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 2023-24. This page reproduces the text of its 906 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
2022-2023 2022-2023 2023-2024
Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A034 Occupancy Costs 1,077,000 1,023,000 1,679,000
091102- A038 Travel & Transportation 79,000 75,000 133,000
091102- A039 General 130,000 124,000 140,000
091102- A04 Employees Retirement Benefits 519,000 493,000
091102- A041 Pension 519,000 493,000
091102- A06 Transfers 10,000 9,000 10,000
091102- A061 Scholarship 10,000 9,000 10,000
091102- A13 Repairs and Maintenance 74,000 71,000 80,000
091102- A131 Machinery and Equipment 9,000 9,000 10,000
091102- A132 Furniture and Fixture 56,000 53,000 60,000
091102- A137 Computer Equipment 9,000 9,000 10,000
Total- ISLAMABAD MODEL SCHOOL (I-V) NO 2 17,460,000 17,570,000 26,657,000
G-9/2 IBD
IB2703 ISLAMABAD MODEL SCHOOL (I-V) G-10/3 IBD
091102- A01 Employees Related Expenses 22,300,000 22,300,000 25,885,000
091102- A011 Pay 11,203,000 14,803,000 16,251,000
091102- A011-1 Pay of Officers (9,297,000) (12,297,000) (13,132,000)
091102- A011-2 Pay of Other Staff (1,906,000) (2,506,000) (3,119,000)
091102- A012 Allowances 11,097,000 7,497,000 9,634,000
091102- A012-1 Regular Allowances (10,623,000) (7,023,000) (9,110,000)
091102- A012-2 Other Allowances (Excluding TA) (474,000) (474,000) (524,000)
091102- A03 Operating Expenses 2,641,000 2,972,000 3,090,000
091102- A032 Communications 56,000 77,000 60,000
091102- A033 Utilities 476,000 734,000 510,000
091102- A034 Occupancy Costs 1,535,000 1,457,000 1,650,000
091102- A038 Travel & Transportation 120,000 114,000 134,000
091102- A039 General 454,000 590,000 736,000
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 70,000 79,000
091102- A131 Machinery and Equipment 9,000 9,000 10,000
091102- A132 Furniture and Fixture 55,000 52,000 59,000
091102- A137 Computer Equipment 9,000 9,000 10,000
Total- ISLAMABAD MODEL SCHOOL (I-V) 25,024,000 25,352,000 29,064,000
G-10/3 IBDPage 602
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
2022-2023 2022-2023 2023-2024
Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
IB2704 ISLAMABAD MODEL SCHOOL (I-V) PIMS G-8/3 IBD
091102- A01 Employees Related Expenses 10,718,000 12,091,000 13,975,000
091102- A011 Pay 5,406,000 7,003,000 8,772,000
091102- A011-1 Pay of Officers (3,380,000) (4,527,000) (5,784,000)
091102- A011-2 Pay of Other Staff (2,026,000) (2,476,000) (2,988,000)
091102- A012 Allowances 5,312,000 5,088,000 5,203,000
091102- A012-1 Regular Allowances (4,951,000) (3,354,000) (4,727,000)
091102- A012-2 Other Allowances (Excluding TA) (361,000) (1,734,000) (476,000)
091102- A03 Operating Expenses 1,190,000 1,230,000 1,206,000
091102- A032 Communications 34,000 74,000 66,000
091102- A034 Occupancy Costs 1,090,000 1,090,000 1,019,000
091102- A038 Travel & Transportation 20,000 20,000 27,000
091102- A039 General 46,000 46,000 94,000
091102- A06 Transfers 10,000 10,000 10,000
091102- A061 Scholarship 10,000 10,000 10,000
091102- A13 Repairs and Maintenance 36,000 36,000 60,000
091102- A131 Machinery and Equipment 9,000 9,000 10,000
091102- A132 Furniture and Fixture 18,000 18,000 40,000
091102- A137 Computer Equipment 9,000 9,000 10,000
Total- ISLAMABAD MODEL SCHOOL (I-V) PIMS 11,954,000 13,367,000 15,251,000
G-8/3 IBD
IB2705 ISLAMABAD MODEL SCHOOL (I-V) NO 2 G-9/4 IBD
091102- A01 Employees Related Expenses 10,027,000 10,027,000 11,717,000
091102- A011 Pay 5,047,000 6,527,000 6,586,000
091102- A011-1 Pay of Officers (2,208,000) (2,988,000) (3,044,000)
091102- A011-2 Pay of Other Staff (2,839,000) (3,539,000) (3,542,000)
091102- A012 Allowances 4,980,000 3,500,000 5,131,000
091102- A012-1 Regular Allowances (4,698,000) (3,218,000) (4,794,000)
091102- A012-2 Other Allowances (Excluding TA) (282,000) (282,000) (337,000)
091102- A03 Operating Expenses 1,493,000 1,548,000 2,138,000
091102- A032 Communications 34,000 62,000 40,000Page 603
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
2022-2023 2022-2023 2023-2024
Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A033 Utilities 231,000 320,000 310,000
091102- A034 Occupancy Costs 1,026,000 974,000 1,665,000
091102- A038 Travel & Transportation 113,000 107,000 27,000
091102- A039 General 89,000 85,000 96,000
091102- A04 Employees Retirement Benefits 520,000 494,000
091102- A041 Pension 520,000 494,000
091102- A06 Transfers 10,000 9,000 10,000
091102- A061 Scholarship 10,000 9,000 10,000
091102- A13 Repairs and Maintenance 56,000 54,000 61,000
091102- A131 Machinery and Equipment 9,000 9,000 10,000
091102- A132 Furniture and Fixture 38,000 36,000 41,000
091102- A137 Computer Equipment 9,000 9,000 10,000
Total- ISLAMABAD MODEL SCHOOL (I-V) NO 2 12,106,000 12,132,000 13,926,000
G-9/4 IBD
IB2706 ISLAMABAD MODEL SCHOOL (I-V) NO 2 G-10/2 IBD
091102- A01 Employees Related Expenses 12,209,000 12,209,000 13,167,000
091102- A011 Pay 5,981,000 7,715,000 7,923,000
091102- A011-1 Pay of Officers (3,072,000) (4,546,000) (4,039,000)
091102- A011-2 Pay of Other Staff (2,909,000) (3,169,000) (3,884,000)
091102- A012 Allowances 6,228,000 4,494,000 5,244,000
091102- A012-1 Regular Allowances (5,926,000) (4,192,000) (4,852,000)
091102- A012-2 Other Allowances (Excluding TA) (302,000) (302,000) (392,000)
091102- A03 Operating Expenses 906,000 998,000 896,000
091102- A032 Communications 42,000 50,000 42,000
091102- A033 Utilities 335,000 429,000 348,000
091102- A034 Occupancy Costs 339,000 339,000 357,000
091102- A038 Travel & Transportation 77,000 73,000 27,000
091102- A039 General 113,000 107,000 122,000
091102- A04 Employees Retirement Benefits 284,000 270,000 408,000
091102- A041 Pension 284,000 270,000 408,000
091102- A06 Transfers 10,000 9,000 10,000
091102- A061 Scholarship 10,000 9,000 10,000
091102- A13 Repairs and Maintenance 68,000 65,000 74,000Page 604
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
2022-2023 2022-2023 2023-2024
Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A131 Machinery and Equipment 9,000 9,000 10,000
091102- A132 Furniture and Fixture 50,000 47,000 54,000
091102- A137 Computer Equipment 9,000 9,000 10,000
Total- ISLAMABAD MODEL SCHOOL (I-V) NO 2 13,477,000 13,551,000 14,555,000
G-10/2 IBD
IB2707 ISLAMABAD MODEL SCHOOL (I-V) NO 2 I-9/4 IBD
091102- A01 Employees Related Expenses 23,143,000 23,143,000 25,922,000
091102- A011 Pay 11,759,000 15,359,000 15,378,000
091102- A011-1 Pay of Officers (9,168,000) (12,168,000) (10,373,000)
091102- A011-2 Pay of Other Staff (2,591,000) (3,191,000) (5,005,000)
091102- A012 Allowances 11,384,000 7,784,000 10,544,000
091102- A012-1 Regular Allowances (10,959,000) (7,359,000) (10,054,000)
091102- A012-2 Other Allowances (Excluding TA) (425,000) (425,000) (490,000)
091102- A03 Operating Expenses 3,817,000 4,378,000 4,498,000
091102- A032 Communications 34,000 4,000 40,000
091102- A033 Utilities 286,000 843,000 370,000
091102- A034 Occupancy Costs 3,156,000 3,156,000 3,433,000
091102- A038 Travel & Transportation 20,000 19,000 221,000
091102- A039 General 321,000 356,000 434,000
091102- A06 Transfers 10,000 9,000 10,000
091102- A061 Scholarship 10,000 9,000 10,000
091102- A13 Repairs and Maintenance 72,000 40,000 78,000
091102- A131 Machinery and Equipment 9,000 9,000 10,000
091102- A132 Furniture and Fixture 54,000 22,000 58,000
091102- A137 Computer Equipment 9,000 9,000 10,000
Total- ISLAMABAD MODEL SCHOOL (I-V) NO 2 27,042,000 27,570,000 30,508,000
I-9/4 IBD
IB2708 ISLAMABAD MODEL SCHOOL (I-V) F-10/4 IBD
091102- A01 Employees Related Expenses 12,455,000 12,455,000 14,590,000
091102- A011 Pay 6,079,000 7,751,000 9,432,000
091102- A011-1 Pay of Officers (3,162,000) (4,255,000) (7,500,000)
091102- A011-2 Pay of Other Staff (2,917,000) (3,496,000) (1,932,000)
091102- A012 Allowances 6,376,000 4,704,000 5,158,000Page 605
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
2022-2023 2022-2023 2023-2024
Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A012-1 Regular Allowances (5,924,000) (4,252,000) (4,806,000)
091102- A012-2 Other Allowances (Excluding TA) (452,000) (452,000) (352,000)
091102- A03 Operating Expenses 1,943,000 2,040,000 2,125,000
091102- A032 Communications 37,000 45,000 40,000
091102- A033 Utilities 202,000 294,000 260,000
091102- A034 Occupancy Costs 1,191,000 1,130,000 1,276,000
091102- A038 Travel & Transportation 254,000 241,000 27,000
091102- A039 General 259,000 330,000 522,000
091102- A06 Transfers 10,000 9,000 10,000
091102- A061 Scholarship 10,000 9,000 10,000
091102- A13 Repairs and Maintenance 58,000 56,000 63,000
091102- A131 Machinery and Equipment 9,000 9,000 10,000
091102- A132 Furniture and Fixture 40,000 38,000 43,000
091102- A137 Computer Equipment 9,000 9,000 10,000
Total- ISLAMABAD MODEL SCHOOL (I-V) 14,466,000 14,560,000 16,788,000
F-10/4 IBD
IB2709 ISLAMABAD MODEL SCHOOL (I-V) NO 2 I-10/1 IBD
091102- A01 Employees Related Expenses 23,058,000 23,059,000 25,944,000
091102- A011 Pay 11,050,000 14,247,000 13,530,000
091102- A011-1 Pay of Officers (6,225,000) (7,047,000) (6,225,000)
091102- A011-2 Pay of Other Staff (4,825,000) (7,200,000) (7,305,000)
091102- A012 Allowances 12,008,000 8,812,000 12,414,000
091102- A012-1 Regular Allowances (11,536,000) (8,340,000) (11,892,000)
091102- A012-2 Other Allowances (Excluding TA) (472,000) (472,000) (522,000)
091102- A03 Operating Expenses 2,993,000 3,055,000 3,049,000
091102- A032 Communications 47,000 77,000 50,000
091102- A033 Utilities 276,000 308,000 295,000
091102- A034 Occupancy Costs 2,525,000 2,525,000 2,543,000
091102- A038 Travel & Transportation 20,000 20,000 27,000
091102- A039 General 125,000 125,000 134,000
091102- A06 Transfers 10,000 10,000 10,000
091102- A061 Scholarship 10,000 10,000 10,000
091102- A13 Repairs and Maintenance 72,000 72,000 78,000Page 606
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
2022-2023 2022-2023 2023-2024
Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A131 Machinery and Equipment 9,000 9,000 10,000
091102- A132 Furniture and Fixture 54,000 54,000 58,000
091102- A137 Computer Equipment 9,000 9,000 10,000
Total- ISLAMABAD MODEL SCHOOL (I-V) NO 2 26,133,000 26,196,000 29,081,000
I-10/1 IBD
IB2710 ISLAMABAD MODEL SCHOOL (I-V) AIOU COLONY IBD
091102- A01 Employees Related Expenses 10,198,000 10,199,000 12,357,000
091102- A011 Pay 4,853,000 6,217,000 6,334,000
091102- A011-1 Pay of Officers (2,691,000) (3,375,000) (2,948,000)
091102- A011-2 Pay of Other Staff (2,162,000) (2,842,000) (3,386,000)
091102- A012 Allowances 5,345,000 3,982,000 6,023,000
091102- A012-1 Regular Allowances (5,051,000) (3,688,000) (5,689,000)
091102- A012-2 Other Allowances (Excluding TA) (294,000) (294,000) (334,000)
091102- A03 Operating Expenses 1,731,000 1,749,000 2,025,000
091102- A032 Communications 39,000 43,000 45,000
091102- A033 Utilities 168,000 233,000 263,000
091102- A034 Occupancy Costs 1,405,000 1,404,000 1,615,000
091102- A038 Travel & Transportation 67,000 19,000 27,000
091102- A039 General 52,000 50,000 75,000
091102- A04 Employees Retirement Benefits 260,000 217,000
091102- A041 Pension 260,000 217,000
091102- A06 Transfers 10,000 9,000 10,000
091102- A061 Scholarship 10,000 9,000 10,000
091102- A13 Repairs and Maintenance 39,000 38,000 80,000
091102- A131 Machinery and Equipment 9,000 9,000 20,000
091102- A132 Furniture and Fixture 21,000 20,000 30,000
091102- A137 Computer Equipment 9,000 9,000 30,000
Total- ISLAMABAD MODEL SCHOOL (I-V) AIOU 12,238,000 12,212,000 14,472,000
COLONY IBD
IB2711 ISLAMABAD MODEL SCHOOL (I-V) NO 2 G-8/4 IBD
091102- A01 Employees Related Expenses 12,607,000 12,608,000 13,602,000
091102- A011 Pay 6,197,000 8,211,000 7,836,000
091102- A011-1 Pay of Officers (2,968,000) (4,382,000) (4,123,000)Page 607
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
2022-2023 2022-2023 2023-2024
Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A011-2 Pay of Other Staff (3,229,000) (3,829,000) (3,713,000)
091102- A012 Allowances 6,410,000 4,397,000 5,766,000
091102- A012-1 Regular Allowances (5,890,000) (3,877,000) (5,144,000)
091102- A012-2 Other Allowances (Excluding TA) (520,000) (520,000) (622,000)
091102- A03 Operating Expenses 1,409,000 1,483,000 1,490,000
091102- A032 Communications 34,000 39,000 36,000
091102- A033 Utilities 234,000 309,000 250,000
091102- A034 Occupancy Costs 1,047,000 1,046,000 804,000
091102- A038 Travel & Transportation 19,000 18,000 320,000
091102- A039 General 75,000 71,000 80,000
091102- A06 Transfers 10,000 9,000 10,000
091102- A061 Scholarship 10,000 9,000 10,000
091102- A13 Repairs and Maintenance 49,000 47,000 53,000
091102- A131 Machinery and Equipment 9,000 9,000 10,000
091102- A132 Furniture and Fixture 31,000 29,000 33,000
091102- A137 Computer Equipment 9,000 9,000 10,000
Total- ISLAMABAD MODEL SCHOOL (I-V) NO 2 14,075,000 14,147,000 15,155,000
G-8/4 IBD
IB2712 ISLAMABAD MODEL SCHOOL (I-V) F-10/2 IBD
091102- A01 Employees Related Expenses 13,302,000 13,302,000 13,680,000
091102- A011 Pay 6,649,000 8,538,000 8,244,000
091102- A011-1 Pay of Officers (4,789,000) (5,738,000) (5,372,000)
091102- A011-2 Pay of Other Staff (1,860,000) (2,800,000) (2,872,000)
091102- A012 Allowances 6,653,000 4,764,000 5,436,000
091102- A012-1 Regular Allowances (6,359,000) (4,470,000) (5,052,000)
091102- A012-2 Other Allowances (Excluding TA) (294,000) (294,000) (384,000)
091102- A03 Operating Expenses 3,006,000 3,001,000 3,019,000
091102- A032 Communications 34,000 38,000 36,000
091102- A033 Utilities 308,000 305,000 330,000
091102- A034 Occupancy Costs 2,532,000 2,532,000 2,512,000
091102- A038 Travel & Transportation 20,000 19,000 21,000
091102- A039 General 112,000 107,000 120,000
091102- A06 Transfers 10,000 9,000 10,000Page 608
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
2022-2023 2022-2023 2023-2024
Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A061 Scholarship 10,000 9,000 10,000
091102- A13 Repairs and Maintenance 65,000 63,000 70,000
091102- A131 Machinery and Equipment 9,000 9,000 10,000
091102- A132 Furniture and Fixture 47,000 45,000 50,000
091102- A137 Computer Equipment 9,000 9,000 10,000
Total- ISLAMABAD MODEL SCHOOL (I-V) 16,383,000 16,375,000 16,779,000
F-10/2 IBD
IB2713 ISLAMABAD MODEL SCHOOL (I-V) F-10/1 IBD
091102- A01 Employees Related Expenses 8,440,000 8,440,000 9,906,000
091102- A011 Pay 4,186,000 5,886,000 4,883,000
091102- A011-1 Pay of Officers (3,259,000) (4,759,000) (3,259,000)
091102- A011-2 Pay of Other Staff (927,000) (1,127,000) (1,624,000)
091102- A012 Allowances 4,254,000 2,554,000 5,023,000
091102- A012-1 Regular Allowances (3,988,000) (2,288,000) (4,663,000)
091102- A012-2 Other Allowances (Excluding TA) (266,000) (266,000) (360,000)
091102- A03 Operating Expenses 917,000 1,813,000 1,855,000
091102- A032 Communications 34,000 102,000 36,000
091102- A033 Utilities 228,000 1,072,000 290,000
091102- A034 Occupancy Costs 408,000 404,000 1,365,000
091102- A038 Travel & Transportation 113,000 107,000 21,000
091102- A039 General 134,000 128,000 143,000
091102- A06 Transfers 10,000 10,000 10,000
091102- A061 Scholarship 10,000 10,000 10,000
091102- A13 Repairs and Maintenance 51,000 51,000 55,000
091102- A131 Machinery and Equipment 9,000 9,000 10,000
091102- A132 Furniture and Fixture 33,000 33,000 35,000
091102- A137 Computer Equipment 9,000 9,000 10,000
Total- ISLAMABAD MODEL SCHOOL (I-V) 9,418,000 10,314,000 11,826,000
F-10/1 IBD
IB2714 ISLAMABAD MODEL SCHOOL (I-V) G-10/4 IBD
091102- A01 Employees Related Expenses 15,286,000 15,286,000 23,212,000
091102- A011 Pay 7,536,000 8,520,000 16,080,000
091102- A011-1 Pay of Officers (5,710,000) (6,555,000) (12,731,000)Page 609
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
2022-2023 2022-2023 2023-2024
Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A011-2 Pay of Other Staff (1,826,000) (1,965,000) (3,349,000)
091102- A012 Allowances 7,750,000 6,766,000 7,132,000
091102- A012-1 Regular Allowances (7,336,000) (6,352,000) (6,734,000)
091102- A012-2 Other Allowances (Excluding TA) (414,000) (414,000) (398,000)
091102- A03 Operating Expenses 1,456,000 1,574,000 1,501,000
091102- A032 Communications 56,000 93,000 60,000
091102- A033 Utilities 447,000 577,000 478,000
091102- A034 Occupancy Costs 767,000 727,000 672,000
091102- A038 Travel & Transportation 76,000 72,000 81,000
091102- A039 General 110,000 105,000 210,000
091102- A04 Employees Retirement Benefits 308,000 293,000 450,000
091102- A041 Pension 308,000 293,000 450,000
091102- A06 Transfers 10,000 9,000 10,000
091102- A061 Scholarship 10,000 9,000 10,000
091102- A13 Repairs and Maintenance 67,000 65,000 72,000
091102- A131 Machinery and Equipment 9,000 9,000 10,000
091102- A132 Furniture and Fixture 49,000 47,000 52,000
091102- A137 Computer Equipment 9,000 9,000 10,000
Total- ISLAMABAD MODEL SCHOOL (I-V) 17,127,000 17,227,000 25,245,000
G-10/4 IBD
IB2715 ISLAMABAD MODEL SCHOOL (I-V) NO 2 G-8/1 IBD
091102- A01 Employees Related Expenses 15,260,000 15,259,000 15,747,000
091102- A011 Pay 7,456,000 10,256,000 9,277,000
091102- A011-1 Pay of Officers (4,183,000) (5,683,000) (4,183,000)
091102- A011-2 Pay of Other Staff (3,273,000) (4,573,000) (5,094,000)
091102- A012 Allowances 7,804,000 5,003,000 6,470,000
091102- A012-1 Regular Allowances (7,439,000) (4,638,000) (6,049,000)
091102- A012-2 Other Allowances (Excluding TA) (365,000) (365,000) (421,000)
091102- A03 Operating Expenses 3,171,000 3,557,000 3,753,000
091102- A032 Communications 34,000 84,000 36,000
091102- A033 Utilities 239,000 635,000 310,000
091102- A034 Occupancy Costs 2,566,000 2,438,000 2,647,000
091102- A038 Travel & Transportation 59,000 56,000 290,000Page 610
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
2022-2023 2022-2023 2023-2024
Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A039 General 273,000 344,000 470,000
091102- A04 Employees Retirement Benefits 460,000 437,000 353,000
091102- A041 Pension 460,000 437,000 353,000
091102- A06 Transfers 10,000 9,000 10,000
091102- A061 Scholarship 10,000 9,000 10,000
091102- A13 Repairs and Maintenance 50,000 48,000 100,000
091102- A131 Machinery and Equipment 9,000 9,000 10,000
091102- A132 Furniture and Fixture 32,000 30,000 80,000
091102- A137 Computer Equipment 9,000 9,000 10,000
Total- ISLAMABAD MODEL SCHOOL (I-V) NO 2 18,951,000 19,310,000 19,963,000
G-8/1 IBD
IB2716 ISLAMABAD MODEL SCHOOL (I-V) I-10/2 IBD
091102- A01 Employees Related Expenses 43,388,000 43,389,000 51,228,000
091102- A011 Pay 21,719,000 27,870,000 34,309,000
091102- A011-1 Pay of Officers (14,941,000) (17,717,000) (23,780,000)
091102- A011-2 Pay of Other Staff (6,778,000) (10,153,000) (10,529,000)
091102- A012 Allowances 21,669,000 15,519,000 16,919,000
091102- A012-1 Regular Allowances (20,702,000) (14,552,000) (15,829,000)
091102- A012-2 Other Allowances (Excluding TA) (967,000) (967,000) (1,090,000)
091102- A03 Operating Expenses 10,401,000 10,418,000 10,479,000
091102- A032 Communications 47,000 45,000 50,000
091102- A033 Utilities 511,000 492,000 545,000
091102- A034 Occupancy Costs 9,361,000 9,343,000 9,278,000
091102- A038 Travel & Transportation 20,000 19,000 21,000
091102- A039 General 462,000 519,000 585,000
091102- A06 Transfers 10,000 10,000 10,000
091102- A061 Scholarship 10,000 10,000 10,000
091102- A13 Repairs and Maintenance 137,000 131,000 140,000
091102- A131 Machinery and Equipment 9,000 9,000 10,000
091102- A132 Furniture and Fixture 119,000 113,000 120,000
091102- A137 Computer Equipment 9,000 9,000 10,000
Total- ISLAMABAD MODEL SCHOOL (I-V) I-10/2 53,936,000 53,948,000 61,857,000
IBDPage 611
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
2022-2023 2022-2023 2023-2024
Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
IB2717 ISLAMABAD MODEL SCHOOL (I-V) G-6/4 IBD
091102- A01 Employees Related Expenses 29,402,000 29,402,000 35,787,000
091102- A011 Pay 14,846,000 19,070,000 21,734,000
091102- A011-1 Pay of Officers (13,328,000) (15,440,000) (19,091,000)
091102- A011-2 Pay of Other Staff (1,518,000) (3,630,000) (2,643,000)
091102- A012 Allowances 14,556,000 10,332,000 14,053,000
091102- A012-1 Regular Allowances (14,075,000) (9,851,000) (13,517,000)
091102- A012-2 Other Allowances (Excluding TA) (481,000) (481,000) (536,000)
091102- A03 Operating Expenses 2,356,000 3,048,000 3,144,000
091102- A032 Communications 47,000 60,000 50,000
091102- A033 Utilities 327,000 835,000 390,000
091102- A034 Occupancy Costs 1,318,000 1,302,000 1,580,000
091102- A038 Travel & Transportation 20,000 19,000 240,000
091102- A039 General 644,000 832,000 884,000
091102- A06 Transfers 10,000 9,000 10,000
091102- A061 Scholarship 10,000 9,000 10,000
091102- A13 Repairs and Maintenance 85,000 82,000 92,000
091102- A131 Machinery and Equipment 9,000 9,000 10,000
091102- A132 Furniture and Fixture 67,000 64,000 72,000
091102- A137 Computer Equipment 9,000 9,000 10,000
Total- ISLAMABAD MODEL SCHOOL (I-V) G-6/4 31,853,000 32,541,000 39,033,000
IBD
IB2718 ISLAMABAD MODEL SCHOOL (I-V) G-10/1 IBD
091102- A01 Employees Related Expenses 24,853,000 24,853,000 26,351,000
091102- A011 Pay 12,189,000 15,741,000 15,196,000
091102- A011-1 Pay of Officers (9,529,000) (12,081,000) (13,154,000)
091102- A011-2 Pay of Other Staff (2,660,000) (3,660,000) (2,042,000)
091102- A012 Allowances 12,664,000 9,112,000 11,155,000
091102- A012-1 Regular Allowances (12,240,000) (8,688,000) (10,687,000)
091102- A012-2 Other Allowances (Excluding TA) (424,000) (424,000) (468,000)
091102- A03 Operating Expenses 2,193,000 2,213,000 2,016,000
091102- A032 Communications 47,000 55,000 50,000
091102- A033 Utilities 355,000 458,000 380,000Page 612
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
2022-2023 2022-2023 2023-2024
Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A034 Occupancy Costs 1,665,000 1,580,000 1,451,000
091102- A038 Travel & Transportation 20,000 19,000 21,000
091102- A039 General 106,000 101,000 114,000
091102- A04 Employees Retirement Benefits 302,000
091102- A041 Pension 302,000
091102- A06 Transfers 10,000 9,000 10,000
091102- A061 Scholarship 10,000 9,000 10,000
091102- A13 Repairs and Maintenance 64,000 62,000 69,000
091102- A131 Machinery and Equipment 9,000 9,000 10,000
091102- A132 Furniture and Fixture 46,000 44,000 49,000
091102- A137 Computer Equipment 9,000 9,000 10,000
Total- ISLAMABAD MODEL SCHOOL (I-V) 27,120,000 27,137,000 28,748,000
G-10/1 IBD
IB2719 ISLAMABAD MODEL SCHOOL (I-V) I-8/1 IBD
091102- A01 Employees Related Expenses 37,623,000 37,623,000 41,579,000
091102- A011 Pay 18,940,000 24,740,000 25,107,000
091102- A011-1 Pay of Officers (15,315,000) (19,815,000) (19,278,000)
091102- A011-2 Pay of Other Staff (3,625,000) (4,925,000) (5,829,000)
091102- A012 Allowances 18,683,000 12,883,000 16,472,000
091102- A012-1 Regular Allowances (18,141,000) (12,341,000) (15,675,000)
091102- A012-2 Other Allowances (Excluding TA) (542,000) (542,000) (797,000)
091102- A03 Operating Expenses 2,771,000 3,459,000 3,451,000
091102- A032 Communications 45,000 73,000 48,000
091102- A033 Utilities 505,000 935,000 555,000
091102- A034 Occupancy Costs 1,561,000 1,482,000 2,018,000
091102- A038 Travel & Transportation 254,000 241,000 310,000
091102- A039 General 406,000 728,000 520,000
091102- A06 Transfers 10,000 9,000 10,000
091102- A061 Scholarship 10,000 9,000 10,000
091102- A13 Repairs and Maintenance 111,000 106,000 113,000
091102- A131 Machinery and Equipment 9,000 9,000 10,000
091102- A132 Furniture and Fixture 93,000 88,000 93,000
091102- A137 Computer Equipment 9,000 9,000 10,000
Total- ISLAMABAD MODEL SCHOOL (I-V) I-8/1 40,515,000 41,197,000 45,153,000
IBDPage 613
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
2022-2023 2022-2023 2023-2024
Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
IB2720 ISLAMABAD MODEL SCHOOL (I-V) NO 2 ST # 7 G-9/3 IBD
091102- A01 Employees Related Expenses 27,612,000 27,312,000 25,029,000
091102- A011 Pay 13,961,000 18,139,000 15,062,000
091102- A011-1 Pay of Officers (11,833,000) (14,833,000) (11,848,000)
091102- A011-2 Pay of Other Staff (2,128,000) (3,306,000) (3,214,000)
091102- A012 Allowances 13,651,000 9,173,000 9,967,000
091102- A012-1 Regular Allowances (12,864,000) (8,686,000) (9,368,000)
091102- A012-2 Other Allowances (Excluding TA) (787,000) (487,000) (599,000)
091102- A03 Operating Expenses 3,013,000 3,181,000 2,872,000
091102- A032 Communications 47,000 45,000 50,000
091102- A033 Utilities 408,000 706,000 436,000
091102- A034 Occupancy Costs 2,327,000 2,326,000 2,263,000
091102- A038 Travel & Transportation 142,000 19,000 27,000
091102- A039 General 89,000 85,000 96,000
091102- A04 Employees Retirement Benefits 443,000
091102- A041 Pension 443,000
091102- A06 Transfers 10,000 9,000 10,000
091102- A061 Scholarship 10,000 9,000 10,000
091102- A13 Repairs and Maintenance 56,000 54,000 60,000
091102- A131 Machinery and Equipment 9,000 9,000 10,000
091102- A132 Furniture and Fixture 38,000 36,000 40,000
091102- A137 Computer Equipment 9,000 9,000 10,000
Total- ISLAMABAD MODEL SCHOOL (I-V) NO 2 30,691,000 30,556,000 28,414,000
ST # 7 G-9/3 IBD
IB2721 ISLAMABAD MODEL SCHOOL (I-V) F-7/2-4 IBD
091102- A01 Employees Related Expenses 22,515,000 22,515,000 21,275,000
091102- A011 Pay 11,479,000 14,592,000 11,710,000
091102- A011-1 Pay of Officers (10,096,000) (12,536,000) (10,096,000)
091102- A011-2 Pay of Other Staff (1,383,000) (2,056,000) (1,614,000)
091102- A012 Allowances 11,036,000 7,923,000 9,565,000
091102- A012-1 Regular Allowances (10,690,000) (7,577,000) (9,171,000)Page 614
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
2022-2023 2022-2023 2023-2024
Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A012-2 Other Allowances (Excluding TA) (346,000) (346,000) (394,000)
091102- A03 Operating Expenses 1,212,000 1,312,000 1,368,000
091102- A032 Communications 59,000 61,000 64,000
091102- A033 Utilities 280,000 422,000 310,000
091102- A034 Occupancy Costs 479,000 455,000 573,000
091102- A038 Travel & Transportation 282,000 268,000 301,000
091102- A039 General 112,000 106,000 120,000
091102- A06 Transfers 10,000 9,000 10,000
091102- A061 Scholarship 10,000 9,000 10,000
091102- A13 Repairs and Maintenance 68,000 65,000 73,000
091102- A131 Machinery and Equipment 9,000 9,000 10,000
091102- A132 Furniture and Fixture 50,000 47,000 53,000
091102- A137 Computer Equipment 9,000 9,000 10,000
Total- ISLAMABAD MODEL SCHOOL (I-V) 23,805,000 23,901,000 22,726,000
F-7/2-4 IBD
IB2722 ISLAMABAD MODEL SCHOOL (I-V) G-9/1 IBD
091102- A01 Employees Related Expenses 11,463,000 11,463,000 11,566,000
091102- A011 Pay 5,551,000 7,451,000 6,846,000
091102- A011-1 Pay of Officers (3,108,000) (4,608,000) (4,350,000)
091102- A011-2 Pay of Other Staff (2,443,000) (2,843,000) (2,496,000)
091102- A012 Allowances 5,912,000 4,012,000 4,720,000
091102- A012-1 Regular Allowances (5,526,000) (3,626,000) (4,288,000)
091102- A012-2 Other Allowances (Excluding TA) (386,000) (386,000) (432,000)
091102- A03 Operating Expenses 1,143,000 1,196,000 1,259,000
091102- A032 Communications 65,000 82,000 70,000
091102- A033 Utilities 413,000 492,000 502,000
091102- A034 Occupancy Costs 376,000 357,000 572,000
091102- A038 Travel & Transportation 207,000 187,000 27,000
091102- A039 General 82,000 78,000 88,000
091102- A06 Transfers 10,000 9,000 10,000
091102- A061 Scholarship 10,000 9,000 10,000
091102- A13 Repairs and Maintenance 53,000 51,000 57,000
091102- A131 Machinery and Equipment 9,000 9,000 10,000Page 615
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
2022-2023 2022-2023 2023-2024
Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A132 Furniture and Fixture 35,000 33,000 37,000
091102- A137 Computer Equipment 9,000 9,000 10,000
Total- ISLAMABAD MODEL SCHOOL (I-V) G-9/1 12,669,000 12,719,000 12,892,000
IBD
IB2723 ISLAMABAD MODEL SCHOOL (I-V) F-7/2 IBD
091102- A01 Employees Related Expenses 26,510,000 26,509,000 28,296,000
091102- A011 Pay 13,624,000 17,680,000 17,185,000
091102- A011-1 Pay of Officers (11,377,000) (14,419,000) (15,459,000)
091102- A011-2 Pay of Other Staff (2,247,000) (3,261,000) (1,726,000)
091102- A012 Allowances 12,886,000 8,829,000 11,111,000
091102- A012-1 Regular Allowances (12,502,000) (8,445,000) (10,681,000)
091102- A012-2 Other Allowances (Excluding TA) (384,000) (384,000) (430,000)
091102- A03 Operating Expenses 4,610,000 5,131,000 5,351,000
091102- A032 Communications 34,000 68,000 36,000
091102- A033 Utilities 299,000 604,000 320,000
091102- A034 Occupancy Costs 3,920,000 3,724,000 4,583,000
091102- A038 Travel & Transportation 20,000 19,000 21,000
091102- A039 General 337,000 716,000 391,000
091102- A06 Transfers 10,000 9,000 10,000
091102- A061 Scholarship 10,000 9,000 10,000
091102- A13 Repairs and Maintenance 80,000 77,000 86,000
091102- A131 Machinery and Equipment 9,000 9,000 10,000
091102- A132 Furniture and Fixture 62,000 59,000 66,000
091102- A137 Computer Equipment 9,000 9,000 10,000
Total- ISLAMABAD MODEL SCHOOL (I-V) F-7/2 31,210,000 31,726,000 33,743,000
IBD
IB2724 ISLAMABAD MODEL SCHOOL (I-V) NO 1 I-9/1 IBD
091102- A01 Employees Related Expenses 33,915,000 33,915,000 42,974,000
091102- A011 Pay 17,270,000 23,881,000 20,735,000
091102- A011-1 Pay of Officers (15,800,000) (21,811,000) (18,282,000)
091102- A011-2 Pay of Other Staff (1,470,000) (2,070,000) (2,453,000)
091102- A012 Allowances 16,645,000 10,034,000 22,239,000
091102- A012-1 Regular Allowances (16,067,000) (9,456,000) (21,625,000)Page 616
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
2022-2023 2022-2023 2023-2024
Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A012-2 Other Allowances (Excluding TA) (578,000) (578,000) (614,000)
091102- A03 Operating Expenses 3,020,000 3,138,000 3,280,000
091102- A032 Communications 65,000 62,000 70,000
091102- A033 Utilities 224,000 403,000 290,000
091102- A034 Occupancy Costs 2,409,000 2,287,000 2,195,000
091102- A038 Travel & Transportation 20,000 19,000 371,000
091102- A039 General 302,000 367,000 354,000
091102- A06 Transfers 10,000 10,000 10,000
091102- A061 Scholarship 10,000 10,000 10,000
091102- A13 Repairs and Maintenance 64,000 62,000 69,000
091102- A131 Machinery and Equipment 9,000 9,000 10,000
091102- A132 Furniture and Fixture 46,000 44,000 49,000
091102- A137 Computer Equipment 9,000 9,000 10,000
Total- ISLAMABAD MODEL SCHOOL (I-V) NO 1 37,009,000 37,125,000 46,333,000
I-9/1 IBD
IB2725 ISLAMABAD MODEL SCHOOL (I-V) G-6/1-3 IBD
091102- A01 Employees Related Expenses 33,374,000 33,374,000 34,577,000
091102- A011 Pay 16,886,000 20,995,000 20,711,000
091102- A011-1 Pay of Officers (14,634,000) (17,711,000) (18,358,000)
091102- A011-2 Pay of Other Staff (2,252,000) (3,284,000) (2,353,000)
091102- A012 Allowances 16,488,000 12,379,000 13,866,000
091102- A012-1 Regular Allowances (15,959,000) (11,850,000) (13,277,000)
091102- A012-2 Other Allowances (Excluding TA) (529,000) (529,000) (589,000)
091102- A03 Operating Expenses 1,787,000 2,277,000 1,676,000
091102- A032 Communications 34,000 32,000 36,000
091102- A033 Utilities 324,000 507,000 410,000
091102- A034 Occupancy Costs 665,000 632,000 719,000
091102- A038 Travel & Transportation 385,000 666,000 21,000
091102- A039 General 379,000 440,000 490,000
091102- A04 Employees Retirement Benefits 380,000
091102- A041 Pension 380,000
091102- A06 Transfers 10,000 10,000 10,000
091102- A061 Scholarship 10,000 10,000 10,000Page 617
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
2022-2023 2022-2023 2023-2024
Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A13 Repairs and Maintenance 99,000 95,000 105,000
091102- A131 Machinery and Equipment 9,000 9,000 10,000
091102- A132 Furniture and Fixture 81,000 77,000 85,000
091102- A137 Computer Equipment 9,000 9,000 10,000
Total- ISLAMABAD MODEL SCHOOL (I-V) 35,270,000 35,756,000 36,748,000
G-6/1-3 IBD
IB2726 ISLAMABAD MODEL SCHOOL (I-V) F-8/3 IBD
091102- A01 Employees Related Expenses 26,440,000 26,891,000 26,067,000
091102- A011 Pay 13,324,000 18,324,000 14,483,000
091102- A011-1 Pay of Officers (11,088,000) (13,588,000) (12,098,000)
091102- A011-2 Pay of Other Staff (2,236,000) (4,736,000) (2,385,000)
091102- A012 Allowances 13,116,000 8,567,000 11,584,000
091102- A012-1 Regular Allowances (12,786,000) (7,786,000) (11,148,000)
091102- A012-2 Other Allowances (Excluding TA) (330,000) (781,000) (436,000)
091102- A03 Operating Expenses 3,841,000 3,840,000 3,912,000
091102- A032 Communications 34,000 32,000 36,000
091102- A033 Utilities 654,000 610,000 700,000
091102- A034 Occupancy Costs 2,498,000 2,496,000 2,315,000
091102- A038 Travel & Transportation 343,000 326,000 497,000
091102- A039 General 312,000 376,000 364,000
091102- A06 Transfers 10,000 9,000 10,000
091102- A061 Scholarship 10,000 9,000 10,000
091102- A13 Repairs and Maintenance 68,000 65,000 72,000
091102- A131 Machinery and Equipment 9,000 9,000 10,000
091102- A132 Furniture and Fixture 50,000 47,000 52,000
091102- A137 Computer Equipment 9,000 9,000 10,000
Total- ISLAMABAD MODEL SCHOOL (I-V) F-8/3 30,359,000 30,805,000 30,061,000
IBD
IB2727 ISLAMABAD MODEL SCHOOL (I-V) E-7/4 IBD
091102- A01 Employees Related Expenses 18,759,000 18,759,000 12,460,000
091102- A011 Pay 9,669,000 12,957,000 7,751,000
091102- A011-1 Pay of Officers (7,130,000) (9,603,000) (5,200,000)
091102- A011-2 Pay of Other Staff (2,539,000) (3,354,000) (2,551,000)Page 618
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
2022-2023 2022-2023 2023-2024
Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A012 Allowances 9,090,000 5,802,000 4,709,000
091102- A012-1 Regular Allowances (8,650,000) (5,362,000) (4,219,000)
091102- A012-2 Other Allowances (Excluding TA) (440,000) (440,000) (490,000)
091102- A03 Operating Expenses 1,675,000 1,876,000 2,220,000
091102- A032 Communications 34,000 32,000 36,000
091102- A033 Utilities 276,000 467,000 320,000
091102- A034 Occupancy Costs 1,014,000 963,000 1,423,000
091102- A038 Travel & Transportation 20,000 19,000 27,000
091102- A039 General 331,000 395,000 414,000
091102- A04 Employees Retirement Benefits 270,000 256,000
091102- A041 Pension 270,000 256,000
091102- A06 Transfers 10,000 9,000 10,000
091102- A061 Scholarship 10,000 9,000 10,000
091102- A13 Repairs and Maintenance 55,000 53,000 60,000
091102- A131 Machinery and Equipment 9,000 9,000 10,000
091102- A132 Furniture and Fixture 37,000 35,000 40,000
091102- A137 Computer Equipment 9,000 9,000 10,000
Total- ISLAMABAD MODEL SCHOOL (I-V) E-7/4 20,769,000 20,953,000 14,750,000
IBD
IB2728 ISLAMABAD MODEL SCHOOL (I-V) NO 1 G-10/2 IBD
091102- A01 Employees Related Expenses 21,640,000 21,640,000 22,748,000
091102- A011 Pay 10,959,000 14,389,000 10,995,000
091102- A011-1 Pay of Officers (9,956,000) (11,730,000) (9,956,000)
091102- A011-2 Pay of Other Staff (1,003,000) (2,659,000) (1,039,000)
091102- A012 Allowances 10,681,000 7,251,000 11,753,000
091102- A012-1 Regular Allowances (10,255,000) (6,825,000) (11,297,000)
091102- A012-2 Other Allowances (Excluding TA) (426,000) (426,000) (456,000)
091102- A03 Operating Expenses 2,272,000 2,220,000 2,329,000
091102- A032 Communications 47,000 55,000 50,000
091102- A033 Utilities 513,000 540,000 560,000
091102- A034 Occupancy Costs 1,413,000 1,410,000 1,599,000
091102- A038 Travel & Transportation 207,000 127,000 21,000
091102- A039 General 92,000 88,000 99,000Page 619
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
2022-2023 2022-2023 2023-2024
Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A06 Transfers 10,000 9,000 10,000
091102- A061 Scholarship 10,000 9,000 10,000
091102- A13 Repairs and Maintenance 57,000 55,000 62,000
091102- A131 Machinery and Equipment 9,000 9,000 10,000
091102- A132 Furniture and Fixture 39,000 37,000 42,000
091102- A137 Computer Equipment 9,000 9,000 10,000
Total- ISLAMABAD MODEL SCHOOL (I-V) NO 1 23,979,000 23,924,000 25,149,000
G-10/2 IBD
IB2729 ISLAMABAD MODEL SCHOOL (I-V) NO 1 I-9/4 IBD
091102- A01 Employees Related Expenses 23,898,000 23,898,000 24,650,000
091102- A011 Pay 12,038,000 15,224,000 15,595,000
091102- A011-1 Pay of Officers (9,825,000) (11,925,000) (10,729,000)
091102- A011-2 Pay of Other Staff (2,213,000) (3,299,000) (4,866,000)
091102- A012 Allowances 11,860,000 8,674,000 9,055,000
091102- A012-1 Regular Allowances (11,432,000) (8,246,000) (8,601,000)
091102- A012-2 Other Allowances (Excluding TA) (428,000) (428,000) (454,000)
091102- A03 Operating Expenses 3,140,000 3,147,000 3,295,000
091102- A032 Communications 42,000 50,000 45,000
091102- A033 Utilities 473,000 525,000 506,000
091102- A034 Occupancy Costs 2,305,000 2,188,000 1,802,000
091102- A038 Travel & Transportation 20,000 19,000 590,000
091102- A039 General 300,000 365,000 352,000
091102- A06 Transfers 10,000 9,000 10,000
091102- A061 Scholarship 10,000 9,000 10,000
091102- A13 Repairs and Maintenance 63,000 61,000 68,000
091102- A131 Machinery and Equipment 9,000 9,000 10,000
091102- A132 Furniture and Fixture 45,000 43,000 48,000
091102- A137 Computer Equipment 9,000 9,000 10,000
Total- ISLAMABAD MODEL SCHOOL (I-V) NO 1 27,111,000 27,115,000 28,023,000
I-9/4 IBD
IB2731 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-V) LADHIOT (FA) IBD
091102- A01 Employees Related Expenses 6,071,000 6,070,000 4,978,000
091102- A011 Pay 2,966,000 3,679,000 1,738,000Page 620
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
2022-2023 2022-2023 2023-2024
Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A011-1 Pay of Officers (1,472,000) (1,472,000) (1,196,000)
091102- A011-2 Pay of Other Staff (1,494,000) (2,207,000) (542,000)
091102- A012 Allowances 3,105,000 2,391,000 3,240,000
091102- A012-1 Regular Allowances (2,895,000) (2,181,000) (2,962,000)
091102- A012-2 Other Allowances (Excluding TA) (210,000) (210,000) (278,000)
091102- A03 Operating Expenses 806,000 757,000 806,000
091102- A032 Communications 34,000 34,000
091102- A033 Utilities 93,000 81,000 93,000
091102- A034 Occupancy Costs 604,000 604,000 604,000
091102- A038 Travel & Transportation 22,000 21,000 22,000
091102- A039 General 53,000 51,000 53,000
091102- A06 Transfers 10,000 9,000 10,000
091102- A061 Scholarship 10,000 9,000 10,000
091102- A13 Repairs and Maintenance 36,000 35,000 36,000
091102- A131 Machinery and Equipment 9,000 9,000 9,000
091102- A132 Furniture and Fixture 18,000 17,000 18,000
091102- A137 Computer Equipment 9,000 9,000 9,000
Total- ISLAMABAD MODEL SCHOOL FOR 6,923,000 6,871,000 5,830,000
GIRLS (I-V) LADHIOT (FA) IBD
IB2732 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-V) TAMMA (FA) IBD
091102- A01 Employees Related Expenses 7,117,000 7,117,000 8,846,000
091102- A011 Pay 3,481,000 3,965,000 5,052,000
091102- A011-1 Pay of Officers (2,027,000) (2,027,000) (2,128,000)
091102- A011-2 Pay of Other Staff (1,454,000) (1,938,000) (2,924,000)
091102- A012 Allowances 3,636,000 3,152,000 3,794,000
091102- A012-1 Regular Allowances (3,397,000) (2,913,000) (3,544,000)
091102- A012-2 Other Allowances (Excluding TA) (239,000) (239,000) (250,000)
091102- A03 Operating Expenses 1,619,000 1,587,000 2,070,000
091102- A032 Communications 47,000 75,000 50,000
091102- A033 Utilities 140,000 153,000 160,000
091102- A034 Occupancy Costs 1,184,000 1,123,000 1,758,000
091102- A038 Travel & Transportation 176,000 167,000 24,000
091102- A039 General 72,000 69,000 78,000Page 621
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
2022-2023 2022-2023 2023-2024
Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A04 Employees Retirement Benefits 405,000 385,000
091102- A041 Pension 405,000 385,000
091102- A06 Transfers 10,000 9,000 10,000
091102- A061 Scholarship 10,000 9,000 10,000
091102- A13 Repairs and Maintenance 45,000 44,000 49,000
091102- A131 Machinery and Equipment 9,000 9,000 10,000
091102- A132 Furniture and Fixture 27,000 26,000 29,000
091102- A137 Computer Equipment 9,000 9,000 10,000
Total- ISLAMABAD MODEL SCHOOL FOR 9,196,000 9,142,000 10,975,000
GIRLS (I-V) TAMMA (FA) IBD
IB2741 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-V) HERDOGHER (FA) IBD
091102- A01 Employees Related Expenses 11,246,000 11,245,000 14,026,000
091102- A011 Pay 5,595,000 7,039,000 8,827,000
091102- A011-1 Pay of Officers (2,899,000) (3,599,000) (4,108,000)
091102- A011-2 Pay of Other Staff (2,696,000) (3,440,000) (4,719,000)
091102- A012 Allowances 5,651,000 4,206,000 5,199,000
091102- A012-1 Regular Allowances (5,387,000) (3,942,000) (4,817,000)
091102- A012-2 Other Allowances (Excluding TA) (264,000) (264,000) (382,000)
091102- A03 Operating Expenses 1,711,000 1,963,000 2,236,000
091102- A032 Communications 34,000 32,000 34,000
091102- A033 Utilities 93,000 188,000 140,000
091102- A034 Occupancy Costs 867,000 824,000 1,237,000
091102- A038 Travel & Transportation 115,000 109,000 25,000
091102- A039 General 602,000 810,000 800,000
091102- A04 Employees Retirement Benefits 187,000 178,000
091102- A041 Pension 187,000 178,000
091102- A06 Transfers 10,000 9,000 10,000
091102- A061 Scholarship 10,000 9,000 10,000
091102- A13 Repairs and Maintenance 63,000 61,000 50,000
091102- A131 Machinery and Equipment 9,000 9,000 10,000
091102- A132 Furniture and Fixture 45,000 43,000 30,000
091102- A137 Computer Equipment 9,000 9,000 10,000
Total- ISLAMABAD MODEL SCHOOL FOR 13,217,000 13,456,000 16,322,000
GIRLS (I-V) HERDOGHER (FA) IBDPage 622
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
2022-2023 2022-2023 2023-2024
Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
IB2754 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-V) HUMAK (FA) IBD
091102- A01 Employees Related Expenses 15,506,000 15,506,000 23,972,000
091102- A011 Pay 7,749,000 10,788,000 17,349,000
091102- A011-1 Pay of Officers (5,170,000) (7,194,000) (10,214,000)
091102- A011-2 Pay of Other Staff (2,579,000) (3,594,000) (7,135,000)
091102- A012 Allowances 7,757,000 4,718,000 6,623,000
091102- A012-1 Regular Allowances (7,432,000) (4,393,000) (6,167,000)
091102- A012-2 Other Allowances (Excluding TA) (325,000) (325,000) (456,000)
091102- A03 Operating Expenses 3,226,000 3,125,000 3,287,000
091102- A032 Communications 34,000 32,000 34,000
091102- A033 Utilities 140,000 193,000 195,000
091102- A034 Occupancy Costs 2,965,000 2,817,000 2,965,000
091102- A038 Travel & Transportation 22,000 21,000 30,000
091102- A039 General 65,000 62,000 63,000
091102- A06 Transfers 10,000 9,000 10,000
091102- A061 Scholarship 10,000 9,000 10,000
091102- A13 Repairs and Maintenance 41,000 40,000 40,000
091102- A131 Machinery and Equipment 9,000 9,000 10,000
091102- A132 Furniture and Fixture 23,000 22,000 20,000
091102- A137 Computer Equipment 9,000 9,000 10,000
Total- ISLAMABAD MODEL SCHOOL FOR 18,783,000 18,680,000 27,309,000
GIRLS (I-V) HUMAK (FA) IBD
IB2757 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-V) SIHALA MIRZIAN (FA) IBD
091102- A01 Employees Related Expenses 12,500,000 12,500,000 13,595,000
091102- A011 Pay 6,195,000 7,328,000 8,453,000
091102- A011-1 Pay of Officers (4,475,000) (5,428,000) (6,046,000)
091102- A011-2 Pay of Other Staff (1,720,000) (1,900,000) (2,407,000)
091102- A012 Allowances 6,305,000 5,172,000 5,142,000
091102- A012-1 Regular Allowances (5,998,000) (4,865,000) (4,800,000)
091102- A012-2 Other Allowances (Excluding TA) (307,000) (307,000) (342,000)
091102- A03 Operating Expenses 2,268,000 2,204,000 2,319,000
091102- A032 Communications 34,000 32,000 34,000Page 623
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
2022-2023 2022-2023 2023-2024
Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A033 Utilities 215,000 254,000 222,000
091102- A034 Occupancy Costs 1,923,000 1,826,000 1,978,000
091102- A038 Travel & Transportation 22,000 21,000 25,000
091102- A039 General 74,000 71,000 60,000
091102- A06 Transfers 10,000 9,000 10,000
091102- A061 Scholarship 10,000 9,000 10,000
091102- A13 Repairs and Maintenance 46,000 45,000 45,000
091102- A131 Machinery and Equipment 9,000 9,000 10,000
091102- A132 Furniture and Fixture 28,000 27,000 25,000
091102- A137 Computer Equipment 9,000 9,000 10,000
Total- ISLAMABAD MODEL SCHOOL FOR 14,824,000 14,758,000 15,969,000
GIRLS (I-V) SIHALA MIRZIAN (FA) IBD
IB2761 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-V) MOHRI MUGHAL (FA) IBD
091102- A01 Employees Related Expenses 7,639,000 7,389,000 10,242,000
091102- A011 Pay 3,694,000 4,734,000 5,126,000
091102- A011-1 Pay of Officers (2,175,000) (2,941,000) (3,537,000)
091102- A011-2 Pay of Other Staff (1,519,000) (1,793,000) (1,589,000)
091102- A012 Allowances 3,945,000 2,655,000 5,116,000
091102- A012-1 Regular Allowances (3,478,000) (2,438,000) (4,758,000)
091102- A012-2 Other Allowances (Excluding TA) (467,000) (217,000) (358,000)
091102- A03 Operating Expenses 1,226,000 1,165,000 1,437,000
091102- A033 Utilities 65,000 62,000 100,000
091102- A034 Occupancy Costs 1,011,000 960,000 1,262,000
091102- A038 Travel & Transportation 99,000 94,000 25,000
091102- A039 General 51,000 49,000 50,000
091102- A04 Employees Retirement Benefits 491,000 466,000 280,000
091102- A041 Pension 491,000 466,000 280,000
091102- A06 Transfers 10,000 9,000 10,000
091102- A061 Scholarship 10,000 9,000 10,000
091102- A13 Repairs and Maintenance 35,000 34,000 35,000
091102- A131 Machinery and Equipment 9,000 9,000 10,000
091102- A132 Furniture and Fixture 17,000 16,000 15,000
091102- A137 Computer Equipment 9,000 9,000 10,000
Total- ISLAMABAD MODEL SCHOOL FOR 9,401,000 9,063,000 12,004,000
GIRLS (I-V) MOHRI MUGHAL (FA) IBDPage 624
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
2022-2023 2022-2023 2023-2024
Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
IB2783 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-V) PAK PWDS COLONY (FA) IBD
091102- A01 Employees Related Expenses 17,411,000 17,411,000 19,899,000
091102- A011 Pay 8,727,000 11,002,000 12,921,000
091102- A011-1 Pay of Officers (7,174,000) (8,416,000) (11,421,000)
091102- A011-2 Pay of Other Staff (1,553,000) (2,586,000) (1,500,000)
091102- A012 Allowances 8,684,000 6,409,000 6,978,000
091102- A012-1 Regular Allowances (8,335,000) (6,060,000) (6,571,000)
091102- A012-2 Other Allowances (Excluding TA) (349,000) (349,000) (407,000)
091102- A03 Operating Expenses 3,475,000 3,381,000 3,559,000
091102- A032 Communications 17,000 16,000 20,000
091102- A033 Utilities 281,000 346,000 355,000
091102- A034 Occupancy Costs 3,057,000 2,904,000 3,080,000
091102- A038 Travel & Transportation 27,000 26,000 30,000
091102- A039 General 93,000 89,000 74,000
091102- A06 Transfers 10,000 9,000 10,000
091102- A061 Scholarship 10,000 9,000 10,000
091102- A13 Repairs and Maintenance 54,000 52,000 50,000
091102- A131 Machinery and Equipment 9,000 9,000 10,000
091102- A132 Furniture and Fixture 36,000 34,000 30,000
091102- A137 Computer Equipment 9,000 9,000 10,000
Total- ISLAMABAD MODEL SCHOOL FOR 20,950,000 20,853,000 23,518,000
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 14,092,000 14,092,000 12,567,000
091102- A011 Pay 7,356,000 9,221,000 7,762,000
091102- A011-1 Pay of Officers (5,396,000) (7,261,000) (6,156,000)
091102- A011-2 Pay of Other Staff (1,960,000) (1,960,000) (1,606,000)
091102- A012 Allowances 6,736,000 4,871,000 4,805,000
091102- A012-1 Regular Allowances (6,352,000) (4,487,000) (4,417,000)
091102- A012-2 Other Allowances (Excluding TA) (384,000) (384,000) (388,000)Page 625
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
2022-2023 2022-2023 2023-2024
Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A03 Operating Expenses 2,417,000 2,812,000 3,742,000
091102- A032 Communications 34,000 52,000 36,000
091102- A033 Utilities 103,000 198,000 130,000
091102- A034 Occupancy Costs 1,359,000 1,291,000 2,265,000
091102- A038 Travel & Transportation 22,000 21,000 24,000
091102- A039 General 899,000 1,250,000 1,287,000
091102- A04 Employees Retirement Benefits 834,000 792,000
091102- A041 Pension 834,000 792,000
091102- A06 Transfers 10,000 9,000 10,000
091102- A061 Scholarship 10,000 9,000 10,000
091102- A13 Repairs and Maintenance 49,000 47,000 53,000
091102- A131 Machinery and Equipment 9,000 9,000 10,000
091102- A132 Furniture and Fixture 31,000 29,000 33,000
091102- A137 Computer Equipment 9,000 9,000 10,000
Total- ISLAMABAD MODEL SCHOOL FOR 17,402,000 17,752,000 16,372,000
GIRLS (I-V) ALIPUR (FRASH TOWN) (FA)
IBD
IB2785 ISLAMABAD MODEL SCHOOL (I-V) ALIPUR SOUTH (FA) IBD
091102- A01 Employees Related Expenses 9,030,000 9,030,000 9,758,000
091102- A011 Pay 4,438,000 6,188,000 5,835,000
091102- A011-1 Pay of Officers (2,897,000) (3,897,000) (4,276,000)
091102- A011-2 Pay of Other Staff (1,541,000) (2,291,000) (1,559,000)
091102- A012 Allowances 4,592,000 2,842,000 3,923,000
091102- A012-1 Regular Allowances (4,352,000) (2,602,000) (3,643,000)
091102- A012-2 Other Allowances (Excluding TA) (240,000) (240,000) (280,000)
091102- A03 Operating Expenses 3,234,000 3,189,000 3,620,000
091102- A032 Communications 37,000 7,000 40,000
091102- A033 Utilities 140,000 76,000 170,000
091102- A034 Occupancy Costs 2,154,000 1,852,000 2,115,000
091102- A038 Travel & Transportation 22,000 21,000 27,000
091102- A039 General 881,000 1,233,000 1,268,000
091102- A06 Transfers 10,000 9,000 10,000
091102- A061 Scholarship 10,000 9,000 10,000Page 626
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
2022-2023 2022-2023 2023-2024
Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A13 Repairs and Maintenance 40,000 39,000 44,000
091102- A131 Machinery and Equipment 9,000 9,000 10,000
091102- A132 Furniture and Fixture 22,000 21,000 24,000
091102- A137 Computer Equipment 9,000 9,000 10,000
Total- ISLAMABAD MODEL SCHOOL (I-V) 12,314,000 12,267,000 13,432,000
ALIPUR SOUTH (FA) IBD
IB2786 ISLAMABAD MODEL SCHOOL FOR BOYS (I-V) SIRRI (FA) IBD
091102- A01 Employees Related Expenses 8,224,000 8,224,000 12,256,000
091102- A011 Pay 4,090,000 5,490,000 7,993,000
091102- A011-1 Pay of Officers (3,235,000) (4,135,000) (6,505,000)
091102- A011-2 Pay of Other Staff (855,000) (1,355,000) (1,488,000)
091102- A012 Allowances 4,134,000 2,734,000 4,263,000
091102- A012-1 Regular Allowances (3,912,000) (2,512,000) (4,001,000)
091102- A012-2 Other Allowances (Excluding TA) (222,000) (222,000) (262,000)
091102- A03 Operating Expenses 1,869,000 1,859,000 1,867,000
091102- A032 Communications 34,000 32,000 36,000
091102- A033 Utilities 84,000 80,000 110,000
091102- A034 Occupancy Costs 1,702,000 1,699,000 1,665,000
091102- A038 Travel & Transportation 22,000 21,000 27,000
091102- A039 General 27,000 27,000 29,000
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 28,000
091102- A131 Machinery and Equipment 9,000 9,000 10,000
091102- A132 Furniture and Fixture 8,000 8,000 8,000
091102- A137 Computer Equipment 9,000 9,000 10,000
Total- ISLAMABAD MODEL SCHOOL FOR 10,129,000 10,119,000 14,161,000
BOYS (I-V) SIRRI (FA) IBD
IB2787 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-V) SIHALA KHURD (FA) IBD
091102- A01 Employees Related Expenses 9,219,000 9,219,000 10,809,000
091102- A011 Pay 4,621,000 6,321,000 6,927,000
091102- A011-1 Pay of Officers (3,817,000) (5,117,000) (6,127,000)
091102- A011-2 Pay of Other Staff (804,000) (1,204,000) (800,000)Page 627
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
2022-2023 2022-2023 2023-2024
Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A012 Allowances 4,598,000 2,898,000 3,882,000
091102- A012-1 Regular Allowances (4,334,000) (2,634,000) (3,586,000)
091102- A012-2 Other Allowances (Excluding TA) (264,000) (264,000) (296,000)
091102- A03 Operating Expenses 1,467,000 1,450,000 1,517,000
091102- A032 Communications 34,000 22,000 34,000
091102- A033 Utilities 93,000 113,000 136,000
091102- A034 Occupancy Costs 1,267,000 1,247,000 1,267,000
091102- A038 Travel & Transportation 22,000 19,000 30,000
091102- A039 General 51,000 49,000 50,000
091102- A06 Transfers 10,000 9,000 10,000
091102- A061 Scholarship 10,000 9,000 10,000
091102- A13 Repairs and Maintenance 35,000 34,000 35,000
091102- A131 Machinery and Equipment 9,000 9,000 10,000
091102- A132 Furniture and Fixture 17,000 16,000 15,000
091102- A137 Computer Equipment 9,000 9,000 10,000
Total- ISLAMABAD MODEL SCHOOL FOR 10,731,000 10,712,000 12,371,000
GIRLS (I-V) SIHALA KHURD (FA) IBD
IB2788 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-V) MAIRA MALPUR (FA) IBD
091102- A01 Employees Related Expenses 6,208,000 6,208,000 8,057,000
091102- A011 Pay 2,984,000 3,804,000 4,888,000
091102- A011-1 Pay of Officers (1,005,000) (1,505,000) (3,888,000)
091102- A011-2 Pay of Other Staff (1,979,000) (2,299,000) (1,000,000)
091102- A012 Allowances 3,224,000 2,404,000 3,169,000
091102- A012-1 Regular Allowances (2,990,000) (2,170,000) (2,858,000)
091102- A012-2 Other Allowances (Excluding TA) (234,000) (234,000) (311,000)
091102- A03 Operating Expenses 1,365,000 1,625,000 1,654,000
091102- A032 Communications 75,000 105,000 54,000
091102- A033 Utilities 168,000 260,000 265,000
091102- A034 Occupancy Costs 720,000 719,000 720,000
091102- A038 Travel & Transportation 22,000 21,000 25,000
091102- A039 General 380,000 520,000 590,000
091102- A06 Transfers 10,000 9,000 10,000
091102- A061 Scholarship 10,000 9,000 10,000Page 628
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
2022-2023 2022-2023 2023-2024
Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A13 Repairs and Maintenance 36,000 35,000 30,000
091102- A131 Machinery and Equipment 9,000 9,000 10,000
091102- A132 Furniture and Fixture 18,000 17,000 10,000
091102- A137 Computer Equipment 9,000 9,000 10,000
Total- ISLAMABAD MODEL SCHOOL FOR 7,619,000 7,877,000 9,751,000
GIRLS (I-V) MAIRA MALPUR (FA) IBD
IB2789 ISLAMABAD MODEL SCHOOL FOR BOYS (I-V) NILORE (FA) IBD
091102- A01 Employees Related Expenses 7,423,000 6,923,000 11,120,000
091102- A011 Pay 3,672,000 4,734,000 7,125,000
091102- A011-1 Pay of Officers (2,730,000) (3,392,000) (5,809,000)
091102- A011-2 Pay of Other Staff (942,000) (1,342,000) (1,316,000)
091102- A012 Allowances 3,751,000 2,189,000 3,995,000
091102- A012-1 Regular Allowances (3,008,000) (1,946,000) (3,727,000)
091102- A012-2 Other Allowances (Excluding TA) (743,000) (243,000) (268,000)
091102- A03 Operating Expenses 2,106,000 2,133,000 2,223,000
091102- A032 Communications 34,000 28,000 36,000
091102- A033 Utilities 93,000 156,000 110,000
091102- A034 Occupancy Costs 1,920,000 1,917,000 2,013,000
091102- A038 Travel & Transportation 22,000 15,000 24,000
091102- A039 General 37,000 17,000 40,000
091102- A06 Transfers 10,000 4,000 10,000
091102- A061 Scholarship 10,000 4,000 10,000
091102- A13 Repairs and Maintenance 28,000 23,000 31,000
091102- A131 Machinery and Equipment 9,000 9,000 10,000
091102- A132 Furniture and Fixture 10,000 5,000 11,000
091102- A137 Computer Equipment 9,000 9,000 10,000
Total- ISLAMABAD MODEL SCHOOL FOR 9,567,000 9,083,000 13,384,000
BOYS (I-V) NILORE (FA) IBD
IB2790 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-V) DHOKE JERRANI (FA) IBD
091102- A01 Employees Related Expenses 6,347,000 6,347,000 9,248,000
091102- A011 Pay 3,102,000 3,836,000 4,155,000
091102- A011-1 Pay of Officers (1,455,000) (1,619,000) (1,647,000)
091102- A011-2 Pay of Other Staff (1,647,000) (2,217,000) (2,508,000)Page 629
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
2022-2023 2022-2023 2023-2024
Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A012 Allowances 3,245,000 2,511,000 5,093,000
091102- A012-1 Regular Allowances (2,983,000) (2,249,000) (4,743,000)
091102- A012-2 Other Allowances (Excluding TA) (262,000) (262,000) (350,000)
091102- A03 Operating Expenses 2,509,000 2,894,000 3,019,000
091102- A032 Communications 53,000 94,000 40,000
091102- A033 Utilities 168,000 230,000 140,000
091102- A034 Occupancy Costs 1,359,000 1,291,000 1,300,000
091102- A038 Travel & Transportation 22,000 21,000 25,000
091102- A039 General 907,000 1,258,000 1,514,000
091102- A06 Transfers 10,000 10,000 10,000
091102- A061 Scholarship 10,000 10,000 10,000
091102- A13 Repairs and Maintenance 51,000 49,000 30,000
091102- A131 Machinery and Equipment 9,000 9,000 10,000
091102- A132 Furniture and Fixture 33,000 31,000 10,000
091102- A137 Computer Equipment 9,000 9,000 10,000
Total- ISLAMABAD MODEL SCHOOL FOR 8,917,000 9,300,000 12,307,000
GIRLS (I-V) DHOKE JERRANI (FA) IBD
IB2791 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-V) CHANNUAL BENGIAL (FA) IBD
091102- A01 Employees Related Expenses 6,003,000 6,003,000 7,177,000
091102- A011 Pay 2,937,000 3,937,000 4,526,000
091102- A011-1 Pay of Officers (1,796,000) (2,396,000) (2,266,000)
091102- A011-2 Pay of Other Staff (1,141,000) (1,541,000) (2,260,000)
091102- A012 Allowances 3,066,000 2,066,000 2,651,000
091102- A012-1 Regular Allowances (2,826,000) (1,826,000) (2,383,000)
091102- A012-2 Other Allowances (Excluding TA) (240,000) (240,000) (268,000)
091102- A03 Operating Expenses 1,261,000 1,572,000 1,624,000
091102- A032 Communications 34,000 32,000 36,000
091102- A033 Utilities 61,000 274,000 80,000
091102- A034 Occupancy Costs 774,000 735,000 958,000
091102- A038 Travel & Transportation 22,000 21,000 24,000
091102- A039 General 370,000 510,000 526,000
091102- A06 Transfers 10,000 9,000 10,000
091102- A061 Scholarship 10,000 9,000 10,000Page 630
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
2022-2023 2022-2023 2023-2024
Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A13 Repairs and Maintenance 31,000 30,000 34,000
091102- A131 Machinery and Equipment 9,000 9,000 10,000
091102- A132 Furniture and Fixture 13,000 12,000 14,000
091102- A137 Computer Equipment 9,000 9,000 10,000
Total- ISLAMABAD MODEL SCHOOL FOR 7,305,000 7,614,000 8,845,000
GIRLS (I-V) CHANNUAL BENGIAL (FA)
IBD
IB2792 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-V) PINDORI SYEDAN (FA) IBD
091102- A01 Employees Related Expenses 6,963,000 6,963,000 6,285,000
091102- A011 Pay 3,533,000 4,331,000 3,473,000
091102- A011-1 Pay of Officers (1,542,000) (1,542,000) (1,318,000)
091102- A011-2 Pay of Other Staff (1,991,000) (2,789,000) (2,155,000)
091102- A012 Allowances 3,430,000 2,632,000 2,812,000
091102- A012-1 Regular Allowances (3,211,000) (2,413,000) (2,568,000)
091102- A012-2 Other Allowances (Excluding TA) (219,000) (219,000) (244,000)
091102- A03 Operating Expenses 929,000 882,000 905,000
091102- A032 Communications 34,000 32,000
091102- A033 Utilities 117,000 74,000 120,000
091102- A034 Occupancy Costs 724,000 724,000 724,000
091102- A038 Travel & Transportation 22,000 21,000 25,000
091102- A039 General 32,000 31,000 36,000
091102- A06 Transfers 10,000 9,000 10,000
091102- A061 Scholarship 10,000 9,000 10,000
091102- A13 Repairs and Maintenance 26,000 26,000 50,000
091102- A131 Machinery and Equipment 9,000 9,000 15,000
091102- A132 Furniture and Fixture 8,000 8,000 20,000
091102- A137 Computer Equipment 9,000 9,000 15,000
Total- ISLAMABAD MODEL SCHOOL FOR 7,928,000 7,880,000 7,250,000
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 3,708,000 3,708,000 2,495,000
091102- A011 Pay 1,782,000 2,228,000 1,716,000
091102- A011-1 Pay of Officers (166,000)Page 631
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
2022-2023 2022-2023 2023-2024
Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A011-2 Pay of Other Staff (1,782,000) (2,062,000) (1,716,000)
091102- A012 Allowances 1,926,000 1,480,000 779,000
091102- A012-1 Regular Allowances (1,738,000) (1,292,000) (623,000)
091102- A012-2 Other Allowances (Excluding TA) (188,000) (188,000) (156,000)
091102- A03 Operating Expenses 528,000 561,000 582,000
091102- A032 Communications 37,000 65,000 40,000
091102- A033 Utilities 140,000 163,000 150,000
091102- A034 Occupancy Costs 106,000 100,000 333,000
091102- A038 Travel & Transportation 22,000 21,000 24,000
091102- A039 General 223,000 212,000 35,000
091102- A06 Transfers 10,000 9,000 10,000
091102- A061 Scholarship 10,000 9,000 10,000
091102- A13 Repairs and Maintenance 24,000 24,000 30,000
091102- A131 Machinery and Equipment 9,000 9,000 10,000
091102- A132 Furniture and Fixture 6,000 6,000 10,000
091102- A137 Computer Equipment 9,000 9,000 10,000
Total- ISLAMABAD MODEL SCHOOL FOR 4,270,000 4,302,000 3,117,000
GIRLS (I-V) DHOKE FATEH HALL (FA)
IBD
IB2794 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-V) RAWAT (FA) IBD
091102- A01 Employees Related Expenses 15,523,000 15,524,000 17,001,000
091102- A011 Pay 7,743,000 9,819,000 9,234,000
091102- A011-1 Pay of Officers (4,433,000) (5,509,000) (6,172,000)
091102- A011-2 Pay of Other Staff (3,310,000) (4,310,000) (3,062,000)
091102- A012 Allowances 7,780,000 5,705,000 7,767,000
091102- A012-1 Regular Allowances (7,459,000) (5,384,000) (7,328,000)
091102- A012-2 Other Allowances (Excluding TA) (321,000) (321,000) (439,000)
091102- A03 Operating Expenses 4,954,000 5,086,000 3,445,000
091102- A032 Communications 34,000 32,000 32,000
091102- A033 Utilities 467,000 744,000 450,000
091102- A034 Occupancy Costs 4,067,000 3,863,000 2,348,000
091102- A038 Travel & Transportation 22,000 21,000 225,000
091102- A039 General 364,000 426,000 390,000Page 632
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
2022-2023 2022-2023 2023-2024
Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A04 Employees Retirement Benefits 1,910,000
091102- A041 Pension 1,910,000
091102- A06 Transfers 10,000 9,000 10,000
091102- A061 Scholarship 10,000 9,000 10,000
091102- A13 Repairs and Maintenance 86,000 83,000 60,000
091102- A131 Machinery and Equipment 9,000 9,000 10,000
091102- A132 Furniture and Fixture 68,000 65,000 40,000
091102- A137 Computer Equipment 9,000 9,000 10,000
Total- ISLAMABAD MODEL SCHOOL FOR 20,573,000 20,702,000 22,426,000
GIRLS (I-V) RAWAT (FA) IBD
IB2798 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-V) NO 2 TARLAI (FA) IBD
091102- A01 Employees Related Expenses 12,152,000 12,152,000 13,956,000
091102- A011 Pay 5,962,000 7,522,000 7,732,000
091102- A011-1 Pay of Officers (2,787,000) (4,168,000) (3,014,000)
091102- A011-2 Pay of Other Staff (3,175,000) (3,354,000) (4,718,000)
091102- A012 Allowances 6,190,000 4,630,000 6,224,000
091102- A012-1 Regular Allowances (5,910,000) (4,350,000) (5,914,000)
091102- A012-2 Other Allowances (Excluding TA) (280,000) (280,000) (310,000)
091102- A03 Operating Expenses 2,669,000 2,563,000 2,664,000
091102- A032 Communications 34,000 4,000 36,000
091102- A033 Utilities 84,000 14,000 90,000
091102- A034 Occupancy Costs 2,428,000 2,428,000 2,405,000
091102- A038 Travel & Transportation 22,000 21,000 24,000
091102- A039 General 101,000 96,000 109,000
091102- A06 Transfers 10,000 10,000 10,000
091102- A061 Scholarship 10,000 10,000 10,000
091102- A13 Repairs and Maintenance 58,000 56,000 63,000
091102- A131 Machinery and Equipment 9,000 9,000 10,000
091102- A132 Furniture and Fixture 40,000 38,000 43,000
091102- A137 Computer Equipment 9,000 9,000 10,000
Total- ISLAMABAD MODEL SCHOOL FOR 14,889,000 14,781,000 16,693,000
GIRLS (I-V) NO 2 TARLAI (FA) IBDPage 633
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
2022-2023 2022-2023 2023-2024
Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
IB2803 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-V) PUNJGRAN (FA) IBD
091102- A01 Employees Related Expenses 11,770,000 11,770,000 15,355,000
091102- A011 Pay 5,922,000 7,422,000 10,361,000
091102- A011-1 Pay of Officers (4,531,000) (6,031,000) (8,254,000)
091102- A011-2 Pay of Other Staff (1,391,000) (1,391,000) (2,107,000)
091102- A012 Allowances 5,848,000 4,348,000 4,994,000
091102- A012-1 Regular Allowances (5,564,000) (4,064,000) (4,691,000)
091102- A012-2 Other Allowances (Excluding TA) (284,000) (284,000) (303,000)
091102- A03 Operating Expenses 2,718,000 2,920,000 3,044,000
091102- A032 Communications 47,000 47,000 50,000
091102- A033 Utilities 140,000 231,000 200,000
091102- A034 Occupancy Costs 2,101,000 2,075,000 2,197,000
091102- A038 Travel & Transportation 22,000 21,000 27,000
091102- A039 General 408,000 546,000 570,000
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 47,000 53,000
091102- A131 Machinery and Equipment 9,000 9,000 10,000
091102- A132 Furniture and Fixture 31,000 29,000 33,000
091102- A137 Computer Equipment 9,000 9,000 10,000
Total- ISLAMABAD MODEL SCHOOL FOR 14,547,000 14,747,000 18,462,000
GIRLS (I-V) PUNJGRAN (FA) IBD
IB2807 ISLAMABAD MODEL SCHOOL FOR BOYS (I-V) SIGGA (FA) IBD
091102- A01 Employees Related Expenses 4,527,000 4,527,000 3,725,000
091102- A011 Pay 2,247,000 2,897,000 1,924,000
091102- A011-1 Pay of Officers (1,667,000) (1,967,000) (1,324,000)
091102- A011-2 Pay of Other Staff (580,000) (930,000) (600,000)
091102- A012 Allowances 2,280,000 1,630,000 1,801,000
091102- A012-1 Regular Allowances (2,061,000) (1,411,000) (1,493,000)
091102- A012-2 Other Allowances (Excluding TA) (219,000) (219,000) (308,000)
091102- A03 Operating Expenses 793,000 778,000 814,000
091102- A033 Utilities 75,000 96,000 80,000
091102- A034 Occupancy Costs 669,000 635,000 679,000
091102- A038 Travel & Transportation 22,000 21,000 25,000Page 634
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
2022-2023 2022-2023 2023-2024
Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A039 General 27,000 26,000 30,000
091102- A06 Transfers 10,000 9,000 10,000
091102- A061 Scholarship 10,000 9,000 10,000
091102- A13 Repairs and Maintenance 26,000 26,000 30,000
091102- A131 Machinery and Equipment 9,000 9,000 10,000
091102- A132 Furniture and Fixture 8,000 8,000 10,000
091102- A137 Computer Equipment 9,000 9,000 10,000
Total- ISLAMABAD MODEL SCHOOL FOR 5,356,000 5,340,000 4,579,000
BOYS (I-V) SIGGA (FA) IBD
IB2810 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-V) NHC (FA) IBD
091102- A01 Employees Related Expenses 19,613,000 19,613,000 23,844,000
091102- A011 Pay 9,555,000 13,305,000 13,898,000
091102- A011-1 Pay of Officers (7,288,000) (10,038,000) (11,404,000)
091102- A011-2 Pay of Other Staff (2,267,000) (3,267,000) (2,494,000)
091102- A012 Allowances 10,058,000 6,308,000 9,946,000
091102- A012-1 Regular Allowances (9,742,000) (5,992,000) (9,524,000)
091102- A012-2 Other Allowances (Excluding TA) (316,000) (316,000) (422,000)
091102- A03 Operating Expenses 4,313,000 4,858,000 4,910,000
091102- A032 Communications 37,000 35,000 40,000
091102- A033 Utilities 224,000 213,000 240,000
091102- A034 Occupancy Costs 2,557,000 2,554,000 2,585,000
091102- A038 Travel & Transportation 22,000 21,000 25,000
091102- A039 General 1,473,000 2,035,000 2,020,000
091102- A06 Transfers 10,000 9,000 10,000
091102- A061 Scholarship 10,000 9,000 10,000
091102- A13 Repairs and Maintenance 87,000 84,000 90,000
091102- A131 Machinery and Equipment 9,000 9,000 20,000
091102- A132 Furniture and Fixture 69,000 66,000 50,000
091102- A137 Computer Equipment 9,000 9,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 24,023,000 24,564,000 28,854,000
GIRLS (I-V) NHC (FA) IBD
IB2814 ISLAMABAD MODEL SCHOOL (I-V) G-7/3-3 IBD
091102- A01 Employees Related Expenses 17,653,000 17,653,000 14,473,000Page 635
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
2022-2023 2022-2023 2023-2024
Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A011 Pay 8,751,000 12,051,000 9,217,000
091102- A011-1 Pay of Officers (6,459,000) (8,959,000) (6,459,000)
091102- A011-2 Pay of Other Staff (2,292,000) (3,092,000) (2,758,000)
091102- A012 Allowances 8,902,000 5,602,000 5,256,000
091102- A012-1 Regular Allowances (8,345,000) (5,045,000) (4,650,000)
091102- A012-2 Other Allowances (Excluding TA) (557,000) (557,000) (606,000)
091102- A03 Operating Expenses 1,276,000 1,411,000 2,279,000
091102- A032 Communications 37,000 35,000 40,000
091102- A033 Utilities 419,000 568,000 495,000
091102- A034 Occupancy Costs 610,000 608,000 1,644,000
091102- A038 Travel & Transportation 142,000 135,000 27,000
091102- A039 General 68,000 65,000 73,000
091102- A04 Employees Retirement Benefits 807,000 767,000
091102- A041 Pension 807,000 767,000
091102- A06 Transfers 10,000 9,000 10,000
091102- A061 Scholarship 10,000 9,000 10,000
091102- A13 Repairs and Maintenance 46,000 45,000 50,000
091102- A131 Machinery and Equipment 9,000 9,000 10,000
091102- A132 Furniture and Fixture 28,000 27,000 30,000
091102- A137 Computer Equipment 9,000 9,000 10,000
Total- ISLAMABAD MODEL SCHOOL (I-V) 19,792,000 19,885,000 16,812,000
G-7/3-3 IBD
IB2899 ISLAMABAD MODEL SCHOOL (I-V) MARGALLA VIEW HOUSING SCHEME D-17 ISLAMABAD
091102- A01 Employees Related Expenses 10,000,000 10,000,000 14,926,000
091102- A011 Pay 3,941,000 5,596,000 8,437,000
091102- A011-1 Pay of Officers (3,200,000) (4,055,000) (7,338,000)
091102- A011-2 Pay of Other Staff (741,000) (1,541,000) (1,099,000)
091102- A012 Allowances 6,059,000 4,404,000 6,489,000
091102- A012-1 Regular Allowances (5,605,000) (3,950,000) (6,143,000)
091102- A012-2 Other Allowances (Excluding TA) (454,000) (454,000) (346,000)
091102- A03 Operating Expenses 535,000 766,000 762,000
091102- A032 Communications 34,000 32,000 36,000
091102- A033 Utilities 103,000 197,000 210,000Page 636
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
2022-2023 2022-2023 2023-2024
Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A034 Occupancy Costs 118,000
091102- A038 Travel & Transportation 22,000 21,000 35,000
091102- A039 General 376,000 516,000 363,000
091102- A06 Transfers 10,000 9,000 10,000
091102- A061 Scholarship 10,000 9,000 10,000
091102- A13 Repairs and Maintenance 37,000 36,000 60,000
091102- A131 Machinery and Equipment 9,000 9,000 20,000
091102- A132 Furniture and Fixture 19,000 18,000 30,000
091102- A137 Computer Equipment 9,000 9,000 10,000
Total- ISLAMABAD MODEL SCHOOL (I-V) 10,582,000 10,811,000 15,758,000
MARGALLA VIEW HOUSING SCHEME
D-17 ISLAMABAD
IB2900 ISLAMABAD MODEL SCHOOL (I-V) CBR COLONY ISLAMABAD
091102- A03 Operating Expenses 374,000 435,000 388,000
091102- A032 Communications 34,000 32,000 28,000
091102- A033 Utilities 178,000 248,000 185,000
091102- A038 Travel & Transportation 28,000 27,000 25,000
091102- A039 General 134,000 128,000 150,000
091102- A06 Transfers 10,000 9,000 10,000
091102- A061 Scholarship 10,000 9,000 10,000
091102- A13 Repairs and Maintenance 83,000 80,000 99,000
091102- A131 Machinery and Equipment 9,000 9,000 20,000
091102- A132 Furniture and Fixture 65,000 62,000 69,000
091102- A137 Computer Equipment 9,000 9,000 10,000
Total- ISLAMABAD MODEL SCHOOL (I-V) CBR 467,000 524,000 497,000
COLONY ISLAMABAD
IB2901 ISLAMABAD MODEL SCHOOL (I-V) SOAN GARDEN LOHI BHER ISLAMABAD
091102- A03 Operating Expenses 402,000 513,000 417,000
091102- A032 Communications 34,000 32,000 35,000
091102- A033 Utilities 219,000 339,000 272,000
091102- A038 Travel & Transportation 28,000 27,000 30,000
091102- A039 General 121,000 115,000 80,000
091102- A06 Transfers 10,000 9,000 10,000Page 637
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
2022-2023 2022-2023 2023-2024
Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A061 Scholarship 10,000 9,000 10,000
091102- A13 Repairs and Maintenance 55,000 53,000 80,000
091102- A131 Machinery and Equipment 9,000 9,000 30,000
091102- A132 Furniture and Fixture 37,000 35,000 40,000
091102- A137 Computer Equipment 9,000 9,000 10,000
Total- ISLAMABAD MODEL SCHOOL (I-V) 467,000 575,000 507,000
SOAN GARDEN LOHI BHER
ISLAMABAD
IB2902 ISLAMABAD MODEL SCHOOL (I-V) NO 2 G-7/2 IBD
091102- A01 Employees Related Expenses 27,648,000 27,649,000 29,315,000
091102- A011 Pay 13,431,000 17,181,000 17,734,000
091102- A011-1 Pay of Officers (5,181,000) (6,931,000) (6,384,000)
091102- A011-2 Pay of Other Staff (8,250,000) (10,250,000) (11,350,000)
091102- A012 Allowances 14,217,000 10,468,000 11,581,000
091102- A012-1 Regular Allowances (13,623,000) (9,874,000) (10,987,000)
091102- A012-2 Other Allowances (Excluding TA) (594,000) (594,000) (594,000)
091102- A03 Operating Expenses 1,576,000 1,877,000 1,944,000
091102- A032 Communications 56,000 103,000 60,000
091102- A033 Utilities 595,000 790,000 610,000
091102- A034 Occupancy Costs 532,000 530,000 824,000
091102- A038 Travel & Transportation 20,000 19,000 21,000
091102- A039 General 373,000 435,000 429,000
091102- A06 Transfers 10,000 9,000 10,000
091102- A061 Scholarship 10,000 9,000 10,000
091102- A13 Repairs and Maintenance 97,000 93,000 104,000
091102- A131 Machinery and Equipment 9,000 9,000 10,000
091102- A132 Furniture and Fixture 79,000 75,000 84,000
091102- A137 Computer Equipment 9,000 9,000 10,000
Total- ISLAMABAD MODEL SCHOOL (I-V) NO 2 29,331,000 29,628,000 31,373,000
G-7/2 IBD
IB2903 ISLAMABAD MODEL SCHOOL (I-V)NO 1 E-8 IBD
091102- A01 Employees Related Expenses 23,106,000 23,108,000 27,076,000
091102- A011 Pay 11,342,000 14,658,000 16,981,000Page 638
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
2022-2023 2022-2023 2023-2024
Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A011-1 Pay of Officers (6,768,000) (8,968,000) (11,060,000)
091102- A011-2 Pay of Other Staff (4,574,000) (5,690,000) (5,921,000)
091102- A012 Allowances 11,764,000 8,450,000 10,095,000
091102- A012-1 Regular Allowances (11,316,000) (8,002,000) (9,579,000)
091102- A012-2 Other Allowances (Excluding TA) (448,000) (448,000) (516,000)
091102- A03 Operating Expenses 1,869,000 2,026,000 2,089,000
091102- A032 Communications 51,000 48,000 36,000
091102- A033 Utilities 328,000 562,000 380,000
091102- A034 Occupancy Costs 1,280,000 1,217,000 1,379,000
091102- A038 Travel & Transportation 95,000 90,000 171,000
091102- A039 General 115,000 109,000 123,000
091102- A04 Employees Retirement Benefits 520,000 494,000 555,000
091102- A041 Pension 520,000 494,000 555,000
091102- A06 Transfers 10,000 9,000
091102- A061 Scholarship 10,000 9,000
091102- A13 Repairs and Maintenance 68,000 65,000 73,000
091102- A131 Machinery and Equipment 9,000 9,000 10,000
091102- A132 Furniture and Fixture 50,000 47,000 53,000
091102- A137 Computer Equipment 9,000 9,000 10,000
Total- ISLAMABAD MODEL SCHOOL (I-V)NO 1 25,573,000 25,702,000 29,793,000
E-8 IBD
IB2904 ISLAMABAD MODEL SCHOOL (I-V) NO 1 I-10/1 IBD
091102- A01 Employees Related Expenses 43,596,000 43,596,000 49,254,000
091102- A011 Pay 21,889,000 29,051,000 32,138,000
091102- A011-1 Pay of Officers (17,199,000) (23,513,000) (23,528,000)
091102- A011-2 Pay of Other Staff (4,690,000) (5,538,000) (8,610,000)
091102- A012 Allowances 21,707,000 14,545,000 17,116,000
091102- A012-1 Regular Allowances (21,049,000) (13,887,000) (16,404,000)
091102- A012-2 Other Allowances (Excluding TA) (658,000) (658,000) (712,000)
091102- A03 Operating Expenses 8,969,000 9,166,000 9,589,000
091102- A032 Communications 37,000 85,000 40,000
091102- A033 Utilities 286,000 780,000 310,000
091102- A034 Occupancy Costs 7,732,000 7,345,000 8,208,000Page 639
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
2022-2023 2022-2023 2023-2024
Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A038 Travel & Transportation 190,000 180,000 547,000
091102- A039 General 724,000 776,000 484,000
091102- A06 Transfers 10,000 9,000 10,000
091102- A061 Scholarship 10,000 9,000 10,000
091102- A13 Repairs and Maintenance 120,000 115,000 125,000
091102- A131 Machinery and Equipment 9,000 9,000 10,000
091102- A132 Furniture and Fixture 102,000 97,000 105,000
091102- A137 Computer Equipment 9,000 9,000 10,000
Total- ISLAMABAD MODEL SCHOOL (I-V) NO 1 52,695,000 52,886,000 58,978,000
I-10/1 IBD
IB2905 ISLAMABAD MODEL SCHOOL (I-V) G-6/1-1 IBD
091102- A01 Employees Related Expenses 21,904,000 21,904,000 26,018,000
091102- A011 Pay 10,959,000 15,217,000 14,086,000
091102- A011-1 Pay of Officers (7,810,000) (11,025,000) (9,073,000)
091102- A011-2 Pay of Other Staff (3,149,000) (4,192,000) (5,013,000)
091102- A012 Allowances 10,945,000 6,687,000 11,932,000
091102- A012-1 Regular Allowances (10,445,000) (6,187,000) (11,386,000)
091102- A012-2 Other Allowances (Excluding TA) (500,000) (500,000) (546,000)
091102- A03 Operating Expenses 2,318,000 2,477,000 2,588,000
091102- A032 Communications 47,000 55,000 50,000
091102- A033 Utilities 334,000 583,000 360,000
091102- A034 Occupancy Costs 1,819,000 1,726,000 1,896,000
091102- A038 Travel & Transportation 20,000 19,000 177,000
091102- A039 General 98,000 94,000 105,000
091102- A06 Transfers 10,000 9,000 10,000
091102- A061 Scholarship 10,000 9,000 10,000
091102- A13 Repairs and Maintenance 60,000 58,000 65,000
091102- A131 Machinery and Equipment 9,000 9,000 10,000
091102- A132 Furniture and Fixture 42,000 40,000 45,000
091102- A137 Computer Equipment 9,000 9,000 10,000
Total- ISLAMABAD MODEL SCHOOL (I-V) 24,292,000 24,448,000 28,681,000
G-6/1-1 IBDPage 640
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
2022-2023 2022-2023 2023-2024
Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
IB2906 ISLAMABAD MODEL SCHOOL (I-V) G-6/2 IBD
091102- A01 Employees Related Expenses 58,153,000 58,154,000 64,331,000
091102- A011 Pay 29,973,000 32,633,000 39,390,000
091102- A011-1 Pay of Officers (28,029,000) (29,379,000) (36,180,000)
091102- A011-2 Pay of Other Staff (1,944,000) (3,254,000) (3,210,000)
091102- A012 Allowances 28,180,000 25,521,000 24,941,000
091102- A012-1 Regular Allowances (27,527,000) (24,868,000) (24,115,000)
091102- A012-2 Other Allowances (Excluding TA) (653,000) (653,000) (826,000)
091102- A03 Operating Expenses 4,680,000 4,606,000 4,830,000
091102- A032 Communications 47,000 75,000 50,000
091102- A033 Utilities 681,000 698,000 730,000
091102- A034 Occupancy Costs 3,329,000 3,161,000 3,504,000
091102- A038 Travel & Transportation 226,000 215,000 177,000
091102- A039 General 397,000 457,000 369,000
091102- A06 Transfers 10,000 9,000 10,000
091102- A061 Scholarship 10,000 9,000 10,000
091102- A13 Repairs and Maintenance 110,000 105,000 115,000
091102- A131 Machinery and Equipment 9,000 9,000 10,000
091102- A132 Furniture and Fixture 92,000 87,000 95,000
091102- A137 Computer Equipment 9,000 9,000 10,000
Total- ISLAMABAD MODEL SCHOOL (I-V) G-6/2 62,953,000 62,874,000 69,286,000
IBD
IB2907 ISLAMABAD MODEL SCHOOL (I-V) G-6/1-4 IBD
091102- A01 Employees Related Expenses 27,331,000 27,331,000 34,374,000
091102- A011 Pay 13,571,000 19,031,000 17,863,000
091102- A011-1 Pay of Officers (7,050,000) (8,983,000) (7,122,000)
091102- A011-2 Pay of Other Staff (6,521,000) (10,048,000) (10,741,000)
091102- A012 Allowances 13,760,000 8,300,000 16,511,000
091102- A012-1 Regular Allowances (13,200,000) (7,740,000) (15,903,000)
091102- A012-2 Other Allowances (Excluding TA) (560,000) (560,000) (608,000)
091102- A03 Operating Expenses 1,995,000 2,015,000 2,104,000
091102- A032 Communications 37,000 56,000 40,000
091102- A033 Utilities 333,000 281,000 431,000
091102- A034 Occupancy Costs 1,088,000 1,088,000 1,175,000Page 641
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
2022-2023 2022-2023 2023-2024
Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A038 Travel & Transportation 219,000 208,000 27,000
091102- A039 General 318,000 382,000 431,000
091102- A06 Transfers 10,000 9,000 10,000
091102- A061 Scholarship 10,000 9,000 10,000
091102- A13 Repairs and Maintenance 71,000 68,000 77,000
091102- A131 Machinery and Equipment 9,000 9,000 10,000
091102- A132 Furniture and Fixture 53,000 50,000 57,000
091102- A137 Computer Equipment 9,000 9,000 10,000
Total- ISLAMABAD MODEL SCHOOL (I-V) 29,407,000 29,423,000 36,565,000
G-6/1-4 IBD
IB2908 ISLAMABAD MODEL SCHOOL (I-V) G-7/3-1 IBD
091102- A01 Employees Related Expenses 25,418,000 25,418,000 26,986,000
091102- A011 Pay 12,349,000 17,192,000 13,775,000
091102- A011-1 Pay of Officers (5,740,000) (8,740,000) (4,741,000)
091102- A011-2 Pay of Other Staff (6,609,000) (8,452,000) (9,034,000)
091102- A012 Allowances 13,069,000 8,226,000 13,211,000
091102- A012-1 Regular Allowances (12,577,000) (7,734,000) (12,674,000)
091102- A012-2 Other Allowances (Excluding TA) (492,000) (492,000) (537,000)
091102- A03 Operating Expenses 1,395,000 1,328,000 1,391,000
091102- A032 Communications 34,000 32,000 36,000
091102- A033 Utilities 403,000 383,000 431,000
091102- A034 Occupancy Costs 648,000 618,000 741,000
091102- A038 Travel & Transportation 160,000 152,000 27,000
091102- A039 General 150,000 143,000 156,000
091102- A06 Transfers 10,000 9,000 10,000
091102- A061 Scholarship 10,000 9,000 10,000
091102- A13 Repairs and Maintenance 84,000 81,000 88,000
091102- A131 Machinery and Equipment 9,000 9,000 10,000
091102- A132 Furniture and Fixture 66,000 63,000 68,000
091102- A137 Computer Equipment 9,000 9,000 10,000
Total- ISLAMABAD MODEL SCHOOL (I-V) 26,907,000 26,836,000 28,475,000
G-7/3-1 IBDPage 642
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
2022-2023 2022-2023 2023-2024
Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
IB2910 ISLAMABAD MODEL SCHOOL (I-V) G-11/2 ISLAMABAD
091102- A03 Operating Expenses 492,000 830,000 932,000
091102- A032 Communications 34,000 32,000 50,000
091102- A033 Utilities 362,000 707,000 620,000
091102- A038 Travel & Transportation 22,000 21,000 40,000
091102- A039 General 74,000 70,000 222,000
091102- A06 Transfers 10,000 9,000 10,000
091102- A061 Scholarship 10,000 9,000 10,000
091102- A13 Repairs and Maintenance 50,000 48,000 110,000
091102- A131 Machinery and Equipment 9,000 9,000 10,000
091102- A132 Furniture and Fixture 32,000 30,000 90,000
091102- A137 Computer Equipment 9,000 9,000 10,000
Total- ISLAMABAD MODEL SCHOOL (I-V) 552,000 887,000 1,052,000
G-11/2 ISLAMABAD
091102 Total- Primary 2,817,245,000 2,837,231,000 3,355,007,000
0911 Total- Pre & Primary Education Affairs 2,817,245,000 2,837,231,000 3,355,007,000
&Service
091 Total- Pre & Primary Education Affairs 2,817,245,000 2,837,231,000 3,355,007,000
&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 33,307,000 33,307,000 35,540,000
092101- A011 Pay 16,636,000 22,860,000 22,531,000
092101- A011-1 Pay of Officers (13,206,000) (16,430,000) (17,159,000)
092101- A011-2 Pay of Other Staff (3,430,000) (6,430,000) (5,372,000)
092101- A012 Allowances 16,671,000 10,447,000 13,009,000
092101- A012-1 Regular Allowances (16,010,000) (9,786,000) (12,248,000)
092101- A012-2 Other Allowances (Excluding TA) (661,000) (661,000) (761,000)
092101- A03 Operating Expenses 4,836,000 5,150,000 5,128,000
092101- A032 Communications 56,000 153,000 50,000
092101- A033 Utilities 401,000 884,000 430,000
092101- A034 Occupancy Costs 3,602,000 3,419,000 4,332,000
092101- A038 Travel & Transportation 361,000 343,000 85,000Page 643
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
2022-2023 2022-2023 2023-2024
Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
092101- A039 General 416,000 351,000 231,000
092101- A04 Employees Retirement Benefits 289,000
092101- A041 Pension 289,000
092101- A06 Transfers 10,000 10,000 10,000
092101- A061 Scholarship 10,000 10,000 10,000
092101- A09 Physical Assets 9,000 9,000 10,000
092101- A094 Other Stores and Stocks 9,000 9,000 10,000
092101- A13 Repairs and Maintenance 102,000 98,000 110,000
092101- A131 Machinery and Equipment 9,000 9,000 10,000
092101- A132 Furniture and Fixture 84,000 80,000 90,000
092101- A137 Computer Equipment 9,000 9,000 10,000
Total- ISLAMABAD MODEL SCHOOL FOR 38,264,000 38,574,000 41,087,000
GIRLS (I-X)G-11/2 IBD
IB2487 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-VIII) MOHRIAN (FA) IBD
092101- A01 Employees Related Expenses 7,019,000 7,020,000 10,648,000
092101- A011 Pay 3,451,000 4,421,000 6,738,000
092101- A011-1 Pay of Officers (2,092,000) (2,692,000) (4,000,000)
092101- A011-2 Pay of Other Staff (1,359,000) (1,729,000) (2,738,000)
092101- A012 Allowances 3,568,000 2,599,000 3,910,000
092101- A012-1 Regular Allowances (3,338,000) (2,369,000) (3,540,000)
092101- A012-2 Other Allowances (Excluding TA) (230,000) (230,000) (370,000)
092101- A03 Operating Expenses 1,547,000 1,620,000 1,897,000
092101- A032 Communications 22,000 2,000
092101- A033 Utilities 93,000 61,000 120,000
092101- A034 Occupancy Costs 1,041,000 1,041,000 1,437,000
092101- A038 Travel & Transportation 22,000 16,000 30,000
092101- A039 General 369,000 500,000 310,000
092101- A04 Employees Retirement Benefits 1,899,000
092101- A041 Pension 1,899,000
092101- A06 Transfers 10,000 9,000 10,000
092101- A061 Scholarship 10,000 9,000 10,000
092101- A13 Repairs and Maintenance 32,000 31,000 43,000
092101- A131 Machinery and Equipment 9,000 9,000 10,000Page 644
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
2022-2023 2022-2023 2023-2024
Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
092101- A132 Furniture and Fixture 14,000 13,000 23,000
092101- A137 Computer Equipment 9,000 9,000 10,000
Total- ISLAMABAD MODEL SCHOOL FOR 8,608,000 8,680,000 14,497,000
GIRLS (I-VIII) MOHRIAN (FA) IBD
IB2488 ISLAMABAD MODEL SCHOOL (I-VIII) MALPUR (FA) IBD
092101- A01 Employees Related Expenses 12,682,000 12,683,000 12,938,000
092101- A011 Pay 6,410,000 8,327,000 8,033,000
092101- A011-1 Pay of Officers (3,403,000) (4,510,000) (4,752,000)
092101- A011-2 Pay of Other Staff (3,007,000) (3,817,000) (3,281,000)
092101- A012 Allowances 6,272,000 4,356,000 4,905,000
092101- A012-1 Regular Allowances (6,011,000) (4,095,000) (4,563,000)
092101- A012-2 Other Allowances (Excluding TA) (261,000) (261,000) (342,000)
092101- A03 Operating Expenses 1,920,000 1,830,000 1,714,000
092101- A032 Communications 37,000 20,000 20,000
092101- A033 Utilities 140,000 124,000 150,000
092101- A034 Occupancy Costs 1,663,000 1,624,000 1,471,000
092101- A038 Travel & Transportation 22,000 15,000 24,000
092101- A039 General 58,000 47,000 49,000
092101- A04 Employees Retirement Benefits 1,064,000
092101- A041 Pension 1,064,000
092101- A06 Transfers 10,000 4,000 10,000
092101- A061 Scholarship 10,000 4,000 10,000
092101- A13 Repairs and Maintenance 40,000 37,000 39,000
092101- A131 Machinery and Equipment 9,000 9,000 10,000
092101- A132 Furniture and Fixture 22,000 19,000 19,000
092101- A137 Computer Equipment 9,000 9,000 10,000
Total- ISLAMABAD MODEL SCHOOL (I-VIII) 14,652,000 14,554,000 15,765,000
MALPUR (FA) IBD
IB2489 ISLAMABAD MODEL SCHOOL FOR GIRLS (VI-X)NHC(FA) IBD
092101- A01 Employees Related Expenses 24,666,000 24,667,000 24,027,000
092101- A011 Pay 12,457,000 16,760,000 13,896,000
092101- A011-1 Pay of Officers (10,175,000) (13,654,000) (10,694,000)
092101- A011-2 Pay of Other Staff (2,282,000) (3,106,000) (3,202,000)Page 645
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
2022-2023 2022-2023 2023-2024
Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
092101- A012 Allowances 12,209,000 7,907,000 10,131,000
092101- A012-1 Regular Allowances (11,764,000) (7,462,000) (9,636,000)
092101- A012-2 Other Allowances (Excluding TA) (445,000) (445,000) (495,000)
092101- A03 Operating Expenses 6,287,000 7,903,000 6,691,000
092101- A032 Communications 45,000 55,000 58,000
092101- A033 Utilities 390,000 570,000 420,000
092101- A034 Occupancy Costs 2,326,000 2,208,000 2,564,000
092101- A038 Travel & Transportation 540,000 1,113,000 35,000
092101- A039 General 2,986,000 3,957,000 3,614,000
092101- A04 Employees Retirement Benefits 1,449,000
092101- A041 Pension 1,449,000
092101- A06 Transfers 10,000 10,000 10,000
092101- A061 Scholarship 10,000 10,000 10,000
092101- A09 Physical Assets 9,000 9,000 10,000
092101- A094 Other Stores and Stocks 9,000 9,000 10,000
092101- A13 Repairs and Maintenance 109,000 104,000 117,000
092101- A131 Machinery and Equipment 9,000 9,000 10,000
092101- A132 Furniture and Fixture 91,000 86,000 97,000
092101- A137 Computer Equipment 9,000 9,000 10,000
Total- ISLAMABAD MODEL SCHOOL FOR 31,081,000 32,693,000 32,304,000
GIRLS (VI-X)NHC(FA) IBD
IB2495 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-X)G-10/3 IBD
092101- A01 Employees Related Expenses 35,936,000 35,936,000 34,429,000
092101- A011 Pay 17,452,000 23,652,000 20,844,000
092101- A011-1 Pay of Officers (11,511,000) (17,511,000) (13,713,000)
092101- A011-2 Pay of Other Staff (5,941,000) (6,141,000) (7,131,000)
092101- A012 Allowances 18,484,000 12,284,000 13,585,000
092101- A012-1 Regular Allowances (17,450,000) (11,250,000) (12,760,000)
092101- A012-2 Other Allowances (Excluding TA) (1,034,000) (1,034,000) (825,000)
092101- A03 Operating Expenses 2,960,000 3,723,000 3,744,000
092101- A032 Communications 37,000 46,000 40,000
092101- A033 Utilities 354,000 741,000 378,000
092101- A034 Occupancy Costs 2,270,000 2,251,000 2,709,000Page 646
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
2022-2023 2022-2023 2023-2024
Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
092101- A038 Travel & Transportation 28,000 427,000 257,000
092101- A039 General 271,000 258,000 360,000
092101- A06 Transfers 10,000 9,000 10,000
092101- A061 Scholarship 10,000 9,000 10,000
092101- A09 Physical Assets 9,000 9,000 10,000
092101- A094 Other Stores and Stocks 9,000 9,000 10,000
092101- A13 Repairs and Maintenance 140,000 139,000 170,000
092101- A131 Machinery and Equipment 9,000 9,000 10,000
092101- A132 Furniture and Fixture 122,000 121,000 150,000
092101- A137 Computer Equipment 9,000 9,000 10,000
Total- ISLAMABAD MODEL SCHOOL FOR 39,055,000 39,816,000 38,363,000
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 12,798,000 12,798,000 14,914,000
092101- A011 Pay 6,275,000 8,263,000 8,675,000
092101- A011-1 Pay of Officers (4,249,000) (5,937,000) (5,116,000)
092101- A011-2 Pay of Other Staff (2,026,000) (2,326,000) (3,559,000)
092101- A012 Allowances 6,523,000 4,535,000 6,239,000
092101- A012-1 Regular Allowances (6,120,000) (4,132,000) (5,786,000)
092101- A012-2 Other Allowances (Excluding TA) (403,000) (403,000) (453,000)
092101- A03 Operating Expenses 3,652,000 3,468,000 3,646,000
092101- A032 Communications 34,000 32,000 36,000
092101- A033 Utilities 140,000 130,000 150,000
092101- A034 Occupancy Costs 3,330,000 3,164,000 3,294,000
092101- A038 Travel & Transportation 26,000 25,000 35,000
092101- A039 General 122,000 117,000 131,000
092101- A06 Transfers 10,000 9,000 10,000
092101- A061 Scholarship 10,000 9,000 10,000
092101- A09 Physical Assets 9,000 9,000 10,000
092101- A094 Other Stores and Stocks 9,000 9,000 10,000
092101- A13 Repairs and Maintenance 62,000 60,000 67,000
092101- A131 Machinery and Equipment 9,000 9,000 10,000
092101- A132 Furniture and Fixture 44,000 42,000 47,000
092101- A137 Computer Equipment 9,000 9,000 10,000
Total- ISLAMABAD MODEL SCHOOL FOR 16,531,000 16,344,000 18,647,000
GIRLS (VI-X) RADIO COLONY RAWAT
(FA) IBDPage 647
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
2022-2023 2022-2023 2023-2024
Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
IB2497 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-X) UPRA GHORA (FA) IBD
092101- A01 Employees Related Expenses 15,334,000 15,334,000 20,323,000
092101- A011 Pay 7,693,000 9,292,000 12,065,000
092101- A011-1 Pay of Officers (6,179,000) (7,379,000) (10,458,000)
092101- A011-2 Pay of Other Staff (1,514,000) (1,913,000) (1,607,000)
092101- A012 Allowances 7,641,000 6,042,000 8,258,000
092101- A012-1 Regular Allowances (7,224,000) (5,625,000) (7,468,000)
092101- A012-2 Other Allowances (Excluding TA) (417,000) (417,000) (790,000)
092101- A03 Operating Expenses 4,512,000 5,015,000 4,835,000
092101- A032 Communications 45,000 73,000 48,000
092101- A033 Utilities 93,000 188,000 100,000
092101- A034 Occupancy Costs 2,862,000 2,717,000 2,862,000
092101- A038 Travel & Transportation 26,000 25,000 235,000
092101- A039 General 1,486,000 2,012,000 1,590,000
092101- A04 Employees Retirement Benefits 751,000 713,000 1,150,000
092101- A041 Pension 751,000 713,000 1,150,000
092101- A06 Transfers 10,000 10,000 10,000
092101- A061 Scholarship 10,000 10,000 10,000
092101- A09 Physical Assets 9,000 9,000 10,000
092101- A094 Other Stores and Stocks 9,000 9,000 10,000
092101- A13 Repairs and Maintenance 93,000 89,000 100,000
092101- A131 Machinery and Equipment 9,000 9,000 10,000
092101- A132 Furniture and Fixture 75,000 71,000 80,000
092101- A137 Computer Equipment 9,000 9,000 10,000
Total- ISLAMABAD MODEL SCHOOL FOR 20,709,000 21,170,000 26,428,000
GIRLS (I-X) UPRA GHORA (FA) IBD
IB2505 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-X)SAIDPUR (FA) IBD
092101- A01 Employees Related Expenses 17,265,000 17,265,000 18,500,000
092101- A011 Pay 8,716,000 11,466,000 11,047,000Page 648
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
2022-2023 2022-2023 2023-2024
Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
092101- A011-1 Pay of Officers (6,322,000) (7,909,000) (9,019,000)
092101- A011-2 Pay of Other Staff (2,394,000) (3,557,000) (2,028,000)
092101- A012 Allowances 8,549,000 5,799,000 7,453,000
092101- A012-1 Regular Allowances (8,108,000) (5,358,000) (6,812,000)
092101- A012-2 Other Allowances (Excluding TA) (441,000) (441,000) (641,000)
092101- A03 Operating Expenses 1,076,000 1,235,000 1,753,000
092101- A032 Communications 34,000 39,000 36,000
092101- A033 Utilities 131,000 234,000 140,000
092101- A034 Occupancy Costs 590,000 578,000 1,102,000
092101- A038 Travel & Transportation 26,000 25,000 35,000
092101- A039 General 295,000 359,000 440,000
092101- A04 Employees Retirement Benefits 491,000 491,000
092101- A041 Pension 491,000 491,000
092101- A06 Transfers 10,000 10,000 10,000
092101- A061 Scholarship 10,000 10,000 10,000
092101- A09 Physical Assets 9,000 9,000 10,000
092101- A094 Other Stores and Stocks 9,000 9,000 10,000
092101- A13 Repairs and Maintenance 66,000 64,000 71,000
092101- A131 Machinery and Equipment 9,000 9,000 10,000
092101- A132 Furniture and Fixture 48,000 46,000 51,000
092101- A137 Computer Equipment 9,000 9,000 10,000
Total- ISLAMABAD MODEL SCHOOL FOR 18,917,000 19,074,000 20,344,000
GIRLS (I-X)SAIDPUR (FA) IBD
IB2506 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-X)MALOT (FA) IBD
092101- A01 Employees Related Expenses 5,838,000 5,838,000 6,988,000
092101- A011 Pay 2,825,000 3,956,000 2,825,000
092101- A011-1 Pay of Officers (1,076,000) (1,925,000) (1,076,000)
092101- A011-2 Pay of Other Staff (1,749,000) (2,031,000) (1,749,000)
092101- A012 Allowances 3,013,000 1,882,000 4,163,000
092101- A012-1 Regular Allowances (2,765,000) (1,634,000) (3,865,000)
092101- A012-2 Other Allowances (Excluding TA) (248,000) (248,000) (298,000)
092101- A03 Operating Expenses 2,724,000 3,118,000 3,220,000
092101- A032 Communications 37,000 35,000 40,000Page 649
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
2022-2023 2022-2023 2023-2024
Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
092101- A033 Utilities 93,000 66,000 100,000
092101- A034 Occupancy Costs 1,530,000 1,530,000 1,636,000
092101- A038 Travel & Transportation 26,000 25,000 35,000
092101- A039 General 1,038,000 1,462,000 1,409,000
092101- A06 Transfers 10,000 9,000 10,000
092101- A061 Scholarship 10,000 9,000 10,000
092101- A09 Physical Assets 9,000 9,000 10,000
092101- A094 Other Stores and Stocks 9,000 9,000 10,000
092101- A13 Repairs and Maintenance 36,000 35,000 39,000
092101- A131 Machinery and Equipment 9,000 9,000 10,000
092101- A132 Furniture and Fixture 18,000 17,000 19,000
092101- A137 Computer Equipment 9,000 9,000 10,000
Total- ISLAMABAD MODEL SCHOOL FOR 8,617,000 9,009,000 10,267,000
GIRLS (I-X)MALOT (FA) IBD
IB2531 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-VIII) NIAZIAN HUMAK (FA) IBD
092101- A01 Employees Related Expenses 11,668,000 11,669,000 10,218,000
092101- A011 Pay 5,892,000 7,625,000 5,488,000
092101- A011-1 Pay of Officers (4,283,000) (5,749,000) (3,392,000)
092101- A011-2 Pay of Other Staff (1,609,000) (1,876,000) (2,096,000)
092101- A012 Allowances 5,776,000 4,044,000 4,730,000
092101- A012-1 Regular Allowances (5,480,000) (3,748,000) (4,364,000)
092101- A012-2 Other Allowances (Excluding TA) (296,000) (296,000) (366,000)
092101- A03 Operating Expenses 2,065,000 2,196,000 2,274,000
092101- A032 Communications 34,000 4,000 36,000
092101- A033 Utilities 561,000 670,000 500,000
092101- A034 Occupancy Costs 996,000 996,000 1,283,000
092101- A038 Travel & Transportation 209,000 199,000 35,000
092101- A039 General 265,000 327,000 420,000
092101- A06 Transfers 10,000 9,000 10,000
092101- A061 Scholarship 10,000 9,000 10,000
092101- A13 Repairs and Maintenance 44,000 43,000 70,000
092101- A131 Machinery and Equipment 9,000 9,000 10,000
092101- A132 Furniture and Fixture 26,000 25,000 50,000Page 650
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
2022-2023 2022-2023 2023-2024
Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
092101- A137 Computer Equipment 9,000 9,000 10,000
Total- ISLAMABAD MODEL SCHOOL FOR 13,787,000 13,917,000 12,572,000
GIRLS (I-VIII) NIAZIAN HUMAK (FA) IBD
IB2532 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-VIII) SOHAN (FA) IBD
092101- A01 Employees Related Expenses 14,000,000 14,000,000 15,591,000
092101- A011 Pay 6,888,000 9,473,000 10,304,000
092101- A011-1 Pay of Officers (4,515,000) (6,410,000) (7,347,000)
092101- A011-2 Pay of Other Staff (2,373,000) (3,063,000) (2,957,000)
092101- A012 Allowances 7,112,000 4,527,000 5,287,000
092101- A012-1 Regular Allowances (6,786,000) (4,201,000) (4,979,000)
092101- A012-2 Other Allowances (Excluding TA) (326,000) (326,000) (308,000)
092101- A03 Operating Expenses 1,974,000 2,170,000 2,045,000
092101- A032 Communications 34,000 29,000 36,000
092101- A033 Utilities 332,000 511,000 360,000
092101- A034 Occupancy Costs 1,079,000 1,052,000 1,154,000
092101- A038 Travel & Transportation 172,000 163,000 35,000
092101- A039 General 357,000 415,000 460,000
092101- A04 Employees Retirement Benefits 810,000 769,000 1,030,000
092101- A041 Pension 810,000 769,000 1,030,000
092101- A06 Transfers 10,000 9,000 10,000
092101- A061 Scholarship 10,000 9,000 10,000
092101- A13 Repairs and Maintenance 86,000 83,000 90,000
092101- A131 Machinery and Equipment 9,000 9,000 10,000
092101- A132 Furniture and Fixture 68,000 65,000 70,000
092101- A137 Computer Equipment 9,000 9,000 10,000
Total- ISLAMABAD MODEL SCHOOL FOR 16,880,000 17,031,000 18,766,000
GIRLS (I-VIII) SOHAN (FA) IBD
IB2534 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-VIII) JANDALA (FA) IBD
092101- A01 Employees Related Expenses 8,427,000 8,427,000 13,495,000
092101- A011 Pay 4,094,000 5,863,000 8,659,000
092101- A011-1 Pay of Officers (2,398,000) (3,563,000) (5,921,000)
092101- A011-2 Pay of Other Staff (1,696,000) (2,300,000) (2,738,000)
092101- A012 Allowances 4,333,000 2,564,000 4,836,000Page 651
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
2022-2023 2022-2023 2023-2024
Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
092101- A012-1 Regular Allowances (3,973,000) (2,204,000) (4,442,000)
092101- A012-2 Other Allowances (Excluding TA) (360,000) (360,000) (394,000)
092101- A03 Operating Expenses 1,784,000 1,820,000 1,897,000
092101- A032 Communications 56,000 27,000
092101- A033 Utilities 65,000 78,000 120,000
092101- A034 Occupancy Costs 1,390,000 1,390,000 1,437,000
092101- A038 Travel & Transportation 22,000 19,000 30,000
092101- A039 General 251,000 306,000 310,000
092101- A06 Transfers 10,000 5,000 10,000
092101- A061 Scholarship 10,000 5,000 10,000
092101- A13 Repairs and Maintenance 41,000 40,000 43,000
092101- A131 Machinery and Equipment 9,000 9,000 10,000
092101- A132 Furniture and Fixture 23,000 22,000 23,000
092101- A137 Computer Equipment 9,000 9,000 10,000
Total- ISLAMABAD MODEL SCHOOL FOR 10,262,000 10,292,000 15,445,000
GIRLS (I-VIII) JANDALA (FA) IBD
IB2535 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-VIII) MIANA THUB (FA) IBD
092101- A01 Employees Related Expenses 7,487,000 7,487,000 11,356,000
092101- A011 Pay 3,666,000 4,797,000 7,061,000
092101- A011-1 Pay of Officers (1,666,000) (2,232,000) (3,780,000)
092101- A011-2 Pay of Other Staff (2,000,000) (2,565,000) (3,281,000)
092101- A012 Allowances 3,821,000 2,690,000 4,295,000
092101- A012-1 Regular Allowances (3,573,000) (2,442,000) (3,965,000)
092101- A012-2 Other Allowances (Excluding TA) (248,000) (248,000) (330,000)
092101- A03 Operating Expenses 1,697,000 1,645,000 1,714,000
092101- A032 Communications 11,000 2,000 20,000
092101- A033 Utilities 150,000 138,000 150,000
092101- A034 Occupancy Costs 1,465,000 1,465,000 1,471,000
092101- A038 Travel & Transportation 22,000 11,000 24,000
092101- A039 General 49,000 29,000 49,000
092101- A06 Transfers 10,000 4,000 10,000
092101- A061 Scholarship 10,000 4,000 10,000
092101- A13 Repairs and Maintenance 36,000 27,000 39,000Page 652
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
2022-2023 2022-2023 2023-2024
Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
092101- A131 Machinery and Equipment 9,000 9,000 10,000
092101- A132 Furniture and Fixture 18,000 9,000 19,000
092101- A137 Computer Equipment 9,000 9,000 10,000
Total- ISLAMABAD MODEL SCHOOL FOR 9,230,000 9,163,000 13,119,000
GIRLS (I-VIII) MIANA THUB (FA) IBD
IB2536 STATIC CLINIC IN ISLAMABAD MODEL COLLEGE FOR GIRLS G-9/2 IBD
092101- A01 Employees Related Expenses 1,526,000 1,526,000 1,291,000
092101- A011 Pay 906,000 1,126,000 868,000
092101- A011-1 Pay of Officers (357,000) (577,000) (357,000)
092101- A011-2 Pay of Other Staff (549,000) (549,000) (511,000)
092101- A012 Allowances 620,000 400,000 423,000
092101- A012-1 Regular Allowances (570,000) (350,000) (363,000)
092101- A012-2 Other Allowances (Excluding TA) (50,000) (50,000) (60,000)
092101- A03 Operating Expenses 935,000 888,000 935,000
092101- A034 Occupancy Costs 935,000 888,000 935,000
Total- STATIC CLINIC IN ISLAMABAD MODEL 2,461,000 2,414,000 2,226,000
COLLEGE FOR GIRLS G-9/2 IBD
IB2583 ISLAMABAD MODEL SCHOOL FOR BOYS (VI-X)I-9/4 ISLAMABAD
092101- A03 Operating Expenses 922,000 1,080,000 1,119,000
092101- A032 Communications 65,000 112,000 70,000
092101- A033 Utilities 382,000 442,000 454,000
092101- A038 Travel & Transportation 37,000 35,000 35,000
092101- A039 General 438,000 491,000 560,000
092101- A06 Transfers 10,000 9,000 10,000
092101- A061 Scholarship 10,000 9,000 10,000
092101- A09 Physical Assets 9,000 9,000 10,000
092101- A094 Other Stores and Stocks 9,000 9,000 10,000
092101- A13 Repairs and Maintenance 83,000 80,000 90,000
092101- A131 Machinery and Equipment 9,000 9,000 10,000
092101- A132 Furniture and Fixture 65,000 62,000 70,000
092101- A137 Computer Equipment 9,000 9,000 10,000
Total- ISLAMABAD MODEL SCHOOL FOR 1,024,000 1,178,000 1,229,000
BOYS (VI-X)I-9/4 ISLAMABADPage 653
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
2022-2023 2022-2023 2023-2024
Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
IB2584 ISLAMABAD MODEL SCHOOL FOR GIRLS (VI-X)I-14/3 ISLAMABAD
092101- A03 Operating Expenses 458,000 898,000 785,000
092101- A032 Communications 42,000 55,000 45,000
092101- A033 Utilities 202,000 340,000 305,000
092101- A038 Travel & Transportation 28,000 327,000 35,000
092101- A039 General 186,000 176,000 400,000
092101- A06 Transfers 10,000 10,000 10,000
092101- A061 Scholarship 10,000 10,000 10,000
092101- A09 Physical Assets 9,000 9,000 10,000
092101- A094 Other Stores and Stocks 9,000 9,000 10,000
092101- A13 Repairs and Maintenance 83,000 80,000 220,000
092101- A131 Machinery and Equipment 9,000 9,000 10,000
092101- A132 Furniture and Fixture 65,000 62,000 200,000
092101- A137 Computer Equipment 9,000 9,000 10,000
Total- ISLAMABAD MODEL SCHOOL FOR 560,000 997,000 1,025,000
GIRLS (VI-X)I-14/3 ISLAMABAD
IB2585 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-X)MOHRA NOOR
092101- A01 Employees Related Expenses 11,991,000 11,992,000 13,552,000
092101- A011 Pay 5,771,000 7,561,000 8,479,000
092101- A011-1 Pay of Officers (1,476,000) (2,371,000) (4,184,000)
092101- A011-2 Pay of Other Staff (4,295,000) (5,190,000) (4,295,000)
092101- A012 Allowances 6,220,000 4,431,000 5,073,000
092101- A012-1 Regular Allowances (5,844,000) (4,055,000) (4,647,000)
092101- A012-2 Other Allowances (Excluding TA) (376,000) (376,000) (426,000)
092101- A03 Operating Expenses 2,744,000 3,306,000 3,729,000
092101- A032 Communications 34,000 32,000 36,000
092101- A033 Utilities 140,000 383,000 150,000
092101- A034 Occupancy Costs 1,096,000 1,040,000 1,325,000
092101- A038 Travel & Transportation 23,000 22,000 35,000
092101- A039 General 1,451,000 1,829,000 2,183,000
092101- A04 Employees Retirement Benefits 290,000 275,000
092101- A041 Pension 290,000 275,000
092101- A06 Transfers 10,000 9,000 10,000Page 654
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
2022-2023 2022-2023 2023-2024
Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
092101- A061 Scholarship 10,000 9,000 10,000
092101- A09 Physical Assets 9,000 9,000 10,000
092101- A094 Other Stores and Stocks 9,000 9,000 10,000
092101- A13 Repairs and Maintenance 46,000 45,000 50,000
092101- A131 Machinery and Equipment 9,000 9,000 10,000
092101- A132 Furniture and Fixture 28,000 27,000 30,000
092101- A137 Computer Equipment 9,000 9,000 10,000
Total- ISLAMABAD MODEL SCHOOL FOR 15,090,000 15,636,000 17,351,000
GIRLS (I-X)MOHRA NOOR
IB2648 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-VIII) KALIA (FA) IBD
092101- A01 Employees Related Expenses 9,486,000 9,487,000 14,784,000
092101- A011 Pay 4,781,000 6,070,000 7,035,000
092101- A011-1 Pay of Officers (2,910,000) (3,699,000) (3,130,000)
092101- A011-2 Pay of Other Staff (1,871,000) (2,371,000) (3,905,000)
092101- A012 Allowances 4,705,000 3,417,000 7,749,000
092101- A012-1 Regular Allowances (4,466,000) (3,178,000) (7,479,000)
092101- A012-2 Other Allowances (Excluding TA) (239,000) (239,000) (270,000)
092101- A03 Operating Expenses 2,266,000 2,648,000 3,738,000
092101- A032 Communications 34,000 34,000 30,000
092101- A033 Utilities 84,000 174,000 90,000
092101- A034 Occupancy Costs 1,178,000 1,178,000 2,500,000
092101- A038 Travel & Transportation 115,000 75,000 112,000
092101- A039 General 855,000 1,187,000 1,006,000
092101- A04 Employees Retirement Benefits 980,000 931,000
092101- A041 Pension 980,000 931,000
092101- A06 Transfers 10,000 9,000 10,000
092101- A061 Scholarship 10,000 9,000 10,000
092101- A13 Repairs and Maintenance 32,000 31,000 35,000
092101- A131 Machinery and Equipment 9,000 9,000 10,000
092101- A132 Furniture and Fixture 14,000 13,000 15,000
092101- A137 Computer Equipment 9,000 9,000 10,000
Total- ISLAMABAD MODEL SCHOOL FOR 12,774,000 13,106,000 18,567,000
GIRLS (I-VIII) KALIA (FA) IBDPage 655
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
2022-2023 2022-2023 2023-2024
Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
IB2649 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-VIII) I-10/4 IBD
092101- A01 Employees Related Expenses 34,867,000 34,867,000 44,709,000
092101- A011 Pay 17,394,000 22,611,000 23,440,000
092101- A011-1 Pay of Officers (13,009,000) (15,618,000) (15,359,000)
092101- A011-2 Pay of Other Staff (4,385,000) (6,993,000) (8,081,000)
092101- A012 Allowances 17,473,000 12,256,000 21,269,000
092101- A012-1 Regular Allowances (16,849,000) (11,632,000) (20,589,000)
092101- A012-2 Other Allowances (Excluding TA) (624,000) (624,000) (680,000)
092101- A03 Operating Expenses 8,137,000 7,761,000 7,086,000
092101- A032 Communications 64,000 71,000 70,000
092101- A033 Utilities 579,000 570,000 659,000
092101- A034 Occupancy Costs 7,182,000 6,823,000 5,993,000
092101- A038 Travel & Transportation 76,000 72,000 111,000
092101- A039 General 236,000 225,000 253,000
092101- A04 Employees Retirement Benefits 261,000 247,000 1,321,000
092101- A041 Pension 261,000 247,000 1,321,000
092101- A06 Transfers 10,000 9,000 10,000
092101- A061 Scholarship 10,000 9,000 10,000
092101- A13 Repairs and Maintenance 119,000 114,000 140,000
092101- A131 Machinery and Equipment 9,000 9,000 20,000
092101- A132 Furniture and Fixture 101,000 96,000 110,000
092101- A137 Computer Equipment 9,000 9,000 10,000
Total- ISLAMABAD MODEL SCHOOL FOR 43,394,000 42,998,000 53,266,000
GIRLS (I-VIII) I-10/4 IBD
IB2650 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-VIII) KHANNA DAK (FA) IBD
092101- A01 Employees Related Expenses 18,512,000 18,512,000 22,269,000
092101- A011 Pay 9,082,000 11,844,000 14,970,000
092101- A011-1 Pay of Officers (5,191,000) (6,572,000) (8,677,000)
092101- A011-2 Pay of Other Staff (3,891,000) (5,272,000) (6,293,000)
092101- A012 Allowances 9,430,000 6,668,000 7,299,000
092101- A012-1 Regular Allowances (9,028,000) (6,266,000) (6,894,000)
092101- A012-2 Other Allowances (Excluding TA) (402,000) (402,000) (405,000)
092101- A03 Operating Expenses 4,442,000 4,819,000 5,020,000Page 656
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
2022-2023 2022-2023 2023-2024
Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
092101- A032 Communications 34,000 82,000 80,000
092101- A033 Utilities 271,000 570,000 330,000
092101- A034 Occupancy Costs 3,378,000 3,209,000 3,580,000
092101- A038 Travel & Transportation 115,000 109,000 180,000
092101- A039 General 644,000 849,000 850,000
092101- A04 Employees Retirement Benefits 710,000 674,000 685,000
092101- A041 Pension 710,000 674,000 685,000
092101- A06 Transfers 10,000 10,000 10,000
092101- A061 Scholarship 10,000 10,000 10,000
092101- A13 Repairs and Maintenance 82,000 79,000 110,000
092101- A131 Machinery and Equipment 9,000 9,000 20,000
092101- A132 Furniture and Fixture 64,000 61,000 70,000
092101- A137 Computer Equipment 9,000 9,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 23,756,000 24,094,000 28,094,000
GIRLS (I-VIII) KHANNA DAK (FA) IBD
IB2651 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-VIII) SHAHDARA KALAN (FA) IBD
092101- A01 Employees Related Expenses 7,782,000 7,782,000 9,173,000
092101- A011 Pay 3,810,000 5,110,000 4,353,000
092101- A011-1 Pay of Officers (2,341,000) (3,641,000) (2,341,000)
092101- A011-2 Pay of Other Staff (1,469,000) (1,469,000) (2,012,000)
092101- A012 Allowances 3,972,000 2,672,000 4,820,000
092101- A012-1 Regular Allowances (3,713,000) (2,413,000) (4,500,000)
092101- A012-2 Other Allowances (Excluding TA) (259,000) (259,000) (320,000)
092101- A03 Operating Expenses 2,746,000 3,304,000 2,737,000
092101- A032 Communications 11,000 10,000 12,000
092101- A033 Utilities 56,000 73,000 60,000
092101- A034 Occupancy Costs 976,000 928,000 976,000
092101- A038 Travel & Transportation 22,000 21,000 130,000
092101- A039 General 1,681,000 2,272,000 1,559,000
092101- A04 Employees Retirement Benefits 693,000
092101- A041 Pension 693,000
092101- A06 Transfers 10,000 9,000 10,000
092101- A061 Scholarship 10,000 9,000 10,000Page 657
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
2022-2023 2022-2023 2023-2024
Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
092101- A13 Repairs and Maintenance 34,000 33,000 45,000
092101- A131 Machinery and Equipment 9,000 9,000 10,000
092101- A132 Furniture and Fixture 16,000 15,000 25,000
092101- A137 Computer Equipment 9,000 9,000 10,000
Total- ISLAMABAD MODEL SCHOOL FOR 10,572,000 11,128,000 12,658,000
GIRLS (I-VIII) SHAHDARA KALAN (FA)
IBD
IB2652 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-VIII) BIAN NULLAH (FA) IBD
092101- A01 Employees Related Expenses 6,018,000 6,018,000 8,217,000
092101- A011 Pay 2,935,000 3,798,000 5,000,000
092101- A011-1 Pay of Officers (1,150,000) (1,801,000) (2,000,000)
092101- A011-2 Pay of Other Staff (1,785,000) (1,997,000) (3,000,000)
092101- A012 Allowances 3,083,000 2,220,000 3,217,000
092101- A012-1 Regular Allowances (2,705,000) (1,842,000) (2,787,000)
092101- A012-2 Other Allowances (Excluding TA) (378,000) (378,000) (430,000)
092101- A03 Operating Expenses 2,214,000 2,553,000 2,661,000
092101- A032 Communications 34,000 32,000 35,000
092101- A033 Utilities 61,000 58,000 65,000
092101- A034 Occupancy Costs 1,078,000 1,024,000 1,080,000
092101- A038 Travel & Transportation 22,000 21,000 25,000
092101- A039 General 1,019,000 1,418,000 1,456,000
092101- A06 Transfers 10,000 9,000 10,000
092101- A061 Scholarship 10,000 9,000 10,000
092101- A13 Repairs and Maintenance 30,000 29,000 33,000
092101- A131 Machinery and Equipment 9,000 9,000 10,000
092101- A132 Furniture and Fixture 12,000 11,000 13,000
092101- A137 Computer Equipment 9,000 9,000 10,000
Total- ISLAMABAD MODEL SCHOOL FOR 8,272,000 8,609,000 10,921,000
GIRLS (I-VIII) BIAN NULLAH (FA) IBD
IB2653 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-VIII) NOON (FA) IBD
092101- A01 Employees Related Expenses 12,614,000 12,613,000 16,862,000
092101- A011 Pay 6,209,000 7,760,000 11,595,000
092101- A011-1 Pay of Officers (4,330,000) (5,330,000) (8,397,000)Page 658
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
2022-2023 2022-2023 2023-2024
Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
092101- A011-2 Pay of Other Staff (1,879,000) (2,430,000) (3,198,000)
092101- A012 Allowances 6,405,000 4,853,000 5,267,000
092101- A012-1 Regular Allowances (6,082,000) (4,530,000) (4,891,000)
092101- A012-2 Other Allowances (Excluding TA) (323,000) (323,000) (376,000)
092101- A03 Operating Expenses 2,715,000 2,879,000 2,996,000
092101- A032 Communications 34,000 58,000 48,000
092101- A033 Utilities 149,000 341,000 220,000
092101- A034 Occupancy Costs 2,244,000 2,131,000 2,273,000
092101- A038 Travel & Transportation 22,000 21,000 35,000
092101- A039 General 266,000 328,000 420,000
092101- A06 Transfers 10,000 9,000 10,000
092101- A061 Scholarship 10,000 9,000 10,000
092101- A13 Repairs and Maintenance 45,000 44,000 65,000
092101- A131 Machinery and Equipment 9,000 9,000 10,000
092101- A132 Furniture and Fixture 27,000 26,000 45,000
092101- A137 Computer Equipment 9,000 9,000 10,000
Total- ISLAMABAD MODEL SCHOOL FOR 15,384,000 15,545,000 19,933,000
GIRLS (I-VIII) NOON (FA) IBD
IB2654 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-VIII) PIND PARACHA (FA) IBD
092101- A01 Employees Related Expenses 15,560,000 15,562,000 21,717,000
092101- A011 Pay 7,781,000 9,921,000 14,320,000
092101- A011-1 Pay of Officers (5,658,000) (7,074,000) (7,379,000)
092101- A011-2 Pay of Other Staff (2,123,000) (2,847,000) (6,941,000)
092101- A012 Allowances 7,779,000 5,641,000 7,397,000
092101- A012-1 Regular Allowances (7,397,000) (5,259,000) (6,941,000)
092101- A012-2 Other Allowances (Excluding TA) (382,000) (382,000) (456,000)
092101- A03 Operating Expenses 3,106,000 2,971,000 3,902,000
092101- A032 Communications 56,000 53,000 48,000
092101- A033 Utilities 355,000 358,000 390,000
092101- A034 Occupancy Costs 2,349,000 2,231,000 2,939,000
092101- A038 Travel & Transportation 162,000 154,000 335,000
092101- A039 General 184,000 175,000 190,000
092101- A04 Employees Retirement Benefits 780,000 733,000Page 659
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
2022-2023 2022-2023 2023-2024
Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
092101- A041 Pension 780,000 733,000
092101- A06 Transfers 10,000 9,000 10,000
092101- A061 Scholarship 10,000 9,000 10,000
092101- A13 Repairs and Maintenance 96,000 92,000 100,000
092101- A131 Machinery and Equipment 9,000 9,000 10,000
092101- A132 Furniture and Fixture 78,000 74,000 80,000
092101- A137 Computer Equipment 9,000 9,000 10,000
Total- ISLAMABAD MODEL SCHOOL FOR 19,552,000 19,367,000 25,729,000
GIRLS (I-VIII) PIND PARACHA (FA) IBD
IB2655 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-VIII) DHOKE JAURI (FA) IBD
092101- A01 Employees Related Expenses 15,064,000 15,064,000 18,022,000
092101- A011 Pay 7,354,000 9,335,000 12,273,000
092101- A011-1 Pay of Officers (5,584,000) (6,575,000) (8,884,000)
092101- A011-2 Pay of Other Staff (1,770,000) (2,760,000) (3,389,000)
092101- A012 Allowances 7,710,000 5,729,000 5,749,000
092101- A012-1 Regular Allowances (7,381,000) (5,400,000) (5,320,000)
092101- A012-2 Other Allowances (Excluding TA) (329,000) (329,000) (429,000)
092101- A03 Operating Expenses 2,067,000 2,068,000 2,166,000
092101- A032 Communications 65,000 62,000 70,000
092101- A033 Utilities 93,000 118,000 100,000
092101- A034 Occupancy Costs 1,550,000 1,472,000 1,505,000
092101- A038 Travel & Transportation 74,000 70,000 91,000
092101- A039 General 285,000 346,000 400,000
092101- A06 Transfers 10,000 9,000 10,000
092101- A061 Scholarship 10,000 9,000 10,000
092101- A13 Repairs and Maintenance 54,000 52,000 60,000
092101- A131 Machinery and Equipment 9,000 9,000 10,000
092101- A132 Furniture and Fixture 36,000 34,000 40,000
092101- A137 Computer Equipment 9,000 9,000 10,000
Total- ISLAMABAD MODEL SCHOOL FOR 17,195,000 17,193,000 20,258,000
GIRLS (I-VIII) DHOKE JAURI (FA) IBD
IB2656 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-VIII) DHOKE MOHRI (FA) IBD
092101- A01 Employees Related Expenses 10,452,000 10,451,000 11,947,000Page 660
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
2022-2023 2022-2023 2023-2024
Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
092101- A011 Pay 5,203,000 6,601,000 7,215,000
092101- A011-1 Pay of Officers (3,407,000) (4,607,000) (3,856,000)
092101- A011-2 Pay of Other Staff (1,796,000) (1,994,000) (3,359,000)
092101- A012 Allowances 5,249,000 3,850,000 4,732,000
092101- A012-1 Regular Allowances (4,997,000) (3,598,000) (4,368,000)
092101- A012-2 Other Allowances (Excluding TA) (252,000) (252,000) (364,000)
092101- A03 Operating Expenses 3,800,000 4,029,000 3,887,000
092101- A032 Communications 34,000 52,000 36,000
092101- A033 Utilities 159,000 251,000 200,000
092101- A034 Occupancy Costs 3,478,000 3,303,000 3,446,000
092101- A038 Travel & Transportation 22,000 321,000 35,000
092101- A039 General 107,000 102,000 170,000
092101- A06 Transfers 10,000 9,000 10,000
092101- A061 Scholarship 10,000 9,000 10,000
092101- A13 Repairs and Maintenance 62,000 60,000 95,000
092101- A131 Machinery and Equipment 9,000 9,000 10,000
092101- A132 Furniture and Fixture 44,000 42,000 75,000
092101- A137 Computer Equipment 9,000 9,000 10,000
Total- ISLAMABAD MODEL SCHOOL FOR 14,324,000 14,549,000 15,939,000
GIRLS (I-VIII) DHOKE MOHRI (FA) IBD
IB2657 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-VIII) G-7/3-4 IBD
092101- A01 Employees Related Expenses 20,332,000 20,332,000 23,741,000
092101- A011 Pay 9,987,000 12,936,000 13,148,000
092101- A011-1 Pay of Officers (6,129,000) (7,603,000) (6,411,000)
092101- A011-2 Pay of Other Staff (3,858,000) (5,333,000) (6,737,000)
092101- A012 Allowances 10,345,000 7,396,000 10,593,000
092101- A012-1 Regular Allowances (9,979,000) (7,030,000) (10,188,000)
092101- A012-2 Other Allowances (Excluding TA) (366,000) (366,000) (405,000)
092101- A03 Operating Expenses 2,017,000 2,266,000 2,362,000
092101- A032 Communications 75,000 71,000 80,000
092101- A033 Utilities 614,000 784,000 670,000
092101- A034 Occupancy Costs 855,000 811,000 1,191,000
092101- A038 Travel & Transportation 20,000 19,000 81,000Page 661
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
2022-2023 2022-2023 2023-2024
Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
092101- A039 General 453,000 581,000 340,000
092101- A06 Transfers 10,000 9,000 10,000
092101- A061 Scholarship 10,000 9,000 10,000
092101- A13 Repairs and Maintenance 70,000 67,000 75,000
092101- A131 Machinery and Equipment 9,000 9,000 10,000
092101- A132 Furniture and Fixture 52,000 49,000 55,000
092101- A137 Computer Equipment 9,000 9,000 10,000
Total- ISLAMABAD MODEL SCHOOL FOR 22,429,000 22,674,000 26,188,000
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 11,733,000 11,733,000 11,668,000
092101- A011 Pay 5,890,000 7,763,000 7,046,000
092101- A011-1 Pay of Officers (3,874,000) (4,310,000) (2,977,000)
092101- A011-2 Pay of Other Staff (2,016,000) (3,453,000) (4,069,000)
092101- A012 Allowances 5,843,000 3,970,000 4,622,000
092101- A012-1 Regular Allowances (5,453,000) (3,580,000) (4,178,000)
092101- A012-2 Other Allowances (Excluding TA) (390,000) (390,000) (444,000)
092101- A03 Operating Expenses 1,181,000 1,335,000 1,388,000
092101- A032 Communications 68,000 78,000 75,000
092101- A033 Utilities 219,000 375,000 315,000
092101- A034 Occupancy Costs 828,000 826,000 914,000
092101- A038 Travel & Transportation 20,000 19,000 35,000
092101- A039 General 46,000 37,000 49,000
092101- A06 Transfers 10,000 6,000 10,000
092101- A061 Scholarship 10,000 6,000 10,000
092101- A13 Repairs and Maintenance 34,000 33,000 37,000
092101- A131 Machinery and Equipment 9,000 9,000 10,000
092101- A132 Furniture and Fixture 16,000 15,000 17,000
092101- A137 Computer Equipment 9,000 9,000 10,000
Total- ISLAMABAD MODEL SCHOOL FOR 12,958,000 13,107,000 13,103,000
BOYS (I-VIII) I-8/1 IBD
IB2659 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-VIII) F-7/4 IBD
092101- A01 Employees Related Expenses 18,318,000 18,318,000 24,165,000Page 662
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
2022-2023 2022-2023 2023-2024
Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
092101- A011 Pay 8,961,000 12,261,000 14,997,000
092101- A011-1 Pay of Officers (5,173,000) (6,823,000) (8,014,000)
092101- A011-2 Pay of Other Staff (3,788,000) (5,438,000) (6,983,000)
092101- A012 Allowances 9,357,000 6,057,000 9,168,000
092101- A012-1 Regular Allowances (8,848,000) (5,548,000) (8,588,000)
092101- A012-2 Other Allowances (Excluding TA) (509,000) (509,000) (580,000)
092101- A03 Operating Expenses 2,016,000 2,064,000 2,162,000
092101- A032 Communications 61,000 68,000 64,000
092101- A033 Utilities 277,000 425,000 283,000
092101- A034 Occupancy Costs 1,364,000 1,296,000 1,485,000
092101- A038 Travel & Transportation 20,000 19,000 130,000
092101- A039 General 294,000 256,000 200,000
092101- A06 Transfers 10,000 9,000 10,000
092101- A061 Scholarship 10,000 9,000 10,000
092101- A13 Repairs and Maintenance 57,000 55,000 60,000
092101- A131 Machinery and Equipment 9,000 9,000 10,000
092101- A132 Furniture and Fixture 39,000 37,000 40,000
092101- A137 Computer Equipment 9,000 9,000 10,000
Total- ISLAMABAD MODEL SCHOOL FOR 20,401,000 20,446,000 26,397,000
GIRLS (I-VIII) F-7/4 IBD
IB2660 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-X)DHOKE GANGAL (FA) IBD
092101- A01 Employees Related Expenses 55,455,000 55,455,000 70,336,000
092101- A011 Pay 28,109,000 33,508,000 48,145,000
092101- A011-1 Pay of Officers (24,239,000) (26,939,000) (40,551,000)
092101- A011-2 Pay of Other Staff (3,870,000) (6,569,000) (7,594,000)
092101- A012 Allowances 27,346,000 21,947,000 22,191,000
092101- A012-1 Regular Allowances (26,546,000) (21,147,000) (21,252,000)
092101- A012-2 Other Allowances (Excluding TA) (800,000) (800,000) (939,000)
092101- A03 Operating Expenses 11,355,000 13,118,000 9,174,000
092101- A032 Communications 45,000 15,000 48,000
092101- A033 Utilities 327,000 807,000 350,000
092101- A034 Occupancy Costs 10,256,000 11,110,000 7,741,000
092101- A038 Travel & Transportation 26,000 425,000 155,000Page 663
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
2022-2023 2022-2023 2023-2024
Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
092101- A039 General 701,000 761,000 880,000
092101- A04 Employees Retirement Benefits 3,219,000
092101- A041 Pension 3,219,000
092101- A06 Transfers 10,000 9,000 10,000
092101- A061 Scholarship 10,000 9,000 10,000
092101- A09 Physical Assets 9,000 9,000 10,000
092101- A094 Other Stores and Stocks 9,000 9,000 10,000
092101- A13 Repairs and Maintenance 152,000 115,000 163,000
092101- A131 Machinery and Equipment 9,000 9,000 10,000
092101- A132 Furniture and Fixture 134,000 97,000 143,000
092101- A137 Computer Equipment 9,000 9,000 10,000
Total- ISLAMABAD MODEL SCHOOL FOR 66,981,000 68,706,000 82,912,000
GIRLS (I-X)DHOKE GANGAL (FA) IBD
IB2661 ISLAMABAD MODEL SCHOOL FOR GIRLS (VI-X)I-9/4 IBD
092101- A01 Employees Related Expenses 31,925,000 31,925,000 38,114,000
092101- A011 Pay 16,302,000 20,742,000 25,157,000
092101- A011-1 Pay of Officers (14,344,000) (17,044,000) (22,762,000)
092101- A011-2 Pay of Other Staff (1,958,000) (3,698,000) (2,395,000)
092101- A012 Allowances 15,623,000 11,183,000 12,957,000
092101- A012-1 Regular Allowances (15,045,000) (10,605,000) (12,115,000)
092101- A012-2 Other Allowances (Excluding TA) (578,000) (578,000) (842,000)
092101- A03 Operating Expenses 5,064,000 6,039,000 6,445,000
092101- A032 Communications 56,000 53,000 90,000
092101- A033 Utilities 299,000 894,000 327,000
092101- A034 Occupancy Costs 4,220,000 4,176,000 4,513,000
092101- A038 Travel & Transportation 24,000 323,000 825,000
092101- A039 General 465,000 593,000 690,000
092101- A04 Employees Retirement Benefits 1,012,000 995,000 638,000
092101- A041 Pension 1,012,000 995,000 638,000
092101- A06 Transfers 10,000 9,000 10,000
092101- A061 Scholarship 10,000 9,000 10,000
092101- A09 Physical Assets 9,000 9,000 10,000
092101- A094 Other Stores and Stocks 9,000 9,000 10,000Page 664
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
2022-2023 2022-2023 2023-2024
Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
092101- A13 Repairs and Maintenance 68,000 65,000 120,000
092101- A131 Machinery and Equipment 9,000 9,000 10,000
092101- A132 Furniture and Fixture 50,000 47,000 100,000
092101- A137 Computer Equipment 9,000 9,000 10,000
Total- ISLAMABAD MODEL SCHOOL FOR 38,088,000 39,042,000 45,337,000
GIRLS (VI-X)I-9/4 IBD
IB2662 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-X)PHULGRAN (FA) IBD
092101- A01 Employees Related Expenses 17,919,000 17,921,000 19,731,000
092101- A011 Pay 9,748,000 12,491,000 12,852,000
092101- A011-1 Pay of Officers (6,977,000) (8,329,000) (8,326,000)
092101- A011-2 Pay of Other Staff (2,771,000) (4,162,000) (4,526,000)
092101- A012 Allowances 8,171,000 5,430,000 6,879,000
092101- A012-1 Regular Allowances (7,713,000) (4,972,000) (6,051,000)
092101- A012-2 Other Allowances (Excluding TA) (458,000) (458,000) (828,000)
092101- A03 Operating Expenses 7,660,000 8,552,000 8,927,000
092101- A032 Communications 60,000
092101- A033 Utilities 187,000 237,000 300,000
092101- A034 Occupancy Costs 4,276,000 4,269,000 4,057,000
092101- A038 Travel & Transportation 37,000 35,000 35,000
092101- A039 General 3,160,000 4,011,000 4,475,000
092101- A06 Transfers 10,000 9,000 10,000
092101- A061 Scholarship 10,000 9,000 10,000
092101- A09 Physical Assets 9,000 9,000 10,000
092101- A094 Other Stores and Stocks 9,000 9,000 10,000
092101- A13 Repairs and Maintenance 93,000 89,000 100,000
092101- A131 Machinery and Equipment 9,000 9,000 10,000
092101- A132 Furniture and Fixture 75,000 71,000 80,000
092101- A137 Computer Equipment 9,000 9,000 10,000
Total- ISLAMABAD MODEL SCHOOL FOR 25,691,000 26,580,000 28,778,000
GIRLS (I-X)PHULGRAN (FA) IBD
IB2663 ISLAMABAD MODEL SCHOOL FOR GIRLS (VI-X)I-8/1 IBD
092101- A01 Employees Related Expenses 35,029,000 35,029,000 36,090,000
092101- A011 Pay 17,863,000 23,511,000 23,320,000Page 665
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
2022-2023 2022-2023 2023-2024
Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
092101- A011-1 Pay of Officers (14,493,000) (19,741,000) (19,493,000)
092101- A011-2 Pay of Other Staff (3,370,000) (3,770,000) (3,827,000)
092101- A012 Allowances 17,166,000 11,518,000 12,770,000
092101- A012-1 Regular Allowances (16,486,000) (10,838,000) (12,078,000)
092101- A012-2 Other Allowances (Excluding TA) (680,000) (680,000) (692,000)
092101- A03 Operating Expenses 3,555,000 4,560,000 4,630,000
092101- A032 Communications 65,000 62,000 70,000
092101- A033 Utilities 523,000 968,000 560,000
092101- A034 Occupancy Costs 2,133,000 2,112,000 2,733,000
092101- A038 Travel & Transportation 125,000 519,000 287,000
092101- A039 General 709,000 899,000 980,000
092101- A06 Transfers 10,000 9,000 10,000
092101- A061 Scholarship 10,000 9,000 10,000
092101- A09 Physical Assets 9,000 9,000 10,000
092101- A094 Other Stores and Stocks 9,000 9,000 10,000
092101- A13 Repairs and Maintenance 101,000 97,000 120,000
092101- A131 Machinery and Equipment 9,000 9,000 10,000
092101- A132 Furniture and Fixture 83,000 79,000 100,000
092101- A137 Computer Equipment 9,000 9,000 10,000
Total- ISLAMABAD MODEL SCHOOL FOR 38,704,000 39,704,000 40,860,000
GIRLS (VI-X)I-8/1 IBD
IB2664 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-X)JHANGI SYEDAN (FA) IBD
092101- A01 Employees Related Expenses 32,687,000 32,687,000 37,493,000
092101- A011 Pay 16,451,000 20,859,000 23,999,000
092101- A011-1 Pay of Officers (13,119,000) (16,345,000) (19,355,000)
092101- A011-2 Pay of Other Staff (3,332,000) (4,514,000) (4,644,000)
092101- A012 Allowances 16,236,000 11,828,000 13,494,000
092101- A012-1 Regular Allowances (15,619,000) (11,211,000) (12,705,000)
092101- A012-2 Other Allowances (Excluding TA) (617,000) (617,000) (789,000)
092101- A03 Operating Expenses 6,968,000 6,996,000 7,368,000
092101- A032 Communications 22,000 47,000 48,000
092101- A033 Utilities 335,000 519,000 510,000
092101- A034 Occupancy Costs 5,599,000 5,318,000 5,628,000Page 666
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
2022-2023 2022-2023 2023-2024
Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
092101- A038 Travel & Transportation 446,000 424,000 222,000
092101- A039 General 566,000 688,000 960,000
092101- A04 Employees Retirement Benefits 1,690,000 1,605,000 1,603,000
092101- A041 Pension 1,690,000 1,605,000 1,603,000
092101- A06 Transfers 10,000 9,000 10,000
092101- A061 Scholarship 10,000 9,000 10,000
092101- A09 Physical Assets 9,000 9,000 10,000
092101- A094 Other Stores and Stocks 9,000 9,000 10,000
092101- A13 Repairs and Maintenance 108,000 103,000 170,000
092101- A131 Machinery and Equipment 9,000 9,000 10,000
092101- A132 Furniture and Fixture 90,000 85,000 150,000
092101- A137 Computer Equipment 9,000 9,000 10,000
Total- ISLAMABAD MODEL SCHOOL FOR 41,472,000 41,409,000 46,654,000
GIRLS (I-X)JHANGI SYEDAN (FA) IBD
IB2665 ISLAMABAD MODEL SCHOOL FOR GIRLS (VI-X)G-8/2 IBD
092101- A01 Employees Related Expenses 31,143,000 31,143,000 27,458,000
092101- A011 Pay 15,608,000 21,842,000 17,423,000
092101- A011-1 Pay of Officers (12,739,000) (17,900,000) (13,324,000)
092101- A011-2 Pay of Other Staff (2,869,000) (3,942,000) (4,099,000)
092101- A012 Allowances 15,535,000 9,301,000 10,035,000
092101- A012-1 Regular Allowances (15,011,000) (8,777,000) (9,451,000)
092101- A012-2 Other Allowances (Excluding TA) (524,000) (524,000) (584,000)
092101- A03 Operating Expenses 4,104,000 3,991,000 4,699,000
092101- A032 Communications 47,000 45,000 70,000
092101- A033 Utilities 289,000 275,000 410,000
092101- A034 Occupancy Costs 3,569,000 3,569,000 4,096,000
092101- A038 Travel & Transportation 117,000 23,000 35,000
092101- A039 General 82,000 79,000 88,000
092101- A04 Employees Retirement Benefits 600,000 203,000
092101- A041 Pension 600,000 203,000
092101- A06 Transfers 10,000 9,000 10,000
092101- A061 Scholarship 10,000 9,000 10,000
092101- A09 Physical Assets 9,000 9,000 10,000Page 667
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
2022-2023 2022-2023 2023-2024
Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
092101- A094 Other Stores and Stocks 9,000 9,000 10,000
092101- A13 Repairs and Maintenance 46,000 45,000 50,000
092101- A131 Machinery and Equipment 9,000 9,000 10,000
092101- A132 Furniture and Fixture 28,000 27,000 30,000
092101- A137 Computer Equipment 9,000 9,000 10,000
Total- ISLAMABAD MODEL SCHOOL FOR 35,912,000 35,400,000 32,227,000
GIRLS (VI-X)G-8/2 IBD
IB2666 ISLAMABAD MODEL SCHOOL FOR GIRLS (VI-X)I-10/4 IBD
092101- A01 Employees Related Expenses 48,328,000 48,199,000 52,360,000
092101- A011 Pay 24,724,000 32,124,000 33,504,000
092101- A011-1 Pay of Officers (21,156,000) (24,856,000) (29,154,000)
092101- A011-2 Pay of Other Staff (3,568,000) (7,268,000) (4,350,000)
092101- A012 Allowances 23,604,000 16,075,000 18,856,000
092101- A012-1 Regular Allowances (22,820,000) (15,421,000) (17,882,000)
092101- A012-2 Other Allowances (Excluding TA) (784,000) (654,000) (974,000)
092101- A03 Operating Expenses 5,675,000 6,220,000 8,712,000
092101- A032 Communications 45,000 73,000 70,000
092101- A033 Utilities 491,000 866,000 650,000
092101- A034 Occupancy Costs 4,862,000 4,617,000 7,247,000
092101- A038 Travel & Transportation 24,000 423,000 335,000
092101- A039 General 253,000 241,000 410,000
092101- A04 Employees Retirement Benefits 2,313,000 2,197,000
092101- A041 Pension 2,313,000 2,197,000
092101- A06 Transfers 10,000 10,000 10,000
092101- A061 Scholarship 10,000 10,000 10,000
092101- A09 Physical Assets 28,000 27,000 30,000
092101- A094 Other Stores and Stocks 28,000 27,000 30,000
092101- A13 Repairs and Maintenance 116,000 111,000 220,000
092101- A131 Machinery and Equipment 9,000 9,000 10,000
092101- A132 Furniture and Fixture 98,000 93,000 200,000
092101- A137 Computer Equipment 9,000 9,000 10,000
Total- ISLAMABAD MODEL SCHOOL FOR 56,470,000 56,764,000 61,332,000
GIRLS (VI-X)I-10/4 IBDPage 668
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
2022-2023 2022-2023 2023-2024
Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
IB2667 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-VIII) G-6/2 IBD
092101- A01 Employees Related Expenses 33,075,000 33,075,000 38,961,000
092101- A011 Pay 16,597,000 23,019,000 25,496,000
092101- A011-1 Pay of Officers (13,683,000) (16,894,000) (21,628,000)
092101- A011-2 Pay of Other Staff (2,914,000) (6,125,000) (3,868,000)
092101- A012 Allowances 16,478,000 10,056,000 13,465,000
092101- A012-1 Regular Allowances (15,722,000) (9,300,000) (12,759,000)
092101- A012-2 Other Allowances (Excluding TA) (756,000) (756,000) (706,000)
092101- A03 Operating Expenses 1,177,000 1,397,000 1,453,000
092101- A032 Communications 47,000 45,000 47,000
092101- A033 Utilities 501,000 680,000 498,000
092101- A034 Occupancy Costs 293,000 277,000 565,000
092101- A038 Travel & Transportation 20,000 19,000 121,000
092101- A039 General 316,000 376,000 222,000
092101- A06 Transfers 10,000 9,000 10,000
092101- A061 Scholarship 10,000 9,000 10,000
092101- A13 Repairs and Maintenance 67,000 64,000 70,000
092101- A131 Machinery and Equipment 9,000 9,000 10,000
092101- A132 Furniture and Fixture 49,000 46,000 50,000
092101- A137 Computer Equipment 9,000 9,000 10,000
Total- ISLAMABAD MODEL SCHOOL FOR 34,329,000 34,545,000 40,494,000
GIRLS (I-VIII) G-6/2 IBD
IB2668 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-VIII) G-8/4 IBD
092101- A01 Employees Related Expenses 30,813,000 30,812,000 37,423,000
092101- A011 Pay 15,362,000 20,041,000 18,879,000
092101- A011-1 Pay of Officers (9,562,000) (12,112,000) (8,829,000)
092101- A011-2 Pay of Other Staff (5,800,000) (7,929,000) (10,050,000)
092101- A012 Allowances 15,451,000 10,771,000 18,544,000
092101- A012-1 Regular Allowances (14,891,000) (10,211,000) (17,984,000)
092101- A012-2 Other Allowances (Excluding TA) (560,000) (560,000) (560,000)
092101- A03 Operating Expenses 6,544,000 5,490,000 6,683,000
092101- A032 Communications 37,000 35,000 80,000
092101- A033 Utilities 588,000 559,000 810,000Page 669
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
2022-2023 2022-2023 2023-2024
Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
092101- A034 Occupancy Costs 5,104,000 3,971,000 4,763,000
092101- A038 Travel & Transportation 20,000 19,000 40,000
092101- A039 General 795,000 906,000 990,000
092101- A06 Transfers 20,000 19,000 10,000
092101- A061 Scholarship 20,000 19,000 10,000
092101- A13 Repairs and Maintenance 104,000 100,000 125,000
092101- A131 Machinery and Equipment 9,000 9,000 20,000
092101- A132 Furniture and Fixture 86,000 82,000 90,000
092101- A137 Computer Equipment 9,000 9,000 15,000
Total- ISLAMABAD MODEL SCHOOL FOR 37,481,000 36,421,000 44,241,000
GIRLS (I-VIII) G-8/4 IBD
IB2669 ISLAMABAD MODEL SCHOOL FOR BOYS (I-VIII) DHOKE PARACHA (FA) IBD
092101- A01 Employees Related Expenses 16,288,000 16,288,000 19,710,000
092101- A011 Pay 8,097,000 10,345,000 13,642,000
092101- A011-1 Pay of Officers (6,869,000) (7,882,000) (10,957,000)
092101- A011-2 Pay of Other Staff (1,228,000) (2,463,000) (2,685,000)
092101- A012 Allowances 8,191,000 5,943,000 6,068,000
092101- A012-1 Regular Allowances (7,735,000) (5,487,000) (5,582,000)
092101- A012-2 Other Allowances (Excluding TA) (456,000) (456,000) (486,000)
092101- A03 Operating Expenses 2,756,000 2,821,000 2,772,000
092101- A032 Communications 34,000 46,000 48,000
092101- A033 Utilities 157,000 339,000 300,000
092101- A034 Occupancy Costs 2,352,000 2,233,000 2,079,000
092101- A038 Travel & Transportation 55,000 52,000 35,000
092101- A039 General 158,000 151,000 310,000
092101- A04 Employees Retirement Benefits 209,000 199,000 311,000
092101- A041 Pension 209,000 199,000 311,000
092101- A06 Transfers 10,000 9,000 10,000
092101- A061 Scholarship 10,000 9,000 10,000
092101- A13 Repairs and Maintenance 84,000 81,000 170,000
092101- A131 Machinery and Equipment 9,000 9,000 10,000
092101- A132 Furniture and Fixture 66,000 63,000 150,000
092101- A137 Computer Equipment 9,000 9,000 10,000
Total- ISLAMABAD MODEL SCHOOL FOR 19,347,000 19,398,000 22,973,000
BOYS (I-VIII) DHOKE PARACHA (FA) IBDPage 670
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
2022-2023 2022-2023 2023-2024
Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
IB2670 ISLAMABAD MODEL SCHOOL FOR BOYS (I-VIII) JANDALA (FA) IBD
092101- A01 Employees Related Expenses 8,200,000 8,200,000 9,700,000
092101- A011 Pay 4,025,000 5,371,000 4,982,000
092101- A011-1 Pay of Officers (2,500,000) (3,191,000) (2,622,000)
092101- A011-2 Pay of Other Staff (1,525,000) (2,180,000) (2,360,000)
092101- A012 Allowances 4,175,000 2,829,000 4,718,000
092101- A012-1 Regular Allowances (3,960,000) (2,614,000) (4,423,000)
092101- A012-2 Other Allowances (Excluding TA) (215,000) (215,000) (295,000)
092101- A03 Operating Expenses 2,458,000 2,485,000 2,600,000
092101- A032 Communications 34,000 32,000 34,000
092101- A033 Utilities 93,000 88,000 95,000
092101- A034 Occupancy Costs 1,781,000 1,693,000 1,896,000
092101- A038 Travel & Transportation 22,000 21,000 25,000
092101- A039 General 528,000 651,000 550,000
092101- A06 Transfers 10,000 9,000 10,000
092101- A061 Scholarship 10,000 9,000 10,000
092101- A13 Repairs and Maintenance 32,000 31,000 40,000
092101- A131 Machinery and Equipment 9,000 9,000 10,000
092101- A132 Furniture and Fixture 14,000 13,000 20,000
092101- A137 Computer Equipment 9,000 9,000 10,000
Total- ISLAMABAD MODEL SCHOOL FOR 10,700,000 10,725,000 12,350,000
BOYS (I-VIII) JANDALA (FA) IBD
IB2671 ISLAMABAD MODEL SCHOOL FOR BOYS (I-VIII) ALIPUR FRASH (FA) IBD
092101- A01 Employees Related Expenses 14,989,000 14,988,000 21,490,000
092101- A011 Pay 7,536,000 9,475,000 14,349,000
092101- A011-1 Pay of Officers (5,376,000) (7,315,000) (10,170,000)
092101- A011-2 Pay of Other Staff (2,160,000) (2,160,000) (4,179,000)
092101- A012 Allowances 7,453,000 5,513,000 7,141,000
092101- A012-1 Regular Allowances (6,876,000) (4,936,000) (6,541,000)
092101- A012-2 Other Allowances (Excluding TA) (577,000) (577,000) (600,000)Page 671
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
2022-2023 2022-2023 2023-2024
Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
092101- A03 Operating Expenses 3,129,000 3,751,000 3,797,000
092101- A032 Communications 36,000 64,000 40,000
092101- A033 Utilities 116,000 260,000 180,000
092101- A034 Occupancy Costs 2,890,000 3,344,000 3,183,000
092101- A038 Travel & Transportation 22,000 21,000 324,000
092101- A039 General 65,000 62,000 70,000
092101- A06 Transfers 10,000 9,000 10,000
092101- A061 Scholarship 10,000 9,000 10,000
092101- A13 Repairs and Maintenance 43,000 42,000 47,000
092101- A131 Machinery and Equipment 9,000 9,000 10,000
092101- A132 Furniture and Fixture 25,000 24,000 27,000
092101- A137 Computer Equipment 9,000 9,000 10,000
Total- ISLAMABAD MODEL SCHOOL FOR 18,171,000 18,790,000 25,344,000
BOYS (I-VIII) ALIPUR FRASH (FA) IBD
IB2672 ISLAMABAD MODEL SCHOOL FOR BOYS (I-VIII) BOBRI (FA) IBD
092101- A01 Employees Related Expenses 8,711,000 8,711,000 9,749,000
092101- A011 Pay 4,382,000 5,519,000 5,573,000
092101- A011-1 Pay of Officers (3,877,000) (4,445,000) (3,773,000)
092101- A011-2 Pay of Other Staff (505,000) (1,074,000) (1,800,000)
092101- A012 Allowances 4,329,000 3,192,000 4,176,000
092101- A012-1 Regular Allowances (3,830,000) (2,693,000) (3,673,000)
092101- A012-2 Other Allowances (Excluding TA) (499,000) (499,000) (503,000)
092101- A03 Operating Expenses 1,773,000 1,954,000 2,018,000
092101- A032 Communications 56,000 81,000 75,000
092101- A033 Utilities 93,000 78,000 130,000
092101- A034 Occupancy Costs 936,000 936,000 1,023,000
092101- A038 Travel & Transportation 162,000 135,000 30,000
092101- A039 General 526,000 724,000 760,000
092101- A06 Transfers 10,000 4,000 10,000
092101- A061 Scholarship 10,000 4,000 10,000
092101- A13 Repairs and Maintenance 30,000 29,000 50,000
092101- A131 Machinery and Equipment 9,000 9,000 15,000
092101- A132 Furniture and Fixture 12,000 11,000 20,000Page 672
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
2022-2023 2022-2023 2023-2024
Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
092101- A137 Computer Equipment 9,000 9,000 15,000
Total- ISLAMABAD MODEL SCHOOL FOR 10,524,000 10,698,000 11,827,000
BOYS (I-VIII) BOBRI (FA) IBD
IB2673 ISLAMABAD MODEL SCHOOL FOR BOYS (VI-VII) TECHNICAL G-7/4 ISLAMABAD
092101- A01 Employees Related Expenses 5,607,000 5,607,000 6,942,000
092101- A011 Pay 2,713,000 3,506,000 3,902,000
092101- A011-1 Pay of Officers (1,672,000) (2,068,000) (2,120,000)
092101- A011-2 Pay of Other Staff (1,041,000) (1,438,000) (1,782,000)
092101- A012 Allowances 2,894,000 2,101,000 3,040,000
092101- A012-1 Regular Allowances (2,676,000) (1,883,000) (2,730,000)
092101- A012-2 Other Allowances (Excluding TA) (218,000) (218,000) (310,000)
092101- A03 Operating Expenses 615,000 789,000 797,000
092101- A032 Communications 37,000 55,000 40,000
092101- A033 Utilities 205,000 379,000 220,000
092101- A034 Occupancy Costs 255,000 242,000
092101- A038 Travel & Transportation 20,000 19,000 417,000
092101- A039 General 98,000 94,000 120,000
092101- A06 Transfers 10,000 9,000 10,000
092101- A061 Scholarship 10,000 9,000 10,000
092101- A13 Repairs and Maintenance 37,000 36,000 60,000
092101- A131 Machinery and Equipment 9,000 9,000 20,000
092101- A132 Furniture and Fixture 19,000 18,000 30,000
092101- A137 Computer Equipment 9,000 9,000 10,000
Total- ISLAMABAD MODEL SCHOOL FOR 6,269,000 6,441,000 7,809,000
BOYS (VI-VII) TECHNICAL G-7/4
ISLAMABAD
IB2674 ISLAMABAD MODEL SCHOOL FOR BOYS (I-VIII) PEHONT (FA) IBD
092101- A01 Employees Related Expenses 8,735,000 8,734,000 9,956,000
092101- A011 Pay 4,454,000 5,786,000 5,602,000
092101- A011-1 Pay of Officers (2,981,000) (3,740,000) (2,981,000)
092101- A011-2 Pay of Other Staff (1,473,000) (2,046,000) (2,621,000)
092101- A012 Allowances 4,281,000 2,948,000 4,354,000
092101- A012-1 Regular Allowances (4,036,000) (2,703,000) (4,074,000)Page 673
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
2022-2023 2022-2023 2023-2024
Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
092101- A012-2 Other Allowances (Excluding TA) (245,000) (245,000) (280,000)
092101- A03 Operating Expenses 1,694,000 1,754,000 1,836,000
092101- A032 Communications 34,000 52,000 40,000
092101- A033 Utilities 159,000 201,000 170,000
092101- A034 Occupancy Costs 1,241,000 1,179,000 976,000
092101- A038 Travel & Transportation 22,000 21,000 400,000
092101- A039 General 238,000 301,000 250,000
092101- A06 Transfers 10,000 9,000 10,000
092101- A061 Scholarship 10,000 9,000 10,000
092101- A13 Repairs and Maintenance 32,000 31,000 35,000
092101- A131 Machinery and Equipment 9,000 9,000 10,000
092101- A132 Furniture and Fixture 14,000 13,000 15,000
092101- A137 Computer Equipment 9,000 9,000 10,000
Total- ISLAMABAD MODEL SCHOOL FOR 10,471,000 10,528,000 11,837,000
BOYS (I-VIII) PEHONT (FA) IBD
IB2675 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-VIII) I-9/4 IBD
092101- A01 Employees Related Expenses 31,933,000 31,933,000 36,439,000
092101- A011 Pay 15,940,000 20,645,000 21,121,000
092101- A011-1 Pay of Officers (12,754,000) (16,909,000) (16,521,000)
092101- A011-2 Pay of Other Staff (3,186,000) (3,736,000) (4,600,000)
092101- A012 Allowances 15,993,000 11,288,000 15,318,000
092101- A012-1 Regular Allowances (15,337,000) (10,632,000) (14,618,000)
092101- A012-2 Other Allowances (Excluding TA) (656,000) (656,000) (700,000)
092101- A03 Operating Expenses 4,451,000 6,237,000 5,899,000
092101- A032 Communications 37,000 32,000 40,000
092101- A033 Utilities 499,000 2,258,000 588,000
092101- A034 Occupancy Costs 2,505,000 2,382,000 3,821,000
092101- A038 Travel & Transportation 347,000 330,000 280,000
092101- A039 General 1,063,000 1,235,000 1,170,000
092101- A04 Employees Retirement Benefits 2,215,000 2,103,000 1,400,000
092101- A041 Pension 2,215,000 2,103,000 1,400,000
092101- A06 Transfers 10,000 9,000 10,000
092101- A061 Scholarship 10,000 9,000 10,000Page 674
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
2022-2023 2022-2023 2023-2024
Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
092101- A13 Repairs and Maintenance 123,000 123,000 145,000
092101- A131 Machinery and Equipment 9,000 9,000 20,000
092101- A132 Furniture and Fixture 105,000 105,000 115,000
092101- A137 Computer Equipment 9,000 9,000 10,000
Total- ISLAMABAD MODEL SCHOOL FOR 38,732,000 40,405,000 43,893,000
GIRLS (I-VIII) I-9/4 IBD
IB2676 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-VIII) F-7/1 IBD
092101- A01 Employees Related Expenses 17,042,000 17,042,000 18,827,000
092101- A011 Pay 8,303,000 10,748,000 11,900,000
092101- A011-1 Pay of Officers (4,854,000) (6,077,000) (8,000,000)
092101- A011-2 Pay of Other Staff (3,449,000) (4,671,000) (3,900,000)
092101- A012 Allowances 8,739,000 6,294,000 6,927,000
092101- A012-1 Regular Allowances (8,327,000) (5,882,000) (6,509,000)
092101- A012-2 Other Allowances (Excluding TA) (412,000) (412,000) (418,000)
092101- A03 Operating Expenses 2,049,000 2,698,000 2,787,000
092101- A032 Communications 56,000 63,000 60,000
092101- A033 Utilities 380,000 737,000 406,000
092101- A034 Occupancy Costs 996,000 996,000 1,466,000
092101- A038 Travel & Transportation 20,000 14,000 21,000
092101- A039 General 597,000 888,000 834,000
092101- A06 Transfers 10,000 4,000 10,000
092101- A061 Scholarship 10,000 4,000 10,000
092101- A13 Repairs and Maintenance 61,000 56,000 66,000
092101- A131 Machinery and Equipment 9,000 9,000 10,000
092101- A132 Furniture and Fixture 43,000 38,000 46,000
092101- A137 Computer Equipment 9,000 9,000 10,000
Total- ISLAMABAD MODEL SCHOOL FOR 19,162,000 19,800,000 21,690,000
GIRLS (I-VIII) F-7/1 IBD
IB2677 ISLAMABAD MODEL SCHOOL FOR BOYS (I-VIII) KOT HATHIAL (FA) IBD
092101- A01 Employees Related Expenses 11,763,000 11,763,000 13,500,000
092101- A011 Pay 5,812,000 7,541,000 8,451,000
092101- A011-1 Pay of Officers (4,289,000) (5,289,000) (5,851,000)
092101- A011-2 Pay of Other Staff (1,523,000) (2,252,000) (2,600,000)Page 675
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
2022-2023 2022-2023 2023-2024
Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
092101- A012 Allowances 5,951,000 4,222,000 5,049,000
092101- A012-1 Regular Allowances (5,523,000) (3,794,000) (4,583,000)
092101- A012-2 Other Allowances (Excluding TA) (428,000) (428,000) (466,000)
092101- A03 Operating Expenses 3,425,000 3,501,000 3,626,000
092101- A032 Communications 56,000 92,000 70,000
092101- A033 Utilities 186,000 222,000 146,000
092101- A034 Occupancy Costs 2,848,000 2,815,000 3,000,000
092101- A038 Travel & Transportation 22,000 21,000 30,000
092101- A039 General 313,000 351,000 380,000
092101- A06 Transfers 10,000 4,000 10,000
092101- A061 Scholarship 10,000 4,000 10,000
092101- A13 Repairs and Maintenance 66,000 56,000 100,000
092101- A131 Machinery and Equipment 9,000 9,000 20,000
092101- A132 Furniture and Fixture 48,000 38,000 60,000
092101- A137 Computer Equipment 9,000 9,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 15,264,000 15,324,000 17,236,000
BOYS (I-VIII) KOT HATHIAL (FA) IBD
IB2678 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-VIII) BHARA KAU (FA) IBD
092101- A01 Employees Related Expenses 9,559,000 9,559,000 10,786,000
092101- A011 Pay 4,633,000 5,863,000 6,324,000
092101- A011-1 Pay of Officers (2,482,000) (3,162,000) (2,064,000)
092101- A011-2 Pay of Other Staff (2,151,000) (2,701,000) (4,260,000)
092101- A012 Allowances 4,926,000 3,696,000 4,462,000
092101- A012-1 Regular Allowances (4,675,000) (3,445,000) (4,152,000)
092101- A012-2 Other Allowances (Excluding TA) (251,000) (251,000) (310,000)
092101- A03 Operating Expenses 3,004,000 3,303,000 3,421,000
092101- A032 Communications 34,000 32,000 38,000
092101- A033 Utilities 56,000 53,000 135,000
092101- A034 Occupancy Costs 1,768,000 1,679,000 1,653,000
092101- A038 Travel & Transportation 22,000 21,000 35,000
092101- A039 General 1,124,000 1,518,000 1,560,000
092101- A06 Transfers 10,000 9,000 10,000
092101- A061 Scholarship 10,000 9,000 10,000Page 676
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
2022-2023 2022-2023 2023-2024
Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
092101- A13 Repairs and Maintenance 77,000 74,000 110,000
092101- A131 Machinery and Equipment 9,000 9,000 20,000
092101- A132 Furniture and Fixture 59,000 56,000 70,000
092101- A137 Computer Equipment 9,000 9,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 12,650,000 12,945,000 14,327,000
GIRLS (I-VIII) BHARA KAU (FA) IBD
IB2679 ISLAMABAD MODEL SCHOOL FOR BOYS (I-VIII) CHATTA BAKHTAWAR (FA) IBD
092101- A01 Employees Related Expenses 9,826,000 9,826,000 16,798,000
092101- A011 Pay 4,889,000 6,219,000 10,941,000
092101- A011-1 Pay of Officers (3,825,000) (4,725,000) (8,449,000)
092101- A011-2 Pay of Other Staff (1,064,000) (1,494,000) (2,492,000)
092101- A012 Allowances 4,937,000 3,607,000 5,857,000
092101- A012-1 Regular Allowances (4,615,000) (3,285,000) (5,437,000)
092101- A012-2 Other Allowances (Excluding TA) (322,000) (322,000) (420,000)
092101- A03 Operating Expenses 2,970,000 3,619,000 3,723,000
092101- A032 Communications 37,000 58,000 50,000
092101- A033 Utilities 140,000 233,000 240,000
092101- A034 Occupancy Costs 1,850,000 1,757,000 2,123,000
092101- A038 Travel & Transportation 22,000 21,000 30,000
092101- A039 General 921,000 1,550,000 1,280,000
092101- A06 Transfers 10,000 9,000 10,000
092101- A061 Scholarship 10,000 9,000 10,000
092101- A13 Repairs and Maintenance 60,000 58,000 105,000
092101- A131 Machinery and Equipment 9,000 9,000 50,000
092101- A132 Furniture and Fixture 42,000 40,000 45,000
092101- A137 Computer Equipment 9,000 9,000 10,000
Total- ISLAMABAD MODEL SCHOOL FOR 12,866,000 13,512,000 20,636,000
BOYS (I-VIII) CHATTA BAKHTAWAR (FA)
IBD
IB2680 ISLAMABAD MODEL SCHOOL FOR BOYS (I-VIII) DELLA (FA) IBD
092101- A01 Employees Related Expenses 6,150,000 6,150,000 8,783,000
092101- A011 Pay 3,086,000 4,186,000 4,701,000
092101- A011-1 Pay of Officers (2,151,000) (3,051,000) (2,401,000)Page 677
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
2022-2023 2022-2023 2023-2024
Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
092101- A011-2 Pay of Other Staff (935,000) (1,135,000) (2,300,000)
092101- A012 Allowances 3,064,000 1,964,000 4,082,000
092101- A012-1 Regular Allowances (2,856,000) (1,756,000) (3,802,000)
092101- A012-2 Other Allowances (Excluding TA) (208,000) (208,000) (280,000)
092101- A03 Operating Expenses 1,920,000 1,794,000 1,916,000
092101- A032 Communications 37,000 35,000 40,000
092101- A033 Utilities 84,000 50,000 106,000
092101- A034 Occupancy Costs 1,750,000 1,662,000 1,700,000
092101- A038 Travel & Transportation 22,000 21,000 30,000
092101- A039 General 27,000 26,000 40,000
092101- A06 Transfers 10,000 9,000 10,000
092101- A061 Scholarship 10,000 9,000 10,000
092101- A13 Repairs and Maintenance 26,000 26,000 30,000
092101- A131 Machinery and Equipment 9,000 9,000 10,000
092101- A132 Furniture and Fixture 8,000 8,000 10,000
092101- A137 Computer Equipment 9,000 9,000 10,000
Total- ISLAMABAD MODEL SCHOOL FOR 8,106,000 7,979,000 10,739,000
BOYS (I-VIII) DELLA (FA) IBD
IB2681 ISLAMABAD MODEL SCHOOL FOR BOYS (I-VIII) HERDOGHER (FA) IBD
092101- A01 Employees Related Expenses 8,927,000 8,927,000 15,872,000
092101- A011 Pay 4,397,000 6,059,000 10,749,000
092101- A011-1 Pay of Officers (3,507,000) (5,007,000) (7,374,000)
092101- A011-2 Pay of Other Staff (890,000) (1,052,000) (3,375,000)
092101- A012 Allowances 4,530,000 2,868,000 5,123,000
092101- A012-1 Regular Allowances (4,258,000) (2,596,000) (4,753,000)
092101- A012-2 Other Allowances (Excluding TA) (272,000) (272,000) (370,000)
092101- A03 Operating Expenses 1,024,000 973,000 1,199,000
092101- A032 Communications 34,000 32,000 36,000
092101- A033 Utilities 75,000 71,000 120,000
092101- A034 Occupancy Costs 798,000 758,000 933,000
092101- A038 Travel & Transportation 69,000 66,000 30,000
092101- A039 General 48,000 46,000 80,000
092101- A04 Employees Retirement Benefits 180,000 171,000Page 678
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
2022-2023 2022-2023 2023-2024
Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
092101- A041 Pension 180,000 171,000
092101- A06 Transfers 10,000 9,000 10,000
092101- A061 Scholarship 10,000 9,000 10,000
092101- A13 Repairs and Maintenance 35,000 34,000 40,000
092101- A131 Machinery and Equipment 9,000 9,000 10,000
092101- A132 Furniture and Fixture 17,000 16,000 20,000
092101- A137 Computer Equipment 9,000 9,000 10,000
Total- ISLAMABAD MODEL SCHOOL FOR 10,176,000 10,114,000 17,121,000
BOYS (I-VIII) HERDOGHER (FA) IBD
IB2682 ISLAMABAD MODEL SCHOOL FOR BOYS (I-VIII) SATRA MEEL (FA) IBD
092101- A01 Employees Related Expenses 8,350,000 8,350,000 9,544,000
092101- A011 Pay 4,095,000 5,456,000 5,957,000
092101- A011-1 Pay of Officers (2,286,000) (2,966,000) (3,697,000)
092101- A011-2 Pay of Other Staff (1,809,000) (2,490,000) (2,260,000)
092101- A012 Allowances 4,255,000 2,894,000 3,587,000
092101- A012-1 Regular Allowances (4,006,000) (2,645,000) (3,289,000)
092101- A012-2 Other Allowances (Excluding TA) (249,000) (249,000) (298,000)
092101- A03 Operating Expenses 919,000 930,000 1,777,000
092101- A032 Communications 17,000 20,000 90,000
092101- A033 Utilities 65,000 96,000 230,000
092101- A034 Occupancy Costs 611,000 609,000 1,352,000
092101- A038 Travel & Transportation 162,000 144,000 30,000
092101- A039 General 64,000 61,000 75,000
092101- A04 Employees Retirement Benefits 810,000 769,000
092101- A041 Pension 810,000 769,000
092101- A06 Transfers 10,000 7,000 10,000
092101- A061 Scholarship 10,000 7,000 10,000
092101- A13 Repairs and Maintenance 42,000 41,000 46,000
092101- A131 Machinery and Equipment 9,000 9,000 10,000
092101- A132 Furniture and Fixture 24,000 23,000 26,000
092101- A137 Computer Equipment 9,000 9,000 10,000
Total- ISLAMABAD MODEL SCHOOL FOR 10,131,000 10,097,000 11,377,000
BOYS (I-VIII) SATRA MEEL (FA) IBDPage 679
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
2022-2023 2022-2023 2023-2024
Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
IB2683 ISLAMABAD MODEL SCHOOL FOR BOYS (I-VIII) SIHALA MIRZIAN (FA) IBD
092101- A01 Employees Related Expenses 9,683,000 9,683,000 12,772,000
092101- A011 Pay 4,836,000 5,997,000 7,987,000
092101- A011-1 Pay of Officers (3,882,000) (4,543,000) (5,893,000)
092101- A011-2 Pay of Other Staff (954,000) (1,454,000) (2,094,000)
092101- A012 Allowances 4,847,000 3,686,000 4,785,000
092101- A012-1 Regular Allowances (4,546,000) (3,385,000) (4,445,000)
092101- A012-2 Other Allowances (Excluding TA) (301,000) (301,000) (340,000)
092101- A03 Operating Expenses 1,726,000 1,656,000 1,722,000
092101- A032 Communications 34,000 19,000 36,000
092101- A033 Utilities 182,000 142,000 195,000
092101- A034 Occupancy Costs 1,428,000 1,428,000 1,391,000
092101- A038 Travel & Transportation 22,000 17,000 30,000
092101- A039 General 60,000 50,000 70,000
092101- A06 Transfers 10,000 4,000 10,000
092101- A061 Scholarship 10,000 4,000 10,000
092101- A13 Repairs and Maintenance 41,000 28,000 45,000
092101- A131 Machinery and Equipment 9,000 9,000 10,000
092101- A132 Furniture and Fixture 23,000 10,000 25,000
092101- A137 Computer Equipment 9,000 9,000 10,000
Total- ISLAMABAD MODEL SCHOOL FOR 11,460,000 11,371,000 14,549,000
BOYS (I-VIII) SIHALA MIRZIAN (FA) IBD
IB2684 ISLAMABAD MODEL SCHOOL FOR BOYS (I-VIII) MALWAR (FA) IBD
092101- A01 Employees Related Expenses 6,576,000 6,578,000 9,044,000
092101- A011 Pay 3,190,000 4,378,000 4,730,000
092101- A011-1 Pay of Officers (1,281,000) (1,715,000) (1,500,000)
092101- A011-2 Pay of Other Staff (1,909,000) (2,663,000) (3,230,000)
092101- A012 Allowances 3,386,000 2,200,000 4,314,000
092101- A012-1 Regular Allowances (3,076,000) (1,890,000) (4,024,000)
092101- A012-2 Other Allowances (Excluding TA) (310,000) (310,000) (290,000)
092101- A03 Operating Expenses 491,000 466,000 487,000
092101- A032 Communications 34,000 32,000 36,000
092101- A033 Utilities 84,000 80,000 100,000Page 680
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
2022-2023 2022-2023 2023-2024
Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
092101- A034 Occupancy Costs 323,000 306,000 177,000
092101- A038 Travel & Transportation 22,000 21,000 124,000
092101- A039 General 28,000 27,000 50,000
092101- A06 Transfers 10,000 9,000 10,000
092101- A061 Scholarship 10,000 9,000 10,000
092101- A13 Repairs and Maintenance 26,000 26,000 30,000
092101- A131 Machinery and Equipment 9,000 9,000 10,000
092101- A132 Furniture and Fixture 8,000 8,000 10,000
092101- A137 Computer Equipment 9,000 9,000 10,000
Total- ISLAMABAD MODEL SCHOOL FOR 7,103,000 7,079,000 9,571,000
BOYS (I-VIII) MALWAR (FA) IBD
IB2685 ISLAMABAD MODEL SCHOOL FOR BOYS (I-VIII) CHELLO (FA) IBD
092101- A01 Employees Related Expenses 13,985,000 13,983,000 16,038,000
092101- A011 Pay 7,127,000 9,212,000 10,146,000
092101- A011-1 Pay of Officers (6,177,000) (7,262,000) (7,436,000)
092101- A011-2 Pay of Other Staff (950,000) (1,950,000) (2,710,000)
092101- A012 Allowances 6,858,000 4,771,000 5,892,000
092101- A012-1 Regular Allowances (6,204,000) (4,117,000) (5,226,000)
092101- A012-2 Other Allowances (Excluding TA) (654,000) (654,000) (666,000)
092101- A03 Operating Expenses 2,056,000 2,093,000 2,104,000
092101- A032 Communications 34,000 32,000 36,000
092101- A033 Utilities 112,000 156,000 120,000
092101- A034 Occupancy Costs 1,818,000 1,817,000 1,652,000
092101- A038 Travel & Transportation 22,000 21,000 220,000
092101- A039 General 70,000 67,000 76,000
092101- A06 Transfers 10,000 9,000 10,000
092101- A061 Scholarship 10,000 9,000 10,000
092101- A13 Repairs and Maintenance 45,000 44,000 47,000
092101- A131 Machinery and Equipment 9,000 9,000 10,000
092101- A132 Furniture and Fixture 27,000 26,000 27,000
092101- A137 Computer Equipment 9,000 9,000 10,000
Total- ISLAMABAD MODEL SCHOOL FOR 16,096,000 16,129,000 18,199,000
BOYS (I-VIII) CHELLO (FA) IBDPage 681
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
2022-2023 2022-2023 2023-2024
Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
IB2686 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-VIII) BOBRI (FA) IBD
092101- A01 Employees Related Expenses 4,574,000 4,576,000 7,917,000
092101- A011 Pay 2,230,000 2,855,000 3,544,000
092101- A011-1 Pay of Officers (1,618,000) (1,930,000) (1,700,000)
092101- A011-2 Pay of Other Staff (612,000) (925,000) (1,844,000)
092101- A012 Allowances 2,344,000 1,721,000 4,373,000
092101- A012-1 Regular Allowances (2,096,000) (1,473,000) (4,123,000)
092101- A012-2 Other Allowances (Excluding TA) (248,000) (248,000) (250,000)
092101- A03 Operating Expenses 2,347,000 2,754,000 2,870,000
092101- A032 Communications 47,000 45,000 50,000
092101- A033 Utilities 93,000 88,000 110,000
092101- A034 Occupancy Costs 985,000 935,000 600,000
092101- A038 Travel & Transportation 22,000 21,000 30,000
092101- A039 General 1,200,000 1,665,000 2,080,000
092101- A06 Transfers 10,000 9,000 10,000
092101- A061 Scholarship 10,000 9,000 10,000
092101- A13 Repairs and Maintenance 39,000 38,000 41,000
092101- A131 Machinery and Equipment 9,000 9,000 10,000
092101- A132 Furniture and Fixture 21,000 20,000 21,000
092101- A137 Computer Equipment 9,000 9,000 10,000
Total- ISLAMABAD MODEL SCHOOL FOR 6,970,000 7,377,000 10,838,000
GIRLS (I-VIII) BOBRI (FA) IBD
IB2688 ISLAMABAD MODEL SCHOOL FOR BOYS (VI-X)G-11/2 IBD
092101- A01 Employees Related Expenses 25,404,000 25,404,000 23,011,000
092101- A011 Pay 12,867,000 17,001,000 14,091,000
092101- A011-1 Pay of Officers (11,758,000) (14,926,000) (11,908,000)
092101- A011-2 Pay of Other Staff (1,109,000) (2,075,000) (2,183,000)
092101- A012 Allowances 12,537,000 8,403,000 8,920,000
092101- A012-1 Regular Allowances (11,929,000) (7,795,000) (8,152,000)
092101- A012-2 Other Allowances (Excluding TA) (608,000) (608,000) (768,000)
092101- A03 Operating Expenses 4,278,000 4,753,000 4,960,000
092101- A032 Communications 56,000 93,000 60,000
092101- A033 Utilities 475,000 1,102,000 608,000Page 682
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
2022-2023 2022-2023 2023-2024
Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
092101- A034 Occupancy Costs 3,550,000 3,370,000 4,070,000
092101- A038 Travel & Transportation 23,000 22,000 35,000
092101- A039 General 174,000 166,000 187,000
092101- A06 Transfers 10,000 9,000 10,000
092101- A061 Scholarship 10,000 9,000 10,000
092101- A09 Physical Assets 9,000 9,000 10,000
092101- A094 Other Stores and Stocks 9,000 9,000 10,000
092101- A13 Repairs and Maintenance 83,000 80,000 90,000
092101- A131 Machinery and Equipment 9,000 9,000 10,000
092101- A132 Furniture and Fixture 65,000 62,000 70,000
092101- A137 Computer Equipment 9,000 9,000 10,000
Total- ISLAMABAD MODEL SCHOOL FOR 29,784,000 30,255,000 28,081,000
BOYS (VI-X)G-11/2 IBD
IB2730 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-VIII) SANJALIAN (FA) IBD
092101- A01 Employees Related Expenses 8,055,000 8,055,000 4,944,000
092101- A011 Pay 3,810,000 4,928,000 2,000,000
092101- A011-1 Pay of Officers (1,934,000) (2,493,000) (1,000,000)
092101- A011-2 Pay of Other Staff (1,876,000) (2,435,000) (1,000,000)
092101- A012 Allowances 4,245,000 3,127,000 2,944,000
092101- A012-1 Regular Allowances (3,983,000) (2,865,000) (2,682,000)
092101- A012-2 Other Allowances (Excluding TA) (262,000) (262,000) (262,000)
092101- A03 Operating Expenses 2,558,000 3,265,000 3,386,000
092101- A032 Communications 17,000 42,000 20,000
092101- A033 Utilities 150,000 312,000 200,000
092101- A034 Occupancy Costs 962,000 959,000 1,111,000
092101- A038 Travel & Transportation 22,000 17,000 30,000
092101- A039 General 1,407,000 1,935,000 2,025,000
092101- A06 Transfers 10,000 4,000 10,000
092101- A061 Scholarship 10,000 4,000 10,000
092101- A13 Repairs and Maintenance 57,000 55,000 59,000
092101- A131 Machinery and Equipment 9,000 9,000 10,000
092101- A132 Furniture and Fixture 39,000 37,000 39,000
092101- A137 Computer Equipment 9,000 9,000 10,000
Total- ISLAMABAD MODEL SCHOOL FOR 10,680,000 11,379,000 8,399,000
GIRLS (I-VIII) SANJALIAN (FA) IBDPage 683
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
2022-2023 2022-2023 2023-2024
Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
IB2733 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-X)GAGRI (FA) IBD
092101- A01 Employees Related Expenses 19,125,000 19,124,000 20,600,000
092101- A011 Pay 9,669,000 13,582,000 12,315,000
092101- A011-1 Pay of Officers (7,138,000) (11,039,000) (7,769,000)
092101- A011-2 Pay of Other Staff (2,531,000) (2,543,000) (4,546,000)
092101- A012 Allowances 9,456,000 5,542,000 8,285,000
092101- A012-1 Regular Allowances (9,094,000) (5,180,000) (7,873,000)
092101- A012-2 Other Allowances (Excluding TA) (362,000) (362,000) (412,000)
092101- A03 Operating Expenses 2,948,000 3,221,000 3,467,000
092101- A032 Communications 56,000 53,000 60,000
092101- A033 Utilities 224,000 373,000 325,000
092101- A034 Occupancy Costs 2,186,000 2,186,000 2,427,000
092101- A038 Travel & Transportation 26,000 25,000 35,000
092101- A039 General 456,000 584,000 620,000
092101- A04 Employees Retirement Benefits 1,192,000 1,022,000 937,000
092101- A041 Pension 1,192,000 1,022,000 937,000
092101- A06 Transfers 10,000 9,000 10,000
092101- A061 Scholarship 10,000 9,000 10,000
092101- A09 Physical Assets 9,000 9,000 10,000
092101- A094 Other Stores and Stocks 9,000 9,000 10,000
092101- A13 Repairs and Maintenance 65,000 63,000 110,000
092101- A131 Machinery and Equipment 9,000 9,000 10,000
092101- A132 Furniture and Fixture 47,000 45,000 90,000
092101- A137 Computer Equipment 9,000 9,000 10,000
Total- ISLAMABAD MODEL SCHOOL FOR 23,349,000 23,448,000 25,134,000
GIRLS (I-X)GAGRI (FA) IBD
IB2734 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-X)NAUGAZI (FA) IBD
092101- A01 Employees Related Expenses 19,061,000 19,061,000 19,702,000
092101- A011 Pay 9,284,000 12,047,000 13,057,000
092101- A011-1 Pay of Officers (6,986,000) (8,828,000) (9,868,000)
092101- A011-2 Pay of Other Staff (2,298,000) (3,219,000) (3,189,000)Page 684
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
2022-2023 2022-2023 2023-2024
Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
092101- A012 Allowances 9,777,000 7,014,000 6,645,000
092101- A012-1 Regular Allowances (9,374,000) (6,611,000) (6,192,000)
092101- A012-2 Other Allowances (Excluding TA) (403,000) (403,000) (453,000)
092101- A03 Operating Expenses 2,211,000 2,350,000 2,448,000
092101- A032 Communications 56,000 53,000 60,000
092101- A033 Utilities 187,000 278,000 250,000
092101- A034 Occupancy Costs 1,268,000 1,268,000 1,443,000
092101- A038 Travel & Transportation 166,000 93,000 35,000
092101- A039 General 534,000 658,000 660,000
092101- A06 Transfers 10,000 9,000 10,000
092101- A061 Scholarship 10,000 9,000 10,000
092101- A09 Physical Assets 9,000 9,000 10,000
092101- A094 Other Stores and Stocks 9,000 9,000 10,000
092101- A13 Repairs and Maintenance 98,000 94,000 110,000
092101- A131 Machinery and Equipment 9,000 9,000 10,000
092101- A132 Furniture and Fixture 80,000 76,000 90,000
092101- A137 Computer Equipment 9,000 9,000 10,000
Total- ISLAMABAD MODEL SCHOOL FOR 21,389,000 21,523,000 22,280,000
GIRLS (I-X)NAUGAZI (FA) IBD
IB2735 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-X)BADIA QADIR BAKHSH (FA) IBD
092101- A01 Employees Related Expenses 22,919,000 22,925,000 24,846,000
092101- A011 Pay 11,118,000 15,918,000 15,857,000
092101- A011-1 Pay of Officers (6,511,000) (9,811,000) (9,536,000)
092101- A011-2 Pay of Other Staff (4,607,000) (6,107,000) (6,321,000)
092101- A012 Allowances 11,801,000 7,007,000 8,989,000
092101- A012-1 Regular Allowances (11,336,000) (6,536,000) (8,464,000)
092101- A012-2 Other Allowances (Excluding TA) (465,000) (471,000) (525,000)
092101- A03 Operating Expenses 2,688,000 2,738,000 2,837,000
092101- A032 Communications 45,000 53,000 48,000
092101- A033 Utilities 140,000 233,000 200,000
092101- A034 Occupancy Costs 2,126,000 2,018,000 2,044,000
092101- A038 Travel & Transportation 27,000 26,000 35,000
092101- A039 General 350,000 408,000 510,000Page 685
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
2022-2023 2022-2023 2023-2024
Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
092101- A06 Transfers 10,000 9,000 10,000
092101- A061 Scholarship 10,000 9,000 10,000
092101- A09 Physical Assets 9,000 9,000 10,000
092101- A094 Other Stores and Stocks 9,000 9,000 10,000
092101- A13 Repairs and Maintenance 75,000 72,000 110,000
092101- A131 Machinery and Equipment 9,000 9,000 10,000
092101- A132 Furniture and Fixture 57,000 54,000 90,000
092101- A137 Computer Equipment 9,000 9,000 10,000
Total- ISLAMABAD MODEL SCHOOL FOR 25,701,000 25,753,000 27,813,000
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 30,857,000 30,857,000 34,303,000
092101- A011 Pay 16,475,000 20,424,000 22,242,000
092101- A011-1 Pay of Officers (14,886,000) (17,935,000) (19,313,000)
092101- A011-2 Pay of Other Staff (1,589,000) (2,489,000) (2,929,000)
092101- A012 Allowances 14,382,000 10,433,000 12,061,000
092101- A012-1 Regular Allowances (13,728,000) (9,779,000) (11,207,000)
092101- A012-2 Other Allowances (Excluding TA) (654,000) (654,000) (854,000)
092101- A03 Operating Expenses 4,933,000 5,390,000 5,625,000
092101- A032 Communications 53,000 38,000 80,000
092101- A033 Utilities 336,000 638,000 550,000
092101- A034 Occupancy Costs 4,346,000 4,225,000 4,470,000
092101- A038 Travel & Transportation 24,000 323,000 335,000
092101- A039 General 174,000 166,000 190,000
092101- A06 Transfers 10,000 9,000 10,000
092101- A061 Scholarship 10,000 9,000 10,000
092101- A09 Physical Assets 9,000 9,000 10,000
092101- A094 Other Stores and Stocks 9,000 9,000 10,000
092101- A13 Repairs and Maintenance 83,000 80,000 90,000
092101- A131 Machinery and Equipment 9,000 9,000 10,000
092101- A132 Furniture and Fixture 65,000 62,000 70,000
092101- A137 Computer Equipment 9,000 9,000 10,000
Total- ISLAMABAD MODEL SCHOOL FOR 35,892,000 36,345,000 40,038,000
BOYS (VI-X)I-8/4 IBDPage 686
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
2022-2023 2022-2023 2023-2024
Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
IB2737 ISLAMABAD MODEL SCHOOL FOR GIRLS (VI-X)F-11/1 IBD
092101- A01 Employees Related Expenses 13,667,000 13,666,000 15,173,000
092101- A011 Pay 7,013,000 9,251,000 9,606,000
092101- A011-1 Pay of Officers (5,853,000) (7,755,000) (7,776,000)
092101- A011-2 Pay of Other Staff (1,160,000) (1,496,000) (1,830,000)
092101- A012 Allowances 6,654,000 4,415,000 5,567,000
092101- A012-1 Regular Allowances (6,244,000) (4,005,000) (5,097,000)
092101- A012-2 Other Allowances (Excluding TA) (410,000) (410,000) (470,000)
092101- A03 Operating Expenses 2,270,000 2,755,000 2,822,000
092101- A032 Communications 45,000 73,000 48,000
092101- A033 Utilities 360,000 646,000 390,000
092101- A034 Occupancy Costs 770,000 770,000 1,177,000
092101- A038 Travel & Transportation 444,000 422,000 135,000
092101- A039 General 651,000 844,000 1,072,000
092101- A06 Transfers 10,000 9,000 10,000
092101- A061 Scholarship 10,000 9,000 10,000
092101- A09 Physical Assets 9,000 9,000 10,000
092101- A094 Other Stores and Stocks 9,000 9,000 10,000
092101- A13 Repairs and Maintenance 83,000 80,000 90,000
092101- A131 Machinery and Equipment 9,000 9,000 10,000
092101- A132 Furniture and Fixture 65,000 62,000 70,000
092101- A137 Computer Equipment 9,000 9,000 10,000
Total- ISLAMABAD MODEL SCHOOL FOR 16,039,000 16,519,000 18,105,000
GIRLS (VI-X)F-11/1 IBD
IB2738 ISLAMABAD MODEL SCHOOL FOR GIRLS (VI-X)G-11/1 IBD
092101- A01 Employees Related Expenses 2,473,000 2,473,000 2,888,000
092101- A011 Pay 1,298,000 1,598,000 1,462,000
092101- A011-1 Pay of Officers (1,298,000) (1,598,000) (1,462,000)
092101- A012 Allowances 1,175,000 875,000 1,426,000
092101- A012-1 Regular Allowances (1,089,000) (789,000) (1,090,000)
092101- A012-2 Other Allowances (Excluding TA) (86,000) (86,000) (336,000)Page 687
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
2022-2023 2022-2023 2023-2024
Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
092101- A03 Operating Expenses 787,000 1,527,000 1,500,000
092101- A032 Communications 45,000 43,000 48,000
092101- A033 Utilities 252,000 614,000 350,000
092101- A034 Occupancy Costs 309,000 298,000 617,000
092101- A038 Travel & Transportation 23,000 422,000 235,000
092101- A039 General 158,000 150,000 250,000
092101- A06 Transfers 10,000 9,000 10,000
092101- A061 Scholarship 10,000 9,000 10,000
092101- A09 Physical Assets 9,000 9,000 10,000
092101- A094 Other Stores and Stocks 9,000 9,000 10,000
092101- A13 Repairs and Maintenance 74,000 71,000 140,000
092101- A131 Machinery and Equipment 9,000 9,000 10,000
092101- A132 Furniture and Fixture 56,000 53,000 120,000
092101- A137 Computer Equipment 9,000 9,000 10,000
Total- ISLAMABAD MODEL SCHOOL FOR 3,353,000 4,089,000 4,548,000
GIRLS (VI-X)G-11/1 IBD
IB2739 ISLAMABAD MODEL SCHOOL FOR BOYS (I-X)BHADANA KALAN (FA) IBD
092101- A01 Employees Related Expenses 17,383,000 17,383,000 24,761,000
092101- A011 Pay 8,748,000 10,775,000 16,544,000
092101- A011-1 Pay of Officers (6,686,000) (7,686,000) (11,883,000)
092101- A011-2 Pay of Other Staff (2,062,000) (3,089,000) (4,661,000)
092101- A012 Allowances 8,635,000 6,608,000 8,217,000
092101- A012-1 Regular Allowances (8,123,000) (6,096,000) (7,685,000)
092101- A012-2 Other Allowances (Excluding TA) (512,000) (512,000) (532,000)
092101- A03 Operating Expenses 3,390,000 3,645,000 3,751,000
092101- A032 Communications 22,000 46,000 48,000
092101- A033 Utilities 112,000 306,000 200,000
092101- A034 Occupancy Costs 2,524,000 2,524,000 2,628,000
092101- A038 Travel & Transportation 505,000 554,000 635,000
092101- A039 General 227,000 215,000 240,000
092101- A06 Transfers 10,000 9,000 10,000
092101- A061 Scholarship 10,000 9,000 10,000
092101- A09 Physical Assets 9,000 9,000 10,000Page 688
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
2022-2023 2022-2023 2023-2024
Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
092101- A094 Other Stores and Stocks 9,000 9,000 10,000
092101- A13 Repairs and Maintenance 317,000 302,000 380,000
092101- A130 Transport 234,000 222,000 250,000
092101- A131 Machinery and Equipment 9,000 9,000 10,000
092101- A132 Furniture and Fixture 65,000 62,000 110,000
092101- A137 Computer Equipment 9,000 9,000 10,000
Total- ISLAMABAD MODEL SCHOOL FOR 21,109,000 21,348,000 28,912,000
BOYS (I-X)BHADANA KALAN (FA) IBD
IB2740 ISLAMABAD MODEL SCHOOL FOR BOYS (I-X)HERNO THANDAPANI (FA) IBD
092101- A01 Employees Related Expenses 11,048,000 10,953,000 12,876,000
092101- A011 Pay 5,510,000 7,286,000 8,134,000
092101- A011-1 Pay of Officers (2,931,000) (3,523,000) (4,614,000)
092101- A011-2 Pay of Other Staff (2,579,000) (3,763,000) (3,520,000)
092101- A012 Allowances 5,538,000 3,667,000 4,742,000
092101- A012-1 Regular Allowances (5,180,000) (3,404,000) (4,334,000)
092101- A012-2 Other Allowances (Excluding TA) (358,000) (263,000) (408,000)
092101- A03 Operating Expenses 2,502,000 2,651,000 2,670,000
092101- A032 Communications 39,000 80,000 50,000
092101- A033 Utilities 84,000 130,000 100,000
092101- A034 Occupancy Costs 2,021,000 2,021,000 2,110,000
092101- A038 Travel & Transportation 37,000 35,000 35,000
092101- A039 General 321,000 385,000 375,000
092101- A06 Transfers 10,000 10,000 10,000
092101- A061 Scholarship 10,000 10,000 10,000
092101- A09 Physical Assets 9,000 9,000 10,000
092101- A094 Other Stores and Stocks 9,000 9,000 10,000
092101- A13 Repairs and Maintenance 74,000 71,000 80,000
092101- A131 Machinery and Equipment 9,000 9,000 10,000
092101- A132 Furniture and Fixture 56,000 53,000 60,000
092101- A137 Computer Equipment 9,000 9,000 10,000
Total- ISLAMABAD MODEL SCHOOL FOR 13,643,000 13,694,000 15,646,000
BOYS (I-X)HERNO THANDAPANI (FA)
IBDPage 689
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
2022-2023 2022-2023 2023-2024
Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
IB2742 ISLAMABAD MODEL SCHOOL FOR BOYS (I-X)BANNI SARAN (FA) IBD
092101- A01 Employees Related Expenses 17,325,000 17,195,000 20,306,000
092101- A011 Pay 8,844,000 11,251,000 13,195,000
092101- A011-1 Pay of Officers (6,858,000) (6,858,000) (10,224,000)
092101- A011-2 Pay of Other Staff (1,986,000) (4,393,000) (2,971,000)
092101- A012 Allowances 8,481,000 5,944,000 7,111,000
092101- A012-1 Regular Allowances (7,981,000) (5,574,000) (6,561,000)
092101- A012-2 Other Allowances (Excluding TA) (500,000) (370,000) (550,000)
092101- A03 Operating Expenses 3,863,000 3,691,000 3,599,000
092101- A032 Communications 50,000 48,000
092101- A033 Utilities 178,000 229,000 250,000
092101- A034 Occupancy Costs 3,340,000 3,172,000 3,036,000
092101- A038 Travel & Transportation 130,000 35,000 35,000
092101- A039 General 215,000 205,000 230,000
092101- A04 Employees Retirement Benefits 535,000 99,000 900,000
092101- A041 Pension 535,000 99,000 900,000
092101- A06 Transfers 10,000 9,000 10,000
092101- A061 Scholarship 10,000 9,000 10,000
092101- A09 Physical Assets 9,000 9,000 10,000
092101- A094 Other Stores and Stocks 9,000 9,000 10,000
092101- A13 Repairs and Maintenance 102,000 98,000 110,000
092101- A131 Machinery and Equipment 9,000 9,000 10,000
092101- A132 Furniture and Fixture 84,000 80,000 90,000
092101- A137 Computer Equipment 9,000 9,000 10,000
Total- ISLAMABAD MODEL SCHOOL FOR 21,844,000 21,101,000 24,935,000
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 15,558,000 16,628,000 22,027,000
092101- A011 Pay 7,799,000 9,668,000 14,994,000
092101- A011-1 Pay of Officers (6,775,000) (8,644,000) (11,217,000)
092101- A011-2 Pay of Other Staff (1,024,000) (1,024,000) (3,777,000)
092101- A012 Allowances 7,759,000 6,960,000 7,033,000
092101- A012-1 Regular Allowances (7,358,000) (5,489,000) (6,599,000)Page 690
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
2022-2023 2022-2023 2023-2024
Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
092101- A012-2 Other Allowances (Excluding TA) (401,000) (1,471,000) (434,000)
092101- A03 Operating Expenses 4,447,000 4,710,000 4,615,000
092101- A032 Communications 65,000 50,000 70,000
092101- A033 Utilities 234,000 250,000 250,000
092101- A034 Occupancy Costs 3,730,000 3,997,000 3,750,000
092101- A038 Travel & Transportation 26,000 25,000 35,000
092101- A039 General 392,000 388,000 510,000
092101- A04 Employees Retirement Benefits 2,087,000
092101- A041 Pension 2,087,000
092101- A06 Transfers 10,000 9,000 10,000
092101- A061 Scholarship 10,000 9,000 10,000
092101- A09 Physical Assets 9,000 9,000 10,000
092101- A094 Other Stores and Stocks 9,000 9,000 10,000
092101- A13 Repairs and Maintenance 92,000 72,000 99,000
092101- A131 Machinery and Equipment 9,000 9,000 10,000
092101- A132 Furniture and Fixture 74,000 54,000 79,000
092101- A137 Computer Equipment 9,000 9,000 10,000
Total- ISLAMABAD MODEL SCHOOL FOR 20,116,000 23,515,000 26,761,000
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 14,866,000 14,866,000 20,081,000
092101- A011 Pay 7,244,000 9,544,000 12,874,000
092101- A011-1 Pay of Officers (4,754,000) (6,254,000) (7,612,000)
092101- A011-2 Pay of Other Staff (2,490,000) (3,290,000) (5,262,000)
092101- A012 Allowances 7,622,000 5,322,000 7,207,000
092101- A012-1 Regular Allowances (7,228,000) (4,928,000) (6,773,000)
092101- A012-2 Other Allowances (Excluding TA) (394,000) (394,000) (434,000)
092101- A03 Operating Expenses 4,981,000 6,286,000 5,404,000
092101- A032 Communications 65,000 152,000 70,000
092101- A033 Utilities 206,000 456,000 250,000
092101- A034 Occupancy Costs 1,743,000 1,741,000 1,743,000
092101- A038 Travel & Transportation 26,000 25,000 35,000
092101- A039 General 2,941,000 3,912,000 3,306,000Page 691
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
2022-2023 2022-2023 2023-2024
Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
092101- A04 Employees Retirement Benefits 955,000
092101- A041 Pension 955,000
092101- A06 Transfers 10,000 10,000 10,000
092101- A061 Scholarship 10,000 10,000 10,000
092101- A09 Physical Assets 9,000 9,000 10,000
092101- A094 Other Stores and Stocks 9,000 9,000 10,000
092101- A13 Repairs and Maintenance 143,000 99,000 154,000
092101- A131 Machinery and Equipment 9,000 9,000 10,000
092101- A132 Furniture and Fixture 125,000 81,000 134,000
092101- A137 Computer Equipment 9,000 9,000 10,000
Total- ISLAMABAD MODEL SCHOOL FOR 20,009,000 21,270,000 26,614,000
GIRLS (I-X)NEW SHAKKARIAL (FA) IBD
IB2745 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-X)DARKALA (FA) IBD
092101- A01 Employees Related Expenses 8,931,000 8,931,000 11,357,000
092101- A011 Pay 4,347,000 5,629,000 6,362,000
092101- A011-1 Pay of Officers (2,934,000) (3,489,000) (4,036,000)
092101- A011-2 Pay of Other Staff (1,413,000) (2,140,000) (2,326,000)
092101- A012 Allowances 4,584,000 3,302,000 4,995,000
092101- A012-1 Regular Allowances (4,256,000) (2,974,000) (4,617,000)
092101- A012-2 Other Allowances (Excluding TA) (328,000) (328,000) (378,000)
092101- A03 Operating Expenses 3,885,000 5,269,000 5,457,000
092101- A032 Communications 37,000 60,000 98,000
092101- A033 Utilities 140,000 1,462,000 250,000
092101- A034 Occupancy Costs 2,720,000 2,583,000 4,224,000
092101- A038 Travel & Transportation 26,000 25,000 35,000
092101- A039 General 962,000 1,139,000 850,000
092101- A06 Transfers 10,000 9,000 10,000
092101- A061 Scholarship 10,000 9,000 10,000
092101- A09 Physical Assets 9,000 9,000 10,000
092101- A094 Other Stores and Stocks 9,000 9,000 10,000
092101- A13 Repairs and Maintenance 74,000 71,000 80,000
092101- A131 Machinery and Equipment 9,000 9,000 10,000
092101- A132 Furniture and Fixture 56,000 53,000 60,000Page 692
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
2022-2023 2022-2023 2023-2024
Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
092101- A137 Computer Equipment 9,000 9,000 10,000
Total- ISLAMABAD MODEL SCHOOL FOR 12,909,000 14,289,000 16,914,000
GIRLS (I-X)DARKALA (FA) IBD
IB2750 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-X)JABBA TELI (FA) IBD
092101- A01 Employees Related Expenses 20,935,000 20,935,000 26,590,000
092101- A011 Pay 10,638,000 14,338,000 18,555,000
092101- A011-1 Pay of Officers (8,456,000) (10,956,000) (14,204,000)
092101- A011-2 Pay of Other Staff (2,182,000) (3,382,000) (4,351,000)
092101- A012 Allowances 10,297,000 6,597,000 8,035,000
092101- A012-1 Regular Allowances (9,884,000) (6,184,000) (7,605,000)
092101- A012-2 Other Allowances (Excluding TA) (413,000) (413,000) (430,000)
092101- A03 Operating Expenses 4,972,000 5,047,000 4,678,000
092101- A032 Communications 34,000 32,000 70,000
092101- A033 Utilities 256,000 343,000 300,000
092101- A034 Occupancy Costs 4,488,000 4,487,000 3,993,000
092101- A038 Travel & Transportation 26,000 25,000 135,000
092101- A039 General 168,000 160,000 180,000
092101- A04 Employees Retirement Benefits 387,000
092101- A041 Pension 387,000
092101- A06 Transfers 10,000 10,000 10,000
092101- A061 Scholarship 10,000 10,000 10,000
092101- A09 Physical Assets 9,000 9,000 10,000
092101- A094 Other Stores and Stocks 9,000 9,000 10,000
092101- A13 Repairs and Maintenance 82,000 79,000 88,000
092101- A131 Machinery and Equipment 9,000 9,000 10,000
092101- A132 Furniture and Fixture 64,000 61,000 68,000
092101- A137 Computer Equipment 9,000 9,000 10,000
Total- ISLAMABAD MODEL SCHOOL FOR 26,008,000 26,080,000 31,763,000
GIRLS (I-X)JABBA TELI (FA) IBD
IB2751 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-X)PM COLONY ISLAMABAD
092101- A01 Employees Related Expenses 21,492,000 21,491,000 24,350,000
092101- A011 Pay 10,812,000 13,874,000 14,907,000
092101- A011-1 Pay of Officers (9,100,000) (10,631,000) (11,393,000)Page 693
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
2022-2023 2022-2023 2023-2024
Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
092101- A011-2 Pay of Other Staff (1,712,000) (3,243,000) (3,514,000)
092101- A012 Allowances 10,680,000 7,617,000 9,443,000
092101- A012-1 Regular Allowances (10,177,000) (7,114,000) (8,790,000)
092101- A012-2 Other Allowances (Excluding TA) (503,000) (503,000) (653,000)
092101- A03 Operating Expenses 4,454,000 6,160,000 7,320,000
092101- A032 Communications 37,000 115,000 60,000
092101- A033 Utilities 327,000 711,000 450,000
092101- A034 Occupancy Costs 3,359,000 4,488,000 6,047,000
092101- A038 Travel & Transportation 163,000 155,000 35,000
092101- A039 General 568,000 691,000 728,000
092101- A04 Employees Retirement Benefits 942,000 895,000
092101- A041 Pension 942,000 895,000
092101- A06 Transfers 10,000 9,000 10,000
092101- A061 Scholarship 10,000 9,000 10,000
092101- A09 Physical Assets 9,000 9,000 10,000
092101- A094 Other Stores and Stocks 9,000 9,000 10,000
092101- A13 Repairs and Maintenance 63,000 63,000 68,000
092101- A131 Machinery and Equipment 9,000 9,000 10,000
092101- A132 Furniture and Fixture 45,000 45,000 48,000
092101- A137 Computer Equipment 9,000 9,000 10,000
Total- ISLAMABAD MODEL SCHOOL FOR 26,970,000 28,627,000 31,758,000
GIRLS (I-X)PM COLONY ISLAMABAD
IB2759 ISLAMABAD MODEL SCHOOL FOR BOYS (I-X)PM COLONY ISLAMABAD
092101- A01 Employees Related Expenses 23,551,000 23,552,000 26,613,000
092101- A011 Pay 11,903,000 15,489,000 15,771,000
092101- A011-1 Pay of Officers (9,099,000) (11,154,000) (12,324,000)
092101- A011-2 Pay of Other Staff (2,804,000) (4,335,000) (3,447,000)
092101- A012 Allowances 11,648,000 8,063,000 10,842,000
092101- A012-1 Regular Allowances (11,133,000) (7,548,000) (9,977,000)
092101- A012-2 Other Allowances (Excluding TA) (515,000) (515,000) (865,000)
092101- A03 Operating Expenses 4,978,000 5,139,000 5,171,000
092101- A032 Communications 94,000 110,000 100,000
092101- A033 Utilities 327,000 341,000 500,000Page 694
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
2022-2023 2022-2023 2023-2024
Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
092101- A034 Occupancy Costs 3,992,000 3,991,000 3,896,000
092101- A038 Travel & Transportation 23,000 22,000 35,000
092101- A039 General 542,000 675,000 640,000
092101- A04 Employees Retirement Benefits 482,000
092101- A041 Pension 482,000
092101- A06 Transfers 10,000 9,000 10,000
092101- A061 Scholarship 10,000 9,000 10,000
092101- A09 Physical Assets 9,000 9,000 10,000
092101- A094 Other Stores and Stocks 9,000 9,000 10,000
092101- A13 Repairs and Maintenance 73,000 70,000 79,000
092101- A131 Machinery and Equipment 9,000 9,000 10,000
092101- A132 Furniture and Fixture 55,000 52,000 59,000
092101- A137 Computer Equipment 9,000 9,000 10,000
Total- ISLAMABAD MODEL SCHOOL FOR 28,621,000 29,261,000 31,883,000
BOYS (I-X)PM COLONY ISLAMABAD
IB2771 ISLAMABAD MODEL SCHOOL FOR BOYS (I-X)SAIDPUR (FA) IBD
092101- A01 Employees Related Expenses 12,239,000 12,239,000 16,613,000
092101- A011 Pay 5,794,000 7,194,000 10,866,000
092101- A011-1 Pay of Officers (3,945,000) (4,645,000) (7,425,000)
092101- A011-2 Pay of Other Staff (1,849,000) (2,549,000) (3,441,000)
092101- A012 Allowances 6,445,000 5,045,000 5,747,000
092101- A012-1 Regular Allowances (6,123,000) (4,723,000) (5,355,000)
092101- A012-2 Other Allowances (Excluding TA) (322,000) (322,000) (392,000)
092101- A03 Operating Expenses 1,391,000 1,515,000 1,580,000
092101- A032 Communications 28,000 47,000 40,000
092101- A033 Utilities 403,000 482,000 416,000
092101- A034 Occupancy Costs 609,000 577,000 651,000
092101- A038 Travel & Transportation 26,000 25,000 35,000
092101- A039 General 325,000 384,000 438,000
092101- A06 Transfers 10,000 9,000 10,000
092101- A061 Scholarship 10,000 9,000 10,000
092101- A09 Physical Assets 9,000 9,000 10,000
092101- A094 Other Stores and Stocks 9,000 9,000 10,000Page 695
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
2022-2023 2022-2023 2023-2024
Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
092101- A13 Repairs and Maintenance 65,000 63,000 70,000
092101- A131 Machinery and Equipment 9,000 9,000 10,000
092101- A132 Furniture and Fixture 47,000 45,000 50,000
092101- A137 Computer Equipment 9,000 9,000 10,000
Total- ISLAMABAD MODEL SCHOOL FOR 13,714,000 13,835,000 18,283,000
BOYS (I-X)SAIDPUR (FA) IBD
IB2772 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-VIII) MANDLA (FA) IBD
092101- A01 Employees Related Expenses 8,337,000 8,390,000 12,109,000
092101- A011 Pay 3,964,000 5,477,000 6,495,000
092101- A011-1 Pay of Officers (1,446,000) (1,946,000) (3,234,000)
092101- A011-2 Pay of Other Staff (2,518,000) (3,531,000) (3,261,000)
092101- A012 Allowances 4,373,000 2,913,000 5,614,000
092101- A012-1 Regular Allowances (4,115,000) (2,603,000) (5,096,000)
092101- A012-2 Other Allowances (Excluding TA) (258,000) (310,000) (518,000)
092101- A03 Operating Expenses 790,000 850,000 888,000
092101- A032 Communications 37,000 35,000 40,000
092101- A033 Utilities 75,000 171,000 110,000
092101- A034 Occupancy Costs 531,000 505,000 612,000
092101- A038 Travel & Transportation 115,000 109,000 76,000
092101- A039 General 32,000 30,000 50,000
092101- A06 Transfers 10,000 9,000 10,000
092101- A061 Scholarship 10,000 9,000 10,000
092101- A13 Repairs and Maintenance 28,000 27,000 30,000
092101- A131 Machinery and Equipment 9,000 9,000 10,000
092101- A132 Furniture and Fixture 10,000 9,000 10,000
092101- A137 Computer Equipment 9,000 9,000 10,000
Total- ISLAMABAD MODEL SCHOOL FOR 9,165,000 9,276,000 13,037,000
GIRLS (I-VIII) MANDLA (FA) IBD
IB2773 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-VIII) RAJWAL (FA) IBD
092101- A01 Employees Related Expenses 13,088,000 13,088,000 19,476,000
092101- A011 Pay 6,458,000 8,288,000 14,586,000
092101- A011-1 Pay of Officers (4,212,000) (5,242,000) (9,586,000)
092101- A011-2 Pay of Other Staff (2,246,000) (3,046,000) (5,000,000)Page 696
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
2022-2023 2022-2023 2023-2024
Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
092101- A012 Allowances 6,630,000 4,800,000 4,890,000
092101- A012-1 Regular Allowances (6,350,000) (4,520,000) (4,568,000)
092101- A012-2 Other Allowances (Excluding TA) (280,000) (280,000) (322,000)
092101- A03 Operating Expenses 2,237,000 2,150,000 2,260,000
092101- A032 Communications 34,000 32,000 36,000
092101- A033 Utilities 140,000 158,000 300,000
092101- A034 Occupancy Costs 1,799,000 1,708,000 1,837,000
092101- A038 Travel & Transportation 209,000 199,000 25,000
092101- A039 General 55,000 53,000 62,000
092101- A06 Transfers 10,000 9,000 10,000
092101- A061 Scholarship 10,000 9,000 10,000
092101- A13 Repairs and Maintenance 39,000 38,000 41,000
092101- A131 Machinery and Equipment 9,000 9,000 10,000
092101- A132 Furniture and Fixture 21,000 20,000 21,000
092101- A137 Computer Equipment 9,000 9,000 10,000
Total- ISLAMABAD MODEL SCHOOL FOR 15,374,000 15,285,000 21,787,000
GIRLS (I-VIII) RAJWAL (FA) IBD
IB2774 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-VIII) SARAI KHARBOOZA (FA) IBD
092101- A01 Employees Related Expenses 13,063,000 13,063,000 14,368,000
092101- A011 Pay 6,545,000 8,272,000 9,450,000
092101- A011-1 Pay of Officers (5,068,000) (5,668,000) (6,516,000)
092101- A011-2 Pay of Other Staff (1,477,000) (2,604,000) (2,934,000)
092101- A012 Allowances 6,518,000 4,791,000 4,918,000
092101- A012-1 Regular Allowances (6,160,000) (4,433,000) (4,492,000)
092101- A012-2 Other Allowances (Excluding TA) (358,000) (358,000) (426,000)
092101- A03 Operating Expenses 1,322,000 2,458,000 2,529,000
092101- A032 Communications 34,000 57,000 48,000
092101- A033 Utilities 257,000 294,000 300,000
092101- A034 Occupancy Costs 722,000 1,814,000 1,936,000
092101- A038 Travel & Transportation 172,000 163,000 35,000
092101- A039 General 137,000 130,000 210,000
092101- A04 Employees Retirement Benefits 1,187,000
092101- A041 Pension 1,187,000Page 697
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
2022-2023 2022-2023 2023-2024
Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
092101- A06 Transfers 10,000 9,000 10,000
092101- A061 Scholarship 10,000 9,000 10,000
092101- A13 Repairs and Maintenance 75,000 72,000 130,000
092101- A131 Machinery and Equipment 9,000 9,000 20,000
092101- A132 Furniture and Fixture 57,000 54,000 100,000
092101- A137 Computer Equipment 9,000 9,000 10,000
Total- ISLAMABAD MODEL SCHOOL FOR 15,657,000 15,602,000 17,037,000
GIRLS (I-VIII) SARAI KHARBOOZA (FA)
IBD
IB2775 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-VIII) PTC SIHALA (FA) IBD
092101- A01 Employees Related Expenses 13,875,000 13,875,000 13,794,000
092101- A011 Pay 6,824,000 9,128,000 7,890,000
092101- A011-1 Pay of Officers (4,616,000) (6,133,000) (4,390,000)
092101- A011-2 Pay of Other Staff (2,208,000) (2,995,000) (3,500,000)
092101- A012 Allowances 7,051,000 4,747,000 5,904,000
092101- A012-1 Regular Allowances (6,729,000) (4,425,000) (5,534,000)
092101- A012-2 Other Allowances (Excluding TA) (322,000) (322,000) (370,000)
092101- A03 Operating Expenses 2,778,000 3,039,000 3,176,000
092101- A032 Communications 17,000 16,000 20,000
092101- A033 Utilities 187,000 278,000 210,000
092101- A034 Occupancy Costs 1,751,000 1,663,000 1,805,000
092101- A038 Travel & Transportation 22,000 21,000 25,000
092101- A039 General 801,000 1,061,000 1,116,000
092101- A06 Transfers 10,000 9,000 10,000
092101- A061 Scholarship 10,000 9,000 10,000
092101- A13 Repairs and Maintenance 80,000 77,000 82,000
092101- A131 Machinery and Equipment 9,000 9,000 10,000
092101- A132 Furniture and Fixture 62,000 59,000 62,000
092101- A137 Computer Equipment 9,000 9,000 10,000
Total- ISLAMABAD MODEL SCHOOL FOR 16,743,000 17,000,000 17,062,000
GIRLS (I-VIII) PTC SIHALA (FA) IBD
IB2776 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-VIII) DHOKE PARACHA (FA) IBD
092101- A01 Employees Related Expenses 12,575,000 12,576,000 12,513,000Page 698
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
2022-2023 2022-2023 2023-2024
Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
092101- A011 Pay 6,161,000 7,962,000 8,272,000
092101- A011-1 Pay of Officers (3,789,000) (4,590,000) (5,454,000)
092101- A011-2 Pay of Other Staff (2,372,000) (3,372,000) (2,818,000)
092101- A012 Allowances 6,414,000 4,614,000 4,241,000
092101- A012-1 Regular Allowances (6,177,000) (4,377,000) (3,953,000)
092101- A012-2 Other Allowances (Excluding TA) (237,000) (237,000) (288,000)
092101- A03 Operating Expenses 3,056,000 2,041,000 2,559,000
092101- A032 Communications 37,000 65,000 48,000
092101- A033 Utilities 280,000 366,000 300,000
092101- A034 Occupancy Costs 2,540,000 1,421,000 1,806,000
092101- A038 Travel & Transportation 92,000 87,000 195,000
092101- A039 General 107,000 102,000 210,000
092101- A04 Employees Retirement Benefits 554,000
092101- A041 Pension 554,000
092101- A06 Transfers 10,000 9,000 10,000
092101- A061 Scholarship 10,000 9,000 10,000
092101- A13 Repairs and Maintenance 57,000 55,000 130,000
092101- A131 Machinery and Equipment 9,000 9,000 20,000
092101- A132 Furniture and Fixture 39,000 37,000 100,000
092101- A137 Computer Equipment 9,000 9,000 10,000
Total- ISLAMABAD MODEL SCHOOL FOR 15,698,000 14,681,000 15,766,000
GIRLS (I-VIII) DHOKE PARACHA (FA) IBD
IB2777 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-VIII) BHANGRIL KHURD (FA) IBD
092101- A01 Employees Related Expenses 8,349,000 8,349,000 10,979,000
092101- A011 Pay 4,158,000 5,376,000 6,748,000
092101- A011-1 Pay of Officers (2,173,000) (2,791,000) (3,168,000)
092101- A011-2 Pay of Other Staff (1,985,000) (2,585,000) (3,580,000)
092101- A012 Allowances 4,191,000 2,973,000 4,231,000
092101- A012-1 Regular Allowances (3,897,000) (2,679,000) (3,891,000)
092101- A012-2 Other Allowances (Excluding TA) (294,000) (294,000) (340,000)
092101- A03 Operating Expenses 1,617,000 2,201,000 2,298,000
092101- A032 Communications 34,000 32,000 40,000Page 699
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
2022-2023 2022-2023 2023-2024
Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
092101- A033 Utilities 75,000 71,000 90,000
092101- A034 Occupancy Costs 1,000,000 1,465,000 1,388,000
092101- A038 Travel & Transportation 22,000 21,000 255,000
092101- A039 General 486,000 612,000 525,000
092101- A04 Employees Retirement Benefits 534,000
092101- A041 Pension 534,000
092101- A06 Transfers 10,000 9,000 10,000
092101- A061 Scholarship 10,000 9,000 10,000
092101- A13 Repairs and Maintenance 32,000 31,000 35,000
092101- A131 Machinery and Equipment 9,000 9,000 10,000
092101- A132 Furniture and Fixture 14,000 13,000 15,000
092101- A137 Computer Equipment 9,000 9,000 10,000
Total- ISLAMABAD MODEL SCHOOL FOR 10,542,000 10,590,000 13,322,000
GIRLS (I-VIII) BHANGRIL KHURD (FA)
IBD
IB2778 ISLAMABAD MODEL SCHOOL FOR BOYS (I-VIII) KORAL (FA) IBD
092101- A01 Employees Related Expenses 11,351,000 11,351,000 14,061,000
092101- A011 Pay 5,669,000 7,136,000 9,110,000
092101- A011-1 Pay of Officers (3,861,000) (4,828,000) (6,384,000)
092101- A011-2 Pay of Other Staff (1,808,000) (2,308,000) (2,726,000)
092101- A012 Allowances 5,682,000 4,215,000 4,951,000
092101- A012-1 Regular Allowances (5,398,000) (3,931,000) (4,601,000)
092101- A012-2 Other Allowances (Excluding TA) (284,000) (284,000) (350,000)
092101- A03 Operating Expenses 642,000 610,000 1,102,000
092101- A032 Communications 34,000 32,000 30,000
092101- A033 Utilities 75,000 71,000 120,000
092101- A034 Occupancy Costs 377,000 359,000 557,000
092101- A038 Travel & Transportation 115,000 109,000 345,000
092101- A039 General 41,000 39,000 50,000
092101- A04 Employees Retirement Benefits 463,000 440,000
092101- A041 Pension 463,000 440,000
092101- A06 Transfers 10,000 9,000 10,000
092101- A061 Scholarship 10,000 9,000 10,000Page 700
NO. 036.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
2022-2023 2022-2023 2023-2024
Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
092101- A13 Repairs and Maintenance 32,000 31,000 35,000
092101- A131 Machinery and Equipment 9,000 9,000 10,000
092101- A132 Furniture and Fixture 14,000 13,000 15,000
092101- A137 Computer Equipment 9,000 9,000 10,000
Total- ISLAMABAD MODEL SCHOOL FOR 12,498,000 12,441,000 15,208,000
BOYS (I-VIII) KORAL (FA) IBD
IB2779 ISLAMABAD MODEL SCHOOL FOR BOYS (I-VIII) NARA SYEDAN (FA) IBD
092101- A01 Employees Related Expenses 2,842,000 2,842,000 5,916,000
092101- A011 Pay 1,348,000 1,751,000 3,150,000
092101- A011-1 Pay of Officers (447,000) (650,000) (1,150,000)
092101- A011-2 Pay of Other Staff (901,000) (1,101,000) (2,000,000)
092101- A012 Allowances 1,494,000 1,091,000 2,766,000
092101- A012-1 Regular Allowances (1,300,000) (897,000) (2,572,000)
092101- A012-2 Other Allowances (Excluding TA) (194,000) (194,000) (194,000)
092101- A03 Operating Expenses 649,000 866,000 896,000
092101- A032 Communications 11,000 10,000 15,000
092101- A033 Utilities 140,000 383,000 150,000
092101- A034 Occupancy Costs 434,000 412,000 646,000
092101- A038 Travel & Transportation 22,000 21,000 30,000
092101- A039 General 42,000 40,000 55,000
092101- A06 Transfers 10,000 9,000 10,000
092101- A061 Scholarship 10,000 9,000 10,000
092101- A13 Repairs and Maintenance 32,000 31,000 35,000
092101- A131 Machinery and Equipment 9,000 9,000 10,000
092101- A132 Furniture and Fixture 14,000 13,000 15,000
092101- A137 Computer Equipment 9,000 9,000 10,000
Total- ISLAMABAD MODEL SCHOOL FOR 3,533,000 3,748,000 6,857,000
BOYS (I-VIII) NARA SYEDAN (FA) IBD
IB2780 ISLAMABAD MODEL SCHOOL FOR BOYS (I-VIII) MOHRA NOOR (FA) IBD
092101- A01 Employees Related Expenses 12,593,000 12,593,000 16,010,000
092101- A011 Pay 6,149,000 7,991,000 10,062,000
092101- A011-1 Pay of Officers (4,972,000) (5,893,000) (7,218,000)
092101- A011-2 Pay of Other Staff (1,177,000) (2,098,000) (2,844,000)