000) (219,000)
091102- A03 Operating Expenses 994,000 994,000 929,000
091102- A032 Communications 36,000 36,000 34,000
091102- A033 Utilities 125,000 125,000 117,000
091102- A034 Occupancy Costs 774,000 774,000 724,000
091102- A038 Travel & Transportation 24,000 24,000 22,000
091102- A039 General 35,000 35,000 32,000
091102- A06 Transfers 10,000 10,000 10,000
091102- A061 Scholarship 10,000 10,000 10,000
091102- A13 Repairs and Maintenance 29,000 29,000 26,000
091102- A131 Machinery and Equipment 10,000 10,000 9,000
091102- A132 Furniture and Fixture 9,000 9,000 8,000
091102- A137 Computer Equipment 10,000 10,000 9,000Page 629
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2021-2022 2021-2022 2022-2023
2021-22 2022-23 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
Total- ISLAMABAD MODEL SCHOOL FOR 7,683,000 7,683,000 7,928,000
GIRLS (I-V) PINDORI SYEDAN (FA) IBD
IB2793 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-V) DHOKE FATEH HALL (FA) IBD
091102- A01 Employees Related Expenses 4,094,000 4,094,000 3,708,000
091102- A011 Pay 11 11 2,390,000 2,390,000 1,782,000
091102- A011-1 Pay of Officers (3) (3) (567,000) (567,000)
091102- A011-2 Pay of Other Staff (8) (8) (1,823,000) (1,823,000) (1,782,000)
091102- A012 Allowances 1,704,000 1,704,000 1,926,000
091102- A012-1 Regular Allowances (1,456,000) (1,456,000) (1,738,000)
091102- A012-2 Other Allowances (Excluding TA) (248,000) (248,000) (188,000)
091102- A03 Operating Expenses 566,000 566,000 528,000
091102- A032 Communications 40,000 40,000 37,000
091102- A033 Utilities 150,000 150,000 140,000
091102- A034 Occupancy Costs 113,000 113,000 106,000
091102- A038 Travel & Transportation 24,000 24,000 22,000
091102- A039 General 239,000 239,000 223,000
091102- A06 Transfers 10,000 10,000 10,000
091102- A061 Scholarship 10,000 10,000 10,000
091102- A13 Repairs and Maintenance 26,000 26,000 24,000
091102- A131 Machinery and Equipment 10,000 10,000 9,000
091102- A132 Furniture and Fixture 6,000 6,000 6,000
091102- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL FOR 4,696,000 4,696,000 4,270,000
GIRLS (I-V) DHOKE FATEH HALL (FA)
IBD
IB2794 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-V) RAWAT (FA) IBD
091102- A01 Employees Related Expenses 12,352,000 12,352,000 15,523,000
091102- A011 Pay 22 22 7,667,000 7,667,000 7,743,000
091102- A011-1 Pay of Officers (12) (12) (4,565,000) (4,565,000) (4,433,000)
091102- A011-2 Pay of Other Staff (10) (10) (3,102,000) (3,102,000) (3,310,000)
091102- A012 Allowances 4,685,000 4,685,000 7,780,000
091102- A012-1 Regular Allowances (4,277,000) (4,277,000) (7,459,000)
091102- A012-2 Other Allowances (Excluding TA) (408,000) (408,000) (321,000)Page 630
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2021-2022 2021-2022 2022-2023
2021-22 2022-23 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A03 Operating Expenses 5,300,000 5,300,000 4,954,000
091102- A032 Communications 36,000 36,000 34,000
091102- A033 Utilities 500,000 500,000 467,000
091102- A034 Occupancy Costs 4,350,000 4,350,000 4,067,000
091102- A038 Travel & Transportation 24,000 24,000 22,000
091102- A039 General 390,000 390,000 364,000
091102- A06 Transfers 10,000 10,000 10,000
091102- A061 Scholarship 10,000 10,000 10,000
091102- A13 Repairs and Maintenance 93,000 93,000 86,000
091102- A131 Machinery and Equipment 10,000 10,000 9,000
091102- A132 Furniture and Fixture 73,000 73,000 68,000
091102- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL FOR 17,755,000 17,755,000 20,573,000
GIRLS (I-V) RAWAT (FA) IBD
IB2798 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-V) NO 2 TARLAI (FA) IBD
091102- A01 Employees Related Expenses 8,286,000 8,286,000 12,152,000
091102- A011 Pay 15 15 5,594,000 5,594,000 5,962,000
091102- A011-1 Pay of Officers (5) (5) (1,852,000) (1,852,000) (2,787,000)
091102- A011-2 Pay of Other Staff (10) (10) (3,742,000) (3,742,000) (3,175,000)
091102- A012 Allowances 2,692,000 2,692,000 6,190,000
091102- A012-1 Regular Allowances (2,394,000) (2,394,000) (5,910,000)
091102- A012-2 Other Allowances (Excluding TA) (298,000) (298,000) (280,000)
091102- A03 Operating Expenses 2,856,000 2,856,000 2,669,000
091102- A032 Communications 36,000 36,000 34,000
091102- A033 Utilities 90,000 90,000 84,000
091102- A034 Occupancy Costs 2,597,000 2,597,000 2,428,000
091102- A038 Travel & Transportation 24,000 24,000 22,000
091102- A039 General 109,000 109,000 101,000
091102- A06 Transfers 10,000 10,000 10,000
091102- A061 Scholarship 10,000 10,000 10,000
091102- A13 Repairs and Maintenance 63,000 63,000 58,000
091102- A131 Machinery and Equipment 10,000 10,000 9,000
091102- A132 Furniture and Fixture 43,000 43,000 40,000Page 631
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2021-2022 2021-2022 2022-2023
2021-22 2022-23 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL FOR 11,215,000 11,215,000 14,889,000
GIRLS (I-V) NO 2 TARLAI (FA) IBD
IB2803 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-V) PUNJGRAN (FA) IBD
091102- A01 Employees Related Expenses 8,966,000 8,966,000 11,770,000
091102- A011 Pay 17 17 6,169,000 6,169,000 5,922,000
091102- A011-1 Pay of Officers (10) (10) (4,688,000) (4,688,000) (4,531,000)
091102- A011-2 Pay of Other Staff (7) (7) (1,481,000) (1,481,000) (1,391,000)
091102- A012 Allowances 2,797,000 2,797,000 5,848,000
091102- A012-1 Regular Allowances (2,477,000) (2,477,000) (5,564,000)
091102- A012-2 Other Allowances (Excluding TA) (320,000) (320,000) (284,000)
091102- A03 Operating Expenses 2,908,000 2,908,000 2,718,000
091102- A032 Communications 50,000 50,000 47,000
091102- A033 Utilities 150,000 150,000 140,000
091102- A034 Occupancy Costs 2,247,000 2,247,000 2,101,000
091102- A038 Travel & Transportation 24,000 24,000 22,000
091102- A039 General 437,000 437,000 408,000
091102- A06 Transfers 10,000 10,000 10,000
091102- A061 Scholarship 10,000 10,000 10,000
091102- A13 Repairs and Maintenance 53,000 53,000 49,000
091102- A131 Machinery and Equipment 10,000 10,000 9,000
091102- A132 Furniture and Fixture 33,000 33,000 31,000
091102- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL FOR 11,937,000 11,937,000 14,547,000
GIRLS (I-V) PUNJGRAN (FA) IBD
IB2807 ISLAMABAD MODEL SCHOOL FOR BOYS (I-V) SIGGA (FA) IBD
091102- A01 Employees Related Expenses 5,019,000 5,019,000 4,527,000
091102- A011 Pay 14 14 2,962,000 2,962,000 2,247,000
091102- A011-1 Pay of Officers (9) (9) (2,158,000) (2,158,000) (1,667,000)
091102- A011-2 Pay of Other Staff (5) (5) (804,000) (804,000) (580,000)
091102- A012 Allowances 2,057,000 2,057,000 2,280,000
091102- A012-1 Regular Allowances (1,766,000) (1,766,000) (2,061,000)
091102- A012-2 Other Allowances (Excluding TA) (291,000) (291,000) (219,000)Page 632
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2021-2022 2021-2022 2022-2023
2021-22 2022-23 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A03 Operating Expenses 849,000 849,000 793,000
091102- A033 Utilities 80,000 80,000 75,000
091102- A034 Occupancy Costs 716,000 716,000 669,000
091102- A038 Travel & Transportation 24,000 24,000 22,000
091102- A039 General 29,000 29,000 27,000
091102- A06 Transfers 10,000 10,000 10,000
091102- A061 Scholarship 10,000 10,000 10,000
091102- A13 Repairs and Maintenance 28,000 28,000 26,000
091102- A131 Machinery and Equipment 10,000 10,000 9,000
091102- A132 Furniture and Fixture 8,000 8,000 8,000
091102- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL FOR 5,906,000 5,906,000 5,356,000
BOYS (I-V) SIGGA (FA) IBD
IB2810 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-V) NHC (FA) IBD
091102- A01 Employees Related Expenses 13,844,000 13,844,000 19,613,000
091102- A011 Pay 27 27 8,838,000 8,838,000 9,555,000
091102- A011-1 Pay of Officers (18) (18) (5,837,000) (5,837,000) (7,288,000)
091102- A011-2 Pay of Other Staff (9) (9) (3,001,000) (3,001,000) (2,267,000)
091102- A012 Allowances 5,006,000 5,006,000 10,058,000
091102- A012-1 Regular Allowances (4,567,000) (4,567,000) (9,742,000)
091102- A012-2 Other Allowances (Excluding TA) (439,000) (439,000) (316,000)
091102- A03 Operating Expenses 4,615,000 4,615,000 4,313,000
091102- A032 Communications 40,000 40,000 37,000
091102- A033 Utilities 240,000 240,000 224,000
091102- A034 Occupancy Costs 2,735,000 2,735,000 2,557,000
091102- A038 Travel & Transportation 24,000 24,000 22,000
091102- A039 General 1,576,000 1,576,000 1,473,000
091102- A06 Transfers 10,000 10,000 10,000
091102- A061 Scholarship 10,000 10,000 10,000
091102- A13 Repairs and Maintenance 94,000 94,000 87,000
091102- A131 Machinery and Equipment 10,000 10,000 9,000
091102- A132 Furniture and Fixture 74,000 74,000 69,000
091102- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL FOR 18,563,000 18,563,000 24,023,000
GIRLS (I-V) NHC (FA) IBDPage 633
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2021-2022 2021-2022 2022-2023
2021-22 2022-23 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
IB2814 ISLAMABAD MODEL SCHOOL (I-V) G-7/3-3 IBD
091102- A01 Employees Related Expenses 12,275,000 12,275,000 17,653,000
091102- A011 Pay 28 28 7,765,000 7,765,000 8,751,000
091102- A011-1 Pay of Officers (11) (11) (3,515,000) (3,515,000) (6,459,000)
091102- A011-2 Pay of Other Staff (17) (17) (4,250,000) (4,250,000) (2,292,000)
091102- A012 Allowances 4,510,000 4,510,000 8,902,000
091102- A012-1 Regular Allowances (3,881,000) (3,881,000) (8,345,000)
091102- A012-2 Other Allowances (Excluding TA) (629,000) (629,000) (557,000)
091102- A03 Operating Expenses 2,171,000 2,171,000 1,276,000
091102- A032 Communications 40,000 40,000 37,000
091102- A033 Utilities 448,000 448,000 419,000
091102- A034 Occupancy Costs 1,589,000 1,589,000 610,000
091102- A038 Travel & Transportation 21,000 21,000 142,000
091102- A039 General 73,000 73,000 68,000
091102- A04 Employees Retirement Benefits 807,000
091102- A041 Pension 807,000
091102- A06 Transfers 10,000 10,000 10,000
091102- A061 Scholarship 10,000 10,000 10,000
091102- A13 Repairs and Maintenance 50,000 50,000 46,000
091102- A131 Machinery and Equipment 10,000 10,000 9,000
091102- A132 Furniture and Fixture 30,000 30,000 28,000
091102- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL (I-V) 14,506,000 14,506,000 19,792,000
G-7/3-3 IBD
IB2817 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-V) KALIA (FA) IBD
091102- A01 Employees Related Expenses 9,088,000 9,088,000
091102- A011 Pay 19 5,588,000 5,588,000
091102- A011-1 Pay of Officers (9) (2,383,000) (2,383,000)
091102- A011-2 Pay of Other Staff (10) (3,205,000) (3,205,000)
091102- A012 Allowances 3,500,000 3,500,000
091102- A012-1 Regular Allowances (3,190,000) (3,190,000)Page 634
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2021-2022 2021-2022 2022-2023
2021-22 2022-23 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A012-2 Other Allowances (Excluding TA) (310,000) (310,000)
091102- A03 Operating Expenses 2,371,000 2,371,000
091102- A032 Communications 40,000 40,000
091102- A033 Utilities 100,000 100,000
091102- A034 Occupancy Costs 1,926,000 1,926,000
091102- A038 Travel & Transportation 24,000 24,000
091102- A039 General 281,000 281,000
091102- A06 Transfers 10,000 10,000
091102- A061 Scholarship 10,000 10,000
091102- A13 Repairs and Maintenance 45,000 45,000
091102- A131 Machinery and Equipment 10,000 10,000
091102- A132 Furniture and Fixture 25,000 25,000
091102- A137 Computer Equipment 10,000 10,000
Total- ISLAMABAD MODEL SCHOOL FOR 11,514,000 11,514,000
GIRLS (I-V) KALIA (FA) IBD
IB2899 ISLAMABAD MODEL SCHOOL (I-V) MARGALLA VIEW HOUSING SCHEME D-17 ISLAMABAD
091102- A01 Employees Related Expenses 10,000,000
091102- A011 Pay 24 3,941,000
091102- A011-1 Pay of Officers (18) (3,200,000)
091102- A011-2 Pay of Other Staff (6) (741,000)
091102- A012 Allowances 6,059,000
091102- A012-1 Regular Allowances (5,605,000)
091102- A012-2 Other Allowances (Excluding TA) (454,000)
091102- A03 Operating Expenses 572,000 572,000 535,000
091102- A032 Communications 36,000 36,000 34,000
091102- A033 Utilities 110,000 110,000 103,000
091102- A038 Travel & Transportation 24,000 24,000 22,000
091102- A039 General 402,000 402,000 376,000
091102- A06 Transfers 10,000 10,000 10,000
091102- A061 Scholarship 10,000 10,000 10,000
091102- A13 Repairs and Maintenance 40,000 40,000 37,000
091102- A131 Machinery and Equipment 10,000 10,000 9,000
091102- A132 Furniture and Fixture 20,000 20,000 19,000Page 635
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2021-2022 2021-2022 2022-2023
2021-22 2022-23 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL (I-V) 622,000 622,000 10,582,000
MARGALLA VIEW HOUSING SCHEME
D-17 ISLAMABAD
IB2900 ISLAMABAD MODEL SCHOOL (I-V) CBR COLONY ISLAMABAD
091102- A03 Operating Expenses 194,000 194,000 374,000
091102- A032 Communications 34,000
091102- A033 Utilities 120,000 120,000 178,000
091102- A038 Travel & Transportation 24,000 24,000 28,000
091102- A039 General 50,000 50,000 134,000
091102- A06 Transfers 10,000 10,000 10,000
091102- A061 Scholarship 10,000 10,000 10,000
091102- A13 Repairs and Maintenance 34,000 34,000 83,000
091102- A131 Machinery and Equipment 10,000 10,000 9,000
091102- A132 Furniture and Fixture 14,000 14,000 65,000
091102- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL (I-V) CBR 238,000 238,000 467,000
COLONY ISLAMABAD
IB2901 ISLAMABAD MODEL SCHOOL (I-V) SOAN GARDEN LOHI BHER ISLAMABAD
091102- A03 Operating Expenses 262,000 262,000 402,000
091102- A032 Communications 36,000 36,000 34,000
091102- A033 Utilities 166,000 166,000 219,000
091102- A038 Travel & Transportation 24,000 24,000 28,000
091102- A039 General 36,000 36,000 121,000
091102- A06 Transfers 10,000 10,000 10,000
091102- A061 Scholarship 10,000 10,000 10,000
091102- A13 Repairs and Maintenance 25,000 25,000 55,000
091102- A131 Machinery and Equipment 5,000 5,000 9,000
091102- A132 Furniture and Fixture 10,000 10,000 37,000
091102- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL (I-V) 297,000 297,000 467,000
SOAN GARDEN LOHI BHER
ISLAMABADPage 636
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2021-2022 2021-2022 2022-2023
2021-22 2022-23 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
IB2902 ISLAMABAD MODEL SCHOOL (I-V) NO 2 G-7/2 IBD
091102- A01 Employees Related Expenses 22,814,000 22,814,000 27,648,000
091102- A011 Pay 42 42 14,614,000 14,614,000 13,431,000
091102- A011-1 Pay of Officers (18) (18) (7,000,000) (7,000,000) (5,181,000)
091102- A011-2 Pay of Other Staff (24) (24) (7,614,000) (7,614,000) (8,250,000)
091102- A012 Allowances 8,200,000 8,200,000 14,217,000
091102- A012-1 Regular Allowances (7,195,000) (7,195,000) (13,623,000)
091102- A012-2 Other Allowances (Excluding TA) (1,005,000) (1,005,000) (594,000)
091102- A03 Operating Expenses 1,685,000 1,685,000 1,576,000
091102- A032 Communications 60,000 60,000 56,000
091102- A033 Utilities 636,000 636,000 595,000
091102- A034 Occupancy Costs 569,000 569,000 532,000
091102- A038 Travel & Transportation 21,000 21,000 20,000
091102- A039 General 399,000 399,000 373,000
091102- A06 Transfers 10,000 10,000 10,000
091102- A061 Scholarship 10,000 10,000 10,000
091102- A13 Repairs and Maintenance 104,000 104,000 97,000
091102- A131 Machinery and Equipment 10,000 10,000 9,000
091102- A132 Furniture and Fixture 84,000 84,000 79,000
091102- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL (I-V) NO 2 24,613,000 24,613,000 29,331,000
G-7/2 IBD
IB2903 ISLAMABAD MODEL SCHOOL (I-V)NO 1 E-8 IBD
091102- A01 Employees Related Expenses 17,168,000 17,329,000 23,106,000
091102- A011 Pay 34 34 11,624,000 11,598,000 11,342,000
091102- A011-1 Pay of Officers (17) (17) (7,172,000) (7,146,000) (6,768,000)
091102- A011-2 Pay of Other Staff (17) (17) (4,452,000) (4,452,000) (4,574,000)
091102- A012 Allowances 5,544,000 5,731,000 11,764,000
091102- A012-1 Regular Allowances (5,015,000) (5,202,000) (11,316,000)
091102- A012-2 Other Allowances (Excluding TA) (529,000) (529,000) (448,000)
091102- A03 Operating Expenses 2,517,000 2,517,000 1,869,000
091102- A032 Communications 54,000 54,000 51,000
091102- A033 Utilities 350,000 350,000 328,000
091102- A034 Occupancy Costs 1,969,000 1,969,000 1,280,000Page 637
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2021-2022 2021-2022 2022-2023
2021-22 2022-23 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A038 Travel & Transportation 21,000 21,000 95,000
091102- A039 General 123,000 123,000 115,000
091102- A04 Employees Retirement Benefits 520,000
091102- A041 Pension 520,000
091102- A06 Transfers 10,000 10,000 10,000
091102- A061 Scholarship 10,000 10,000 10,000
091102- A13 Repairs and Maintenance 73,000 73,000 68,000
091102- A131 Machinery and Equipment 10,000 10,000 9,000
091102- A132 Furniture and Fixture 53,000 53,000 50,000
091102- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL (I-V)NO 1 19,768,000 19,929,000 25,573,000
E-8 IBD
IB2904 ISLAMABAD MODEL SCHOOL (I-V) NO 1 I-10/1 IBD
091102- A01 Employees Related Expenses 31,373,000 31,373,000 43,596,000
091102- A011 Pay 54 54 19,971,000 19,971,000 21,889,000
091102- A011-1 Pay of Officers (31) (31) (14,021,000) (14,021,000) (17,199,000)
091102- A011-2 Pay of Other Staff (23) (23) (5,950,000) (5,950,000) (4,690,000)
091102- A012 Allowances 11,402,000 11,402,000 21,707,000
091102- A012-1 Regular Allowances (10,069,000) (10,069,000) (21,049,000)
091102- A012-2 Other Allowances (Excluding TA) (1,333,000) (1,333,000) (658,000)
091102- A03 Operating Expenses 9,592,000 9,592,000 8,969,000
091102- A032 Communications 40,000 40,000 37,000
091102- A033 Utilities 305,000 305,000 286,000
091102- A034 Occupancy Costs 8,452,000 8,452,000 7,732,000
091102- A038 Travel & Transportation 21,000 21,000 190,000
091102- A039 General 774,000 774,000 724,000
091102- A06 Transfers 10,000 10,000 10,000
091102- A061 Scholarship 10,000 10,000 10,000
091102- A13 Repairs and Maintenance 129,000 129,000 120,000
091102- A131 Machinery and Equipment 10,000 10,000 9,000
091102- A132 Furniture and Fixture 109,000 109,000 102,000
091102- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL (I-V) NO 1 41,104,000 41,104,000 52,695,000
I-10/1 IBDPage 638
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2021-2022 2021-2022 2022-2023
2021-22 2022-23 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
IB2905 ISLAMABAD MODEL SCHOOL (I-V) G-6/1-1 IBD
091102- A01 Employees Related Expenses 15,138,000 15,138,000 21,904,000
091102- A011 Pay 27 27 9,575,000 9,575,000 10,959,000
091102- A011-1 Pay of Officers (14) (14) (6,575,000) (6,575,000) (7,810,000)
091102- A011-2 Pay of Other Staff (13) (13) (3,000,000) (3,000,000) (3,149,000)
091102- A012 Allowances 5,563,000 5,563,000 10,945,000
091102- A012-1 Regular Allowances (5,096,000) (5,096,000) (10,445,000)
091102- A012-2 Other Allowances (Excluding TA) (467,000) (467,000) (500,000)
091102- A03 Operating Expenses 2,478,000 2,478,000 2,318,000
091102- A032 Communications 50,000 50,000 47,000
091102- A033 Utilities 357,000 357,000 334,000
091102- A034 Occupancy Costs 1,945,000 1,945,000 1,819,000
091102- A038 Travel & Transportation 21,000 21,000 20,000
091102- A039 General 105,000 105,000 98,000
091102- A06 Transfers 10,000 10,000 10,000
091102- A061 Scholarship 10,000 10,000 10,000
091102- A13 Repairs and Maintenance 65,000 65,000 60,000
091102- A131 Machinery and Equipment 10,000 10,000 9,000
091102- A132 Furniture and Fixture 45,000 45,000 42,000
091102- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL (I-V) 17,691,000 17,691,000 24,292,000
G-6/1-1 IBD
IB2906 ISLAMABAD MODEL SCHOOL (I-V) G-6/2 IBD
091102- A01 Employees Related Expenses 48,981,000 48,981,000 58,153,000
091102- A011 Pay 64 64 31,041,000 31,041,000 29,973,000
091102- A011-1 Pay of Officers (54) (54) (27,691,000) (27,691,000) (28,029,000)
091102- A011-2 Pay of Other Staff (10) (10) (3,350,000) (3,350,000) (1,944,000)
091102- A012 Allowances 17,940,000 17,940,000 28,180,000
091102- A012-1 Regular Allowances (17,035,000) (17,035,000) (27,527,000)
091102- A012-2 Other Allowances (Excluding TA) (905,000) (905,000) (653,000)
091102- A03 Operating Expenses 5,004,000 5,004,000 4,680,000
091102- A032 Communications 50,000 50,000 47,000Page 639
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2021-2022 2021-2022 2022-2023
2021-22 2022-23 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A033 Utilities 728,000 728,000 681,000
091102- A034 Occupancy Costs 3,780,000 3,780,000 3,329,000
091102- A038 Travel & Transportation 21,000 21,000 226,000
091102- A039 General 425,000 425,000 397,000
091102- A06 Transfers 10,000 10,000 10,000
091102- A061 Scholarship 10,000 10,000 10,000
091102- A13 Repairs and Maintenance 118,000 118,000 110,000
091102- A131 Machinery and Equipment 10,000 10,000 9,000
091102- A132 Furniture and Fixture 98,000 98,000 92,000
091102- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL (I-V) G-6/2 54,113,000 54,113,000 62,953,000
IBD
IB2907 ISLAMABAD MODEL SCHOOL (I-V) G-6/1-4 IBD
091102- A01 Employees Related Expenses 18,589,000 18,589,000 27,331,000
091102- A011 Pay 40 40 11,863,000 11,863,000 13,571,000
091102- A011-1 Pay of Officers (16) (16) (6,250,000) (6,250,000) (7,050,000)
091102- A011-2 Pay of Other Staff (24) (24) (5,613,000) (5,613,000) (6,521,000)
091102- A012 Allowances 6,726,000 6,726,000 13,760,000
091102- A012-1 Regular Allowances (6,109,000) (6,109,000) (13,200,000)
091102- A012-2 Other Allowances (Excluding TA) (617,000) (617,000) (560,000)
091102- A03 Operating Expenses 2,135,000 2,135,000 1,995,000
091102- A032 Communications 40,000 40,000 37,000
091102- A033 Utilities 356,000 356,000 333,000
091102- A034 Occupancy Costs 1,377,000 1,377,000 1,088,000
091102- A038 Travel & Transportation 21,000 21,000 219,000
091102- A039 General 341,000 341,000 318,000
091102- A06 Transfers 10,000 10,000 10,000
091102- A061 Scholarship 10,000 10,000 10,000
091102- A13 Repairs and Maintenance 77,000 77,000 71,000
091102- A131 Machinery and Equipment 10,000 10,000 9,000
091102- A132 Furniture and Fixture 57,000 57,000 53,000
091102- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL (I-V) 20,811,000 20,811,000 29,407,000
G-6/1-4 IBDPage 640
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2021-2022 2021-2022 2022-2023
2021-22 2022-23 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
IB2908 ISLAMABAD MODEL SCHOOL (I-V) G-7/3-1 IBD
091102- A01 Employees Related Expenses 17,258,000 17,258,000 25,418,000
091102- A011 Pay 37 37 11,595,000 11,595,000 12,349,000
091102- A011-1 Pay of Officers (11) (11) (4,334,000) (4,334,000) (5,740,000)
091102- A011-2 Pay of Other Staff (26) (26) (7,261,000) (7,261,000) (6,609,000)
091102- A012 Allowances 5,663,000 5,663,000 13,069,000
091102- A012-1 Regular Allowances (5,114,000) (5,114,000) (12,577,000)
091102- A012-2 Other Allowances (Excluding TA) (549,000) (549,000) (492,000)
091102- A03 Operating Expenses 1,492,000 1,492,000 1,395,000
091102- A032 Communications 36,000 36,000 34,000
091102- A033 Utilities 431,000 431,000 403,000
091102- A034 Occupancy Costs 843,000 843,000 648,000
091102- A038 Travel & Transportation 21,000 21,000 160,000
091102- A039 General 161,000 161,000 150,000
091102- A06 Transfers 10,000 10,000 10,000
091102- A061 Scholarship 10,000 10,000 10,000
091102- A13 Repairs and Maintenance 91,000 91,000 84,000
091102- A131 Machinery and Equipment 10,000 10,000 9,000
091102- A132 Furniture and Fixture 71,000 71,000 66,000
091102- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL (I-V) 18,851,000 18,851,000 26,907,000
G-7/3-1 IBD
IB2910 ISLAMABAD MODEL SCHOOL (I-V) G-11/2 ISLAMABAD
091102- A03 Operating Expenses 527,000 527,000 492,000
091102- A032 Communications 36,000 36,000 34,000
091102- A033 Utilities 388,000 388,000 362,000
091102- A038 Travel & Transportation 24,000 24,000 22,000
091102- A039 General 79,000 79,000 74,000
091102- A06 Transfers 10,000 10,000 10,000
091102- A061 Scholarship 10,000 10,000 10,000
091102- A13 Repairs and Maintenance 54,000 54,000 50,000
091102- A131 Machinery and Equipment 10,000 10,000 9,000Page 641
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2021-2022 2021-2022 2022-2023
2021-22 2022-23 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A132 Furniture and Fixture 34,000 34,000 32,000
091102- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL (I-V) 591,000 591,000 552,000
G-11/2 ISLAMABAD
091102 Total- Primary 2,268,841,000 2,268,606,000 2,817,245,000
0911 Total- Pre & Primary Education Affairs 2,268,841,000 2,268,606,000 2,817,245,000
&Service
091 Total- Pre & Primary Education Affairs 2,268,841,000 2,268,606,000 2,817,245,000
&Service
092 Secondary Education Affairs and Services:
0921 Secondary Education Affairs and Services:
092101 Secondary Education :
IB2484 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-X)G-11/2 IBD
092101- A01 Employees Related Expenses 21,603,000 21,603,000 33,307,000
092101- A011 Pay 36 36 14,991,000 14,991,000 16,636,000
092101- A011-1 Pay of Officers (20) (20) (11,466,000) (11,466,000) (13,206,000)
092101- A011-2 Pay of Other Staff (16) (16) (3,525,000) (3,525,000) (3,430,000)
092101- A012 Allowances 6,612,000 6,612,000 16,671,000
092101- A012-1 Regular Allowances (5,926,000) (5,926,000) (16,010,000)
092101- A012-2 Other Allowances (Excluding TA) (686,000) (686,000) (661,000)
092101- A03 Operating Expenses 5,174,000 5,174,000 4,836,000
092101- A032 Communications 60,000 60,000 56,000
092101- A033 Utilities 430,000 430,000 401,000
092101- A034 Occupancy Costs 4,212,000 4,212,000 3,602,000
092101- A038 Travel & Transportation 26,000 26,000 361,000
092101- A039 General 446,000 446,000 416,000
092101- A06 Transfers 10,000 10,000 10,000
092101- A061 Scholarship 10,000 10,000 10,000
092101- A09 Physical Assets 10,000 10,000 9,000
092101- A094 Other Stores and Stocks 10,000 10,000 9,000
092101- A13 Repairs and Maintenance 110,000 110,000 102,000
092101- A131 Machinery and Equipment 10,000 10,000 9,000
092101- A132 Furniture and Fixture 90,000 90,000 84,000
092101- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL FOR 26,907,000 26,907,000 38,264,000
GIRLS (I-X)G-11/2 IBDPage 642
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2021-2022 2021-2022 2022-2023
2021-22 2022-23 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
IB2487 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-VIII) MOHRIAN (FA) IBD
092101- A01 Employees Related Expenses 7,161,000 7,161,000 7,019,000
092101- A011 Pay 17 17 4,300,000 4,300,000 3,451,000
092101- A011-1 Pay of Officers (8) (8) (2,750,000) (2,750,000) (2,092,000)
092101- A011-2 Pay of Other Staff (9) (9) (1,550,000) (1,550,000) (1,359,000)
092101- A012 Allowances 2,861,000 2,861,000 3,568,000
092101- A012-1 Regular Allowances (2,562,000) (2,562,000) (3,338,000)
092101- A012-2 Other Allowances (Excluding TA) (299,000) (299,000) (230,000)
092101- A03 Operating Expenses 1,656,000 1,656,000 1,547,000
092101- A032 Communications 36,000 36,000 22,000
092101- A033 Utilities 100,000 100,000 93,000
092101- A034 Occupancy Costs 1,101,000 1,101,000 1,041,000
092101- A038 Travel & Transportation 24,000 24,000 22,000
092101- A039 General 395,000 395,000 369,000
092101- A06 Transfers 10,000 10,000 10,000
092101- A061 Scholarship 10,000 10,000 10,000
092101- A13 Repairs and Maintenance 35,000 35,000 32,000
092101- A131 Machinery and Equipment 10,000 10,000 9,000
092101- A132 Furniture and Fixture 15,000 15,000 14,000
092101- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL FOR 8,862,000 8,862,000 8,608,000
GIRLS (I-VIII) MOHRIAN (FA) IBD
IB2488 ISLAMABAD MODEL SCHOOL (I-VIII) MALPUR (FA) IBD
092101- A01 Employees Related Expenses 7,393,000 7,393,000 12,682,000
092101- A011 Pay 17 17 5,136,000 5,136,000 6,410,000
092101- A011-1 Pay of Officers (6) (6) (2,559,000) (2,559,000) (3,403,000)
092101- A011-2 Pay of Other Staff (11) (11) (2,577,000) (2,577,000) (3,007,000)
092101- A012 Allowances 2,257,000 2,257,000 6,272,000
092101- A012-1 Regular Allowances (1,992,000) (1,992,000) (6,011,000)
092101- A012-2 Other Allowances (Excluding TA) (265,000) (265,000) (261,000)
092101- A03 Operating Expenses 2,056,000 2,056,000 1,920,000Page 643
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2021-2022 2021-2022 2022-2023
2021-22 2022-23 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
092101- A032 Communications 40,000 40,000 37,000
092101- A033 Utilities 150,000 150,000 140,000
092101- A034 Occupancy Costs 1,779,000 1,779,000 1,663,000
092101- A038 Travel & Transportation 24,000 24,000 22,000
092101- A039 General 63,000 63,000 58,000
092101- A06 Transfers 10,000 10,000 10,000
092101- A061 Scholarship 10,000 10,000 10,000
092101- A13 Repairs and Maintenance 44,000 44,000 40,000
092101- A131 Machinery and Equipment 10,000 10,000 9,000
092101- A132 Furniture and Fixture 24,000 24,000 22,000
092101- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL (I-VIII) 9,503,000 9,503,000 14,652,000
MALPUR (FA) IBD
IB2489 ISLAMABAD MODEL SCHOOL FOR GIRLS (VI-X)NHC(FA) IBD
092101- A01 Employees Related Expenses 16,158,000 16,158,000 24,666,000
092101- A011 Pay 29 29 10,924,000 10,924,000 12,457,000
092101- A011-1 Pay of Officers (19) (19) (8,399,000) (8,399,000) (10,175,000)
092101- A011-2 Pay of Other Staff (10) (10) (2,525,000) (2,525,000) (2,282,000)
092101- A012 Allowances 5,234,000 5,234,000 12,209,000
092101- A012-1 Regular Allowances (4,734,000) (4,734,000) (11,764,000)
092101- A012-2 Other Allowances (Excluding TA) (500,000) (500,000) (445,000)
092101- A03 Operating Expenses 6,724,000 6,724,000 6,287,000
092101- A032 Communications 48,000 48,000 45,000
092101- A033 Utilities 416,000 416,000 390,000
092101- A034 Occupancy Costs 3,038,000 3,038,000 2,326,000
092101- A038 Travel & Transportation 28,000 28,000 540,000
092101- A039 General 3,194,000 3,194,000 2,986,000
092101- A06 Transfers 10,000 10,000 10,000
092101- A061 Scholarship 10,000 10,000 10,000
092101- A09 Physical Assets 10,000 10,000 9,000
092101- A094 Other Stores and Stocks 10,000 10,000 9,000
092101- A13 Repairs and Maintenance 117,000 117,000 109,000
092101- A131 Machinery and Equipment 10,000 10,000 9,000Page 644
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2021-2022 2021-2022 2022-2023
2021-22 2022-23 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
092101- A132 Furniture and Fixture 97,000 97,000 91,000
092101- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL FOR 23,019,000 23,019,000 31,081,000
GIRLS (VI-X)NHC(FA) IBD
IB2495 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-X)G-10/3 IBD
092101- A01 Employees Related Expenses 24,000,000 24,000,000 35,936,000
092101- A011 Pay 41 41 16,052,000 16,052,000 17,452,000
092101- A011-1 Pay of Officers (22) (22) (11,078,000) (11,078,000) (11,511,000)
092101- A011-2 Pay of Other Staff (19) (19) (4,974,000) (4,974,000) (5,941,000)
092101- A012 Allowances 7,948,000 7,948,000 18,484,000
092101- A012-1 Regular Allowances (6,906,000) (6,906,000) (17,450,000)
092101- A012-2 Other Allowances (Excluding TA) (1,042,000) (1,042,000) (1,034,000)
092101- A03 Operating Expenses 3,166,000 3,166,000 2,960,000
092101- A032 Communications 50,000 50,000 37,000
092101- A033 Utilities 378,000 378,000 354,000
092101- A034 Occupancy Costs 2,418,000 2,418,000 2,270,000
092101- A038 Travel & Transportation 30,000 30,000 28,000
092101- A039 General 290,000 290,000 271,000
092101- A06 Transfers 10,000 10,000 10,000
092101- A061 Scholarship 10,000 10,000 10,000
092101- A09 Physical Assets 10,000 10,000 9,000
092101- A094 Other Stores and Stocks 10,000 10,000 9,000
092101- A13 Repairs and Maintenance 150,000 150,000 140,000
092101- A131 Machinery and Equipment 10,000 10,000 9,000
092101- A132 Furniture and Fixture 130,000 130,000 122,000
092101- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL FOR 27,336,000 27,336,000 39,055,000
GIRLS (I-X)G-10/3 IBD
IB2496 ISLAMABAD MODEL SCHOOL FOR GIRLS (VI-X) RADIO COLONY RAWAT (FA) IBD
092101- A01 Employees Related Expenses 10,949,000 10,949,000 12,798,000
092101- A011 Pay 21 21 7,200,000 7,200,000 6,275,000
092101- A011-1 Pay of Officers (12) (12) (4,800,000) (4,800,000) (4,249,000)
092101- A011-2 Pay of Other Staff (9) (9) (2,400,000) (2,400,000) (2,026,000)Page 645
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2021-2022 2021-2022 2022-2023
2021-22 2022-23 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
092101- A012 Allowances 3,749,000 3,749,000 6,523,000
092101- A012-1 Regular Allowances (3,286,000) (3,286,000) (6,120,000)
092101- A012-2 Other Allowances (Excluding TA) (463,000) (463,000) (403,000)
092101- A03 Operating Expenses 3,906,000 3,906,000 3,652,000
092101- A032 Communications 36,000 36,000 34,000
092101- A033 Utilities 110,000 110,000 140,000
092101- A034 Occupancy Costs 3,601,000 3,601,000 3,330,000
092101- A038 Travel & Transportation 28,000 28,000 26,000
092101- A039 General 131,000 131,000 122,000
092101- A06 Transfers 10,000 10,000 10,000
092101- A061 Scholarship 10,000 10,000 10,000
092101- A09 Physical Assets 10,000 10,000 9,000
092101- A094 Other Stores and Stocks 10,000 10,000 9,000
092101- A13 Repairs and Maintenance 67,000 67,000 62,000
092101- A131 Machinery and Equipment 10,000 10,000 9,000
092101- A132 Furniture and Fixture 47,000 47,000 44,000
092101- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL FOR 14,942,000 14,942,000 16,531,000
GIRLS (VI-X) RADIO COLONY RAWAT
(FA) IBD
IB2497 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-X) UPRA GHORA (FA) IBD
092101- A01 Employees Related Expenses 13,225,000 13,225,000 15,334,000
092101- A011 Pay 25 25 8,508,000 8,508,000 7,693,000
092101- A011-1 Pay of Officers (14) (14) (6,658,000) (6,658,000) (6,179,000)
092101- A011-2 Pay of Other Staff (11) (11) (1,850,000) (1,850,000) (1,514,000)
092101- A012 Allowances 4,717,000 4,717,000 7,641,000
092101- A012-1 Regular Allowances (4,195,000) (4,195,000) (7,224,000)
092101- A012-2 Other Allowances (Excluding TA) (522,000) (522,000) (417,000)
092101- A03 Operating Expenses 5,578,000 5,578,000 4,512,000
092101- A032 Communications 48,000 48,000 45,000
092101- A033 Utilities 100,000 100,000 93,000
092101- A034 Occupancy Costs 3,812,000 3,812,000 2,862,000
092101- A038 Travel & Transportation 28,000 28,000 26,000Page 646
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2021-2022 2021-2022 2022-2023
2021-22 2022-23 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
092101- A039 General 1,590,000 1,590,000 1,486,000
092101- A04 Employees Retirement Benefits 751,000
092101- A041 Pension 751,000
092101- A06 Transfers 10,000 10,000 10,000
092101- A061 Scholarship 10,000 10,000 10,000
092101- A09 Physical Assets 10,000 10,000 9,000
092101- A094 Other Stores and Stocks 10,000 10,000 9,000
092101- A13 Repairs and Maintenance 100,000 100,000 93,000
092101- A131 Machinery and Equipment 10,000 10,000 9,000
092101- A132 Furniture and Fixture 80,000 80,000 75,000
092101- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL FOR 18,923,000 18,923,000 20,709,000
GIRLS (I-X) UPRA GHORA (FA) IBD
IB2505 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-X)SAIDPUR (FA) IBD
092101- A01 Employees Related Expenses 8,339,000 8,339,000 17,265,000
092101- A011 Pay 22 22 4,332,000 4,332,000 8,716,000
092101- A011-1 Pay of Officers (16) (16) (2,452,000) (2,452,000) (6,322,000)
092101- A011-2 Pay of Other Staff (6) (6) (1,880,000) (1,880,000) (2,394,000)
092101- A012 Allowances 4,007,000 4,007,000 8,549,000
092101- A012-1 Regular Allowances (3,351,000) (3,351,000) (8,108,000)
092101- A012-2 Other Allowances (Excluding TA) (656,000) (656,000) (441,000)
092101- A03 Operating Expenses 1,641,000 1,641,000 1,076,000
092101- A032 Communications 36,000 36,000 34,000
092101- A033 Utilities 140,000 140,000 131,000
092101- A034 Occupancy Costs 1,122,000 1,122,000 590,000
092101- A038 Travel & Transportation 28,000 28,000 26,000
092101- A039 General 315,000 315,000 295,000
092101- A04 Employees Retirement Benefits 491,000
092101- A041 Pension 491,000
092101- A06 Transfers 10,000 10,000 10,000
092101- A061 Scholarship 10,000 10,000 10,000
092101- A09 Physical Assets 10,000 10,000 9,000
092101- A094 Other Stores and Stocks 10,000 10,000 9,000Page 647
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2021-2022 2021-2022 2022-2023
2021-22 2022-23 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
092101- A13 Repairs and Maintenance 71,000 71,000 66,000
092101- A131 Machinery and Equipment 10,000 10,000 9,000
092101- A132 Furniture and Fixture 51,000 51,000 48,000
092101- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL FOR 10,071,000 10,071,000 18,917,000
GIRLS (I-X)SAIDPUR (FA) IBD
IB2506 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-X)MALOT (FA) IBD
092101- A01 Employees Related Expenses 7,310,000 7,310,000 5,838,000
092101- A011 Pay 16 16 4,500,000 4,500,000 2,825,000
092101- A011-1 Pay of Officers (8) (8) (1,500,000) (1,500,000) (1,076,000)
092101- A011-2 Pay of Other Staff (8) (8) (3,000,000) (3,000,000) (1,749,000)
092101- A012 Allowances 2,810,000 2,810,000 3,013,000
092101- A012-1 Regular Allowances (2,500,000) (2,500,000) (2,765,000)
092101- A012-2 Other Allowances (Excluding TA) (310,000) (310,000) (248,000)
092101- A03 Operating Expenses 2,914,000 2,914,000 2,724,000
092101- A032 Communications 40,000 40,000 37,000
092101- A033 Utilities 100,000 100,000 93,000
092101- A034 Occupancy Costs 1,636,000 1,636,000 1,530,000
092101- A038 Travel & Transportation 28,000 28,000 26,000
092101- A039 General 1,110,000 1,110,000 1,038,000
092101- A06 Transfers 10,000 10,000 10,000
092101- A061 Scholarship 10,000 10,000 10,000
092101- A09 Physical Assets 10,000 10,000 9,000
092101- A094 Other Stores and Stocks 10,000 10,000 9,000
092101- A13 Repairs and Maintenance 39,000 39,000 36,000
092101- A131 Machinery and Equipment 10,000 10,000 9,000
092101- A132 Furniture and Fixture 19,000 19,000 18,000
092101- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL FOR 10,283,000 10,283,000 8,617,000
GIRLS (I-X)MALOT (FA) IBD
IB2531 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-VIII) NIAZIAN HUMAK (FA) IBD
092101- A01 Employees Related Expenses 7,167,000 7,167,000 11,668,000
092101- A011 Pay 14 14 5,099,000 5,099,000 5,892,000Page 648
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2021-2022 2021-2022 2022-2023
2021-22 2022-23 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
092101- A011-1 Pay of Officers (7) (7) (3,070,000) (3,070,000) (4,283,000)
092101- A011-2 Pay of Other Staff (7) (7) (2,029,000) (2,029,000) (1,609,000)
092101- A012 Allowances 2,068,000 2,068,000 5,776,000
092101- A012-1 Regular Allowances (1,808,000) (1,808,000) (5,480,000)
092101- A012-2 Other Allowances (Excluding TA) (260,000) (260,000) (296,000)
092101- A03 Operating Expenses 2,209,000 2,209,000 2,065,000
092101- A032 Communications 36,000 36,000 34,000
092101- A033 Utilities 601,000 601,000 561,000
092101- A034 Occupancy Costs 1,264,000 1,264,000 996,000
092101- A038 Travel & Transportation 24,000 24,000 209,000
092101- A039 General 284,000 284,000 265,000
092101- A06 Transfers 10,000 10,000 10,000
092101- A061 Scholarship 10,000 10,000 10,000
092101- A13 Repairs and Maintenance 48,000 48,000 44,000
092101- A131 Machinery and Equipment 10,000 10,000 9,000
092101- A132 Furniture and Fixture 28,000 28,000 26,000
092101- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL FOR 9,434,000 9,434,000 13,787,000
GIRLS (I-VIII) NIAZIAN HUMAK (FA) IBD
IB2532 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-VIII) SOHAN (FA) IBD
092101- A01 Employees Related Expenses 10,359,000 10,359,000 14,000,000
092101- A011 Pay 20 17 7,093,000 7,093,000 6,888,000
092101- A011-1 Pay of Officers (10) (9) (4,328,000) (4,328,000) (4,515,000)
092101- A011-2 Pay of Other Staff (10) (8) (2,765,000) (2,765,000) (2,373,000)
092101- A012 Allowances 3,266,000 3,266,000 7,112,000
092101- A012-1 Regular Allowances (2,952,000) (2,952,000) (6,786,000)
092101- A012-2 Other Allowances (Excluding TA) (314,000) (314,000) (326,000)
092101- A03 Operating Expenses 2,922,000 2,922,000 1,974,000
092101- A032 Communications 36,000 36,000 34,000
092101- A033 Utilities 355,000 355,000 332,000
092101- A034 Occupancy Costs 2,124,000 2,124,000 1,079,000
092101- A038 Travel & Transportation 24,000 24,000 172,000
092101- A039 General 383,000 383,000 357,000Page 649
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2021-2022 2021-2022 2022-2023
2021-22 2022-23 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
092101- A04 Employees Retirement Benefits 810,000
092101- A041 Pension 810,000
092101- A06 Transfers 10,000 10,000 10,000
092101- A061 Scholarship 10,000 10,000 10,000
092101- A13 Repairs and Maintenance 93,000 93,000 86,000
092101- A131 Machinery and Equipment 10,000 10,000 9,000
092101- A132 Furniture and Fixture 73,000 73,000 68,000
092101- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL FOR 13,384,000 13,384,000 16,880,000
GIRLS (I-VIII) SOHAN (FA) IBD
IB2534 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-VIII) JANDALA (FA) IBD
092101- A01 Employees Related Expenses 8,869,000 8,869,000 8,427,000
092101- A011 Pay 16 16 5,451,000 5,451,000 4,094,000
092101- A011-1 Pay of Officers (8) (8) (3,745,000) (3,745,000) (2,398,000)
092101- A011-2 Pay of Other Staff (8) (8) (1,706,000) (1,706,000) (1,696,000)
092101- A012 Allowances 3,418,000 3,418,000 4,333,000
092101- A012-1 Regular Allowances (3,019,000) (3,019,000) (3,973,000)
092101- A012-2 Other Allowances (Excluding TA) (399,000) (399,000) (360,000)
092101- A03 Operating Expenses 1,911,000 1,911,000 1,784,000
092101- A032 Communications 60,000 60,000 56,000
092101- A033 Utilities 70,000 70,000 65,000
092101- A034 Occupancy Costs 1,487,000 1,487,000 1,390,000
092101- A038 Travel & Transportation 24,000 24,000 22,000
092101- A039 General 270,000 270,000 251,000
092101- A06 Transfers 10,000 10,000 10,000
092101- A061 Scholarship 10,000 10,000 10,000
092101- A13 Repairs and Maintenance 45,000 45,000 41,000
092101- A131 Machinery and Equipment 10,000 10,000 9,000
092101- A132 Furniture and Fixture 25,000 25,000 23,000
092101- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL FOR 10,835,000 10,835,000 10,262,000
GIRLS (I-VIII) JANDALA (FA) IBDPage 650
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2021-2022 2021-2022 2022-2023
2021-22 2022-23 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
IB2535 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-VIII) MIANA THUB (FA) IBD
092101- A01 Employees Related Expenses 7,367,000 7,367,000 7,487,000
092101- A011 Pay 14 14 4,985,000 4,985,000 3,666,000
092101- A011-1 Pay of Officers (6) (6) (2,350,000) (2,350,000) (1,666,000)
092101- A011-2 Pay of Other Staff (8) (8) (2,635,000) (2,635,000) (2,000,000)
092101- A012 Allowances 2,382,000 2,382,000 3,821,000
092101- A012-1 Regular Allowances (2,117,000) (2,117,000) (3,573,000)
092101- A012-2 Other Allowances (Excluding TA) (265,000) (265,000) (248,000)
092101- A03 Operating Expenses 1,816,000 1,816,000 1,697,000
092101- A032 Communications 36,000 36,000 11,000
092101- A033 Utilities 160,000 160,000 150,000
092101- A034 Occupancy Costs 1,543,000 1,543,000 1,465,000
092101- A038 Travel & Transportation 24,000 24,000 22,000
092101- A039 General 53,000 53,000 49,000
092101- A06 Transfers 10,000 10,000 10,000
092101- A061 Scholarship 10,000 10,000 10,000
092101- A13 Repairs and Maintenance 39,000 39,000 36,000
092101- A131 Machinery and Equipment 10,000 10,000 9,000
092101- A132 Furniture and Fixture 19,000 19,000 18,000
092101- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL FOR 9,232,000 9,232,000 9,230,000
GIRLS (I-VIII) MIANA THUB (FA) IBD
IB2536 STATIC CLINIC IN ISLAMABAD MODELCOLLEGE FOR GIRLS G-9/2 IBD
092101- A01 Employees Related Expenses 1,526,000 1,526,000 1,526,000
092101- A011 Pay 4 4 903,000 903,000 906,000
092101- A011-1 Pay of Officers (1) (1) (322,000) (322,000) (357,000)
092101- A011-2 Pay of Other Staff (3) (3) (581,000) (581,000) (549,000)
092101- A012 Allowances 623,000 623,000 620,000
092101- A012-1 Regular Allowances (578,000) (578,000) (570,000)
092101- A012-2 Other Allowances (Excluding TA) (45,000) (45,000) (50,000)
092101- A03 Operating Expenses 935,000
092101- A034 Occupancy Costs 935,000
Total- STATIC CLINIC IN ISLAMABAD 1,526,000 1,526,000 2,461,000
MODELCOLLEGE FOR GIRLS G-9/2 IBDPage 651
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2021-2022 2021-2022 2022-2023
2021-22 2022-23 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
IB2583 ISLAMABAD MODEL SCHOOL FOR BOYS (VI-X)I-9/4 ISLAMABAD
092101- A03 Operating Expenses 704,000 704,000 922,000
092101- A032 Communications 46,000 46,000 65,000
092101- A033 Utilities 285,000 285,000 382,000
092101- A038 Travel & Transportation 24,000 24,000 37,000
092101- A039 General 349,000 349,000 438,000
092101- A06 Transfers 10,000 10,000 10,000
092101- A061 Scholarship 10,000 10,000 10,000
092101- A09 Physical Assets 10,000 10,000 9,000
092101- A094 Other Stores and Stocks 10,000 10,000 9,000
092101- A13 Repairs and Maintenance 90,000 90,000 83,000
092101- A131 Machinery and Equipment 10,000 10,000 9,000
092101- A132 Furniture and Fixture 70,000 70,000 65,000
092101- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL FOR 814,000 814,000 1,024,000
BOYS (VI-X)I-9/4 ISLAMABAD
IB2584 ISLAMABAD MODEL SCHOOL FOR GIRLS (VI-X)I-14/3 ISLAMABAD
092101- A03 Operating Expenses 282,000 282,000 458,000
092101- A032 Communications 36,000 36,000 42,000
092101- A033 Utilities 102,000 102,000 202,000
092101- A038 Travel & Transportation 24,000 24,000 28,000
092101- A039 General 120,000 120,000 186,000
092101- A06 Transfers 10,000 10,000 10,000
092101- A061 Scholarship 10,000 10,000 10,000
092101- A09 Physical Assets 10,000 10,000 9,000
092101- A094 Other Stores and Stocks 10,000 10,000 9,000
092101- A13 Repairs and Maintenance 80,000 80,000 83,000
092101- A131 Machinery and Equipment 10,000 10,000 9,000
092101- A132 Furniture and Fixture 60,000 60,000 65,000
092101- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL FOR 382,000 382,000 560,000
GIRLS (VI-X)I-14/3 ISLAMABADPage 652
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2021-2022 2021-2022 2022-2023
2021-22 2022-23 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
IB2585 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-X)MOHRA NOOR
092101- A01 Employees Related Expenses 10,935,000 10,935,000 11,991,000
092101- A011 Pay 22 22 6,431,000 6,431,000 5,771,000
092101- A011-1 Pay of Officers (9) (9) (1,500,000) (1,500,000) (1,476,000)
092101- A011-2 Pay of Other Staff (13) (13) (4,931,000) (4,931,000) (4,295,000)
092101- A012 Allowances 4,504,000 4,504,000 6,220,000
092101- A012-1 Regular Allowances (4,044,000) (4,044,000) (5,844,000)
092101- A012-2 Other Allowances (Excluding TA) (460,000) (460,000) (376,000)
092101- A03 Operating Expenses 3,226,000 3,226,000 2,744,000
092101- A032 Communications 36,000 36,000 34,000
092101- A033 Utilities 120,000 120,000 140,000
092101- A034 Occupancy Costs 1,492,000 1,492,000 1,096,000
092101- A038 Travel & Transportation 25,000 25,000 23,000
092101- A039 General 1,553,000 1,553,000 1,451,000
092101- A04 Employees Retirement Benefits 290,000
092101- A041 Pension 290,000
092101- A06 Transfers 10,000 10,000 10,000
092101- A061 Scholarship 10,000 10,000 10,000
092101- A09 Physical Assets 10,000 10,000 9,000
092101- A094 Other Stores and Stocks 10,000 10,000 9,000
092101- A13 Repairs and Maintenance 50,000 50,000 46,000
092101- A131 Machinery and Equipment 10,000 10,000 9,000
092101- A132 Furniture and Fixture 30,000 30,000 28,000
092101- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL FOR 14,231,000 14,231,000 15,090,000
GIRLS (I-X)MOHRA NOOR
IB2648 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-VIII) KALIA (FA) IBD
092101- A01 Employees Related Expenses 9,442,000 9,442,000 9,486,000
092101- A011 Pay 19 19 5,801,000 5,801,000 4,781,000
092101- A011-1 Pay of Officers (9) (9) (2,711,000) (2,711,000) (2,910,000)
092101- A011-2 Pay of Other Staff (10) (10) (3,090,000) (3,090,000) (1,871,000)
092101- A012 Allowances 3,641,000 3,641,000 4,705,000
092101- A012-1 Regular Allowances (3,376,000) (3,376,000) (4,466,000)
092101- A012-2 Other Allowances (Excluding TA) (265,000) (265,000) (239,000)Page 653
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2021-2022 2021-2022 2022-2023
2021-22 2022-23 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
092101- A03 Operating Expenses 3,405,000 3,405,000 2,266,000
092101- A032 Communications 36,000 36,000 34,000
092101- A033 Utilities 90,000 90,000 84,000
092101- A034 Occupancy Costs 2,340,000 2,340,000 1,178,000
092101- A038 Travel & Transportation 24,000 24,000 115,000
092101- A039 General 915,000 915,000 855,000
092101- A04 Employees Retirement Benefits 980,000
092101- A041 Pension 980,000
092101- A06 Transfers 10,000 10,000 10,000
092101- A061 Scholarship 10,000 10,000 10,000
092101- A13 Repairs and Maintenance 35,000 35,000 32,000
092101- A131 Machinery and Equipment 10,000 10,000 9,000
092101- A132 Furniture and Fixture 15,000 15,000 14,000
092101- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL FOR 12,892,000 12,892,000 12,774,000
GIRLS (I-VIII) KALIA (FA) IBD
IB2649 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-VIII) I-10/4 IBD
092101- A01 Employees Related Expenses 28,808,000 28,808,000 34,867,000
092101- A011 Pay 49 49 20,284,000 20,284,000 17,394,000
092101- A011-1 Pay of Officers (28) (28) (15,450,000) (15,450,000) (13,009,000)
092101- A011-2 Pay of Other Staff (21) (21) (4,834,000) (4,834,000) (4,385,000)
092101- A012 Allowances 8,524,000 8,524,000 17,473,000
092101- A012-1 Regular Allowances (7,896,000) (7,896,000) (16,849,000)
092101- A012-2 Other Allowances (Excluding TA) (628,000) (628,000) (624,000)
092101- A03 Operating Expenses 8,963,000 8,963,000 8,137,000
092101- A032 Communications 68,000 68,000 64,000
092101- A033 Utilities 619,000 619,000 579,000
092101- A034 Occupancy Costs 8,002,000 8,002,000 7,182,000
092101- A038 Travel & Transportation 21,000 21,000 76,000
092101- A039 General 253,000 253,000 236,000
092101- A04 Employees Retirement Benefits 261,000
092101- A041 Pension 261,000
092101- A06 Transfers 10,000 10,000 10,000Page 654
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2021-2022 2021-2022 2022-2023
2021-22 2022-23 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
092101- A061 Scholarship 10,000 10,000 10,000
092101- A13 Repairs and Maintenance 128,000 128,000 119,000
092101- A131 Machinery and Equipment 10,000 10,000 9,000
092101- A132 Furniture and Fixture 108,000 108,000 101,000
092101- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL FOR 37,909,000 37,909,000 43,394,000
GIRLS (I-VIII) I-10/4 IBD
IB2650 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-VIII) KHANNA DAK (FA) IBD
092101- A01 Employees Related Expenses 13,475,000 13,475,000 18,512,000
092101- A011 Pay 22 22 9,800,000 9,800,000 9,082,000
092101- A011-1 Pay of Officers (9) (9) (5,500,000) (5,500,000) (5,191,000)
092101- A011-2 Pay of Other Staff (13) (13) (4,300,000) (4,300,000) (3,891,000)
092101- A012 Allowances 3,675,000 3,675,000 9,430,000
092101- A012-1 Regular Allowances (3,273,000) (3,273,000) (9,028,000)
092101- A012-2 Other Allowances (Excluding TA) (402,000) (402,000) (402,000)
092101- A03 Operating Expenses 5,462,000 5,462,000 4,442,000
092101- A032 Communications 36,000 36,000 34,000
092101- A033 Utilities 290,000 290,000 271,000
092101- A034 Occupancy Costs 4,423,000 4,423,000 3,378,000
092101- A038 Travel & Transportation 24,000 24,000 115,000
092101- A039 General 689,000 689,000 644,000
092101- A04 Employees Retirement Benefits 710,000
092101- A041 Pension 710,000
092101- A06 Transfers 10,000 10,000 10,000
092101- A061 Scholarship 10,000 10,000 10,000
092101- A13 Repairs and Maintenance 88,000 88,000 82,000
092101- A131 Machinery and Equipment 10,000 10,000 9,000
092101- A132 Furniture and Fixture 68,000 68,000 64,000
092101- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL FOR 19,035,000 19,035,000 23,756,000
GIRLS (I-VIII) KHANNA DAK (FA) IBD
IB2651 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-VIII) SHAHDARA KALAN (FA) IBD
092101- A01 Employees Related Expenses 8,597,000 8,597,000 7,782,000Page 655
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2021-2022 2021-2022 2022-2023
2021-22 2022-23 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
092101- A011 Pay 21 21 5,630,000 5,630,000 3,810,000
092101- A011-1 Pay of Officers (9) (9) (2,958,000) (2,958,000) (2,341,000)
092101- A011-2 Pay of Other Staff (12) (12) (2,672,000) (2,672,000) (1,469,000)
092101- A012 Allowances 2,967,000 2,967,000 3,972,000
092101- A012-1 Regular Allowances (2,625,000) (2,625,000) (3,713,000)
092101- A012-2 Other Allowances (Excluding TA) (342,000) (342,000) (259,000)
092101- A03 Operating Expenses 2,938,000 2,938,000 2,746,000
092101- A032 Communications 36,000 36,000 11,000
092101- A033 Utilities 60,000 60,000 56,000
092101- A034 Occupancy Costs 1,020,000 1,020,000 976,000
092101- A038 Travel & Transportation 24,000 24,000 22,000
092101- A039 General 1,798,000 1,798,000 1,681,000
092101- A06 Transfers 10,000 10,000 10,000
092101- A061 Scholarship 10,000 10,000 10,000
092101- A13 Repairs and Maintenance 37,000 37,000 34,000
092101- A131 Machinery and Equipment 10,000 10,000 9,000
092101- A132 Furniture and Fixture 17,000 17,000 16,000
092101- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL FOR 11,582,000 11,582,000 10,572,000
GIRLS (I-VIII) SHAHDARA KALAN (FA)
IBD
IB2652 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-VIII) BIAN NULLAH (FA) IBD
092101- A01 Employees Related Expenses 8,112,000 8,112,000 6,018,000
092101- A011 Pay 17 17 5,420,000 5,420,000 2,935,000
092101- A011-1 Pay of Officers (7) (7) (3,020,000) (3,020,000) (1,150,000)
092101- A011-2 Pay of Other Staff (10) (10) (2,400,000) (2,400,000) (1,785,000)
092101- A012 Allowances 2,692,000 2,692,000 3,083,000
092101- A012-1 Regular Allowances (2,378,000) (2,378,000) (2,705,000)
092101- A012-2 Other Allowances (Excluding TA) (314,000) (314,000) (378,000)
092101- A03 Operating Expenses 2,368,000 2,368,000 2,214,000
092101- A032 Communications 36,000 36,000 34,000
092101- A033 Utilities 65,000 65,000 61,000
092101- A034 Occupancy Costs 1,153,000 1,153,000 1,078,000Page 656
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2021-2022 2021-2022 2022-2023
2021-22 2022-23 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
092101- A038 Travel & Transportation 24,000 24,000 22,000
092101- A039 General 1,090,000 1,090,000 1,019,000
092101- A06 Transfers 10,000 10,000 10,000
092101- A061 Scholarship 10,000 10,000 10,000
092101- A13 Repairs and Maintenance 33,000 33,000 30,000
092101- A131 Machinery and Equipment 10,000 10,000 9,000
092101- A132 Furniture and Fixture 13,000 13,000 12,000
092101- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL FOR 10,523,000 10,523,000 8,272,000
GIRLS (I-VIII) BIAN NULLAH (FA) IBD
IB2653 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-VIII) NOON (FA) IBD
092101- A01 Employees Related Expenses 8,613,000 8,613,000 12,614,000
092101- A011 Pay 17 17 5,836,000 5,836,000 6,209,000
092101- A011-1 Pay of Officers (8) (8) (3,350,000) (3,350,000) (4,330,000)
092101- A011-2 Pay of Other Staff (9) (9) (2,486,000) (2,486,000) (1,879,000)
092101- A012 Allowances 2,777,000 2,777,000 6,405,000
092101- A012-1 Regular Allowances (2,469,000) (2,469,000) (6,082,000)
092101- A012-2 Other Allowances (Excluding TA) (308,000) (308,000) (323,000)
092101- A03 Operating Expenses 2,905,000 2,905,000 2,715,000
092101- A032 Communications 36,000 36,000 34,000
092101- A033 Utilities 160,000 160,000 149,000
092101- A034 Occupancy Costs 2,400,000 2,400,000 2,244,000
092101- A038 Travel & Transportation 24,000 24,000 22,000
092101- A039 General 285,000 285,000 266,000
092101- A06 Transfers 10,000 10,000 10,000
092101- A061 Scholarship 10,000 10,000 10,000
092101- A13 Repairs and Maintenance 49,000 49,000 45,000
092101- A131 Machinery and Equipment 10,000 10,000 9,000
092101- A132 Furniture and Fixture 29,000 29,000 27,000
092101- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL FOR 11,577,000 11,577,000 15,384,000
GIRLS (I-VIII) NOON (FA) IBDPage 657
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2021-2022 2021-2022 2022-2023
2021-22 2022-23 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
IB2654 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-VIII) PIND PARACHA (FA) IBD
092101- A01 Employees Related Expenses 10,846,000 10,846,000 15,560,000
092101- A011 Pay 21 21 7,561,000 7,561,000 7,781,000
092101- A011-1 Pay of Officers (11) (11) (5,361,000) (5,361,000) (5,658,000)
092101- A011-2 Pay of Other Staff (10) (10) (2,200,000) (2,200,000) (2,123,000)
092101- A012 Allowances 3,285,000 3,285,000 7,779,000
092101- A012-1 Regular Allowances (2,838,000) (2,838,000) (7,397,000)
092101- A012-2 Other Allowances (Excluding TA) (447,000) (447,000) (382,000)
092101- A03 Operating Expenses 4,103,000 4,103,000 3,106,000
092101- A032 Communications 60,000 60,000 56,000
092101- A033 Utilities 380,000 380,000 355,000
092101- A034 Occupancy Costs 3,442,000 3,442,000 2,349,000
092101- A038 Travel & Transportation 24,000 24,000 162,000
092101- A039 General 197,000 197,000 184,000
092101- A04 Employees Retirement Benefits 780,000
092101- A041 Pension 780,000
092101- A06 Transfers 10,000 10,000 10,000
092101- A061 Scholarship 10,000 10,000 10,000
092101- A13 Repairs and Maintenance 103,000 103,000 96,000
092101- A131 Machinery and Equipment 10,000 10,000 9,000
092101- A132 Furniture and Fixture 83,000 83,000 78,000
092101- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL FOR 15,062,000 15,062,000 19,552,000
GIRLS (I-VIII) PIND PARACHA (FA) IBD
IB2655 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-VIII) DHOKE JAURI (FA) IBD
092101- A01 Employees Related Expenses 9,599,000 9,599,000 15,064,000
092101- A011 Pay 18 18 6,528,000 6,528,000 7,354,000
092101- A011-1 Pay of Officers (9) (9) (4,502,000) (4,502,000) (5,584,000)
092101- A011-2 Pay of Other Staff (9) (9) (2,026,000) (2,026,000) (1,770,000)
092101- A012 Allowances 3,071,000 3,071,000 7,710,000
092101- A012-1 Regular Allowances (2,742,000) (2,742,000) (7,381,000)
092101- A012-2 Other Allowances (Excluding TA) (329,000) (329,000) (329,000)
092101- A03 Operating Expenses 2,213,000 2,213,000 2,067,000
092101- A032 Communications 70,000 70,000 65,000Page 658
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2021-2022 2021-2022 2022-2023
2021-22 2022-23 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
092101- A033 Utilities 100,000 100,000 93,000
092101- A034 Occupancy Costs 1,714,000 1,714,000 1,550,000
092101- A038 Travel & Transportation 24,000 24,000 74,000
092101- A039 General 305,000 305,000 285,000
092101- A06 Transfers 10,000 10,000 10,000
092101- A061 Scholarship 10,000 10,000 10,000
092101- A13 Repairs and Maintenance 58,000 58,000 54,000
092101- A131 Machinery and Equipment 10,000 10,000 9,000
092101- A132 Furniture and Fixture 38,000 38,000 36,000
092101- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL FOR 11,880,000 11,880,000 17,195,000
GIRLS (I-VIII) DHOKE JAURI (FA) IBD
IB2656 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-VIII) DHOKE MOHRI (FA) IBD
092101- A01 Employees Related Expenses 8,909,000 8,909,000 10,452,000
092101- A011 Pay 18 18 6,098,000 6,098,000 5,203,000
092101- A011-1 Pay of Officers (9) (9) (3,600,000) (3,600,000) (3,407,000)
092101- A011-2 Pay of Other Staff (9) (9) (2,498,000) (2,498,000) (1,796,000)
092101- A012 Allowances 2,811,000 2,811,000 5,249,000
092101- A012-1 Regular Allowances (2,515,000) (2,515,000) (4,997,000)
092101- A012-2 Other Allowances (Excluding TA) (296,000) (296,000) (252,000)
092101- A03 Operating Expenses 4,065,000 4,065,000 3,800,000
092101- A032 Communications 36,000 36,000 34,000
092101- A033 Utilities 170,000 170,000 159,000
092101- A034 Occupancy Costs 3,720,000 3,720,000 3,478,000
092101- A038 Travel & Transportation 24,000 24,000 22,000
092101- A039 General 115,000 115,000 107,000
092101- A06 Transfers 10,000 10,000 10,000
092101- A061 Scholarship 10,000 10,000 10,000
092101- A13 Repairs and Maintenance 67,000 67,000 62,000
092101- A131 Machinery and Equipment 10,000 10,000 9,000
092101- A132 Furniture and Fixture 47,000 47,000 44,000
092101- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL FOR 13,051,000 13,051,000 14,324,000
GIRLS (I-VIII) DHOKE MOHRI (FA) IBDPage 659
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2021-2022 2021-2022 2022-2023
2021-22 2022-23 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
IB2657 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-VIII) G-7/3-4 IBD
092101- A01 Employees Related Expenses 15,607,000 15,607,000 20,332,000
092101- A011 Pay 28 28 11,245,000 11,245,000 9,987,000
092101- A011-1 Pay of Officers (13) (13) (7,145,000) (7,145,000) (6,129,000)
092101- A011-2 Pay of Other Staff (15) (15) (4,100,000) (4,100,000) (3,858,000)
092101- A012 Allowances 4,362,000 4,362,000 10,345,000
092101- A012-1 Regular Allowances (3,945,000) (3,945,000) (9,979,000)
092101- A012-2 Other Allowances (Excluding TA) (417,000) (417,000) (366,000)
092101- A03 Operating Expenses 2,157,000 2,157,000 2,017,000
092101- A032 Communications 80,000 80,000 75,000
092101- A033 Utilities 656,000 656,000 614,000
092101- A034 Occupancy Costs 914,000 914,000 855,000
092101- A038 Travel & Transportation 21,000 21,000 20,000
092101- A039 General 486,000 486,000 453,000
092101- A06 Transfers 10,000 10,000 10,000
092101- A061 Scholarship 10,000 10,000 10,000
092101- A13 Repairs and Maintenance 76,000 76,000 70,000
092101- A131 Machinery and Equipment 10,000 10,000 9,000
092101- A132 Furniture and Fixture 56,000 56,000 52,000
092101- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL FOR 17,850,000 17,850,000 22,429,000
GIRLS (I-VIII) G-7/3-4 IBD
IB2658 ISLAMABAD MODEL SCHOOL FOR BOYS (I-VIII) I-8/1 IBD
092101- A01 Employees Related Expenses 8,520,000 8,520,000 11,733,000
092101- A011 Pay 17 17 6,060,000 6,060,000 5,890,000
092101- A011-1 Pay of Officers (6) (6) (3,950,000) (3,950,000) (3,874,000)
092101- A011-2 Pay of Other Staff (11) (11) (2,110,000) (2,110,000) (2,016,000)
092101- A012 Allowances 2,460,000 2,460,000 5,843,000
092101- A012-1 Regular Allowances (2,085,000) (2,085,000) (5,453,000)
092101- A012-2 Other Allowances (Excluding TA) (375,000) (375,000) (390,000)
092101- A03 Operating Expenses 1,263,000 1,263,000 1,181,000
092101- A032 Communications 72,000 72,000 68,000Page 660
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2021-2022 2021-2022 2022-2023
2021-22 2022-23 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
092101- A033 Utilities 235,000 235,000 219,000
092101- A034 Occupancy Costs 886,000 886,000 828,000
092101- A038 Travel & Transportation 21,000 21,000 20,000
092101- A039 General 49,000 49,000 46,000
092101- A06 Transfers 10,000 10,000 10,000
092101- A061 Scholarship 10,000 10,000 10,000
092101- A13 Repairs and Maintenance 37,000 37,000 34,000
092101- A131 Machinery and Equipment 10,000 10,000 9,000
092101- A132 Furniture and Fixture 17,000 17,000 16,000
092101- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL FOR 9,830,000 9,830,000 12,958,000
BOYS (I-VIII) I-8/1 IBD
IB2659 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-VIII) F-7/4 IBD
092101- A01 Employees Related Expenses 13,179,000 13,179,000 18,318,000
092101- A011 Pay 27 27 8,850,000 8,850,000 8,961,000
092101- A011-1 Pay of Officers (10) (10) (4,750,000) (4,750,000) (5,173,000)
092101- A011-2 Pay of Other Staff (17) (17) (4,100,000) (4,100,000) (3,788,000)
092101- A012 Allowances 4,329,000 4,329,000 9,357,000
092101- A012-1 Regular Allowances (3,937,000) (3,937,000) (8,848,000)
092101- A012-2 Other Allowances (Excluding TA) (392,000) (392,000) (509,000)
092101- A03 Operating Expenses 2,157,000 2,157,000 2,016,000
092101- A032 Communications 66,000 66,000 61,000
092101- A033 Utilities 296,000 296,000 277,000
092101- A034 Occupancy Costs 1,459,000 1,459,000 1,364,000
092101- A038 Travel & Transportation 21,000 21,000 20,000
092101- A039 General 315,000 315,000 294,000
092101- A06 Transfers 10,000 10,000 10,000
092101- A061 Scholarship 10,000 10,000 10,000
092101- A13 Repairs and Maintenance 62,000 62,000 57,000
092101- A131 Machinery and Equipment 10,000 10,000 9,000
092101- A132 Furniture and Fixture 42,000 42,000 39,000
092101- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL FOR 15,408,000 15,408,000 20,401,000
GIRLS (I-VIII) F-7/4 IBDPage 661
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2021-2022 2021-2022 2022-2023
2021-22 2022-23 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
IB2660 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-X)DHOKE GANGAL (FA) IBD
092101- A01 Employees Related Expenses 34,540,000 34,540,000 55,455,000
092101- A011 Pay 57 57 23,638,000 23,638,000 28,109,000
092101- A011-1 Pay of Officers (37) (37) (19,338,000) (19,338,000) (24,239,000)
092101- A011-2 Pay of Other Staff (20) (20) (4,300,000) (4,300,000) (3,870,000)
092101- A012 Allowances 10,902,000 10,902,000 27,346,000
092101- A012-1 Regular Allowances (10,028,000) (10,028,000) (26,546,000)
092101- A012-2 Other Allowances (Excluding TA) (874,000) (874,000) (800,000)
092101- A03 Operating Expenses 12,145,000 12,145,000 11,355,000
092101- A032 Communications 60,000 60,000 45,000
092101- A033 Utilities 320,000 320,000 327,000
092101- A034 Occupancy Costs 10,987,000 10,987,000 10,256,000
092101- A038 Travel & Transportation 28,000 28,000 26,000
092101- A039 General 750,000 750,000 701,000
092101- A06 Transfers 10,000 10,000 10,000
092101- A061 Scholarship 10,000 10,000 10,000
092101- A09 Physical Assets 10,000 10,000 9,000
092101- A094 Other Stores and Stocks 10,000 10,000 9,000
092101- A13 Repairs and Maintenance 163,000 163,000 152,000
092101- A131 Machinery and Equipment 10,000 10,000 9,000
092101- A132 Furniture and Fixture 143,000 143,000 134,000
092101- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL FOR 46,868,000 46,868,000 66,981,000
GIRLS (I-X)DHOKE GANGAL (FA) IBD
IB2661 ISLAMABAD MODEL SCHOOL FOR GIRLS (VI-X)I-9/4 IBD
092101- A01 Employees Related Expenses 22,914,000 22,914,000 31,925,000
092101- A011 Pay 33 33 15,669,000 15,669,000 16,302,000
092101- A011-1 Pay of Officers (26) (26) (13,569,000) (13,569,000) (14,344,000)
092101- A011-2 Pay of Other Staff (7) (7) (2,100,000) (2,100,000) (1,958,000)
092101- A012 Allowances 7,245,000 7,245,000 15,623,000
092101- A012-1 Regular Allowances (6,531,000) (6,531,000) (15,045,000)
092101- A012-2 Other Allowances (Excluding TA) (714,000) (714,000) (578,000)Page 662
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2021-2022 2021-2022 2022-2023
2021-22 2022-23 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
092101- A03 Operating Expenses 6,429,000 6,429,000 5,064,000
092101- A032 Communications 100,000 100,000 56,000
092101- A033 Utilities 320,000 320,000 299,000
092101- A034 Occupancy Costs 5,485,000 5,485,000 4,220,000
092101- A038 Travel & Transportation 26,000 26,000 24,000
092101- A039 General 498,000 498,000 465,000
092101- A04 Employees Retirement Benefits 1,012,000
092101- A041 Pension 1,012,000
092101- A06 Transfers 10,000 10,000 10,000
092101- A061 Scholarship 10,000 10,000 10,000
092101- A09 Physical Assets 10,000 10,000 9,000
092101- A094 Other Stores and Stocks 10,000 10,000 9,000
092101- A13 Repairs and Maintenance 74,000 74,000 68,000
092101- A131 Machinery and Equipment 10,000 10,000 9,000
092101- A132 Furniture and Fixture 54,000 54,000 50,000
092101- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL FOR 29,437,000 29,437,000 38,088,000
GIRLS (VI-X)I-9/4 IBD
IB2662 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-X)PHULGRAN (FA) IBD
092101- A01 Employees Related Expenses 17,169,000 17,169,000 17,919,000
092101- A011 Pay 33 33 10,655,000 10,655,000 9,748,000
092101- A011-1 Pay of Officers (20) (20) (7,455,000) (7,455,000) (6,977,000)
092101- A011-2 Pay of Other Staff (13) (13) (3,200,000) (3,200,000) (2,771,000)
092101- A012 Allowances 6,514,000 6,514,000 8,171,000
092101- A012-1 Regular Allowances (6,004,000) (6,004,000) (7,713,000)
092101- A012-2 Other Allowances (Excluding TA) (510,000) (510,000) (458,000)
092101- A03 Operating Expenses 8,208,000 8,208,000 7,660,000
092101- A032 Communications 60,000 60,000
092101- A033 Utilities 250,000 250,000 187,000
092101- A034 Occupancy Costs 4,545,000 4,545,000 4,276,000
092101- A038 Travel & Transportation 28,000 28,000 37,000
092101- A039 General 3,325,000 3,325,000 3,160,000
092101- A06 Transfers 10,000 10,000 10,000Page 663
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2021-2022 2021-2022 2022-2023
2021-22 2022-23 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
092101- A061 Scholarship 10,000 10,000 10,000
092101- A09 Physical Assets 10,000 10,000 9,000
092101- A094 Other Stores and Stocks 10,000 10,000 9,000
092101- A13 Repairs and Maintenance 85,000 85,000 93,000
092101- A131 Machinery and Equipment 10,000 10,000 9,000
092101- A132 Furniture and Fixture 65,000 65,000 75,000
092101- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL FOR 25,482,000 25,482,000 25,691,000
GIRLS (I-X)PHULGRAN (FA) IBD
IB2663 ISLAMABAD MODEL SCHOOL FOR GIRLS (VI-X)I-8/1 IBD
092101- A01 Employees Related Expenses 23,910,000 23,910,000 35,029,000
092101- A011 Pay 33 32 17,300,000 17,300,000 17,863,000
092101- A011-1 Pay of Officers (22) (21) (13,751,000) (13,751,000) (14,493,000)
092101- A011-2 Pay of Other Staff (11) (11) (3,549,000) (3,549,000) (3,370,000)
092101- A012 Allowances 6,610,000 6,610,000 17,166,000
092101- A012-1 Regular Allowances (5,906,000) (5,906,000) (16,486,000)
092101- A012-2 Other Allowances (Excluding TA) (704,000) (704,000) (680,000)
092101- A03 Operating Expenses 3,804,000 3,804,000 3,555,000
092101- A032 Communications 70,000 70,000 65,000
092101- A033 Utilities 560,000 560,000 523,000
092101- A034 Occupancy Costs 2,389,000 2,389,000 2,133,000
092101- A038 Travel & Transportation 26,000 26,000 125,000
092101- A039 General 759,000 759,000 709,000
092101- A06 Transfers 10,000 10,000 10,000
092101- A061 Scholarship 10,000 10,000 10,000
092101- A09 Physical Assets 10,000 10,000 9,000
092101- A094 Other Stores and Stocks 10,000 10,000 9,000
092101- A13 Repairs and Maintenance 109,000 109,000 101,000
092101- A131 Machinery and Equipment 10,000 10,000 9,000
092101- A132 Furniture and Fixture 89,000 89,000 83,000
092101- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL FOR 27,843,000 27,843,000 38,704,000
GIRLS (VI-X)I-8/1 IBDPage 664
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2021-2022 2021-2022 2022-2023
2021-22 2022-23 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
IB2664 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-X)JHANGI SYEDAN (FA) IBD
092101- A01 Employees Related Expenses 26,331,000 26,331,000 32,687,000
092101- A011 Pay 39 39 17,900,000 17,900,000 16,451,000
092101- A011-1 Pay of Officers (25) (25) (14,641,000) (14,641,000) (13,119,000)
092101- A011-2 Pay of Other Staff (14) (14) (3,259,000) (3,259,000) (3,332,000)
092101- A012 Allowances 8,431,000 8,431,000 16,236,000
092101- A012-1 Regular Allowances (7,747,000) (7,747,000) (15,619,000)
092101- A012-2 Other Allowances (Excluding TA) (684,000) (684,000) (617,000)
092101- A03 Operating Expenses 9,143,000 9,143,000 6,968,000
092101- A032 Communications 50,000 50,000 22,000
092101- A033 Utilities 358,000 358,000 335,000
092101- A034 Occupancy Costs 8,099,000 8,099,000 5,599,000
092101- A038 Travel & Transportation 30,000 30,000 446,000
092101- A039 General 606,000 606,000 566,000
092101- A04 Employees Retirement Benefits 1,690,000
092101- A041 Pension 1,690,000
092101- A06 Transfers 10,000 10,000 10,000
092101- A061 Scholarship 10,000 10,000 10,000
092101- A09 Physical Assets 10,000 10,000 9,000
092101- A094 Other Stores and Stocks 10,000 10,000 9,000
092101- A13 Repairs and Maintenance 116,000 116,000 108,000
092101- A131 Machinery and Equipment 10,000 10,000 9,000
092101- A132 Furniture and Fixture 96,000 96,000 90,000
092101- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL FOR 35,610,000 35,610,000 41,472,000
GIRLS (I-X)JHANGI SYEDAN (FA) IBD
IB2665 ISLAMABAD MODEL SCHOOL FOR GIRLS (VI-X)G-8/2 IBD
092101- A01 Employees Related Expenses 22,306,000 22,306,000 31,143,000
092101- A011 Pay 33 33 15,082,000 15,082,000 15,608,000
092101- A011-1 Pay of Officers (22) (22) (12,632,000) (12,632,000) (12,739,000)
092101- A011-2 Pay of Other Staff (11) (11) (2,450,000) (2,450,000) (2,869,000)
092101- A012 Allowances 7,224,000 7,224,000 15,535,000
092101- A012-1 Regular Allowances (6,682,000) (6,682,000) (15,011,000)Page 665
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2021-2022 2021-2022 2022-2023
2021-22 2022-23 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
092101- A012-2 Other Allowances (Excluding TA) (542,000) (542,000) (524,000)
092101- A03 Operating Expenses 4,991,000 4,991,000 4,104,000
092101- A032 Communications 50,000 50,000 47,000
092101- A033 Utilities 310,000 310,000 289,000
092101- A034 Occupancy Costs 4,342,000 4,342,000 3,569,000
092101- A038 Travel & Transportation 26,000 26,000 117,000
092101- A039 General 263,000 263,000 82,000
092101- A04 Employees Retirement Benefits 600,000
092101- A041 Pension 600,000
092101- A06 Transfers 10,000 10,000 10,000
092101- A061 Scholarship 10,000 10,000 10,000
092101- A09 Physical Assets 10,000 10,000 9,000
092101- A094 Other Stores and Stocks 10,000 10,000 9,000
092101- A13 Repairs and Maintenance 50,000 50,000 46,000
092101- A131 Machinery and Equipment 10,000 10,000 9,000
092101- A132 Furniture and Fixture 30,000 30,000 28,000
092101- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL FOR 27,367,000 27,367,000 35,912,000
GIRLS (VI-X)G-8/2 IBD
IB2666 ISLAMABAD MODEL SCHOOL FOR GIRLS (VI-X)I-10/4 IBD
092101- A01 Employees Related Expenses 33,758,000 33,758,000 48,328,000
092101- A011 Pay 52 52 23,000,000 23,000,000 24,724,000
092101- A011-1 Pay of Officers (39) (39) (21,310,000) (21,310,000) (21,156,000)
092101- A011-2 Pay of Other Staff (13) (13) (1,690,000) (1,690,000) (3,568,000)
092101- A012 Allowances 10,758,000 10,758,000 23,604,000
092101- A012-1 Regular Allowances (9,800,000) (9,800,000) (22,820,000)
092101- A012-2 Other Allowances (Excluding TA) (958,000) (958,000) (784,000)
092101- A03 Operating Expenses 8,508,000 8,508,000 5,675,000
092101- A032 Communications 50,000 50,000 45,000
092101- A033 Utilities 525,000 525,000 491,000
092101- A034 Occupancy Costs 7,636,000 7,636,000 4,862,000
092101- A038 Travel & Transportation 26,000 26,000 24,000
092101- A039 General 271,000 271,000 253,000Page 666
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2021-2022 2021-2022 2022-2023
2021-22 2022-23 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
092101- A04 Employees Retirement Benefits 2,313,000
092101- A041 Pension 2,313,000
092101- A06 Transfers 10,000 10,000 10,000
092101- A061 Scholarship 10,000 10,000 10,000
092101- A09 Physical Assets 10,000 10,000 28,000
092101- A094 Other Stores and Stocks 10,000 10,000 28,000
092101- A13 Repairs and Maintenance 20,000 20,000 116,000
092101- A131 Machinery and Equipment 10,000 10,000 9,000
092101- A132 Furniture and Fixture 98,000
092101- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL FOR 42,306,000 42,306,000 56,470,000
GIRLS (VI-X)I-10/4 IBD
IB2667 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-VIII) G-6/2 IBD
092101- A01 Employees Related Expenses 18,823,000 18,823,000 33,075,000
092101- A011 Pay 35 35 12,542,000 12,542,000 16,597,000
092101- A011-1 Pay of Officers (23) (23) (10,221,000) (10,221,000) (13,683,000)
092101- A011-2 Pay of Other Staff (12) (12) (2,321,000) (2,321,000) (2,914,000)
092101- A012 Allowances 6,281,000 6,281,000 16,478,000
092101- A012-1 Regular Allowances (4,558,000) (4,558,000) (15,722,000)
092101- A012-2 Other Allowances (Excluding TA) (1,723,000) (1,723,000) (756,000)
092101- A03 Operating Expenses 1,258,000 1,258,000 1,177,000
092101- A032 Communications 50,000 50,000 47,000
092101- A033 Utilities 536,000 536,000 501,000
092101- A034 Occupancy Costs 313,000 313,000 293,000
092101- A038 Travel & Transportation 21,000 21,000 20,000
092101- A039 General 338,000 338,000 316,000
092101- A06 Transfers 10,000 10,000 10,000
092101- A061 Scholarship 10,000 10,000 10,000
092101- A13 Repairs and Maintenance 72,000 72,000 67,000
092101- A131 Machinery and Equipment 10,000 10,000 9,000
092101- A132 Furniture and Fixture 52,000 52,000 49,000
092101- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL FOR 20,163,000 20,163,000 34,329,000
GIRLS (I-VIII) G-6/2 IBDPage 667
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2021-2022 2021-2022 2022-2023
2021-22 2022-23 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
IB2668 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-VIII) G-8/4 IBD
092101- A01 Employees Related Expenses 26,533,000 26,533,000 30,813,000
092101- A011 Pay 47 47 17,476,000 17,476,000 15,362,000
092101- A011-1 Pay of Officers (22) (22) (9,456,000) (9,456,000) (9,562,000)
092101- A011-2 Pay of Other Staff (25) (25) (8,020,000) (8,020,000) (5,800,000)
092101- A012 Allowances 9,057,000 9,057,000 15,451,000
092101- A012-1 Regular Allowances (8,418,000) (8,418,000) (14,891,000)
092101- A012-2 Other Allowances (Excluding TA) (639,000) (639,000) (560,000)
092101- A03 Operating Expenses 7,008,000 7,008,000 6,544,000
092101- A032 Communications 56,000 56,000 37,000
092101- A033 Utilities 556,000 556,000 588,000
092101- A034 Occupancy Costs 5,808,000 5,808,000 5,104,000
092101- A038 Travel & Transportation 21,000 21,000 20,000
092101- A039 General 567,000 567,000 795,000
092101- A06 Transfers 10,000 10,000 20,000
092101- A061 Scholarship 10,000 10,000 20,000
092101- A13 Repairs and Maintenance 112,000 112,000 104,000
092101- A131 Machinery and Equipment 10,000 10,000 9,000
092101- A132 Furniture and Fixture 92,000 92,000 86,000
092101- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL FOR 33,663,000 33,663,000 37,481,000
GIRLS (I-VIII) G-8/4 IBD
IB2669 ISLAMABAD MODEL SCHOOL FOR BOYS (I-VIII) DHOKE PARACHA (FA) IBD
092101- A01 Employees Related Expenses 11,194,000 11,194,000 16,288,000
092101- A011 Pay 21 21 7,708,000 7,708,000 8,097,000
092101- A011-1 Pay of Officers (13) (13) (6,080,000) (6,080,000) (6,869,000)
092101- A011-2 Pay of Other Staff (8) (8) (1,628,000) (1,628,000) (1,228,000)
092101- A012 Allowances 3,486,000 3,486,000 8,191,000
092101- A012-1 Regular Allowances (3,151,000) (3,151,000) (7,735,000)
092101- A012-2 Other Allowances (Excluding TA) (335,000) (335,000) (456,000)
092101- A03 Operating Expenses 3,157,000 3,157,000 2,756,000
092101- A032 Communications 36,000 36,000 34,000Page 668
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2021-2022 2021-2022 2022-2023
2021-22 2022-23 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
092101- A033 Utilities 168,000 168,000 157,000
092101- A034 Occupancy Costs 2,759,000 2,759,000 2,352,000
092101- A038 Travel & Transportation 24,000 24,000 55,000
092101- A039 General 170,000 170,000 158,000
092101- A04 Employees Retirement Benefits 209,000
092101- A041 Pension 209,000
092101- A06 Transfers 10,000 10,000 10,000
092101- A061 Scholarship 10,000 10,000 10,000
092101- A13 Repairs and Maintenance 91,000 91,000 84,000
092101- A131 Machinery and Equipment 10,000 10,000 9,000
092101- A132 Furniture and Fixture 71,000 71,000 66,000
092101- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL FOR 14,452,000 14,452,000 19,347,000
BOYS (I-VIII) DHOKE PARACHA (FA) IBD
IB2670 ISLAMABAD MODEL SCHOOL FOR BOYS (I-VIII) JANDALA (FA) IBD
092101- A01 Employees Related Expenses 9,453,000 9,453,000 8,200,000
092101- A011 Pay 15 15 7,024,000 7,024,000 4,025,000
092101- A011-1 Pay of Officers (8) (8) (5,415,000) (5,415,000) (2,500,000)
092101- A011-2 Pay of Other Staff (7) (7) (1,609,000) (1,609,000) (1,525,000)
092101- A012 Allowances 2,429,000 2,429,000 4,175,000
092101- A012-1 Regular Allowances (2,178,000) (2,178,000) (3,960,000)
092101- A012-2 Other Allowances (Excluding TA) (251,000) (251,000) (215,000)
092101- A03 Operating Expenses 2,630,000 2,630,000 2,458,000
092101- A032 Communications 36,000 36,000 34,000
092101- A033 Utilities 100,000 100,000 93,000
092101- A034 Occupancy Costs 1,905,000 1,905,000 1,781,000
092101- A038 Travel & Transportation 24,000 24,000 22,000
092101- A039 General 565,000 565,000 528,000
092101- A06 Transfers 10,000 10,000 10,000
092101- A061 Scholarship 10,000 10,000 10,000
092101- A13 Repairs and Maintenance 35,000 35,000 32,000
092101- A131 Machinery and Equipment 10,000 10,000 9,000Page 669
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2021-2022 2021-2022 2022-2023
2021-22 2022-23 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
092101- A132 Furniture and Fixture 15,000 15,000 14,000
092101- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL FOR 12,128,000 12,128,000 10,700,000
BOYS (I-VIII) JANDALA (FA) IBD
IB2671 ISLAMABAD MODEL SCHOOL FOR BOYS (I-VIII) ALIPUR FRASH (FA) IBD
092101- A01 Employees Related Expenses 11,264,000 11,264,000 14,989,000
092101- A011 Pay 23 23 7,673,000 7,673,000 7,536,000
092101- A011-1 Pay of Officers (11) (11) (5,023,000) (5,023,000) (5,376,000)
092101- A011-2 Pay of Other Staff (12) (12) (2,650,000) (2,650,000) (2,160,000)
092101- A012 Allowances 3,591,000 3,591,000 7,453,000
092101- A012-1 Regular Allowances (2,972,000) (2,972,000) (6,876,000)
092101- A012-2 Other Allowances (Excluding TA) (619,000) (619,000) (577,000)
092101- A03 Operating Expenses 3,348,000 3,348,000 3,129,000
092101- A032 Communications 38,000 38,000 36,000
092101- A033 Utilities 125,000 125,000 116,000
092101- A034 Occupancy Costs 3,091,000 3,091,000 2,890,000
092101- A038 Travel & Transportation 24,000 24,000 22,000
092101- A039 General 70,000 70,000 65,000
092101- A06 Transfers 10,000 10,000 10,000
092101- A061 Scholarship 10,000 10,000 10,000
092101- A13 Repairs and Maintenance 47,000 47,000 43,000
092101- A131 Machinery and Equipment 10,000 10,000 9,000
092101- A132 Furniture and Fixture 27,000 27,000 25,000
092101- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL FOR 14,669,000 14,669,000 18,171,000
BOYS (I-VIII) ALIPUR FRASH (FA) IBD
IB2672 ISLAMABAD MODEL SCHOOL FOR BOYS (I-VIII) BOBRI (FA) IBD
092101- A01 Employees Related Expenses 7,452,000 7,452,000 8,711,000
092101- A011 Pay 15 15 5,039,000 5,039,000 4,382,000
092101- A011-1 Pay of Officers (8) (8) (3,690,000) (3,690,000) (3,877,000)
092101- A011-2 Pay of Other Staff (7) (7) (1,349,000) (1,349,000) (505,000)
092101- A012 Allowances 2,413,000 2,413,000 4,329,000
092101- A012-1 Regular Allowances (1,934,000) (1,934,000) (3,830,000)Page 670
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2021-2022 2021-2022 2022-2023
2021-22 2022-23 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
092101- A012-2 Other Allowances (Excluding TA) (479,000) (479,000) (499,000)
092101- A03 Operating Expenses 1,898,000 1,898,000 1,773,000
092101- A032 Communications 60,000 60,000 56,000
092101- A033 Utilities 100,000 100,000 93,000
092101- A034 Occupancy Costs 1,151,000 1,151,000 936,000
092101- A038 Travel & Transportation 24,000 24,000 162,000
092101- A039 General 563,000 563,000 526,000
092101- A06 Transfers 10,000 10,000 10,000
092101- A061 Scholarship 10,000 10,000 10,000
092101- A13 Repairs and Maintenance 33,000 33,000 30,000
092101- A131 Machinery and Equipment 10,000 10,000 9,000
092101- A132 Furniture and Fixture 13,000 13,000 12,000
092101- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL FOR 9,393,000 9,393,000 10,524,000
BOYS (I-VIII) BOBRI (FA) IBD
IB2673 ISLAMABAD MODEL SCHOOL FOR BOYS (VI-VII) TECHNICAL G-7/4 ISLAMABAD
092101- A01 Employees Related Expenses 6,901,000 6,901,000 5,607,000
092101- A011 Pay 10 10 4,486,000 4,486,000 2,713,000
092101- A011-1 Pay of Officers (4) (4) (2,658,000) (2,658,000) (1,672,000)
092101- A011-2 Pay of Other Staff (6) (6) (1,828,000) (1,828,000) (1,041,000)
092101- A012 Allowances 2,415,000 2,415,000 2,894,000
092101- A012-1 Regular Allowances (2,190,000) (2,190,000) (2,676,000)
092101- A012-2 Other Allowances (Excluding TA) (225,000) (225,000) (218,000)
092101- A03 Operating Expenses 659,000 659,000 615,000
092101- A032 Communications 40,000 40,000 37,000
092101- A033 Utilities 220,000 220,000 205,000
092101- A034 Occupancy Costs 273,000 273,000 255,000
092101- A038 Travel & Transportation 21,000 21,000 20,000
092101- A039 General 105,000 105,000 98,000
092101- A06 Transfers 10,000 10,000 10,000
092101- A061 Scholarship 10,000 10,000 10,000
092101- A13 Repairs and Maintenance 40,000 40,000 37,000
092101- A131 Machinery and Equipment 10,000 10,000 9,000Page 671
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2021-2022 2021-2022 2022-2023
2021-22 2022-23 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
092101- A132 Furniture and Fixture 20,000 20,000 19,000
092101- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL FOR 7,610,000 7,610,000 6,269,000
BOYS (VI-VII) TECHNICAL G-7/4
ISLAMABAD
IB2674 ISLAMABAD MODEL SCHOOL FOR BOYS (I-VIII) PEHONT (FA) IBD
092101- A01 Employees Related Expenses 8,855,000 8,855,000 8,735,000
092101- A011 Pay 19 19 5,578,000 5,578,000 4,454,000
092101- A011-1 Pay of Officers (8) (8) (3,323,000) (3,323,000) (2,981,000)
092101- A011-2 Pay of Other Staff (11) (11) (2,255,000) (2,255,000) (1,473,000)
092101- A012 Allowances 3,277,000 3,277,000 4,281,000
092101- A012-1 Regular Allowances (2,939,000) (2,939,000) (4,036,000)
092101- A012-2 Other Allowances (Excluding TA) (338,000) (338,000) (245,000)
092101- A03 Operating Expenses 1,812,000 1,812,000 1,694,000
092101- A032 Communications 36,000 36,000 34,000
092101- A033 Utilities 170,000 170,000 159,000
092101- A034 Occupancy Costs 1,327,000 1,327,000 1,241,000
092101- A038 Travel & Transportation 24,000 24,000 22,000
092101- A039 General 255,000 255,000 238,000
092101- A06 Transfers 10,000 10,000 10,000
092101- A061 Scholarship 10,000 10,000 10,000
092101- A13 Repairs and Maintenance 35,000 35,000 32,000
092101- A131 Machinery and Equipment 10,000 10,000 9,000
092101- A132 Furniture and Fixture 15,000 15,000 14,000
092101- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL FOR 10,712,000 10,712,000 10,471,000
BOYS (I-VIII) PEHONT (FA) IBD
IB2675 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-VIII) I-9/4 IBD
092101- A01 Employees Related Expenses 22,257,000 22,257,000 31,933,000
092101- A011 Pay 40 40 15,950,000 15,950,000 15,940,000
092101- A011-1 Pay of Officers (25) (25) (12,800,000) (12,800,000) (12,754,000)
092101- A011-2 Pay of Other Staff (15) (15) (3,150,000) (3,150,000) (3,186,000)
092101- A012 Allowances 6,307,000 6,307,000 15,993,000Page 672
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2021-2022 2021-2022 2022-2023
2021-22 2022-23 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
092101- A012-1 Regular Allowances (5,605,000) (5,605,000) (15,337,000)
092101- A012-2 Other Allowances (Excluding TA) (702,000) (702,000) (656,000)
092101- A03 Operating Expenses 6,975,000 6,975,000 4,451,000
092101- A032 Communications 40,000 40,000 37,000
092101- A033 Utilities 533,000 533,000 499,000
092101- A034 Occupancy Costs 5,244,000 5,244,000 2,505,000
092101- A038 Travel & Transportation 21,000 21,000 347,000
092101- A039 General 1,137,000 1,137,000 1,063,000
092101- A04 Employees Retirement Benefits 2,215,000
092101- A041 Pension 2,215,000
092101- A06 Transfers 10,000 10,000 10,000
092101- A061 Scholarship 10,000 10,000 10,000
092101- A13 Repairs and Maintenance 132,000 132,000 123,000
092101- A131 Machinery and Equipment 10,000 10,000 9,000
092101- A132 Furniture and Fixture 112,000 112,000 105,000
092101- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL FOR 29,374,000 29,374,000 38,732,000
GIRLS (I-VIII) I-9/4 IBD
IB2676 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-VIII) F-7/1 IBD
092101- A01 Employees Related Expenses 9,090,000 9,090,000 17,042,000
092101- A011 Pay 21 21 5,899,000 5,899,000 8,303,000
092101- A011-1 Pay of Officers (9) (9) (3,118,000) (3,118,000) (4,854,000)
092101- A011-2 Pay of Other Staff (12) (12) (2,781,000) (2,781,000) (3,449,000)
092101- A012 Allowances 3,191,000 3,191,000 8,739,000
092101- A012-1 Regular Allowances (2,854,000) (2,854,000) (8,327,000)
092101- A012-2 Other Allowances (Excluding TA) (337,000) (337,000) (412,000)
092101- A03 Operating Expenses 2,191,000 2,191,000 2,049,000
092101- A032 Communications 60,000 60,000 56,000
092101- A033 Utilities 406,000 406,000 380,000
092101- A034 Occupancy Costs 1,065,000 1,065,000 996,000
092101- A038 Travel & Transportation 21,000 21,000 20,000
092101- A039 General 639,000 639,000 597,000
092101- A06 Transfers 10,000 10,000 10,000Page 673
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2021-2022 2021-2022 2022-2023
2021-22 2022-23 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
092101- A061 Scholarship 10,000 10,000 10,000
092101- A13 Repairs and Maintenance 66,000 66,000 61,000
092101- A131 Machinery and Equipment 10,000 10,000 9,000
092101- A132 Furniture and Fixture 46,000 46,000 43,000
092101- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL FOR 11,357,000 11,357,000 19,162,000
GIRLS (I-VIII) F-7/1 IBD
IB2677 ISLAMABAD MODEL SCHOOL FOR BOYS (I-VIII) KOT HATHIAL (FA) IBD
092101- A01 Employees Related Expenses 7,578,000 7,578,000 11,763,000
092101- A011 Pay 16 16 5,169,000 5,169,000 5,812,000
092101- A011-1 Pay of Officers (9) (9) (3,688,000) (3,688,000) (4,289,000)
092101- A011-2 Pay of Other Staff (7) (7) (1,481,000) (1,481,000) (1,523,000)
092101- A012 Allowances 2,409,000 2,409,000 5,951,000
092101- A012-1 Regular Allowances (2,071,000) (2,071,000) (5,523,000)
092101- A012-2 Other Allowances (Excluding TA) (338,000) (338,000) (428,000)
092101- A03 Operating Expenses 3,665,000 3,665,000 3,425,000
092101- A032 Communications 60,000 60,000 56,000
092101- A033 Utilities 200,000 200,000 186,000
092101- A034 Occupancy Costs 3,046,000 3,046,000 2,848,000
092101- A038 Travel & Transportation 24,000 24,000 22,000
092101- A039 General 335,000 335,000 313,000
092101- A06 Transfers 10,000 10,000 10,000
092101- A061 Scholarship 10,000 10,000 10,000
092101- A13 Repairs and Maintenance 71,000 71,000 66,000
092101- A131 Machinery and Equipment 10,000 10,000 9,000
092101- A132 Furniture and Fixture 51,000 51,000 48,000
092101- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL FOR 11,324,000 11,324,000 15,264,000
BOYS (I-VIII) KOT HATHIAL (FA) IBD
IB2678 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-VIII) BHARA KAU (FA) IBD
092101- A01 Employees Related Expenses 6,424,000 6,424,000 9,559,000
092101- A011 Pay 16 16 4,182,000 4,182,000 4,633,000
092101- A011-1 Pay of Officers (6) (6) (1,451,000) (1,451,000) (2,482,000)Page 674
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2021-2022 2021-2022 2022-2023
2021-22 2022-23 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
092101- A011-2 Pay of Other Staff (10) (10) (2,731,000) (2,731,000) (2,151,000)
092101- A012 Allowances 2,242,000 2,242,000 4,926,000
092101- A012-1 Regular Allowances (1,997,000) (1,997,000) (4,675,000)
092101- A012-2 Other Allowances (Excluding TA) (245,000) (245,000) (251,000)
092101- A03 Operating Expenses 3,213,000 3,213,000 3,004,000
092101- A032 Communications 36,000 36,000 34,000
092101- A033 Utilities 60,000 60,000 56,000
092101- A034 Occupancy Costs 1,891,000 1,891,000 1,768,000
092101- A038 Travel & Transportation 24,000 24,000 22,000
092101- A039 General 1,202,000 1,202,000 1,124,000
092101- A06 Transfers 10,000 10,000 10,000
092101- A061 Scholarship 10,000 10,000 10,000
092101- A13 Repairs and Maintenance 83,000 83,000 77,000
092101- A131 Machinery and Equipment 10,000 10,000 9,000
092101- A132 Furniture and Fixture 63,000 63,000 59,000
092101- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL FOR 9,730,000 9,730,000 12,650,000
GIRLS (I-VIII) BHARA KAU (FA) IBD
IB2679 ISLAMABAD MODEL SCHOOL FOR BOYS (I-VIII) CHATTABAKHTAWAR (FA) IBD
092101- A01 Employees Related Expenses 8,359,000 8,359,000 9,826,000
092101- A011 Pay 18 18 5,807,000 5,807,000 4,889,000
092101- A011-1 Pay of Officers (10) (10) (4,346,000) (4,346,000) (3,825,000)
092101- A011-2 Pay of Other Staff (8) (8) (1,461,000) (1,461,000) (1,064,000)
092101- A012 Allowances 2,552,000 2,552,000 4,937,000
092101- A012-1 Regular Allowances (2,287,000) (2,287,000) (4,615,000)
092101- A012-2 Other Allowances (Excluding TA) (265,000) (265,000) (322,000)
092101- A03 Operating Expenses 3,179,000 3,179,000 2,970,000
092101- A032 Communications 52,000 52,000 37,000
092101- A033 Utilities 180,000 180,000 140,000
092101- A034 Occupancy Costs 1,937,000 1,937,000 1,850,000
092101- A038 Travel & Transportation 24,000 24,000 22,000
092101- A039 General 986,000 986,000 921,000
092101- A06 Transfers 10,000 10,000 10,000Page 675
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2021-2022 2021-2022 2022-2023
2021-22 2022-23 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
092101- A061 Scholarship 10,000 10,000 10,000
092101- A13 Repairs and Maintenance 65,000 65,000 60,000
092101- A131 Machinery and Equipment 10,000 10,000 9,000
092101- A132 Furniture and Fixture 45,000 45,000 42,000
092101- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL FOR 11,613,000 11,613,000 12,866,000
BOYS (I-VIII) CHATTABAKHTAWAR (FA)
IBD
IB2680 ISLAMABAD MODEL SCHOOL FOR BOYS (I-VIII) DELLA (FA) IBD
092101- A01 Employees Related Expenses 7,028,000 7,028,000 6,150,000
092101- A011 Pay 15 15 4,816,000 4,816,000 3,086,000
092101- A011-1 Pay of Officers (7) (7) (3,018,000) (3,018,000) (2,151,000)
092101- A011-2 Pay of Other Staff (8) (8) (1,798,000) (1,798,000) (935,000)
092101- A012 Allowances 2,212,000 2,212,000 3,064,000
092101- A012-1 Regular Allowances (1,956,000) (1,956,000) (2,856,000)
092101- A012-2 Other Allowances (Excluding TA) (256,000) (256,000) (208,000)
092101- A03 Operating Expenses 2,056,000 2,056,000 1,920,000
092101- A032 Communications 40,000 40,000 37,000
092101- A033 Utilities 90,000 90,000 84,000
092101- A034 Occupancy Costs 1,872,000 1,872,000 1,750,000
092101- A038 Travel & Transportation 24,000 24,000 22,000
092101- A039 General 30,000 30,000 27,000
092101- A06 Transfers 10,000 10,000 10,000
092101- A061 Scholarship 10,000 10,000 10,000
092101- A13 Repairs and Maintenance 29,000 29,000 26,000
092101- A131 Machinery and Equipment 10,000 10,000 9,000
092101- A132 Furniture and Fixture 9,000 9,000 8,000
092101- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL FOR 9,123,000 9,123,000 8,106,000
BOYS (I-VIII) DELLA (FA) IBD
IB2681 ISLAMABAD MODEL SCHOOL FOR BOYS (I-VIII) HERDOGHER (FA) IBD
092101- A01 Employees Related Expenses 6,658,000 6,658,000 8,927,000
092101- A011 Pay 16 16 4,521,000 4,521,000 4,397,000Page 676
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2021-2022 2021-2022 2022-2023
2021-22 2022-23 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
092101- A011-1 Pay of Officers (7) (7) (2,575,000) (2,575,000) (3,507,000)
092101- A011-2 Pay of Other Staff (9) (9) (1,946,000) (1,946,000) (890,000)
092101- A012 Allowances 2,137,000 2,137,000 4,530,000
092101- A012-1 Regular Allowances (1,903,000) (1,903,000) (4,258,000)
092101- A012-2 Other Allowances (Excluding TA) (234,000) (234,000) (272,000)
092101- A03 Operating Expenses 1,275,000 1,275,000 1,024,000
092101- A032 Communications 36,000 36,000 34,000
092101- A033 Utilities 80,000 80,000 75,000
092101- A034 Occupancy Costs 1,084,000 1,084,000 798,000
092101- A038 Travel & Transportation 24,000 24,000 69,000
092101- A039 General 51,000 51,000 48,000
092101- A04 Employees Retirement Benefits 180,000
092101- A041 Pension 180,000
092101- A06 Transfers 10,000 10,000 10,000
092101- A061 Scholarship 10,000 10,000 10,000
092101- A13 Repairs and Maintenance 38,000 38,000 35,000
092101- A131 Machinery and Equipment 10,000 10,000 9,000
092101- A132 Furniture and Fixture 18,000 18,000 17,000
092101- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL FOR 7,981,000 7,981,000 10,176,000
BOYS (I-VIII) HERDOGHER (FA) IBD
IB2682 ISLAMABAD MODEL SCHOOL FOR BOYS (I-VIII) SATRA MEEL (FA) IBD
092101- A01 Employees Related Expenses 5,355,000 5,355,000 8,350,000
092101- A011 Pay 14 14 3,579,000 3,579,000 4,095,000
092101- A011-1 Pay of Officers (6) (6) (1,984,000) (1,984,000) (2,286,000)
092101- A011-2 Pay of Other Staff (8) (8) (1,595,000) (1,595,000) (1,809,000)
092101- A012 Allowances 1,776,000 1,776,000 4,255,000
092101- A012-1 Regular Allowances (1,526,000) (1,526,000) (4,006,000)
092101- A012-2 Other Allowances (Excluding TA) (250,000) (250,000) (249,000)
092101- A03 Operating Expenses 1,794,000 1,794,000 919,000
092101- A032 Communications 18,000 18,000 17,000
092101- A033 Utilities 70,000 70,000 65,000
092101- A034 Occupancy Costs 1,613,000 1,613,000 611,000Page 677
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2021-2022 2021-2022 2022-2023
2021-22 2022-23 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
092101- A038 Travel & Transportation 24,000 24,000 162,000
092101- A039 General 69,000 69,000 64,000
092101- A04 Employees Retirement Benefits 810,000
092101- A041 Pension 810,000
092101- A06 Transfers 10,000 10,000 10,000
092101- A061 Scholarship 10,000 10,000 10,000
092101- A13 Repairs and Maintenance 46,000 46,000 42,000
092101- A131 Machinery and Equipment 10,000 10,000 9,000
092101- A132 Furniture and Fixture 26,000 26,000 24,000
092101- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL FOR 7,205,000 7,205,000 10,131,000
BOYS (I-VIII) SATRA MEEL (FA) IBD
IB2683 ISLAMABAD MODEL SCHOOL FOR BOYS (I-VIII) SIHALA MIRZIAN (FA) IBD
092101- A01 Employees Related Expenses 8,563,000 8,563,000 9,683,000
092101- A011 Pay 13 13 5,102,000 5,102,000 4,836,000
092101- A011-1 Pay of Officers (7) (7) (3,777,000) (3,777,000) (3,882,000)
092101- A011-2 Pay of Other Staff (6) (6) (1,325,000) (1,325,000) (954,000)
092101- A012 Allowances 3,461,000 3,461,000 4,847,000
092101- A012-1 Regular Allowances (3,142,000) (3,142,000) (4,546,000)
092101- A012-2 Other Allowances (Excluding TA) (319,000) (319,000) (301,000)
092101- A03 Operating Expenses 1,847,000 1,847,000 1,726,000
092101- A032 Communications 36,000 36,000 34,000
092101- A033 Utilities 195,000 195,000 182,000
092101- A034 Occupancy Costs 1,527,000 1,527,000 1,428,000
092101- A038 Travel & Transportation 24,000 24,000 22,000
092101- A039 General 65,000 65,000 60,000
092101- A06 Transfers 10,000 10,000 10,000
092101- A061 Scholarship 10,000 10,000 10,000
092101- A13 Repairs and Maintenance 45,000 45,000 41,000
092101- A131 Machinery and Equipment 10,000 10,000 9,000
092101- A132 Furniture and Fixture 25,000 25,000 23,000
092101- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL FOR 10,465,000 10,465,000 11,460,000
BOYS (I-VIII) SIHALA MIRZIAN (FA) IBDPage 678
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2021-2022 2021-2022 2022-2023
2021-22 2022-23 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
IB2684 ISLAMABAD MODEL SCHOOL FOR BOYS (I-VIII) MALWAR (FA) IBD
092101- A01 Employees Related Expenses 5,611,000 5,611,000 6,576,000
092101- A011 Pay 11 11 3,429,000 3,429,000 3,190,000
092101- A011-1 Pay of Officers (4) (4) (1,524,000) (1,524,000) (1,281,000)
092101- A011-2 Pay of Other Staff (7) (7) (1,905,000) (1,905,000) (1,909,000)
092101- A012 Allowances 2,182,000 2,182,000 3,386,000
092101- A012-1 Regular Allowances (1,857,000) (1,857,000) (3,076,000)
092101- A012-2 Other Allowances (Excluding TA) (325,000) (325,000) (310,000)
092101- A03 Operating Expenses 526,000 526,000 491,000
092101- A032 Communications 36,000 36,000 34,000
092101- A033 Utilities 90,000 90,000 84,000
092101- A034 Occupancy Costs 345,000 345,000 323,000
092101- A038 Travel & Transportation 24,000 24,000 22,000
092101- A039 General 31,000 31,000 28,000
092101- A06 Transfers 10,000 10,000 10,000
092101- A061 Scholarship 10,000 10,000 10,000
092101- A13 Repairs and Maintenance 29,000 29,000 26,000
092101- A131 Machinery and Equipment 10,000 10,000 9,000
092101- A132 Furniture and Fixture 9,000 9,000 8,000
092101- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL FOR 6,176,000 6,176,000 7,103,000
BOYS (I-VIII) MALWAR (FA) IBD
IB2685 ISLAMABAD MODEL SCHOOL FOR BOYS (I-VIII) CHELLO (FA) IBD
092101- A01 Employees Related Expenses 10,272,000 10,272,000 13,985,000
092101- A011 Pay 17 17 6,586,000 6,586,000 7,127,000
092101- A011-1 Pay of Officers (8) (8) (5,216,000) (5,216,000) (6,177,000)
092101- A011-2 Pay of Other Staff (9) (9) (1,370,000) (1,370,000) (950,000)
092101- A012 Allowances 3,686,000 3,686,000 6,858,000
092101- A012-1 Regular Allowances (3,052,000) (3,052,000) (6,204,000)
092101- A012-2 Other Allowances (Excluding TA) (634,000) (634,000) (654,000)
092101- A03 Operating Expenses 2,199,000 2,199,000 2,056,000
092101- A032 Communications 36,000 36,000 34,000Page 679
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2021-2022 2021-2022 2022-2023
2021-22 2022-23 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
092101- A033 Utilities 120,000 120,000 112,000
092101- A034 Occupancy Costs 1,944,000 1,944,000 1,818,000
092101- A038 Travel & Transportation 24,000 24,000 22,000
092101- A039 General 75,000 75,000 70,000
092101- A06 Transfers 10,000 10,000 10,000
092101- A061 Scholarship 10,000 10,000 10,000
092101- A13 Repairs and Maintenance 49,000 49,000 45,000
092101- A131 Machinery and Equipment 10,000 10,000 9,000
092101- A132 Furniture and Fixture 29,000 29,000 27,000
092101- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL FOR 12,530,000 12,530,000 16,096,000
BOYS (I-VIII) CHELLO (FA) IBD
IB2686 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-VIII) BOBRI (FA) IBD
092101- A01 Employees Related Expenses 5,220,000 5,220,000 4,574,000
092101- A011 Pay 14 14 3,133,000 3,133,000 2,230,000
092101- A011-1 Pay of Officers (6) (6) (1,951,000) (1,951,000) (1,618,000)
092101- A011-2 Pay of Other Staff (8) (8) (1,182,000) (1,182,000) (612,000)
092101- A012 Allowances 2,087,000 2,087,000 2,344,000
092101- A012-1 Regular Allowances (1,824,000) (1,824,000) (2,096,000)
092101- A012-2 Other Allowances (Excluding TA) (263,000) (263,000) (248,000)
092101- A03 Operating Expenses 2,512,000 2,512,000 2,347,000
092101- A032 Communications 50,000 50,000 47,000
092101- A033 Utilities 100,000 100,000 93,000
092101- A034 Occupancy Costs 1,054,000 1,054,000 985,000
092101- A038 Travel & Transportation 24,000 24,000 22,000
092101- A039 General 1,284,000 1,284,000 1,200,000
092101- A06 Transfers 10,000 10,000 10,000
092101- A061 Scholarship 10,000 10,000 10,000
092101- A13 Repairs and Maintenance 42,000 42,000 39,000
092101- A131 Machinery and Equipment 10,000 10,000 9,000
092101- A132 Furniture and Fixture 22,000 22,000 21,000
092101- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL FOR 7,784,000 7,784,000 6,970,000
GIRLS (I-VIII) BOBRI (FA) IBDPage 680
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2021-2022 2021-2022 2022-2023
2021-22 2022-23 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
IB2688 ISLAMABAD MODEL SCHOOL FOR BOYS (VI-X)G-11/2 IBD
092101- A01 Employees Related Expenses 19,172,000 19,172,000 25,404,000
092101- A011 Pay 31 31 12,330,000 12,330,000 12,867,000
092101- A011-1 Pay of Officers (19) (19) (10,930,000) (10,930,000) (11,758,000)
092101- A011-2 Pay of Other Staff (12) (12) (1,400,000) (1,400,000) (1,109,000)
092101- A012 Allowances 6,842,000 6,842,000 12,537,000
092101- A012-1 Regular Allowances (5,802,000) (5,802,000) (11,929,000)
092101- A012-2 Other Allowances (Excluding TA) (1,040,000) (1,040,000) (608,000)
092101- A03 Operating Expenses 4,577,000 4,577,000 4,278,000
092101- A032 Communications 60,000 60,000 56,000
092101- A033 Utilities 508,000 508,000 475,000
092101- A034 Occupancy Costs 3,797,000 3,797,000 3,550,000
092101- A038 Travel & Transportation 25,000 25,000 23,000
092101- A039 General 187,000 187,000 174,000
092101- A06 Transfers 10,000 10,000 10,000
092101- A061 Scholarship 10,000 10,000 10,000
092101- A09 Physical Assets 10,000 10,000 9,000
092101- A094 Other Stores and Stocks 10,000 10,000 9,000
092101- A13 Repairs and Maintenance 90,000 90,000 83,000
092101- A131 Machinery and Equipment 10,000 10,000 9,000
092101- A132 Furniture and Fixture 70,000 70,000 65,000
092101- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL FOR 23,859,000 23,859,000 29,784,000
BOYS (VI-X)G-11/2 IBD
IB2730 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-VIII) SANJALIAN (FA) IBD
092101- A01 Employees Related Expenses 4,885,000 4,885,000 8,055,000
092101- A011 Pay 12 12 3,245,000 3,245,000 3,810,000
092101- A011-1 Pay of Officers (5) (5) (1,635,000) (1,635,000) (1,934,000)
092101- A011-2 Pay of Other Staff (7) (7) (1,610,000) (1,610,000) (1,876,000)
092101- A012 Allowances 1,640,000 1,640,000 4,245,000
092101- A012-1 Regular Allowances (1,440,000) (1,440,000) (3,983,000)
092101- A012-2 Other Allowances (Excluding TA) (200,000) (200,000) (262,000)Page 681
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2021-2022 2021-2022 2022-2023
2021-22 2022-23 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
092101- A03 Operating Expenses 2,736,000 2,736,000 2,558,000
092101- A032 Communications 18,000 18,000 17,000
092101- A033 Utilities 160,000 160,000 150,000
092101- A034 Occupancy Costs 1,029,000 1,029,000 962,000
092101- A038 Travel & Transportation 24,000 24,000 22,000
092101- A039 General 1,505,000 1,505,000 1,407,000
092101- A06 Transfers 10,000 10,000 10,000
092101- A061 Scholarship 10,000 10,000 10,000
092101- A13 Repairs and Maintenance 62,000 62,000 57,000
092101- A131 Machinery and Equipment 10,000 10,000 9,000
092101- A132 Furniture and Fixture 42,000 42,000 39,000
092101- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL FOR 7,693,000 7,693,000 10,680,000
GIRLS (I-VIII) SANJALIAN (FA) IBD
IB2733 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-X)GAGRI (FA) IBD
092101- A01 Employees Related Expenses 11,860,000 11,860,000 19,125,000
092101- A011 Pay 23 23 8,019,000 8,019,000 9,669,000
092101- A011-1 Pay of Officers (12) (12) (4,836,000) (4,836,000) (7,138,000)
092101- A011-2 Pay of Other Staff (11) (11) (3,183,000) (3,183,000) (2,531,000)
092101- A012 Allowances 3,841,000 3,841,000 9,456,000
092101- A012-1 Regular Allowances (3,481,000) (3,481,000) (9,094,000)
092101- A012-2 Other Allowances (Excluding TA) (360,000) (360,000) (362,000)
092101- A03 Operating Expenses 4,346,000 4,346,000 2,948,000
092101- A032 Communications 60,000 60,000 56,000
092101- A033 Utilities 240,000 240,000 224,000
092101- A034 Occupancy Costs 3,530,000 3,530,000 2,186,000
092101- A038 Travel & Transportation 28,000 28,000 26,000
092101- A039 General 488,000 488,000 456,000
092101- A04 Employees Retirement Benefits 1,192,000
092101- A041 Pension 1,192,000
092101- A06 Transfers 10,000 10,000 10,000
092101- A061 Scholarship 10,000 10,000 10,000
092101- A09 Physical Assets 10,000 10,000 9,000Page 682
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2021-2022 2021-2022 2022-2023
2021-22 2022-23 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
092101- A094 Other Stores and Stocks 10,000 10,000 9,000
092101- A13 Repairs and Maintenance 70,000 70,000 65,000
092101- A131 Machinery and Equipment 10,000 10,000 9,000
092101- A132 Furniture and Fixture 50,000 50,000 47,000
092101- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL FOR 16,296,000 16,296,000 23,349,000
GIRLS (I-X)GAGRI (FA) IBD
IB2734 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-X)NAUGAZI (FA) IBD
092101- A01 Employees Related Expenses 11,237,000 11,237,000 19,061,000
092101- A011 Pay 20 20 7,351,000 7,351,000 9,284,000
092101- A011-1 Pay of Officers (12) (12) (5,501,000) (5,501,000) (6,986,000)
092101- A011-2 Pay of Other Staff (8) (8) (1,850,000) (1,850,000) (2,298,000)
092101- A012 Allowances 3,886,000 3,886,000 9,777,000
092101- A012-1 Regular Allowances (3,474,000) (3,474,000) (9,374,000)
092101- A012-2 Other Allowances (Excluding TA) (412,000) (412,000) (403,000)
092101- A03 Operating Expenses 2,366,000 2,366,000 2,211,000
092101- A032 Communications 70,000 70,000 56,000
092101- A033 Utilities 224,000 224,000 187,000
092101- A034 Occupancy Costs 1,472,000 1,472,000 1,268,000
092101- A038 Travel & Transportation 28,000 28,000 166,000
092101- A039 General 572,000 572,000 534,000
092101- A06 Transfers 10,000 10,000 10,000
092101- A061 Scholarship 10,000 10,000 10,000
092101- A09 Physical Assets 10,000 10,000 9,000
092101- A094 Other Stores and Stocks 10,000 10,000 9,000
092101- A13 Repairs and Maintenance 106,000 106,000 98,000
092101- A131 Machinery and Equipment 10,000 10,000 9,000
092101- A132 Furniture and Fixture 86,000 86,000 80,000
092101- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL FOR 13,729,000 13,729,000 21,389,000
GIRLS (I-X)NAUGAZI (FA) IBD
IB2735 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-X)BADIA QADIR BAKHSH (FA) IBD
092101- A01 Employees Related Expenses 15,378,000 15,378,000 22,919,000Page 683
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2021-2022 2021-2022 2022-2023
2021-22 2022-23 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
092101- A011 Pay 26 26 10,192,000 10,192,000 11,118,000
092101- A011-1 Pay of Officers (12) (12) (5,892,000) (5,892,000) (6,511,000)
092101- A011-2 Pay of Other Staff (14) (14) (4,300,000) (4,300,000) (4,607,000)
092101- A012 Allowances 5,186,000 5,186,000 11,801,000
092101- A012-1 Regular Allowances (4,660,000) (4,660,000) (11,336,000)
092101- A012-2 Other Allowances (Excluding TA) (526,000) (526,000) (465,000)
092101- A03 Operating Expenses 2,876,000 2,876,000 2,688,000
092101- A032 Communications 48,000 48,000 45,000
092101- A033 Utilities 150,000 150,000 140,000
092101- A034 Occupancy Costs 2,274,000 2,274,000 2,126,000
092101- A038 Travel & Transportation 29,000 29,000 27,000
092101- A039 General 375,000 375,000 350,000
092101- A06 Transfers 10,000 10,000 10,000
092101- A061 Scholarship 10,000 10,000 10,000
092101- A09 Physical Assets 10,000 10,000 9,000
092101- A094 Other Stores and Stocks 10,000 10,000 9,000
092101- A13 Repairs and Maintenance 81,000 81,000 75,000
092101- A131 Machinery and Equipment 10,000 10,000 9,000
092101- A132 Furniture and Fixture 61,000 61,000 57,000
092101- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL FOR 18,355,000 18,355,000 25,701,000
GIRLS (I-X)BADIA QADIR BAKHSH (FA)
IBD
IB2736 ISLAMABAD MODEL SCHOOL FOR BOYS (VI-X)I-8/4 IBD
092101- A01 Employees Related Expenses 20,508,000 20,508,000 30,857,000
092101- A011 Pay 30 29 13,804,000 13,804,000 16,475,000
092101- A011-1 Pay of Officers (21) (20) (11,904,000) (11,904,000) (14,886,000)
092101- A011-2 Pay of Other Staff (9) (9) (1,900,000) (1,900,000) (1,589,000)
092101- A012 Allowances 6,704,000 6,704,000 14,382,000
092101- A012-1 Regular Allowances (5,984,000) (5,984,000) (13,728,000)
092101- A012-2 Other Allowances (Excluding TA) (720,000) (720,000) (654,000)
092101- A03 Operating Expenses 5,277,000 5,277,000 4,933,000
092101- A032 Communications 56,000 56,000 53,000Page 684
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2021-2022 2021-2022 2022-2023
2021-22 2022-23 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
092101- A033 Utilities 358,000 358,000 336,000
092101- A034 Occupancy Costs 4,650,000 4,650,000 4,346,000
092101- A038 Travel & Transportation 26,000 26,000 24,000
092101- A039 General 187,000 187,000 174,000
092101- A06 Transfers 10,000 10,000 10,000
092101- A061 Scholarship 10,000 10,000 10,000
092101- A09 Physical Assets 10,000 10,000 9,000
092101- A094 Other Stores and Stocks 10,000 10,000 9,000
092101- A13 Repairs and Maintenance 90,000 90,000 83,000
092101- A131 Machinery and Equipment 10,000 10,000 9,000
092101- A132 Furniture and Fixture 70,000 70,000 65,000
092101- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL FOR 25,895,000 25,895,000 35,892,000
BOYS (VI-X)I-8/4 IBD
IB2737 ISLAMABAD MODEL SCHOOL FOR GIRLS (VI-X)F-11/1 IBD
092101- A01 Employees Related Expenses 9,035,000 9,035,000 13,667,000
092101- A011 Pay 16 16 5,800,000 5,800,000 7,013,000
092101- A011-1 Pay of Officers (10) (10) (4,300,000) (4,300,000) (5,853,000)
092101- A011-2 Pay of Other Staff (6) (6) (1,500,000) (1,500,000) (1,160,000)
092101- A012 Allowances 3,235,000 3,235,000 6,654,000
092101- A012-1 Regular Allowances (2,755,000) (2,755,000) (6,244,000)
092101- A012-2 Other Allowances (Excluding TA) (480,000) (480,000) (410,000)
092101- A03 Operating Expenses 2,429,000 2,429,000 2,270,000
092101- A032 Communications 48,000 48,000 45,000
092101- A033 Utilities 385,000 385,000 360,000
092101- A034 Occupancy Costs 1,274,000 1,274,000 770,000
092101- A038 Travel & Transportation 25,000 25,000 444,000
092101- A039 General 697,000 697,000 651,000
092101- A06 Transfers 10,000 10,000 10,000
092101- A061 Scholarship 10,000 10,000 10,000
092101- A09 Physical Assets 10,000 10,000 9,000
092101- A094 Other Stores and Stocks 10,000 10,000 9,000
092101- A13 Repairs and Maintenance 90,000 90,000 83,000Page 685
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2021-2022 2021-2022 2022-2023
2021-22 2022-23 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
092101- A131 Machinery and Equipment 10,000 10,000 9,000
092101- A132 Furniture and Fixture 70,000 70,000 65,000
092101- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL FOR 11,574,000 11,574,000 16,039,000
GIRLS (VI-X)F-11/1 IBD
IB2738 ISLAMABAD MODEL SCHOOL FOR GIRLS (VI-X)G-11/1 IBD
092101- A01 Employees Related Expenses 2,541,000 2,541,000 2,473,000
092101- A011 Pay 3 3 1,490,000 1,490,000 1,298,000
092101- A011-1 Pay of Officers (3) (3) (1,490,000) (1,490,000) (1,298,000)
092101- A012 Allowances 1,051,000 1,051,000 1,175,000
092101- A012-1 Regular Allowances (941,000) (941,000) (1,089,000)
092101- A012-2 Other Allowances (Excluding TA) (110,000) (110,000) (86,000)
092101- A03 Operating Expenses 843,000 843,000 787,000
092101- A032 Communications 48,000 48,000 45,000
092101- A033 Utilities 270,000 270,000 252,000
092101- A034 Occupancy Costs 330,000 330,000 309,000
092101- A038 Travel & Transportation 25,000 25,000 23,000
092101- A039 General 170,000 170,000 158,000
092101- A06 Transfers 10,000 10,000 10,000
092101- A061 Scholarship 10,000 10,000 10,000
092101- A09 Physical Assets 10,000 10,000 9,000
092101- A094 Other Stores and Stocks 10,000 10,000 9,000
092101- A13 Repairs and Maintenance 80,000 80,000 74,000
092101- A131 Machinery and Equipment 10,000 10,000 9,000
092101- A132 Furniture and Fixture 60,000 60,000 56,000
092101- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL FOR 3,484,000 3,484,000 3,353,000
GIRLS (VI-X)G-11/1 IBD
IB2739 ISLAMABAD MODEL SCHOOL FOR BOYS (I-X)BHADANA KALAN (FA) IBD
092101- A01 Employees Related Expenses 12,076,000 12,076,000 17,383,000
092101- A011 Pay 27 27 7,852,000 7,852,000 8,748,000
092101- A011-1 Pay of Officers (13) (13) (5,732,000) (5,732,000) (6,686,000)
092101- A011-2 Pay of Other Staff (14) (14) (2,120,000) (2,120,000) (2,062,000)Page 686
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2021-2022 2021-2022 2022-2023
2021-22 2022-23 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
092101- A012 Allowances 4,224,000 4,224,000 8,635,000
092101- A012-1 Regular Allowances (3,649,000) (3,649,000) (8,123,000)
092101- A012-2 Other Allowances (Excluding TA) (575,000) (575,000) (512,000)
092101- A03 Operating Expenses 3,607,000 3,607,000 3,390,000
092101- A032 Communications 40,000 40,000 22,000
092101- A033 Utilities 140,000 140,000 112,000
092101- A034 Occupancy Costs 2,699,000 2,699,000 2,524,000
092101- A038 Travel & Transportation 538,000 538,000 505,000
092101- A039 General 190,000 190,000 227,000
092101- A06 Transfers 10,000 10,000 10,000
092101- A061 Scholarship 10,000 10,000 10,000
092101- A09 Physical Assets 10,000 10,000 9,000
092101- A094 Other Stores and Stocks 10,000 10,000 9,000
092101- A13 Repairs and Maintenance 359,000 359,000 317,000
092101- A130 Transport 270,000 270,000 234,000
092101- A131 Machinery and Equipment 10,000 10,000 9,000
092101- A132 Furniture and Fixture 69,000 69,000 65,000
092101- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL FOR 16,062,000 16,062,000 21,109,000
BOYS (I-X)BHADANA KALAN (FA) IBD
IB2740 ISLAMABAD MODEL SCHOOL FOR BOYS (I-X)HERNO THANDAPANI (FA) IBD
092101- A01 Employees Related Expenses 7,472,000 7,472,000 11,048,000
092101- A011 Pay 16 16 4,950,000 4,950,000 5,510,000
092101- A011-1 Pay of Officers (7) (7) (2,600,000) (2,600,000) (2,931,000)
092101- A011-2 Pay of Other Staff (9) (9) (2,350,000) (2,350,000) (2,579,000)
092101- A012 Allowances 2,522,000 2,522,000 5,538,000
092101- A012-1 Regular Allowances (2,172,000) (2,172,000) (5,180,000)
092101- A012-2 Other Allowances (Excluding TA) (350,000) (350,000) (358,000)
092101- A03 Operating Expenses 2,711,000 2,711,000 2,502,000
092101- A032 Communications 55,000 55,000 39,000
092101- A033 Utilities 125,000 125,000 84,000
092101- A034 Occupancy Costs 2,210,000 2,210,000 2,021,000
092101- A038 Travel & Transportation 28,000 28,000 37,000Page 687
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2021-2022 2021-2022 2022-2023
2021-22 2022-23 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
092101- A039 General 293,000 293,000 321,000
092101- A06 Transfers 10,000 10,000 10,000
092101- A061 Scholarship 10,000 10,000 10,000
092101- A09 Physical Assets 10,000 10,000 9,000
092101- A094 Other Stores and Stocks 10,000 10,000 9,000
092101- A13 Repairs and Maintenance 47,000 47,000 74,000
092101- A131 Machinery and Equipment 10,000 10,000 9,000
092101- A132 Furniture and Fixture 27,000 27,000 56,000
092101- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL FOR 10,250,000 10,250,000 13,643,000
BOYS (I-X)HERNO THANDAPANI (FA)
IBD
IB2742 ISLAMABAD MODEL SCHOOL FOR BOYS (I-X)BANNI SARAN (FA) IBD
092101- A01 Employees Related Expenses 13,662,000 13,662,000 17,325,000
092101- A011 Pay 30 30 8,009,000 8,009,000 8,844,000
092101- A011-1 Pay of Officers (14) (14) (5,899,000) (5,899,000) (6,858,000)
092101- A011-2 Pay of Other Staff (16) (16) (2,110,000) (2,110,000) (1,986,000)
092101- A012 Allowances 5,653,000 5,653,000 8,481,000
092101- A012-1 Regular Allowances (4,847,000) (4,847,000) (7,981,000)
092101- A012-2 Other Allowances (Excluding TA) (806,000) (806,000) (500,000)
092101- A03 Operating Expenses 4,679,000 4,679,000 3,863,000
092101- A032 Communications 36,000 36,000
092101- A033 Utilities 190,000 190,000 178,000
092101- A034 Occupancy Costs 4,218,000 4,218,000 3,340,000
092101- A038 Travel & Transportation 28,000 28,000 130,000
092101- A039 General 207,000 207,000 215,000
092101- A04 Employees Retirement Benefits 535,000
092101- A041 Pension 535,000
092101- A06 Transfers 10,000 10,000 10,000
092101- A061 Scholarship 10,000 10,000 10,000
092101- A09 Physical Assets 10,000 10,000 9,000
092101- A094 Other Stores and Stocks 10,000 10,000 9,000
092101- A13 Repairs and Maintenance 98,000 98,000 102,000Page 688
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2021-2022 2021-2022 2022-2023
2021-22 2022-23 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
092101- A131 Machinery and Equipment 10,000 10,000 9,000
092101- A132 Furniture and Fixture 78,000 78,000 84,000
092101- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL FOR 18,459,000 18,459,000 21,844,000
BOYS (I-X)BANNI SARAN (FA) IBD
IB2743 ISLAMABAD MODEL SCHOOL FOR BOYS (I-X)KHANNA NAI ABADI (FA) IBD
092101- A01 Employees Related Expenses 13,515,000 13,515,000 15,558,000
092101- A011 Pay 25 25 9,050,000 9,050,000 7,799,000
092101- A011-1 Pay of Officers (13) (13) (7,145,000) (7,145,000) (6,775,000)
092101- A011-2 Pay of Other Staff (12) (12) (1,905,000) (1,905,000) (1,024,000)
092101- A012 Allowances 4,465,000 4,465,000 7,759,000
092101- A012-1 Regular Allowances (4,029,000) (4,029,000) (7,358,000)
092101- A012-2 Other Allowances (Excluding TA) (436,000) (436,000) (401,000)
092101- A03 Operating Expenses 4,757,000 4,757,000 4,447,000
092101- A032 Communications 70,000 70,000 65,000
092101- A033 Utilities 250,000 250,000 234,000
092101- A034 Occupancy Costs 3,989,000 3,989,000 3,730,000
092101- A038 Travel & Transportation 28,000 28,000 26,000
092101- A039 General 420,000 420,000 392,000
092101- A06 Transfers 10,000 10,000 10,000
092101- A061 Scholarship 10,000 10,000 10,000
092101- A09 Physical Assets 10,000 10,000 9,000
092101- A094 Other Stores and Stocks 10,000 10,000 9,000
092101- A13 Repairs and Maintenance 99,000 99,000 92,000
092101- A131 Machinery and Equipment 10,000 10,000 9,000
092101- A132 Furniture and Fixture 79,000 79,000 74,000
092101- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL FOR 18,391,000 18,391,000 20,116,000
BOYS (I-X)KHANNA NAI ABADI (FA) IBD
IB2744 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-X)NEW SHAKKARIAL (FA) IBD
092101- A01 Employees Related Expenses 11,011,000 11,011,000 14,866,000
092101- A011 Pay 21 21 7,564,000 7,564,000 7,244,000
092101- A011-1 Pay of Officers (10) (10) (4,520,000) (4,520,000) (4,754,000)Page 689
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2021-2022 2021-2022 2022-2023
2021-22 2022-23 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
092101- A011-2 Pay of Other Staff (11) (11) (3,044,000) (3,044,000) (2,490,000)
092101- A012 Allowances 3,447,000 3,447,000 7,622,000
092101- A012-1 Regular Allowances (3,043,000) (3,043,000) (7,228,000)
092101- A012-2 Other Allowances (Excluding TA) (404,000) (404,000) (394,000)
092101- A03 Operating Expenses 5,328,000 5,328,000 4,981,000
092101- A032 Communications 70,000 70,000 65,000
092101- A033 Utilities 220,000 220,000 206,000
092101- A034 Occupancy Costs 1,864,000 1,864,000 1,743,000
092101- A038 Travel & Transportation 28,000 28,000 26,000
092101- A039 General 3,146,000 3,146,000 2,941,000
092101- A06 Transfers 10,000 10,000 10,000
092101- A061 Scholarship 10,000 10,000 10,000
092101- A09 Physical Assets 10,000 10,000 9,000
092101- A094 Other Stores and Stocks 10,000 10,000 9,000
092101- A13 Repairs and Maintenance 154,000 154,000 143,000
092101- A131 Machinery and Equipment 10,000 10,000 9,000
092101- A132 Furniture and Fixture 134,000 134,000 125,000
092101- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL FOR 16,513,000 16,513,000 20,009,000
GIRLS (I-X)NEW SHAKKARIAL (FA) IBD
IB2745 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-X)DARKALA (FA) IBD
092101- A01 Employees Related Expenses 7,200,000 7,200,000 8,931,000
092101- A011 Pay 18 18 4,750,000 4,750,000 4,347,000
092101- A011-1 Pay of Officers (9) (9) (2,850,000) (2,850,000) (2,934,000)
092101- A011-2 Pay of Other Staff (9) (9) (1,900,000) (1,900,000) (1,413,000)
092101- A012 Allowances 2,450,000 2,450,000 4,584,000
092101- A012-1 Regular Allowances (2,050,000) (2,050,000) (4,256,000)
092101- A012-2 Other Allowances (Excluding TA) (400,000) (400,000) (328,000)
092101- A03 Operating Expenses 3,277,000 3,277,000 3,885,000
092101- A032 Communications 60,000 60,000 37,000
092101- A033 Utilities 150,000 150,000 140,000
092101- A034 Occupancy Costs 2,306,000 2,306,000 2,720,000
092101- A038 Travel & Transportation 148,000 148,000 26,000Page 690
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2021-2022 2021-2022 2022-2023
2021-22 2022-23 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
092101- A039 General 613,000 613,000 962,000
092101- A04 Employees Retirement Benefits 910,000 910,000
092101- A041 Pension 910,000 910,000
092101- A06 Transfers 10,000 10,000 10,000
092101- A061 Scholarship 10,000 10,000 10,000
092101- A09 Physical Assets 10,000 10,000 9,000
092101- A094 Other Stores and Stocks 10,000 10,000 9,000
092101- A13 Repairs and Maintenance 50,000 50,000 74,000
092101- A131 Machinery and Equipment 10,000 10,000 9,000
092101- A132 Furniture and Fixture 30,000 30,000 56,000
092101- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL FOR 11,457,000 11,457,000 12,909,000
GIRLS (I-X)DARKALA (FA) IBD
IB2750 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-X)JABBA TELI (FA) IBD
092101- A01 Employees Related Expenses 12,068,000 12,068,000 20,935,000
092101- A011 Pay 21 21 7,800,000 7,800,000 10,638,000
092101- A011-1 Pay of Officers (13) (13) (5,990,000) (5,990,000) (8,456,000)
092101- A011-2 Pay of Other Staff (8) (8) (1,810,000) (1,810,000) (2,182,000)
092101- A012 Allowances 4,268,000 4,268,000 10,297,000
092101- A012-1 Regular Allowances (3,804,000) (3,804,000) (9,884,000)
092101- A012-2 Other Allowances (Excluding TA) (464,000) (464,000) (413,000)
092101- A03 Operating Expenses 5,319,000 5,319,000 4,972,000
092101- A032 Communications 60,000 60,000 34,000
092101- A033 Utilities 251,000 251,000 256,000
092101- A034 Occupancy Costs 4,800,000 4,800,000 4,488,000
092101- A038 Travel & Transportation 28,000 28,000 26,000
092101- A039 General 180,000 180,000 168,000
092101- A06 Transfers 10,000 10,000 10,000
092101- A061 Scholarship 10,000 10,000 10,000
092101- A09 Physical Assets 10,000 10,000 9,000
092101- A094 Other Stores and Stocks 10,000 10,000 9,000
092101- A13 Repairs and Maintenance 87,000 87,000 82,000
092101- A131 Machinery and Equipment 10,000 10,000 9,000Page 691
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2021-2022 2021-2022 2022-2023
2021-22 2022-23 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
092101- A132 Furniture and Fixture 67,000 67,000 64,000
092101- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL FOR 17,494,000 17,494,000 26,008,000
GIRLS (I-X)JABBA TELI (FA) IBD
IB2751 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-X)PM COLONY ISLAMABAD
092101- A01 Employees Related Expenses 14,773,000 14,773,000 21,492,000
092101- A011 Pay 35 35 9,560,000 9,560,000 10,812,000
092101- A011-1 Pay of Officers (22) (22) (8,155,000) (8,155,000) (9,100,000)
092101- A011-2 Pay of Other Staff (13) (13) (1,405,000) (1,405,000) (1,712,000)
092101- A012 Allowances 5,213,000 5,213,000 10,680,000
092101- A012-1 Regular Allowances (4,703,000) (4,703,000) (10,177,000)
092101- A012-2 Other Allowances (Excluding TA) (510,000) (510,000) (503,000)
092101- A03 Operating Expenses 5,708,000 5,708,000 4,454,000
092101- A032 Communications 40,000 40,000 37,000
092101- A033 Utilities 350,000 350,000 327,000
092101- A034 Occupancy Costs 4,640,000 4,640,000 3,359,000
092101- A038 Travel & Transportation 25,000 25,000 163,000
092101- A039 General 653,000 653,000 568,000
092101- A04 Employees Retirement Benefits 942,000
092101- A041 Pension 942,000
092101- A06 Transfers 10,000 10,000 10,000
092101- A061 Scholarship 10,000 10,000 10,000
092101- A09 Physical Assets 10,000 10,000 9,000
092101- A094 Other Stores and Stocks 10,000 10,000 9,000
092101- A13 Repairs and Maintenance 67,000 67,000 63,000
092101- A131 Machinery and Equipment 10,000 10,000 9,000
092101- A132 Furniture and Fixture 48,000 48,000 45,000
092101- A137 Computer Equipment 9,000 9,000 9,000
Total- ISLAMABAD MODEL SCHOOL FOR 20,568,000 20,568,000 26,970,000
GIRLS (I-X)PM COLONY ISLAMABAD
IB2759 ISLAMABAD MODEL SCHOOL FOR BOYS (I-X)PM COLONY ISLAMABAD
092101- A01 Employees Related Expenses 20,037,000 20,037,000 23,551,000
092101- A011 Pay 35 35 12,800,000 12,800,000 11,903,000Page 692
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2021-2022 2021-2022 2022-2023
2021-22 2022-23 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
092101- A011-1 Pay of Officers (22) (22) (10,100,000) (10,100,000) (9,099,000)
092101- A011-2 Pay of Other Staff (13) (13) (2,700,000) (2,700,000) (2,804,000)
092101- A012 Allowances 7,237,000 7,237,000 11,648,000
092101- A012-1 Regular Allowances (6,557,000) (6,557,000) (11,133,000)
092101- A012-2 Other Allowances (Excluding TA) (680,000) (680,000) (515,000)
092101- A03 Operating Expenses 5,326,000 5,326,000 4,978,000
092101- A032 Communications 50,000 50,000 94,000
092101- A033 Utilities 306,000 306,000 327,000
092101- A034 Occupancy Costs 4,365,000 4,365,000 3,992,000
092101- A038 Travel & Transportation 25,000 25,000 23,000
092101- A039 General 580,000 580,000 542,000
092101- A06 Transfers 10,000 10,000 10,000
092101- A061 Scholarship 10,000 10,000 10,000
092101- A09 Physical Assets 10,000 10,000 9,000
092101- A094 Other Stores and Stocks 10,000 10,000 9,000
092101- A13 Repairs and Maintenance 78,000 78,000 73,000
092101- A131 Machinery and Equipment 10,000 10,000 9,000
092101- A132 Furniture and Fixture 59,000 59,000 55,000
092101- A137 Computer Equipment 9,000 9,000 9,000
Total- ISLAMABAD MODEL SCHOOL FOR 25,461,000 25,461,000 28,621,000
BOYS (I-X)PM COLONY ISLAMABAD
IB2771 ISLAMABAD MODEL SCHOOL FOR BOYS (I-X)SAIDPUR (FA) IBD
092101- A01 Employees Related Expenses 9,111,000 9,111,000 12,239,000
092101- A011 Pay 18 18 5,802,000 5,802,000 5,794,000
092101- A011-1 Pay of Officers (8) (8) (3,985,000) (3,985,000) (3,945,000)
092101- A011-2 Pay of Other Staff (10) (10) (1,817,000) (1,817,000) (1,849,000)
092101- A012 Allowances 3,309,000 3,309,000 6,445,000
092101- A012-1 Regular Allowances (2,929,000) (2,929,000) (6,123,000)
092101- A012-2 Other Allowances (Excluding TA) (380,000) (380,000) (322,000)
092101- A03 Operating Expenses 1,487,000 1,487,000 1,391,000
092101- A032 Communications 48,000 48,000 28,000
092101- A033 Utilities 400,000 400,000 403,000
092101- A034 Occupancy Costs 663,000 663,000 609,000Page 693
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2021-2022 2021-2022 2022-2023
2021-22 2022-23 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
092101- A038 Travel & Transportation 28,000 28,000 26,000
092101- A039 General 348,000 348,000 325,000
092101- A06 Transfers 10,000 10,000 10,000
092101- A061 Scholarship 10,000 10,000 10,000
092101- A09 Physical Assets 10,000 10,000 9,000
092101- A094 Other Stores and Stocks 10,000 10,000 9,000
092101- A13 Repairs and Maintenance 70,000 70,000 65,000
092101- A131 Machinery and Equipment 10,000 10,000 9,000
092101- A132 Furniture and Fixture 50,000 50,000 47,000
092101- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL FOR 10,688,000 10,688,000 13,714,000
BOYS (I-X)SAIDPUR (FA) IBD
IB2772 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-VIII) MANDLA (FA) IBD
092101- A01 Employees Related Expenses 7,681,000 7,681,000 8,337,000
092101- A011 Pay 20 20 4,858,000 4,858,000 3,964,000
092101- A011-1 Pay of Officers (9) (9) (2,058,000) (2,058,000) (1,446,000)
092101- A011-2 Pay of Other Staff (11) (11) (2,800,000) (2,800,000) (2,518,000)
092101- A012 Allowances 2,823,000 2,823,000 4,373,000
092101- A012-1 Regular Allowances (2,513,000) (2,513,000) (4,115,000)
092101- A012-2 Other Allowances (Excluding TA) (310,000) (310,000) (258,000)
092101- A03 Operating Expenses 846,000 846,000 790,000
092101- A032 Communications 40,000 40,000 37,000
092101- A033 Utilities 80,000 80,000 75,000
092101- A034 Occupancy Costs 667,000 667,000 531,000
092101- A038 Travel & Transportation 24,000 24,000 115,000
092101- A039 General 35,000 35,000 32,000
092101- A06 Transfers 10,000 10,000 10,000
092101- A061 Scholarship 10,000 10,000 10,000
092101- A13 Repairs and Maintenance 31,000 31,000 28,000
092101- A131 Machinery and Equipment 10,000 10,000 9,000
092101- A132 Furniture and Fixture 11,000 11,000 10,000
092101- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL FOR 8,568,000 8,568,000 9,165,000
GIRLS (I-VIII) MANDLA (FA) IBDPage 694
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2021-2022 2021-2022 2022-2023
2021-22 2022-23 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
IB2773 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-VIII) RAJWAL (FA) IBD
092101- A01 Employees Related Expenses 6,125,000 6,125,000 13,088,000
092101- A011 Pay 15 15 3,957,000 3,957,000 6,458,000
092101- A011-1 Pay of Officers (8) (8) (2,380,000) (2,380,000) (4,212,000)
092101- A011-2 Pay of Other Staff (7) (7) (1,577,000) (1,577,000) (2,246,000)
092101- A012 Allowances 2,168,000 2,168,000 6,630,000
092101- A012-1 Regular Allowances (1,926,000) (1,926,000) (6,350,000)
092101- A012-2 Other Allowances (Excluding TA) (242,000) (242,000) (280,000)
092101- A03 Operating Expenses 2,393,000 2,393,000 2,237,000
092101- A032 Communications 36,000 36,000 34,000
092101- A033 Utilities 150,000 150,000 140,000
092101- A034 Occupancy Costs 2,124,000 2,124,000 1,799,000
092101- A038 Travel & Transportation 24,000 24,000 209,000
092101- A039 General 59,000 59,000 55,000
092101- A06 Transfers 10,000 10,000 10,000
092101- A061 Scholarship 10,000 10,000 10,000
092101- A13 Repairs and Maintenance 42,000 42,000 39,000
092101- A131 Machinery and Equipment 10,000 10,000 9,000
092101- A132 Furniture and Fixture 22,000 22,000 21,000
092101- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL FOR 8,570,000 8,570,000 15,374,000
GIRLS (I-VIII) RAJWAL (FA) IBD
IB2774 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-VIII) SARAI KHARBOOZA (FA) IBD
092101- A01 Employees Related Expenses 8,022,000 8,022,000 13,063,000
092101- A011 Pay 16 16 5,600,000 5,600,000 6,545,000
092101- A011-1 Pay of Officers (8) (8) (3,600,000) (3,600,000) (5,068,000)
092101- A011-2 Pay of Other Staff (8) (8) (2,000,000) (2,000,000) (1,477,000)
092101- A012 Allowances 2,422,000 2,422,000 6,518,000
092101- A012-1 Regular Allowances (2,155,000) (2,155,000) (6,160,000)
092101- A012-2 Other Allowances (Excluding TA) (267,000) (267,000) (358,000)
092101- A03 Operating Expenses 2,601,000 2,601,000 1,322,000
092101- A032 Communications 36,000 36,000 34,000Page 695
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2021-2022 2021-2022 2022-2023
2021-22 2022-23 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
092101- A033 Utilities 275,000 275,000 257,000
092101- A034 Occupancy Costs 2,119,000 2,119,000 722,000
092101- A038 Travel & Transportation 24,000 24,000 172,000
092101- A039 General 147,000 147,000 137,000
092101- A04 Employees Retirement Benefits 1,187,000
092101- A041 Pension 1,187,000
092101- A06 Transfers 10,000 10,000 10,000
092101- A061 Scholarship 10,000 10,000 10,000
092101- A13 Repairs and Maintenance 81,000 81,000 75,000
092101- A131 Machinery and Equipment 10,000 10,000 9,000
092101- A132 Furniture and Fixture 61,000 61,000 57,000
092101- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL FOR 10,714,000 10,714,000 15,657,000
GIRLS (I-VIII) SARAI KHARBOOZA (FA)
IBD
IB2775 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-VIII) PTC SIHALA (FA) IBD
092101- A01 Employees Related Expenses 14,339,000 14,339,000 13,875,000
092101- A011 Pay 25 25 9,000,000 9,000,000 6,824,000
092101- A011-1 Pay of Officers (13) (13) (6,500,000) (6,500,000) (4,616,000)
092101- A011-2 Pay of Other Staff (12) (12) (2,500,000) (2,500,000) (2,208,000)
092101- A012 Allowances 5,339,000 5,339,000 7,051,000
092101- A012-1 Regular Allowances (4,918,000) (4,918,000) (6,729,000)
092101- A012-2 Other Allowances (Excluding TA) (421,000) (421,000) (322,000)
092101- A03 Operating Expenses 2,972,000 2,972,000 2,778,000
092101- A032 Communications 18,000 18,000 17,000
092101- A033 Utilities 200,000 200,000 187,000
092101- A034 Occupancy Costs 1,873,000 1,873,000 1,751,000
092101- A038 Travel & Transportation 24,000 24,000 22,000
092101- A039 General 857,000 857,000 801,000
092101- A06 Transfers 10,000 10,000 10,000
092101- A061 Scholarship 10,000 10,000 10,000
092101- A13 Repairs and Maintenance 86,000 86,000 80,000
092101- A131 Machinery and Equipment 10,000 10,000 9,000Page 696
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2021-2022 2021-2022 2022-2023
2021-22 2022-23 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
092101- A132 Furniture and Fixture 66,000 66,000 62,000
092101- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL FOR 17,407,000 17,407,000 16,743,000
GIRLS (I-VIII) PTC SIHALA (FA) IBD
IB2776 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-VIII) DHOKE PARACHA (FA) IBD
092101- A01 Employees Related Expenses 9,301,000 9,301,000 12,575,000
092101- A011 Pay 16 16 6,600,000 6,600,000 6,161,000
092101- A011-1 Pay of Officers (7) (7) (3,900,000) (3,900,000) (3,789,000)
092101- A011-2 Pay of Other Staff (9) (9) (2,700,000) (2,700,000) (2,372,000)
092101- A012 Allowances 2,701,000 2,701,000 6,414,000
092101- A012-1 Regular Allowances (2,405,000) (2,405,000) (6,177,000)
092101- A012-2 Other Allowances (Excluding TA) (296,000) (296,000) (237,000)
092101- A03 Operating Expenses 3,271,000 3,271,000 3,056,000
092101- A032 Communications 36,000 36,000 37,000
092101- A033 Utilities 180,000 180,000 280,000
092101- A034 Occupancy Costs 2,926,000 2,926,000 2,540,000
092101- A038 Travel & Transportation 24,000 24,000 92,000
092101- A039 General 105,000 105,000 107,000
092101- A06 Transfers 10,000 10,000 10,000
092101- A061 Scholarship 10,000 10,000 10,000
092101- A13 Repairs and Maintenance 62,000 62,000 57,000
092101- A131 Machinery and Equipment 10,000 10,000 9,000
092101- A132 Furniture and Fixture 42,000 42,000 39,000
092101- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL FOR 12,644,000 12,644,000 15,698,000
GIRLS (I-VIII) DHOKE PARACHA (FA) IBD
IB2777 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-VIII) BHANGRIL KHURD (FA) IBD
092101- A01 Employees Related Expenses 6,067,000 6,067,000 8,349,000
092101- A011 Pay 15 15 4,000,000 4,000,000 4,158,000
092101- A011-1 Pay of Officers (7) (7) (2,000,000) (2,000,000) (2,173,000)
092101- A011-2 Pay of Other Staff (8) (8) (2,000,000) (2,000,000) (1,985,000)
092101- A012 Allowances 2,067,000 2,067,000 4,191,000Page 697
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2021-2022 2021-2022 2022-2023
2021-22 2022-23 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
092101- A012-1 Regular Allowances (1,823,000) (1,823,000) (3,897,000)
092101- A012-2 Other Allowances (Excluding TA) (244,000) (244,000) (294,000)
092101- A03 Operating Expenses 2,264,000 2,264,000 1,617,000
092101- A032 Communications 36,000 36,000 34,000
092101- A033 Utilities 80,000 80,000 75,000
092101- A034 Occupancy Costs 1,559,000 1,559,000 1,000,000
092101- A038 Travel & Transportation 24,000 24,000 22,000
092101- A039 General 565,000 565,000 486,000
092101- A04 Employees Retirement Benefits 534,000
092101- A041 Pension 534,000
092101- A06 Transfers 10,000 10,000 10,000
092101- A061 Scholarship 10,000 10,000 10,000
092101- A13 Repairs and Maintenance 35,000 35,000 32,000
092101- A131 Machinery and Equipment 10,000 10,000 9,000
092101- A132 Furniture and Fixture 15,000 15,000 14,000
092101- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL FOR 8,376,000 8,376,000 10,542,000
GIRLS (I-VIII) BHANGRIL KHURD (FA)
IBD
IB2778 ISLAMABAD MODEL SCHOOL FOR BOYS (I-VIII) KORAL (FA) IBD
092101- A01 Employees Related Expenses 6,530,000 6,530,000 11,351,000
092101- A011 Pay 15 15 4,422,000 4,422,000 5,669,000
092101- A011-1 Pay of Officers (7) (7) (2,722,000) (2,722,000) (3,861,000)
092101- A011-2 Pay of Other Staff (8) (8) (1,700,000) (1,700,000) (1,808,000)
092101- A012 Allowances 2,108,000 2,108,000 5,682,000
092101- A012-1 Regular Allowances (1,842,000) (1,842,000) (5,398,000)
092101- A012-2 Other Allowances (Excluding TA) (266,000) (266,000) (284,000)
092101- A03 Operating Expenses 1,150,000 1,150,000 642,000
092101- A032 Communications 36,000 36,000 34,000
092101- A033 Utilities 80,000 80,000 75,000
092101- A034 Occupancy Costs 966,000 966,000 377,000
092101- A038 Travel & Transportation 24,000 24,000 115,000
092101- A039 General 44,000 44,000 41,000Page 698
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2021-2022 2021-2022 2022-2023
2021-22 2022-23 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
092101- A04 Employees Retirement Benefits 463,000
092101- A041 Pension 463,000
092101- A06 Transfers 10,000 10,000 10,000
092101- A061 Scholarship 10,000 10,000 10,000
092101- A13 Repairs and Maintenance 35,000 35,000 32,000
092101- A131 Machinery and Equipment 10,000 10,000 9,000
092101- A132 Furniture and Fixture 15,000 15,000 14,000
092101- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL FOR 7,725,000 7,725,000 12,498,000
BOYS (I-VIII) KORAL (FA) IBD
IB2779 ISLAMABAD MODEL SCHOOL FOR BOYS (I-VIII) NARA SYEDAN (FA) IBD
092101- A01 Employees Related Expenses 4,109,000 4,109,000 2,842,000
092101- A011 Pay 13 13 2,507,000 2,507,000 1,348,000
092101- A011-1 Pay of Officers (3) (3) (646,000) (646,000) (447,000)
092101- A011-2 Pay of Other Staff (10) (10) (1,861,000) (1,861,000) (901,000)
092101- A012 Allowances 1,602,000 1,602,000 1,494,000
092101- A012-1 Regular Allowances (1,336,000) (1,336,000) (1,300,000)
092101- A012-2 Other Allowances (Excluding TA) (266,000) (266,000) (194,000)
092101- A03 Operating Expenses 695,000 695,000 649,000
092101- A032 Communications 36,000 36,000 11,000
092101- A033 Utilities 150,000 150,000 140,000
092101- A034 Occupancy Costs 440,000 440,000 434,000
092101- A038 Travel & Transportation 24,000 24,000 22,000
092101- A039 General 45,000 45,000 42,000
092101- A06 Transfers 10,000 10,000 10,000
092101- A061 Scholarship 10,000 10,000 10,000
092101- A13 Repairs and Maintenance 35,000 35,000 32,000
092101- A131 Machinery and Equipment 10,000 10,000 9,000
092101- A132 Furniture and Fixture 15,000 15,000 14,000
092101- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL FOR 4,849,000 4,849,000 3,533,000
BOYS (I-VIII) NARA SYEDAN (FA) IBDPage 699
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2021-2022 2021-2022 2022-2023
2021-22 2022-23 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
IB2780 ISLAMABAD MODEL SCHOOL FOR BOYS (I-VIII) MOHRA NOOR (FA) IBD
092101- A01 Employees Related Expenses 10,101,000 10,101,000 12,593,000
092101- A011 Pay 21 21 6,874,000 6,874,000 6,149,000
092101- A011-1 Pay of Officers (12) (12) (4,834,000) (4,834,000) (4,972,000)
092101- A011-2 Pay of Other Staff (9) (9) (2,040,000) (2,040,000) (1,177,000)
092101- A012 Allowances 3,227,000 3,227,000 6,444,000
092101- A012-1 Regular Allowances (2,771,000) (2,771,000) (5,994,000)
092101- A012-2 Other Allowances (Excluding TA) (456,000) (456,000) (450,000)
092101- A03 Operating Expenses 3,209,000 3,209,000 1,751,000
092101- A032 Communications 36,000 36,000 34,000
092101- A033 Utilities 100,000 100,000 93,000
092101- A034 Occupancy Costs 2,448,000 2,448,000 900,000
092101- A038 Travel & Transportation 24,000 24,000 162,000
092101- A039 General 601,000 601,000 562,000
092101- A04 Employees Retirement Benefits 1,335,000
092101- A041 Pension 1,335,000
092101- A06 Transfers 10,000 10,000 10,000
092101- A061 Scholarship 10,000 10,000 10,000
092101- A13 Repairs and Maintenance 50,000 50,000 46,000
092101- A131 Machinery and Equipment 10,000 10,000 9,000
092101- A132 Furniture and Fixture 30,000 30,000 28,000
092101- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL FOR 13,370,000 13,370,000 15,735,000
BOYS (I-VIII) MOHRA NOOR (FA) IBD
IB2781 HAMZA ALI KAKAR SHAHEED MODEL SCHOOL FOR BOYS (I-VIII) DHOKE JAURI (FA) IBD
092101- A01 Employees Related Expenses 9,426,000 9,426,000 11,178,000
092101- A011 Pay 20 20 6,356,000 6,356,000 5,490,000
092101- A011-1 Pay of Officers (8) (8) (4,015,000) (4,015,000) (3,835,000)
092101- A011-2 Pay of Other Staff (12) (12) (2,341,000) (2,341,000) (1,655,000)
092101- A012 Allowances 3,070,000 3,070,000 5,688,000
092101- A012-1 Regular Allowances (2,664,000) (2,664,000) (5,336,000)
092101- A012-2 Other Allowances (Excluding TA) (406,000) (406,000) (352,000)
092101- A03 Operating Expenses 1,771,000 1,771,000 1,656,000
092101- A032 Communications 50,000 50,000 47,000Page 700
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2021-2022 2021-2022 2022-2023
2021-22 2022-23 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
092101- A033 Utilities 80,000 80,000 75,000
092101- A034 Occupancy Costs 1,565,000 1,565,000 1,463,000
092101- A038 Travel & Transportation 24,000 24,000 22,000
092101- A039 General 52,000 52,000 49,000
092101- A06 Transfers 10,000 10,000 10,000
092101- A061 Scholarship 10,000 10,000 10,000
092101- A13 Repairs and Maintenance 39,000 39,000 36,000
092101- A131 Machinery and Equipment 10,000 10,000 9,000
092101- A132 Furniture and Fixture 19,000 19,000 18,000
092101- A137 Computer Equipment 10,000 10,000 9,000
Total- HAMZA ALI KAKAR SHAHEED MODEL 11,246,000 11,246,000 12,880,000
SCHOOL FOR BOYS (I-VIII) DHOKE
JAURI (FA) IBD
IB2782 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-VIII) KOT HATHIAL
092101- A01 Employees Related Expenses 13,438,000 13,438,000 21,462,000
092101- A011 Pay 28 28 9,219,000 9,219,000 10,551,000
092101- A011-1 Pay of Officers (12) (12) (4,279,000) (4,279,000) (5,092,000)
092101- A011-2 Pay of Other Staff (16) (16) (4,940,000) (4,940,000) (5,459,000)
092101- A012 Allowances 4,219,000 4,219,000 10,911,000
092101- A012-1 Regular Allowances (3,873,000) (3,873,000) (10,475,000)
092101- A012-2 Other Allowances (Excluding TA) (346,000) (346,000) (436,000)
092101- A03 Operating Expenses 5,099,000 5,099,000 4,768,000
092101- A032 Communications 36,000 36,000 34,000
092101- A033 Utilities 220,000 220,000 206,000
092101- A034 Occupancy Costs 3,034,000 3,034,000 2,837,000
092101- A038 Travel & Transportation 24,000 24,000 22,000
092101- A039 General 1,785,000 1,785,000 1,669,000
092101- A06 Transfers 10,000 10,000 10,000
092101- A061 Scholarship 10,000 10,000 10,000
092101- A13 Repairs and Maintenance 109,000 109,000 101,000
092101- A131 Machinery and Equipment 10,000 10,000 9,000
092101- A132 Furniture and Fixture 89,000 89,000 83,000
092101- A137 Computer Equipment 10,000 10,000 9,000
Total- ISLAMABAD MODEL SCHOOL FOR 18,656,000 18,656,000 26,341,000
GIRLS (I-VIII) KOT HATHIAL