Details of Demands for Grants and Appropriations - Vol-I (Current Expenditure), part 7
The Details of Demands for Grants and Appropriations - Vol-I (Current Expenditure) is part of the federal budget for FY 2025-26. This page reproduces the text of its 953 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. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2024-2025 2024-2025 2025-2026
2024-25 2025-26 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A011-1 Pay of Officers (5) (5) (5,362,000) (5,362,000) (3,707,000)
091102- A011-2 Pay of Other Staff (8) (8) (3,134,000) (3,134,000) (2,849,000)
091102- A012 Allowances 5,210,000 6,809,000 6,439,000
091102- A012-1 Regular Allowances (4,888,000) (6,487,000) (6,168,000)
091102- A012-2 Other Allowances (Excluding TA) (322,000) (322,000) (271,000)
091102- A03 Operating Expenses 1,307,000 1,397,000 2,222,000
091102- A032 Communications 34,000 34,000 66,000
091102- A033 Utilities 93,000 93,000 100,000
091102- A034 Occupancy Costs 1,100,000 1,100,000 1,906,000
091102- A038 Travel & Transportation 25,000 25,000 30,000
091102- A039 General 55,000 145,000 120,000
091102- A06 Transfers 20,000 20,000 20,000
091102- A061 Scholarship 20,000 20,000 20,000
091102- A13 Repairs and Maintenance 54,000 54,000 60,000
091102- A131 Machinery and Equipment 20,000 20,000 20,000
091102- A132 Furniture and Fixture 14,000 14,000 20,000
091102- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 15,087,000 16,776,000 15,297,000
BOYS (I-V) SIRI SARAL (FA) IBD
IB2634 ISLAMABAD MODEL SCHOOL FOR BOYS (I-V) SHARIFABAD (FA) IBD
091102- A01 Employees Related Expenses 11,529,000 12,977,000 13,207,000
091102- A011 Pay 12 12 6,321,000 6,321,000 6,678,000
091102- A011-1 Pay of Officers (5) (5) (3,371,000) (3,371,000) (4,303,000)
091102- A011-2 Pay of Other Staff (7) (7) (2,950,000) (2,950,000) (2,375,000)
091102- A012 Allowances 5,208,000 6,656,000 6,529,000
091102- A012-1 Regular Allowances (4,937,000) (6,360,000) (6,233,000)
091102- A012-2 Other Allowances (Excluding TA) (271,000) (296,000) (296,000)
091102- A03 Operating Expenses 3,275,000 3,395,000 4,337,000
091102- A032 Communications 36,000 36,000 36,000
091102- A033 Utilities 70,000 70,000 70,000
091102- A034 Occupancy Costs 2,651,000 2,651,000 3,551,000
091102- A038 Travel & Transportation 35,000 35,000 285,000
091102- A039 General 483,000 603,000 395,000Page 602
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2024-2025 2024-2025 2025-2026
2024-25 2025-26 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A04 Employees Retirement Benefits 950,000
091102- A041 Pension 950,000
091102- A06 Transfers 20,000 20,000 20,000
091102- A061 Scholarship 20,000 20,000 20,000
091102- A09 Physical Assets 400,000
091102- A092 Computer Equipment 400,000
091102- A13 Repairs and Maintenance 74,000 74,000 74,000
091102- A131 Machinery and Equipment 20,000 20,000 20,000
091102- A132 Furniture and Fixture 34,000 34,000 34,000
091102- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 14,898,000 16,866,000 18,588,000
BOYS (I-V) SHARIFABAD (FA) IBD
IB2635 ISLAMABAD MODEL SCHOOL FOR BOYS (I-V) SHEIKHPUR NOON (FA) IBD
091102- A01 Employees Related Expenses 4,907,000 5,542,000 6,962,000
091102- A011 Pay 11 11 2,512,000 2,512,000 3,400,000
091102- A011-1 Pay of Officers (3) (3) (1,312,000) (1,312,000) (1,430,000)
091102- A011-2 Pay of Other Staff (8) (8) (1,200,000) (1,200,000) (1,970,000)
091102- A012 Allowances 2,395,000 3,030,000 3,562,000
091102- A012-1 Regular Allowances (2,124,000) (2,797,000) (3,327,000)
091102- A012-2 Other Allowances (Excluding TA) (271,000) (233,000) (235,000)
091102- A03 Operating Expenses 1,415,000 1,609,000 1,774,000
091102- A032 Communications 30,000 30,000 54,000
091102- A033 Utilities 50,000 50,000 150,000
091102- A034 Occupancy Costs 1,278,000 1,278,000 1,310,000
091102- A038 Travel & Transportation 22,000 22,000 40,000
091102- A039 General 35,000 229,000 220,000
091102- A06 Transfers 20,000 20,000 20,000
091102- A061 Scholarship 20,000 20,000 20,000
091102- A13 Repairs and Maintenance 45,000 45,000 90,000
091102- A131 Machinery and Equipment 20,000 20,000 30,000
091102- A132 Furniture and Fixture 5,000 5,000 30,000
091102- A137 Computer Equipment 20,000 20,000 30,000
Total- ISLAMABAD MODEL SCHOOL FOR 6,387,000 7,216,000 8,846,000
BOYS (I-V) SHEIKHPUR NOON (FA)
IBDPage 603
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2024-2025 2024-2025 2025-2026
2024-25 2025-26 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
IB2636 ISLAMABAD MODEL SCHOOL FOR BOYS (I-V) SIHALA (FA) IBD
091102- A01 Employees Related Expenses 11,502,000 13,016,000 11,528,000
091102- A011 Pay 21 20 5,538,000 5,538,000 5,765,000
091102- A011-1 Pay of Officers (10) (9) (4,000,000) (4,000,000) (3,375,000)
091102- A011-2 Pay of Other Staff (11) (11) (1,538,000) (1,538,000) (2,390,000)
091102- A012 Allowances 5,964,000 7,478,000 5,763,000
091102- A012-1 Regular Allowances (5,560,000) (7,074,000) (5,511,000)
091102- A012-2 Other Allowances (Excluding TA) (404,000) (404,000) (252,000)
091102- A03 Operating Expenses 2,236,000 2,339,000 3,654,000
091102- A033 Utilities 90,000 90,000 140,000
091102- A034 Occupancy Costs 2,066,000 2,066,000 3,124,000
091102- A038 Travel & Transportation 30,000 30,000 330,000
091102- A039 General 50,000 153,000 60,000
091102- A06 Transfers 20,000 20,000 20,000
091102- A061 Scholarship 20,000 20,000 20,000
091102- A13 Repairs and Maintenance 50,000 50,000 60,000
091102- A131 Machinery and Equipment 20,000 20,000 20,000
091102- A132 Furniture and Fixture 10,000 10,000 20,000
091102- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 13,808,000 15,425,000 15,262,000
BOYS (I-V) SIHALA (FA) IBD
IB2637 ISLAMABAD MODEL SCHOOL FOR BOYS (I-V) SIHALI (FA) IBD
091102- A01 Employees Related Expenses 9,060,000 10,417,000 12,466,000
091102- A011 Pay 13 12 4,881,000 5,042,000 6,225,000
091102- A011-1 Pay of Officers (5) (4) (3,581,000) (3,614,000) (3,615,000)
091102- A011-2 Pay of Other Staff (8) (8) (1,300,000) (1,428,000) (2,610,000)
091102- A012 Allowances 4,179,000 5,375,000 6,241,000
091102- A012-1 Regular Allowances (3,868,000) (5,158,000) (5,946,000)
091102- A012-2 Other Allowances (Excluding TA) (311,000) (217,000) (295,000)
091102- A03 Operating Expenses 3,856,000 3,956,000 3,477,000
091102- A032 Communications 15,000 85,000
091102- A033 Utilities 45,000 60,000Page 604
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2024-2025 2024-2025 2025-2026
2024-25 2025-26 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A034 Occupancy Costs 3,489,000 3,489,000 2,868,000
091102- A038 Travel & Transportation 20,000 20,000 20,000
091102- A039 General 287,000 387,000 504,000
091102- A04 Employees Retirement Benefits 1,198,000
091102- A041 Pension 1,198,000
091102- A06 Transfers 20,000 20,000 20,000
091102- A061 Scholarship 20,000 20,000 20,000
091102- A13 Repairs and Maintenance 47,000 47,000 60,000
091102- A131 Machinery and Equipment 20,000 20,000 20,000
091102- A132 Furniture and Fixture 7,000 7,000 20,000
091102- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 12,983,000 14,440,000 17,221,000
BOYS (I-V) SIHALI (FA) IBD
IB2640 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-V) SUBBAN (FA) IBD
091102- A01 Employees Related Expenses 7,603,000 8,529,000 7,746,000
091102- A011 Pay 12 12 3,616,000 3,616,000 3,673,000
091102- A011-1 Pay of Officers (4) (4) (2,022,000) (2,022,000) (1,760,000)
091102- A011-2 Pay of Other Staff (8) (8) (1,594,000) (1,594,000) (1,913,000)
091102- A012 Allowances 3,987,000 4,913,000 4,073,000
091102- A012-1 Regular Allowances (3,703,000) (4,629,000) (3,838,000)
091102- A012-2 Other Allowances (Excluding TA) (284,000) (284,000) (235,000)
091102- A03 Operating Expenses 1,244,000 1,344,000 1,649,000
091102- A032 Communications 40,000 40,000 50,000
091102- A033 Utilities 139,000 139,000 175,000
091102- A034 Occupancy Costs 417,000 417,000 456,000
091102- A038 Travel & Transportation 25,000 25,000 20,000
091102- A039 General 623,000 723,000 948,000
091102- A06 Transfers 20,000 20,000 20,000
091102- A061 Scholarship 20,000 20,000 20,000
091102- A13 Repairs and Maintenance 95,000 95,000 60,000
091102- A131 Machinery and Equipment 20,000 20,000 20,000
091102- A132 Furniture and Fixture 55,000 55,000 20,000
091102- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 8,962,000 9,988,000 9,475,000
GIRLS (I-V) SUBBAN (FA) IBDPage 605
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2024-2025 2024-2025 2025-2026
2024-25 2025-26 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
IB2641 ISLAMABAD MODEL SCHOOL FOR BOYS (I-V) JHANGI SYEDAN(FA) IBD
091102- A01 Employees Related Expenses 13,235,000 14,832,000 14,890,000
091102- A011 Pay 11 11 7,519,000 7,530,000 7,531,000
091102- A011-1 Pay of Officers (4) (4) (4,871,000) (4,914,000) (4,915,000)
091102- A011-2 Pay of Other Staff (7) (7) (2,648,000) (2,616,000) (2,616,000)
091102- A012 Allowances 5,716,000 7,302,000 7,359,000
091102- A012-1 Regular Allowances (5,409,000) (7,099,000) (7,049,000)
091102- A012-2 Other Allowances (Excluding TA) (307,000) (203,000) (310,000)
091102- A03 Operating Expenses 4,061,000 4,061,000 5,539,000
091102- A032 Communications 24,000 36,000
091102- A033 Utilities 200,000 300,000
091102- A034 Occupancy Costs 3,752,000 3,976,000 5,093,000
091102- A038 Travel & Transportation 30,000 30,000 30,000
091102- A039 General 55,000 55,000 80,000
091102- A04 Employees Retirement Benefits 800,000
091102- A041 Pension 800,000
091102- A06 Transfers 20,000 20,000 20,000
091102- A061 Scholarship 20,000 20,000 20,000
091102- A13 Repairs and Maintenance 50,000 50,000 60,000
091102- A131 Machinery and Equipment 20,000 20,000 20,000
091102- A132 Furniture and Fixture 10,000 10,000 20,000
091102- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 17,366,000 19,763,000 20,509,000
BOYS (I-V) JHANGI SYEDAN(FA) IBD
IB2642 ISLAMABAD MODEL SCHOOL FOR BOYS (I-V) BIATH (FA) IBD
091102- A01 Employees Related Expenses 5,720,000 6,348,000 6,263,000
091102- A011 Pay 9 9 3,205,000 3,174,000 3,160,000
091102- A011-1 Pay of Officers (2) (2) (1,508,000) (1,953,000) (1,950,000)
091102- A011-2 Pay of Other Staff (7) (7) (1,697,000) (1,221,000) (1,210,000)
091102- A012 Allowances 2,515,000 3,174,000 3,103,000
091102- A012-1 Regular Allowances (2,265,000) (3,007,000) (2,843,000)Page 606
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2024-2025 2024-2025 2025-2026
2024-25 2025-26 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A012-2 Other Allowances (Excluding TA) (250,000) (167,000) (260,000)
091102- A03 Operating Expenses 1,450,000 1,490,000 2,282,000
091102- A032 Communications 30,000 30,000
091102- A033 Utilities 70,000 40,000 70,000
091102- A034 Occupancy Costs 881,000 881,000 1,587,000
091102- A038 Travel & Transportation 35,000 35,000 35,000
091102- A039 General 434,000 534,000 560,000
091102- A06 Transfers 20,000 20,000 20,000
091102- A061 Scholarship 20,000 20,000 20,000
091102- A13 Repairs and Maintenance 50,000 50,000 50,000
091102- A131 Machinery and Equipment 20,000 20,000 20,000
091102- A132 Furniture and Fixture 10,000 10,000 10,000
091102- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 7,240,000 7,908,000 8,615,000
BOYS (I-V) BIATH (FA) IBD
IB2645 ISLAMABAD MODEL SCHOOL (I-V) NO 1 G-9/3 IBD
091102- A01 Employees Related Expenses 18,091,000 20,017,000 17,727,000
091102- A011 Pay 19 19 9,944,000 9,792,000 8,563,000
091102- A011-1 Pay of Officers (9) (9) (6,925,000) (5,388,000) (4,032,000)
091102- A011-2 Pay of Other Staff (10) (10) (3,019,000) (4,404,000) (4,531,000)
091102- A012 Allowances 8,147,000 10,225,000 9,164,000
091102- A012-1 Regular Allowances (7,765,000) (9,843,000) (8,232,000)
091102- A012-2 Other Allowances (Excluding TA) (382,000) (382,000) (932,000)
091102- A03 Operating Expenses 1,780,000 3,780,000 5,071,000
091102- A032 Communications 47,000 47,000 30,000
091102- A033 Utilities 593,000 2,593,000 512,000
091102- A034 Occupancy Costs 1,039,000 1,039,000 4,350,000
091102- A038 Travel & Transportation 35,000 35,000 35,000
091102- A039 General 66,000 66,000 144,000
091102- A06 Transfers 20,000 20,000 20,000
091102- A061 Scholarship 20,000 20,000 20,000
091102- A13 Repairs and Maintenance 64,000 564,000 64,000
091102- A131 Machinery and Equipment 20,000 20,000 20,000Page 607
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2024-2025 2024-2025 2025-2026
2024-25 2025-26 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A132 Furniture and Fixture 24,000 24,000 24,000
091102- A133 Buildings and Structure 500,000
091102- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL (I-V) NO 1 19,955,000 24,381,000 22,882,000
G-9/3 IBD
IB2646 ISLAMABAD MODEL SCHOOL (I-V) NO 1 G-9/4 IBD
091102- A01 Employees Related Expenses 20,082,000 22,823,000 25,740,000
091102- A011 Pay 25 25 10,057,000 10,319,000 12,764,000
091102- A011-1 Pay of Officers (13) (13) (6,115,000) (6,153,000) (8,484,000)
091102- A011-2 Pay of Other Staff (12) (12) (3,942,000) (4,166,000) (4,280,000)
091102- A012 Allowances 10,025,000 12,504,000 12,976,000
091102- A012-1 Regular Allowances (9,524,000) (12,175,000) (12,425,000)
091102- A012-2 Other Allowances (Excluding TA) (501,000) (329,000) (551,000)
091102- A03 Operating Expenses 3,799,000 3,799,000 4,906,000
091102- A032 Communications 150,000 95,000 150,000
091102- A033 Utilities 565,000 620,000 665,000
091102- A034 Occupancy Costs 2,969,000 2,969,000 3,951,000
091102- A038 Travel & Transportation 35,000 35,000 60,000
091102- A039 General 80,000 80,000 80,000
091102- A06 Transfers 20,000 20,000 20,000
091102- A061 Scholarship 20,000 20,000 20,000
091102- A13 Repairs and Maintenance 67,000 67,000 100,000
091102- A131 Machinery and Equipment 20,000 20,000 20,000
091102- A132 Furniture and Fixture 27,000 27,000 50,000
091102- A137 Computer Equipment 20,000 20,000 30,000
Total- ISLAMABAD MODEL SCHOOL (I-V) NO 1 23,968,000 26,709,000 30,766,000
G-9/4 IBD
IB2647 ISLAMABAD MODEL SCHOOL (I-V) NO 1 G-9/2 IBD
091102- A01 Employees Related Expenses 63,235,000 69,786,000 67,559,000
091102- A011 Pay 45 45 35,313,000 33,853,000 34,665,000
091102- A011-1 Pay of Officers (35) (35) (32,057,000) (29,944,000) (32,292,000)
091102- A011-2 Pay of Other Staff (10) (10) (3,256,000) (3,909,000) (2,373,000)
091102- A012 Allowances 27,922,000 35,933,000 32,894,000Page 608
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2024-2025 2024-2025 2025-2026
2024-25 2025-26 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A012-1 Regular Allowances (27,202,000) (34,512,000) (32,174,000)
091102- A012-2 Other Allowances (Excluding TA) (720,000) (1,421,000) (720,000)
091102- A03 Operating Expenses 7,889,000 7,889,000 6,743,000
091102- A032 Communications 75,000 75,000 75,000
091102- A033 Utilities 815,000 2,425,000 950,000
091102- A034 Occupancy Costs 5,591,000 4,241,000 4,220,000
091102- A038 Travel & Transportation 435,000 175,000 735,000
091102- A039 General 973,000 973,000 763,000
091102- A04 Employees Retirement Benefits 1,034,000 1,034,000 3,158,000
091102- A041 Pension 1,034,000 1,034,000 3,158,000
091102- A06 Transfers 20,000 20,000 20,000
091102- A061 Scholarship 20,000 20,000 20,000
091102- A13 Repairs and Maintenance 130,000 130,000 130,000
091102- A131 Machinery and Equipment 20,000 20,000 20,000
091102- A132 Furniture and Fixture 90,000 90,000 90,000
091102- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL (I-V) NO 1 72,308,000 78,859,000 77,610,000
G-9/2 IBD
IB2687 ISLAMABAD MODEL SCHOOL (I-V) G-11/1 IBD
091102- A01 Employees Related Expenses 27,837,000 30,740,000 31,680,000
091102- A011 Pay 28 28 14,752,000 14,752,000 16,369,000
091102- A011-1 Pay of Officers (13) (13) (8,747,000) (8,747,000) (10,331,000)
091102- A011-2 Pay of Other Staff (15) (15) (6,005,000) (6,005,000) (6,038,000)
091102- A012 Allowances 13,085,000 15,988,000 15,311,000
091102- A012-1 Regular Allowances (12,613,000) (15,666,000) (14,839,000)
091102- A012-2 Other Allowances (Excluding TA) (472,000) (322,000) (472,000)
091102- A03 Operating Expenses 5,700,000 5,850,000 6,898,000
091102- A032 Communications 80,000 80,000 90,000
091102- A033 Utilities 670,000 820,000 670,000
091102- A034 Occupancy Costs 4,720,000 4,720,000 5,833,000
091102- A038 Travel & Transportation 35,000 35,000 35,000
091102- A039 General 195,000 195,000 270,000
091102- A06 Transfers 20,000 20,000 20,000Page 609
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2024-2025 2024-2025 2025-2026
2024-25 2025-26 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A061 Scholarship 20,000 20,000 20,000
091102- A13 Repairs and Maintenance 115,000 115,000 160,000
091102- A131 Machinery and Equipment 20,000 20,000 40,000
091102- A132 Furniture and Fixture 75,000 75,000 100,000
091102- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL (I-V) 33,672,000 36,725,000 38,758,000
G-11/1 IBD
IB2689 ISLAMABAD MODEL SCHOOL FOR BOYS (I-V) CHANNUAL BENGIAL (FA) IBD
091102- A01 Employees Related Expenses 12,808,000 14,135,000 12,499,000
091102- A011 Pay 14 14 6,502,000 6,972,000 6,339,000
091102- A011-1 Pay of Officers (6) (6) (3,920,000) (5,675,000) (5,306,000)
091102- A011-2 Pay of Other Staff (8) (8) (2,582,000) (1,297,000) (1,033,000)
091102- A012 Allowances 6,306,000 7,163,000 6,160,000
091102- A012-1 Regular Allowances (5,996,000) (6,953,000) (5,850,000)
091102- A012-2 Other Allowances (Excluding TA) (310,000) (210,000) (310,000)
091102- A03 Operating Expenses 1,629,000 1,679,000 3,393,000
091102- A032 Communications 36,000 61,000 36,000
091102- A033 Utilities 90,000 65,000 90,000
091102- A034 Occupancy Costs 1,158,000 1,398,000 3,125,000
091102- A038 Travel & Transportation 35,000 35,000 35,000
091102- A039 General 310,000 120,000 107,000
091102- A04 Employees Retirement Benefits 426,000 426,000
091102- A041 Pension 426,000 426,000
091102- A06 Transfers 20,000 20,000 20,000
091102- A061 Scholarship 20,000 20,000 20,000
091102- A13 Repairs and Maintenance 53,000 53,000 55,000
091102- A131 Machinery and Equipment 20,000 20,000 20,000
091102- A132 Furniture and Fixture 13,000 13,000 15,000
091102- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 14,936,000 16,313,000 15,967,000
BOYS (I-V) CHANNUAL BENGIAL (FA)
IBDPage 610
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2024-2025 2024-2025 2025-2026
2024-25 2025-26 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
IB2690 ISLAMABAD MODEL SCHOOL FOR BOYS (I-V) CHAN MASTAL (FA) IBD
091102- A01 Employees Related Expenses 12,325,000 13,738,000 12,919,000
091102- A011 Pay 13 13 6,602,000 6,756,000 6,350,000
091102- A011-1 Pay of Officers (5) (5) (4,075,000) (4,075,000) (3,650,000)
091102- A011-2 Pay of Other Staff (8) (8) (2,527,000) (2,681,000) (2,700,000)
091102- A012 Allowances 5,723,000 6,982,000 6,569,000
091102- A012-1 Regular Allowances (5,307,000) (6,518,000) (6,183,000)
091102- A012-2 Other Allowances (Excluding TA) (416,000) (464,000) (386,000)
091102- A03 Operating Expenses 2,389,000 2,539,000 3,471,000
091102- A032 Communications 36,000 36,000 45,000
091102- A033 Utilities 220,000 50,000 250,000
091102- A034 Occupancy Costs 1,963,000 1,963,000 3,006,000
091102- A038 Travel & Transportation 40,000 40,000 40,000
091102- A039 General 130,000 450,000 130,000
091102- A06 Transfers 20,000 20,000 20,000
091102- A061 Scholarship 20,000 20,000 20,000
091102- A09 Physical Assets 400,000
091102- A092 Computer Equipment 400,000
091102- A13 Repairs and Maintenance 70,000 70,000 70,000
091102- A131 Machinery and Equipment 20,000 20,000 20,000
091102- A132 Furniture and Fixture 30,000 30,000 30,000
091102- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 14,804,000 16,767,000 16,480,000
BOYS (I-V) CHAN MASTAL (FA) IBD
IB2691 ISLAMABAD MODEL SCHOOL FOR BOYS (I-V) CHAK KAMDAR (FA) IBD
091102- A01 Employees Related Expenses 11,051,000 12,355,000 11,214,000
091102- A011 Pay 14 14 6,552,000 6,622,000 5,529,000
091102- A011-1 Pay of Officers (6) (6) (5,091,000) (4,995,000) (3,969,000)
091102- A011-2 Pay of Other Staff (8) (8) (1,461,000) (1,627,000) (1,560,000)
091102- A012 Allowances 4,499,000 5,733,000 5,685,000
091102- A012-1 Regular Allowances (4,171,000) (5,565,000) (5,415,000)
091102- A012-2 Other Allowances (Excluding TA) (328,000) (168,000) (270,000)
091102- A03 Operating Expenses 3,557,000 3,659,000 3,439,000
091102- A032 Communications 34,000Page 611
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2024-2025 2024-2025 2025-2026
2024-25 2025-26 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A033 Utilities 70,000 104,000 140,000
091102- A034 Occupancy Costs 3,368,000 3,368,000 3,060,000
091102- A038 Travel & Transportation 25,000 25,000 150,000
091102- A039 General 60,000 162,000 89,000
091102- A04 Employees Retirement Benefits 325,000
091102- A041 Pension 325,000
091102- A06 Transfers 20,000 20,000 20,000
091102- A061 Scholarship 20,000 20,000 20,000
091102- A13 Repairs and Maintenance 50,000 50,000 70,000
091102- A131 Machinery and Equipment 20,000 20,000 20,000
091102- A132 Furniture and Fixture 10,000 10,000 30,000
091102- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 14,678,000 16,084,000 15,068,000
BOYS (I-V) CHAK KAMDAR (FA) IBD
IB2692 ISLAMABAD MODEL SCHOOL FOR BOYS (I-V) CHAK (FA) IBD
091102- A01 Employees Related Expenses 9,400,000 10,435,000 10,792,000
091102- A011 Pay 12 12 4,981,000 4,981,000 5,435,000
091102- A011-1 Pay of Officers (5) (5) (3,606,000) (3,606,000) (3,185,000)
091102- A011-2 Pay of Other Staff (7) (7) (1,375,000) (1,375,000) (2,250,000)
091102- A012 Allowances 4,419,000 5,454,000 5,357,000
091102- A012-1 Regular Allowances (4,123,000) (5,233,000) (5,102,000)
091102- A012-2 Other Allowances (Excluding TA) (296,000) (221,000) (255,000)
091102- A03 Operating Expenses 971,000 1,149,000 1,547,000
091102- A032 Communications 15,000
091102- A033 Utilities 70,000 145,000 150,000
091102- A034 Occupancy Costs 806,000 806,000 1,167,000
091102- A038 Travel & Transportation 25,000 25,000 145,000
091102- A039 General 70,000 173,000 70,000
091102- A06 Transfers 20,000 20,000 20,000
091102- A061 Scholarship 20,000 20,000 20,000
091102- A13 Repairs and Maintenance 60,000 60,000 60,000
091102- A131 Machinery and Equipment 20,000 20,000 20,000
091102- A132 Furniture and Fixture 20,000 20,000 20,000Page 612
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2024-2025 2024-2025 2025-2026
2024-25 2025-26 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 10,451,000 11,664,000 12,419,000
BOYS (I-V) CHAK (FA) IBD
IB2693 ISLAMABAD MODEL SCHOOL FOR BOYS (I-V) TAMMAN (FA) IBD
091102- A01 Employees Related Expenses 13,904,000 15,131,000 13,334,000
091102- A011 Pay 15 15 9,144,000 8,705,000 6,720,000
091102- A011-1 Pay of Officers (8) (8) (7,196,000) (6,976,000) (5,170,000)
091102- A011-2 Pay of Other Staff (7) (7) (1,948,000) (1,729,000) (1,550,000)
091102- A012 Allowances 4,760,000 6,426,000 6,614,000
091102- A012-1 Regular Allowances (4,370,000) (6,092,000) (6,269,000)
091102- A012-2 Other Allowances (Excluding TA) (390,000) (334,000) (345,000)
091102- A03 Operating Expenses 2,292,000 2,365,000 2,857,000
091102- A032 Communications 34,000 10,000 36,000
091102- A033 Utilities 110,000 134,000 250,000
091102- A034 Occupancy Costs 2,053,000 2,053,000 2,466,000
091102- A038 Travel & Transportation 25,000 25,000 25,000
091102- A039 General 70,000 143,000 80,000
091102- A06 Transfers 20,000 20,000 20,000
091102- A061 Scholarship 20,000 20,000 20,000
091102- A09 Physical Assets 25,000
091102- A092 Computer Equipment 25,000
091102- A13 Repairs and Maintenance 65,000 65,000 70,000
091102- A131 Machinery and Equipment 20,000 20,000 20,000
091102- A132 Furniture and Fixture 25,000 25,000 30,000
091102- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 16,281,000 17,606,000 16,281,000
BOYS (I-V) TAMMAN (FA) IBD
IB2694 ISLAMABAD MODEL SCHOOL FOR BOYS (I-V) BHUDDO (FA) IBD
091102- A01 Employees Related Expenses 3,705,000 4,125,000 4,410,000
091102- A011 Pay 8 8 1,485,000 1,485,000 2,339,000
091102- A011-1 Pay of Officers (2) (2) (835,000) (835,000) (1,222,000)
091102- A011-2 Pay of Other Staff (6) (6) (650,000) (650,000) (1,117,000)
091102- A012 Allowances 2,220,000 2,640,000 2,071,000Page 613
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2024-2025 2024-2025 2025-2026
2024-25 2025-26 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A012-1 Regular Allowances (1,972,000) (2,392,000) (1,847,000)
091102- A012-2 Other Allowances (Excluding TA) (248,000) (248,000) (224,000)
091102- A03 Operating Expenses 925,000 975,000 1,090,000
091102- A032 Communications 1,000 1,000 27,000
091102- A033 Utilities 18,000 18,000 35,000
091102- A034 Occupancy Costs 649,000 649,000 529,000
091102- A038 Travel & Transportation 25,000 25,000 25,000
091102- A039 General 232,000 282,000 474,000
091102- A06 Transfers 20,000 20,000 10,000
091102- A061 Scholarship 20,000 20,000 10,000
091102- A13 Repairs and Maintenance 50,000 50,000 50,000
091102- A131 Machinery and Equipment 20,000 20,000 20,000
091102- A132 Furniture and Fixture 10,000 10,000 10,000
091102- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 4,700,000 5,170,000 5,560,000
BOYS (I-V) BHUDDO (FA) IBD
IB2695 ISLAMABAD MODEL SCHOOL FOR BOYS (I-V) BOORA BANGIAL (FA) IBD
091102- A01 Employees Related Expenses 13,900,000 15,109,000 11,537,000
091102- A011 Pay 14 14 8,046,000 8,046,000 5,845,000
091102- A011-1 Pay of Officers (6) (6) (6,153,000) (6,153,000) (3,820,000)
091102- A011-2 Pay of Other Staff (8) (8) (1,893,000) (1,893,000) (2,025,000)
091102- A012 Allowances 5,854,000 7,063,000 5,692,000
091102- A012-1 Regular Allowances (5,534,000) (6,743,000) (5,432,000)
091102- A012-2 Other Allowances (Excluding TA) (320,000) (320,000) (260,000)
091102- A03 Operating Expenses 5,698,000 5,748,000 4,161,000
091102- A032 Communications 35,000 35,000
091102- A033 Utilities 80,000 80,000 180,000
091102- A034 Occupancy Costs 5,503,000 5,503,000 3,801,000
091102- A038 Travel & Transportation 25,000 25,000 30,000
091102- A039 General 55,000 105,000 150,000
091102- A06 Transfers 20,000 20,000 20,000
091102- A061 Scholarship 20,000 20,000 20,000
091102- A13 Repairs and Maintenance 50,000 50,000 130,000Page 614
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2024-2025 2024-2025 2025-2026
2024-25 2025-26 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A131 Machinery and Equipment 20,000 20,000 60,000
091102- A132 Furniture and Fixture 10,000 10,000 50,000
091102- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 19,668,000 20,927,000 15,848,000
BOYS (I-V) BOORA BANGIAL (FA) IBD
IB2696 ISLAMABAD MODEL SCHOOL FOR BOYS (I-V) BOKRA (FA) IBD
091102- A01 Employees Related Expenses 14,461,000 16,070,000 15,523,000
091102- A011 Pay 14 14 8,766,000 8,766,000 7,730,000
091102- A011-1 Pay of Officers (5) (5) (5,013,000) (5,013,000) (4,450,000)
091102- A011-2 Pay of Other Staff (9) (9) (3,753,000) (3,753,000) (3,280,000)
091102- A012 Allowances 5,695,000 7,304,000 7,793,000
091102- A012-1 Regular Allowances (5,261,000) (6,870,000) (7,392,000)
091102- A012-2 Other Allowances (Excluding TA) (434,000) (434,000) (401,000)
091102- A03 Operating Expenses 4,736,000 4,825,000 5,873,000
091102- A032 Communications 30,000 30,000 100,000
091102- A033 Utilities 80,000 63,000 150,000
091102- A034 Occupancy Costs 4,401,000 4,418,000 5,493,000
091102- A038 Travel & Transportation 175,000 175,000 30,000
091102- A039 General 50,000 139,000 100,000
091102- A04 Employees Retirement Benefits 855,000 855,000
091102- A041 Pension 855,000 855,000
091102- A06 Transfers 20,000 20,000 20,000
091102- A061 Scholarship 20,000 20,000 20,000
091102- A13 Repairs and Maintenance 50,000 50,000 100,000
091102- A131 Machinery and Equipment 20,000 20,000 20,000
091102- A132 Furniture and Fixture 10,000 10,000 50,000
091102- A137 Computer Equipment 20,000 20,000 30,000
Total- ISLAMABAD MODEL SCHOOL FOR 20,122,000 21,820,000 21,516,000
BOYS (I-V) BOKRA (FA) IBD
IB2697 ISLAMABAD MODEL SCHOOL FOR BOYS (I-V) DHOKE SYEDAN (FA) IBD
091102- A01 Employees Related Expenses 9,991,000 11,117,000 10,644,000
091102- A011 Pay 11 11 5,710,000 5,710,000 5,326,000
091102- A011-1 Pay of Officers (4) (4) (3,534,000) (3,534,000) (3,220,000)Page 615
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2024-2025 2024-2025 2025-2026
2024-25 2025-26 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A011-2 Pay of Other Staff (7) (7) (2,176,000) (2,176,000) (2,106,000)
091102- A012 Allowances 4,281,000 5,407,000 5,318,000
091102- A012-1 Regular Allowances (3,939,000) (5,065,000) (4,988,000)
091102- A012-2 Other Allowances (Excluding TA) (342,000) (342,000) (330,000)
091102- A03 Operating Expenses 2,223,000 2,323,000 3,722,000
091102- A032 Communications 34,000 34,000 66,000
091102- A033 Utilities 100,000 100,000 200,000
091102- A034 Occupancy Costs 1,222,000 1,222,000 1,986,000
091102- A038 Travel & Transportation 30,000 30,000 68,000
091102- A039 General 837,000 937,000 1,402,000
091102- A06 Transfers 20,000 20,000 20,000
091102- A061 Scholarship 20,000 20,000 20,000
091102- A09 Physical Assets 400,000
091102- A092 Computer Equipment 400,000
091102- A13 Repairs and Maintenance 50,000 50,000 60,000
091102- A131 Machinery and Equipment 20,000 20,000 20,000
091102- A132 Furniture and Fixture 10,000 10,000 20,000
091102- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 12,284,000 13,910,000 14,446,000
BOYS (I-V) DHOKE SYEDAN (FA) IBD
IB2698 ISLAMABAD MODEL SCHOOL FOR BOYS (I-V) DHOKE LUBANA (FA) IBD
091102- A01 Employees Related Expenses 6,548,000 7,316,000 8,017,000
091102- A011 Pay 11 11 3,538,000 3,627,000 3,932,000
091102- A011-1 Pay of Officers (4) (4) (2,096,000) (2,153,000) (2,212,000)
091102- A011-2 Pay of Other Staff (7) (7) (1,442,000) (1,474,000) (1,720,000)
091102- A012 Allowances 3,010,000 3,689,000 4,085,000
091102- A012-1 Regular Allowances (2,761,000) (3,500,000) (3,896,000)
091102- A012-2 Other Allowances (Excluding TA) (249,000) (189,000) (189,000)
091102- A03 Operating Expenses 1,164,000 1,750,000 2,464,000
091102- A032 Communications 34,000 36,000
091102- A033 Utilities 93,000 93,000 250,000
091102- A034 Occupancy Costs 977,000 1,475,000 2,068,000
091102- A038 Travel & Transportation 22,000 58,000 30,000Page 616
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2024-2025 2024-2025 2025-2026
2024-25 2025-26 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A039 General 38,000 124,000 80,000
091102- A06 Transfers 20,000 20,000 20,000
091102- A061 Scholarship 20,000 20,000 20,000
091102- A13 Repairs and Maintenance 49,000 49,000 60,000
091102- A131 Machinery and Equipment 20,000 20,000 20,000
091102- A132 Furniture and Fixture 9,000 9,000 20,000
091102- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 7,781,000 9,135,000 10,561,000
BOYS (I-V) DHOKE LUBANA (FA) IBD
IB2699 ISLAMABAD MODEL SCHOOL FOR BOYS (I-V) PIND PARIAN (FA) IBD
091102- A01 Employees Related Expenses 12,127,000 13,447,000 10,893,000
091102- A011 Pay 12 12 7,153,000 7,153,000 5,455,000
091102- A011-1 Pay of Officers (4) (4) (4,142,000) (4,142,000) (3,235,000)
091102- A011-2 Pay of Other Staff (8) (8) (3,011,000) (3,011,000) (2,220,000)
091102- A012 Allowances 4,974,000 6,294,000 5,438,000
091102- A012-1 Regular Allowances (4,714,000) (6,134,000) (5,183,000)
091102- A012-2 Other Allowances (Excluding TA) (260,000) (160,000) (255,000)
091102- A03 Operating Expenses 3,975,000 4,074,000 4,682,000
091102- A032 Communications 36,000 36,000
091102- A033 Utilities 150,000 91,000 200,000
091102- A034 Occupancy Costs 3,694,000 3,694,000 4,256,000
091102- A038 Travel & Transportation 25,000 25,000 35,000
091102- A039 General 70,000 264,000 155,000
091102- A06 Transfers 20,000 20,000 20,000
091102- A061 Scholarship 20,000 20,000 20,000
091102- A13 Repairs and Maintenance 60,000 60,000 120,000
091102- A131 Machinery and Equipment 20,000 20,000 40,000
091102- A132 Furniture and Fixture 20,000 20,000 60,000
091102- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 16,182,000 17,601,000 15,715,000
BOYS (I-V) PIND PARIAN (FA) IBD
IB2700 ISLAMABAD MODEL SCHOOL FOR BOYS (I-V) ATHAL (FA) IBD
091102- A01 Employees Related Expenses 10,284,000 11,209,000 9,081,000Page 617
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2024-2025 2024-2025 2025-2026
2024-25 2025-26 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A011 Pay 14 13 5,596,000 5,740,000 4,447,000
091102- A011-1 Pay of Officers (5) (4) (3,597,000) (3,597,000) (2,570,000)
091102- A011-2 Pay of Other Staff (9) (9) (1,999,000) (2,143,000) (1,877,000)
091102- A012 Allowances 4,688,000 5,469,000 4,634,000
091102- A012-1 Regular Allowances (4,355,000) (5,136,000) (4,304,000)
091102- A012-2 Other Allowances (Excluding TA) (333,000) (333,000) (330,000)
091102- A03 Operating Expenses 2,140,000 4,082,000 6,189,000
091102- A032 Communications 34,000 34,000 80,000
091102- A033 Utilities 80,000 80,000 150,000
091102- A034 Occupancy Costs 1,253,000 3,477,000 5,864,000
091102- A038 Travel & Transportation 728,000 396,000 35,000
091102- A039 General 45,000 95,000 60,000
091102- A04 Employees Retirement Benefits 2,616,000 724,000
091102- A041 Pension 2,616,000 724,000
091102- A06 Transfers 20,000 20,000 20,000
091102- A061 Scholarship 20,000 20,000 20,000
091102- A09 Physical Assets 400,000
091102- A092 Computer Equipment 400,000
091102- A13 Repairs and Maintenance 50,000 50,000 70,000
091102- A131 Machinery and Equipment 20,000 20,000 20,000
091102- A132 Furniture and Fixture 10,000 10,000 20,000
091102- A137 Computer Equipment 20,000 20,000 30,000
Total- ISLAMABAD MODEL SCHOOL FOR 15,110,000 16,485,000 15,360,000
BOYS (I-V) ATHAL (FA) IBD
IB2701 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-V) I-14/3 (FA) IBD
091102- A01 Employees Related Expenses 19,888,000 22,530,000 23,610,000
091102- A011 Pay 18 18 12,154,000 12,154,000 11,774,000
091102- A011-1 Pay of Officers (8) (8) (7,551,000) (7,551,000) (7,259,000)
091102- A011-2 Pay of Other Staff (10) (10) (4,603,000) (4,603,000) (4,515,000)
091102- A012 Allowances 7,734,000 10,376,000 11,836,000
091102- A012-1 Regular Allowances (7,361,000) (10,003,000) (11,463,000)
091102- A012-2 Other Allowances (Excluding TA) (373,000) (373,000) (373,000)
091102- A03 Operating Expenses 4,451,000 4,548,000 5,535,000Page 618
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2024-2025 2024-2025 2025-2026
2024-25 2025-26 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A032 Communications 34,000 34,000 60,000
091102- A033 Utilities 300,000 300,000 500,000
091102- A034 Occupancy Costs 3,987,000 3,987,000 4,825,000
091102- A038 Travel & Transportation 25,000 25,000 30,000
091102- A039 General 105,000 202,000 120,000
091102- A06 Transfers 20,000 20,000 20,000
091102- A061 Scholarship 20,000 20,000 20,000
091102- A13 Repairs and Maintenance 80,000 80,000 80,000
091102- A131 Machinery and Equipment 20,000 20,000 20,000
091102- A132 Furniture and Fixture 40,000 40,000 40,000
091102- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 24,439,000 27,178,000 29,245,000
GIRLS (I-V) I-14/3 (FA) IBD
IB2702 ISLAMABAD MODEL SCHOOL (I-V) NO 2 G-9/2 IBD
091102- A01 Employees Related Expenses 18,127,000 20,291,000 21,034,000
091102- A011 Pay 21 21 10,332,000 10,312,000 9,727,000
091102- A011-1 Pay of Officers (9) (9) (6,020,000) (5,290,000) (5,286,000)
091102- A011-2 Pay of Other Staff (12) (12) (4,312,000) (5,022,000) (4,441,000)
091102- A012 Allowances 7,795,000 9,979,000 11,307,000
091102- A012-1 Regular Allowances (7,380,000) (9,683,000) (10,892,000)
091102- A012-2 Other Allowances (Excluding TA) (415,000) (296,000) (415,000)
091102- A03 Operating Expenses 4,623,000 4,623,000 5,483,000
091102- A032 Communications 40,000 40,000 60,000
091102- A033 Utilities 460,000 460,000 480,000
091102- A034 Occupancy Costs 3,933,000 3,933,000 4,753,000
091102- A038 Travel & Transportation 35,000 35,000 35,000
091102- A039 General 155,000 155,000 155,000
091102- A06 Transfers 20,000 20,000 20,000
091102- A061 Scholarship 20,000 20,000 20,000
091102- A13 Repairs and Maintenance 100,000 100,000 100,000
091102- A131 Machinery and Equipment 20,000 20,000 20,000
091102- A132 Furniture and Fixture 60,000 60,000 60,000
091102- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL (I-V) NO 2 22,870,000 25,034,000 26,637,000
G-9/2 IBDPage 619
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2024-2025 2024-2025 2025-2026
2024-25 2025-26 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
IB2703 ISLAMABAD MODEL SCHOOL (I-V) G-10/3 IBD
091102- A01 Employees Related Expenses 31,340,000 34,825,000 32,481,000
091102- A011 Pay 26 26 18,087,000 18,087,000 16,365,000
091102- A011-1 Pay of Officers (17) (17) (14,760,000) (14,760,000) (13,181,000)
091102- A011-2 Pay of Other Staff (9) (9) (3,327,000) (3,327,000) (3,184,000)
091102- A012 Allowances 13,253,000 16,738,000 16,116,000
091102- A012-1 Regular Allowances (12,675,000) (16,160,000) (15,594,000)
091102- A012-2 Other Allowances (Excluding TA) (578,000) (578,000) (522,000)
091102- A03 Operating Expenses 2,814,000 4,060,000 5,935,000
091102- A032 Communications 80,000 120,000 120,000
091102- A033 Utilities 780,000 1,150,000 1,210,000
091102- A034 Occupancy Costs 1,120,000 1,620,000 3,275,000
091102- A038 Travel & Transportation 35,000 70,000 40,000
091102- A039 General 799,000 1,100,000 1,290,000
091102- A04 Employees Retirement Benefits 4,378,000 2,521,000
091102- A041 Pension 4,378,000 2,521,000
091102- A06 Transfers 20,000 60,000 60,000
091102- A061 Scholarship 20,000 60,000 60,000
091102- A13 Repairs and Maintenance 99,000 320,000 245,000
091102- A131 Machinery and Equipment 20,000 60,000 85,000
091102- A132 Furniture and Fixture 59,000 200,000 100,000
091102- A137 Computer Equipment 20,000 60,000 60,000
Total- ISLAMABAD MODEL SCHOOL (I-V) 38,651,000 41,786,000 38,721,000
G-10/3 IBD
IB2704 ISLAMABAD MODEL SCHOOL (I-V) PIMS G-8/3 IBD
091102- A01 Employees Related Expenses 17,802,000 19,550,000 17,280,000
091102- A011 Pay 16 16 9,748,000 9,385,000 8,632,000
091102- A011-1 Pay of Officers (7) (7) (6,626,000) (6,261,000) (5,509,000)
091102- A011-2 Pay of Other Staff (9) (9) (3,122,000) (3,124,000) (3,123,000)
091102- A012 Allowances 8,054,000 10,165,000 8,648,000
091102- A012-1 Regular Allowances (7,501,000) (9,458,000) (8,094,000)Page 620
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2024-2025 2024-2025 2025-2026
2024-25 2025-26 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A012-2 Other Allowances (Excluding TA) (553,000) (707,000) (554,000)
091102- A03 Operating Expenses 2,868,000 2,409,000 1,163,000
091102- A032 Communications 70,000 70,000 90,000
091102- A034 Occupancy Costs 2,393,000 1,404,000 703,000
091102- A038 Travel & Transportation 285,000 315,000 35,000
091102- A039 General 120,000 620,000 335,000
091102- A04 Employees Retirement Benefits 1,450,000 1,470,000
091102- A041 Pension 1,450,000 1,470,000
091102- A06 Transfers 20,000 20,000 30,000
091102- A061 Scholarship 20,000 20,000 30,000
091102- A13 Repairs and Maintenance 80,000 519,000 275,000
091102- A131 Machinery and Equipment 20,000 145,000 25,000
091102- A132 Furniture and Fixture 40,000 229,000 150,000
091102- A137 Computer Equipment 20,000 145,000 100,000
Total- ISLAMABAD MODEL SCHOOL (I-V) PIMS 22,220,000 23,968,000 18,748,000
G-8/3 IBD
IB2705 ISLAMABAD MODEL SCHOOL (I-V) NO 2 G-9/4 IBD
091102- A01 Employees Related Expenses 16,265,000 17,770,000 15,155,000
091102- A011 Pay 19 19 8,516,000 8,100,000 7,298,000
091102- A011-1 Pay of Officers (9) (9) (4,935,000) (4,199,000) (3,411,000)
091102- A011-2 Pay of Other Staff (10) (10) (3,581,000) (3,901,000) (3,887,000)
091102- A012 Allowances 7,749,000 9,670,000 7,857,000
091102- A012-1 Regular Allowances (7,346,000) (8,828,000) (7,354,000)
091102- A012-2 Other Allowances (Excluding TA) (403,000) (842,000) (503,000)
091102- A03 Operating Expenses 3,072,000 3,772,000 4,865,000
091102- A032 Communications 40,000 40,000 60,000
091102- A033 Utilities 390,000 1,090,000 410,000
091102- A034 Occupancy Costs 2,342,000 2,342,000 4,125,000
091102- A038 Travel & Transportation 185,000 125,000 50,000
091102- A039 General 115,000 175,000 220,000
091102- A06 Transfers 20,000 20,000 20,000
091102- A061 Scholarship 20,000 20,000 20,000
091102- A13 Repairs and Maintenance 85,000 85,000 97,000Page 621
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2024-2025 2024-2025 2025-2026
2024-25 2025-26 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A131 Machinery and Equipment 20,000 20,000 22,000
091102- A132 Furniture and Fixture 45,000 45,000 45,000
091102- A137 Computer Equipment 20,000 20,000 30,000
Total- ISLAMABAD MODEL SCHOOL (I-V) NO 2 19,442,000 21,647,000 20,137,000
G-9/4 IBD
IB2706 ISLAMABAD MODEL SCHOOL (I-V) NO 2 G-10/2 IBD
091102- A01 Employees Related Expenses 16,173,000 17,812,000 16,450,000
091102- A011 Pay 18 18 8,645,000 8,645,000 8,055,000
091102- A011-1 Pay of Officers (8) (8) (5,191,000) (5,191,000) (4,828,000)
091102- A011-2 Pay of Other Staff (10) (10) (3,454,000) (3,454,000) (3,227,000)
091102- A012 Allowances 7,528,000 9,167,000 8,395,000
091102- A012-1 Regular Allowances (7,097,000) (8,736,000) (8,005,000)
091102- A012-2 Other Allowances (Excluding TA) (431,000) (431,000) (390,000)
091102- A03 Operating Expenses 1,669,000 2,669,000 1,486,000
091102- A032 Communications 45,000 45,000 70,000
091102- A033 Utilities 430,000 1,430,000 480,000
091102- A034 Occupancy Costs 574,000 574,000 506,000
091102- A038 Travel & Transportation 485,000 485,000 240,000
091102- A039 General 135,000 135,000 190,000
091102- A04 Employees Retirement Benefits 1,279,000
091102- A041 Pension 1,279,000
091102- A06 Transfers 20,000 20,000 20,000
091102- A061 Scholarship 20,000 20,000 20,000
091102- A13 Repairs and Maintenance 94,000 94,000 130,000
091102- A131 Machinery and Equipment 20,000 20,000 50,000
091102- A132 Furniture and Fixture 54,000 54,000 50,000
091102- A137 Computer Equipment 20,000 20,000 30,000
Total- ISLAMABAD MODEL SCHOOL (I-V) NO 2 17,956,000 20,595,000 19,365,000
G-10/2 IBD
IB2707 ISLAMABAD MODEL SCHOOL (I-V) NO 2 I-9/4 IBD
091102- A01 Employees Related Expenses 28,404,000 32,515,000 36,356,000
091102- A011 Pay 31 31 14,236,000 15,690,000 18,161,000
091102- A011-1 Pay of Officers (18) (18) (9,756,000) (11,174,000) (13,593,000)Page 622
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2024-2025 2024-2025 2025-2026
2024-25 2025-26 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A011-2 Pay of Other Staff (13) (13) (4,480,000) (4,516,000) (4,568,000)
091102- A012 Allowances 14,168,000 16,825,000 18,195,000
091102- A012-1 Regular Allowances (13,630,000) (15,870,000) (17,323,000)
091102- A012-2 Other Allowances (Excluding TA) (538,000) (955,000) (872,000)
091102- A03 Operating Expenses 8,723,000 9,093,000 9,451,000
091102- A032 Communications 50,000 50,000 50,000
091102- A033 Utilities 950,000 930,000 1,250,000
091102- A034 Occupancy Costs 6,706,000 7,494,000 7,437,000
091102- A038 Travel & Transportation 473,000 75,000 50,000
091102- A039 General 544,000 544,000 664,000
091102- A04 Employees Retirement Benefits 1,296,000
091102- A041 Pension 1,296,000
091102- A06 Transfers 20,000 20,000 20,000
091102- A061 Scholarship 20,000 20,000 20,000
091102- A13 Repairs and Maintenance 100,000 100,000 140,000
091102- A131 Machinery and Equipment 20,000 20,000 20,000
091102- A132 Furniture and Fixture 60,000 60,000 100,000
091102- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL (I-V) NO 2 37,247,000 41,728,000 47,263,000
I-9/4 IBD
IB2708 ISLAMABAD MODEL SCHOOL (I-V) F-10/4 IBD
091102- A01 Employees Related Expenses 17,174,000 19,238,000 19,283,000
091102- A011 Pay 15 15 9,438,000 9,438,000 9,956,000
091102- A011-1 Pay of Officers (9) (9) (7,502,000) (7,502,000) (5,780,000)
091102- A011-2 Pay of Other Staff (6) (6) (1,936,000) (1,936,000) (4,176,000)
091102- A012 Allowances 7,736,000 9,800,000 9,327,000
091102- A012-1 Regular Allowances (7,378,000) (9,442,000) (8,969,000)
091102- A012-2 Other Allowances (Excluding TA) (358,000) (358,000) (358,000)
091102- A03 Operating Expenses 4,027,000 4,677,000 5,235,000
091102- A032 Communications 50,000 50,000 50,000
091102- A033 Utilities 315,000 965,000 408,000
091102- A034 Occupancy Costs 3,113,000 3,113,000 4,088,000
091102- A038 Travel & Transportation 35,000 35,000 55,000Page 623
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2024-2025 2024-2025 2025-2026
2024-25 2025-26 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A039 General 514,000 514,000 634,000
091102- A06 Transfers 20,000 20,000 30,000
091102- A061 Scholarship 20,000 20,000 30,000
091102- A13 Repairs and Maintenance 83,000 83,000 170,000
091102- A131 Machinery and Equipment 20,000 20,000 50,000
091102- A132 Furniture and Fixture 43,000 43,000 70,000
091102- A137 Computer Equipment 20,000 20,000 50,000
Total- ISLAMABAD MODEL SCHOOL (I-V) 21,304,000 24,018,000 24,718,000
F-10/4 IBD
IB2709 ISLAMABAD MODEL SCHOOL (I-V) NO 2 I-10/1 IBD
091102- A01 Employees Related Expenses 30,141,000 33,713,000 30,680,000
091102- A011 Pay 24 24 16,048,000 16,048,000 15,524,000
091102- A011-1 Pay of Officers (11) (11) (9,074,000) (9,074,000) (9,207,000)
091102- A011-2 Pay of Other Staff (13) (13) (6,974,000) (6,974,000) (6,317,000)
091102- A012 Allowances 14,093,000 17,665,000 15,156,000
091102- A012-1 Regular Allowances (13,589,000) (17,161,000) (14,523,000)
091102- A012-2 Other Allowances (Excluding TA) (504,000) (504,000) (633,000)
091102- A03 Operating Expenses 4,498,000 5,313,000 7,724,000
091102- A032 Communications 50,000 50,000 100,000
091102- A033 Utilities 345,000 1,065,000 1,000,000
091102- A034 Occupancy Costs 3,722,000 3,722,000 5,944,000
091102- A038 Travel & Transportation 235,000 235,000 300,000
091102- A039 General 146,000 241,000 380,000
091102- A04 Employees Retirement Benefits 1,157,000 1,157,000 996,000
091102- A041 Pension 1,157,000 1,157,000 996,000
091102- A06 Transfers 20,000 20,000 30,000
091102- A061 Scholarship 20,000 20,000 30,000
091102- A13 Repairs and Maintenance 98,000 98,000 190,000
091102- A131 Machinery and Equipment 20,000 20,000 50,000
091102- A132 Furniture and Fixture 58,000 58,000 110,000
091102- A137 Computer Equipment 20,000 20,000 30,000
Total- ISLAMABAD MODEL SCHOOL (I-V) NO 2 35,914,000 40,301,000 39,620,000
I-10/1 IBDPage 624
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2024-2025 2024-2025 2025-2026
2024-25 2025-26 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
IB2710 ISLAMABAD MODEL SCHOOL (I-V) AIOU COLONY IBD
091102- A01 Employees Related Expenses 12,854,000 14,434,000 15,094,000
091102- A011 Pay 16 16 6,893,000 7,263,000 8,236,000
091102- A011-1 Pay of Officers (6) (6) (3,527,000) (3,120,000) (4,757,000)
091102- A011-2 Pay of Other Staff (10) (10) (3,366,000) (4,143,000) (3,479,000)
091102- A012 Allowances 5,961,000 7,171,000 6,858,000
091102- A012-1 Regular Allowances (5,603,000) (6,809,000) (6,500,000)
091102- A012-2 Other Allowances (Excluding TA) (358,000) (362,000) (358,000)
091102- A03 Operating Expenses 2,407,000 2,407,000 2,373,000
091102- A032 Communications 85,000 85,000 100,000
091102- A033 Utilities 344,000 244,000 350,000
091102- A034 Occupancy Costs 1,818,000 1,818,000 1,738,000
091102- A038 Travel & Transportation 50,000 50,000 50,000
091102- A039 General 110,000 210,000 135,000
091102- A06 Transfers 20,000 20,000 25,000
091102- A061 Scholarship 20,000 20,000 25,000
091102- A13 Repairs and Maintenance 130,000 130,000 190,000
091102- A131 Machinery and Equipment 30,000 30,000 50,000
091102- A132 Furniture and Fixture 30,000 30,000 70,000
091102- A137 Computer Equipment 70,000 70,000 70,000
Total- ISLAMABAD MODEL SCHOOL (I-V) AIOU 15,411,000 16,991,000 17,682,000
COLONY IBD
IB2711 ISLAMABAD MODEL SCHOOL (I-V) NO 2 G-8/4 IBD
091102- A01 Employees Related Expenses 15,293,000 17,158,000 17,792,000
091102- A011 Pay 20 20 7,899,000 8,281,000 8,052,000
091102- A011-1 Pay of Officers (9) (9) (4,191,000) (4,316,000) (4,227,000)
091102- A011-2 Pay of Other Staff (11) (11) (3,708,000) (3,965,000) (3,825,000)
091102- A012 Allowances 7,394,000 8,877,000 9,740,000
091102- A012-1 Regular Allowances (6,891,000) (8,554,000) (9,140,000)
091102- A012-2 Other Allowances (Excluding TA) (503,000) (323,000) (600,000)
091102- A03 Operating Expenses 3,240,000 3,240,000 2,046,000
091102- A032 Communications 40,000 40,000 20,000
091102- A033 Utilities 540,000 540,000 612,000Page 625
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2024-2025 2024-2025 2025-2026
2024-25 2025-26 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A034 Occupancy Costs 2,530,000 2,530,000 1,034,000
091102- A038 Travel & Transportation 35,000 35,000 320,000
091102- A039 General 95,000 95,000 60,000
091102- A04 Employees Retirement Benefits 1,978,000
091102- A041 Pension 1,978,000
091102- A06 Transfers 20,000 20,000 20,000
091102- A061 Scholarship 20,000 20,000 20,000
091102- A13 Repairs and Maintenance 80,000 80,000 90,000
091102- A131 Machinery and Equipment 20,000 20,000 20,000
091102- A132 Furniture and Fixture 40,000 40,000 50,000
091102- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL (I-V) NO 2 18,633,000 20,498,000 21,926,000
G-8/4 IBD
IB2712 ISLAMABAD MODEL SCHOOL (I-V) F-10/2 IBD
091102- A01 Employees Related Expenses 17,419,000 19,331,000 20,904,000
091102- A011 Pay 16 16 9,825,000 9,825,000 9,631,000
091102- A011-1 Pay of Officers (9) (9) (7,411,000) (7,411,000) (7,117,000)
091102- A011-2 Pay of Other Staff (7) (7) (2,414,000) (2,414,000) (2,514,000)
091102- A012 Allowances 7,594,000 9,506,000 11,273,000
091102- A012-1 Regular Allowances (7,186,000) (9,098,000) (10,785,000)
091102- A012-2 Other Allowances (Excluding TA) (408,000) (408,000) (488,000)
091102- A03 Operating Expenses 4,748,000 4,708,000 3,754,000
091102- A032 Communications 40,000 100,000 45,000
091102- A033 Utilities 470,000 1,010,000 1,200,000
091102- A034 Occupancy Costs 4,023,000 3,283,000 2,000,000
091102- A038 Travel & Transportation 35,000 35,000 59,000
091102- A039 General 180,000 280,000 450,000
091102- A06 Transfers 20,000 20,000 100,000
091102- A061 Scholarship 20,000 20,000 100,000
091102- A09 Physical Assets 500,000
091102- A092 Computer Equipment 500,000
091102- A13 Repairs and Maintenance 100,000 140,000 400,000
091102- A131 Machinery and Equipment 20,000 20,000 100,000Page 626
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2024-2025 2024-2025 2025-2026
2024-25 2025-26 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A132 Furniture and Fixture 60,000 60,000 200,000
091102- A137 Computer Equipment 20,000 60,000 100,000
Total- ISLAMABAD MODEL SCHOOL (I-V) 22,287,000 24,699,000 25,158,000
F-10/2 IBD
IB2713 ISLAMABAD MODEL SCHOOL (I-V) F-10/1 IBD
091102- A01 Employees Related Expenses 9,634,000 10,773,000 9,972,000
091102- A011 Pay 16 16 4,510,000 4,510,000 4,510,000
091102- A011-1 Pay of Officers (9) (9) (2,886,000) (2,886,000) (2,886,000)
091102- A011-2 Pay of Other Staff (7) (7) (1,624,000) (1,624,000) (1,624,000)
091102- A012 Allowances 5,124,000 6,263,000 5,462,000
091102- A012-1 Regular Allowances (4,716,000) (5,632,000) (5,054,000)
091102- A012-2 Other Allowances (Excluding TA) (408,000) (631,000) (408,000)
091102- A03 Operating Expenses 5,032,000 2,305,000 2,255,000
091102- A032 Communications 70,000 70,000 70,000
091102- A033 Utilities 625,000 625,000 625,000
091102- A034 Occupancy Costs 4,142,000 1,275,000 1,365,000
091102- A038 Travel & Transportation 35,000 35,000 35,000
091102- A039 General 160,000 300,000 160,000
091102- A06 Transfers 20,000 20,000 20,000
091102- A061 Scholarship 20,000 20,000 20,000
091102- A13 Repairs and Maintenance 80,000 230,000 80,000
091102- A131 Machinery and Equipment 20,000 60,000 20,000
091102- A132 Furniture and Fixture 40,000 120,000 40,000
091102- A137 Computer Equipment 20,000 50,000 20,000
Total- ISLAMABAD MODEL SCHOOL (I-V) 14,766,000 13,328,000 12,327,000
F-10/1 IBD
IB2714 ISLAMABAD MODEL SCHOOL (I-V) G-10/4 IBD
091102- A01 Employees Related Expenses 21,958,000 24,480,000 22,563,000
091102- A011 Pay 21 21 12,991,000 11,317,000 12,072,000
091102- A011-1 Pay of Officers (14) (14) (10,689,000) (8,265,000) (9,770,000)
091102- A011-2 Pay of Other Staff (7) (7) (2,302,000) (3,052,000) (2,302,000)
091102- A012 Allowances 8,967,000 13,163,000 10,491,000
091102- A012-1 Regular Allowances (8,521,000) (12,717,000) (10,065,000)Page 627
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2024-2025 2024-2025 2025-2026
2024-25 2025-26 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A012-2 Other Allowances (Excluding TA) (446,000) (446,000) (426,000)
091102- A03 Operating Expenses 1,794,000 2,894,000 3,187,000
091102- A032 Communications 60,000 60,000
091102- A033 Utilities 637,000 1,203,000 1,500,000
091102- A034 Occupancy Costs 672,000 927,000 1,017,000
091102- A038 Travel & Transportation 185,000 117,000 140,000
091102- A039 General 240,000 647,000 470,000
091102- A04 Employees Retirement Benefits 390,000 390,000
091102- A041 Pension 390,000 390,000
091102- A06 Transfers 20,000 20,000 30,000
091102- A061 Scholarship 20,000 20,000 30,000
091102- A13 Repairs and Maintenance 100,000 200,000 450,000
091102- A131 Machinery and Equipment 20,000 20,000 200,000
091102- A132 Furniture and Fixture 60,000 60,000 200,000
091102- A137 Computer Equipment 20,000 120,000 50,000
Total- ISLAMABAD MODEL SCHOOL (I-V) 24,262,000 27,984,000 26,230,000
G-10/4 IBD
IB2715 ISLAMABAD MODEL SCHOOL (I-V) NO 2 G-8/1 IBD
091102- A01 Employees Related Expenses 15,098,000 17,040,000 19,589,000
091102- A011 Pay 26 26 8,293,000 8,293,000 7,749,000
091102- A011-1 Pay of Officers (8) (8) (3,192,000) (3,192,000) (3,192,000)
091102- A011-2 Pay of Other Staff (18) (18) (5,101,000) (5,101,000) (4,557,000)
091102- A012 Allowances 6,805,000 8,747,000 11,840,000
091102- A012-1 Regular Allowances (6,339,000) (8,281,000) (11,374,000)
091102- A012-2 Other Allowances (Excluding TA) (466,000) (466,000) (466,000)
091102- A03 Operating Expenses 7,022,000 7,022,000 6,234,000
091102- A032 Communications 64,000 64,000 64,000
091102- A033 Utilities 725,000 2,225,000 1,850,000
091102- A034 Occupancy Costs 5,614,000 3,693,000 3,421,000
091102- A038 Travel & Transportation 35,000 35,000 121,000
091102- A039 General 584,000 1,005,000 778,000
091102- A04 Employees Retirement Benefits 606,000
091102- A041 Pension 606,000Page 628
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2024-2025 2024-2025 2025-2026
2024-25 2025-26 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A06 Transfers 20,000 20,000 20,000
091102- A061 Scholarship 20,000 20,000 20,000
091102- A13 Repairs and Maintenance 120,000 120,000 230,000
091102- A131 Machinery and Equipment 20,000 20,000 90,000
091102- A132 Furniture and Fixture 80,000 80,000 100,000
091102- A137 Computer Equipment 20,000 20,000 40,000
Total- ISLAMABAD MODEL SCHOOL (I-V) NO 2 22,260,000 24,202,000 26,679,000
G-8/1 IBD
IB2716 ISLAMABAD MODEL SCHOOL (I-V) I-10/2 IBD
091102- A01 Employees Related Expenses 51,193,000 57,545,000 63,229,000
091102- A011 Pay 47 47 30,403,000 26,364,000 38,101,000
091102- A011-1 Pay of Officers (27) (27) (19,656,000) (16,174,000) (27,033,000)
091102- A011-2 Pay of Other Staff (20) (20) (10,747,000) (10,190,000) (11,068,000)
091102- A012 Allowances 20,790,000 31,181,000 25,128,000
091102- A012-1 Regular Allowances (19,613,000) (29,386,000) (23,819,000)
091102- A012-2 Other Allowances (Excluding TA) (1,177,000) (1,795,000) (1,309,000)
091102- A03 Operating Expenses 15,811,000 17,940,000 20,878,000
091102- A032 Communications 50,000 50,000 120,000
091102- A033 Utilities 815,000 2,292,000 1,260,000
091102- A034 Occupancy Costs 14,217,000 14,660,000 18,250,000
091102- A038 Travel & Transportation 35,000 78,000 62,000
091102- A039 General 694,000 860,000 1,186,000
091102- A06 Transfers 20,000 20,000 60,000
091102- A061 Scholarship 20,000 20,000 60,000
091102- A13 Repairs and Maintenance 160,000 458,000 245,000
091102- A131 Machinery and Equipment 20,000 118,000 85,000
091102- A132 Furniture and Fixture 120,000 320,000 100,000
091102- A137 Computer Equipment 20,000 20,000 60,000
Total- ISLAMABAD MODEL SCHOOL (I-V) I-10/2 67,184,000 75,963,000 84,412,000
IBD
IB2717 ISLAMABAD MODEL SCHOOL (I-V) G-6/4 IBD
091102- A01 Employees Related Expenses 45,823,000 50,875,000 49,026,000
091102- A011 Pay 34 34 25,297,000 25,775,000 25,297,000Page 629
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2024-2025 2024-2025 2025-2026
2024-25 2025-26 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A011-1 Pay of Officers (25) (25) (22,452,000) (22,875,000) (22,452,000)
091102- A011-2 Pay of Other Staff (9) (9) (2,845,000) (2,900,000) (2,845,000)
091102- A012 Allowances 20,526,000 25,100,000 23,729,000
091102- A012-1 Regular Allowances (19,906,000) (24,480,000) (23,055,000)
091102- A012-2 Other Allowances (Excluding TA) (620,000) (620,000) (674,000)
091102- A03 Operating Expenses 10,583,000 4,167,000 5,988,000
091102- A032 Communications 80,000 80,000 150,000
091102- A033 Utilities 710,000 680,000 2,600,000
091102- A034 Occupancy Costs 8,246,000 1,366,000 1,050,000
091102- A038 Travel & Transportation 150,000 175,000 60,000
091102- A039 General 1,397,000 1,866,000 2,128,000
091102- A04 Employees Retirement Benefits 422,000 2,394,000
091102- A041 Pension 422,000 2,394,000
091102- A06 Transfers 20,000 20,000 50,000
091102- A061 Scholarship 20,000 20,000 50,000
091102- A09 Physical Assets 900,000
091102- A092 Computer Equipment 400,000
091102- A097 Purchase of Furniture and Fixture 500,000
091102- A13 Repairs and Maintenance 170,000 2,214,000 245,000
091102- A131 Machinery and Equipment 40,000 130,000 85,000
091102- A132 Furniture and Fixture 100,000 504,000 100,000
091102- A133 Buildings and Structure 1,500,000
091102- A137 Computer Equipment 30,000 80,000 60,000
Total- ISLAMABAD MODEL SCHOOL (I-V) G-6/4 57,018,000 60,570,000 55,309,000
IBD
IB2718 ISLAMABAD MODEL SCHOOL (I-V) G-10/1 IBD
091102- A01 Employees Related Expenses 40,395,000 45,000,000 44,205,000
091102- A011 Pay 29 28 22,862,000 22,862,000 22,927,000
091102- A011-1 Pay of Officers (22) (21) (20,723,000) (20,723,000) (20,791,000)
091102- A011-2 Pay of Other Staff (7) (7) (2,139,000) (2,139,000) (2,136,000)
091102- A012 Allowances 17,533,000 22,138,000 21,278,000
091102- A012-1 Regular Allowances (17,005,000) (21,610,000) (20,700,000)
091102- A012-2 Other Allowances (Excluding TA) (528,000) (528,000) (578,000)Page 630
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2024-2025 2024-2025 2025-2026
2024-25 2025-26 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A03 Operating Expenses 3,055,000 3,655,000 4,576,000
091102- A032 Communications 50,000 50,000 50,000
091102- A033 Utilities 530,000 1,580,000 950,000
091102- A034 Occupancy Costs 1,795,000 1,795,000 3,176,000
091102- A038 Travel & Transportation 500,000 50,000 70,000
091102- A039 General 180,000 180,000 330,000
091102- A06 Transfers 20,000 20,000 50,000
091102- A061 Scholarship 20,000 20,000 50,000
091102- A13 Repairs and Maintenance 110,000 110,000 150,000
091102- A131 Machinery and Equipment 20,000 20,000 30,000
091102- A132 Furniture and Fixture 70,000 70,000 100,000
091102- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL (I-V) 43,580,000 48,785,000 48,981,000
G-10/1 IBD
IB2719 ISLAMABAD MODEL SCHOOL (I-V) I-8/1 IBD
091102- A01 Employees Related Expenses 51,113,000 56,473,000 50,066,000
091102- A011 Pay 47 47 28,140,000 28,140,000 24,967,000
091102- A011-1 Pay of Officers (33) (33) (22,629,000) (22,629,000) (19,752,000)
091102- A011-2 Pay of Other Staff (14) (14) (5,511,000) (5,511,000) (5,215,000)
091102- A012 Allowances 22,973,000 28,333,000 25,099,000
091102- A012-1 Regular Allowances (22,011,000) (27,371,000) (24,049,000)
091102- A012-2 Other Allowances (Excluding TA) (962,000) (962,000) (1,050,000)
091102- A03 Operating Expenses 8,509,000 9,709,000 10,896,000
091102- A032 Communications 60,000 60,000 77,000
091102- A033 Utilities 715,000 1,915,000 2,050,000
091102- A034 Occupancy Costs 7,085,000 7,085,000 7,615,000
091102- A038 Travel & Transportation 35,000 35,000 60,000
091102- A039 General 614,000 614,000 1,094,000
091102- A06 Transfers 20,000 20,000 40,000
091102- A061 Scholarship 20,000 20,000 40,000
091102- A13 Repairs and Maintenance 133,000 133,000 145,000
091102- A131 Machinery and Equipment 20,000 20,000 25,000
091102- A132 Furniture and Fixture 93,000 93,000 100,000Page 631
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2024-2025 2024-2025 2025-2026
2024-25 2025-26 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL (I-V) I-8/1 59,775,000 66,335,000 61,147,000
IBD
IB2720 ISLAMABAD MODEL SCHOOL (I-V) NO 2 ST NO. 7 G-9/3 IBD
091102- A01 Employees Related Expenses 40,862,000 46,226,000 41,865,000
091102- A011 Pay 28 28 24,184,000 23,990,000 22,897,000
091102- A011-1 Pay of Officers (19) (19) (21,145,000) (20,822,000) (19,917,000)
091102- A011-2 Pay of Other Staff (9) (9) (3,039,000) (3,168,000) (2,980,000)
091102- A012 Allowances 16,678,000 22,236,000 18,968,000
091102- A012-1 Regular Allowances (16,043,000) (20,516,000) (18,233,000)
091102- A012-2 Other Allowances (Excluding TA) (635,000) (1,720,000) (735,000)
091102- A03 Operating Expenses 4,354,000 5,526,000 8,210,000
091102- A032 Communications 60,000 60,000 60,000
091102- A033 Utilities 610,000 1,410,000 1,320,000
091102- A034 Occupancy Costs 3,534,000 3,906,000 6,580,000
091102- A038 Travel & Transportation 40,000 40,000 40,000
091102- A039 General 110,000 110,000 210,000
091102- A04 Employees Retirement Benefits 2,227,000 855,000
091102- A041 Pension 2,227,000 855,000
091102- A06 Transfers 20,000 20,000 30,000
091102- A061 Scholarship 20,000 20,000 30,000
091102- A13 Repairs and Maintenance 80,000 80,000 118,000
091102- A131 Machinery and Equipment 20,000 20,000 28,000
091102- A132 Furniture and Fixture 40,000 40,000 60,000
091102- A137 Computer Equipment 20,000 20,000 30,000
Total- ISLAMABAD MODEL SCHOOL (I-V) NO 2 47,543,000 52,707,000 50,223,000
ST NO. 7 G-9/3 IBD
IB2721 ISLAMABAD MODEL SCHOOL (I-V) F-7/2-4 IBD
091102- A01 Employees Related Expenses 29,208,000 32,390,000 24,886,000
091102- A011 Pay 21 21 15,997,000 15,896,000 12,464,000
091102- A011-1 Pay of Officers (14) (14) (14,275,000) (13,500,000) (10,288,000)
091102- A011-2 Pay of Other Staff (7) (7) (1,722,000) (2,396,000) (2,176,000)
091102- A012 Allowances 13,211,000 16,494,000 12,422,000Page 632
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2024-2025 2024-2025 2025-2026
2024-25 2025-26 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A012-1 Regular Allowances (12,793,000) (15,847,000) (11,954,000)
091102- A012-2 Other Allowances (Excluding TA) (418,000) (647,000) (468,000)
091102- A03 Operating Expenses 1,836,000 2,788,000 2,280,000
091102- A032 Communications 64,000 40,000 64,000
091102- A033 Utilities 410,000 1,181,000 410,000
091102- A034 Occupancy Costs 792,000 1,041,000 641,000
091102- A038 Travel & Transportation 435,000 391,000 985,000
091102- A039 General 135,000 135,000 180,000
091102- A04 Employees Retirement Benefits 826,000
091102- A041 Pension 826,000
091102- A06 Transfers 20,000 20,000 20,000
091102- A061 Scholarship 20,000 20,000 20,000
091102- A13 Repairs and Maintenance 95,000 95,000 95,000
091102- A131 Machinery and Equipment 20,000 20,000 20,000
091102- A132 Furniture and Fixture 55,000 55,000 55,000
091102- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL (I-V) 31,159,000 35,293,000 28,107,000
F-7/2-4 IBD
IB2722 ISLAMABAD MODEL SCHOOL (I-V) G-9/1 IBD
091102- A01 Employees Related Expenses 17,791,000 19,916,000 19,345,000
091102- A011 Pay 16 16 9,828,000 9,828,000 9,800,000
091102- A011-1 Pay of Officers (8) (8) (7,430,000) (7,430,000) (7,430,000)
091102- A011-2 Pay of Other Staff (8) (8) (2,398,000) (2,398,000) (2,370,000)
091102- A012 Allowances 7,963,000 10,088,000 9,545,000
091102- A012-1 Regular Allowances (7,495,000) (9,620,000) (9,145,000)
091102- A012-2 Other Allowances (Excluding TA) (468,000) (468,000) (400,000)
091102- A03 Operating Expenses 1,499,000 1,499,000 2,153,000
091102- A032 Communications 70,000 70,000 50,000
091102- A033 Utilities 512,000 512,000 512,000
091102- A034 Occupancy Costs 784,000 784,000 997,000
091102- A038 Travel & Transportation 35,000 35,000 496,000
091102- A039 General 98,000 98,000 98,000
091102- A06 Transfers 20,000 20,000 20,000Page 633
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2024-2025 2024-2025 2025-2026
2024-25 2025-26 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A061 Scholarship 20,000 20,000 20,000
091102- A13 Repairs and Maintenance 77,000 77,000 77,000
091102- A131 Machinery and Equipment 20,000 20,000 20,000
091102- A132 Furniture and Fixture 37,000 37,000 37,000
091102- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL (I-V) G-9/1 19,387,000 21,512,000 21,595,000
IBD
IB2723 ISLAMABAD MODEL SCHOOL (I-V) F-7/2 IBD
091102- A01 Employees Related Expenses 38,559,000 42,722,000 42,297,000
091102- A011 Pay 28 28 21,293,000 21,407,000 22,149,000
091102- A011-1 Pay of Officers (22) (22) (19,570,000) (19,078,000) (19,827,000)
091102- A011-2 Pay of Other Staff (6) (6) (1,723,000) (2,329,000) (2,322,000)
091102- A012 Allowances 17,266,000 21,315,000 20,148,000
091102- A012-1 Regular Allowances (16,767,000) (20,016,000) (19,742,000)
091102- A012-2 Other Allowances (Excluding TA) (499,000) (1,299,000) (406,000)
091102- A03 Operating Expenses 6,067,000 4,561,000 6,329,000
091102- A032 Communications 36,000 67,000 40,000
091102- A033 Utilities 400,000 500,000 650,000
091102- A034 Occupancy Costs 4,995,000 2,758,000 4,750,000
091102- A038 Travel & Transportation 235,000 235,000 245,000
091102- A039 General 401,000 1,001,000 644,000
091102- A04 Employees Retirement Benefits 1,552,000 1,552,000 1,403,000
091102- A041 Pension 1,552,000 1,552,000 1,403,000
091102- A06 Transfers 20,000 20,000 20,000
091102- A061 Scholarship 20,000 20,000 20,000
091102- A09 Physical Assets 500,000
091102- A097 Purchase of Furniture and Fixture 500,000
091102- A13 Repairs and Maintenance 106,000 486,000 175,000
091102- A131 Machinery and Equipment 20,000 100,000 35,000
091102- A132 Furniture and Fixture 66,000 366,000 100,000
091102- A137 Computer Equipment 20,000 20,000 40,000
Total- ISLAMABAD MODEL SCHOOL (I-V) F-7/2 46,304,000 49,841,000 50,224,000
IBDPage 634
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2024-2025 2024-2025 2025-2026
2024-25 2025-26 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
IB2724 ISLAMABAD MODEL SCHOOL (I-V) NO 1 I-9/1 IBD
091102- A01 Employees Related Expenses 66,122,000 72,749,000 65,147,000
091102- A011 Pay 41 41 33,210,000 33,210,000 34,376,000
091102- A011-1 Pay of Officers (33) (33) (30,645,000) (30,595,000) (31,299,000)
091102- A011-2 Pay of Other Staff (8) (8) (2,565,000) (2,615,000) (3,077,000)
091102- A012 Allowances 32,912,000 39,539,000 30,771,000
091102- A012-1 Regular Allowances (25,354,000) (31,681,000) (29,771,000)
091102- A012-2 Other Allowances (Excluding TA) (7,558,000) (7,858,000) (1,000,000)
091102- A03 Operating Expenses 9,400,000 8,661,000 12,046,000
091102- A032 Communications 80,000 15,000 110,000
091102- A033 Utilities 460,000 460,000 710,000
091102- A034 Occupancy Costs 7,867,000 7,416,000 10,050,000
091102- A038 Travel & Transportation 335,000 196,000 360,000
091102- A039 General 658,000 574,000 816,000
091102- A04 Employees Retirement Benefits 1,485,000 687,000 1,583,000
091102- A041 Pension 1,485,000 687,000 1,583,000
091102- A06 Transfers 20,000 20,000 20,000
091102- A061 Scholarship 20,000 20,000 20,000
091102- A13 Repairs and Maintenance 90,000 90,000 110,000
091102- A131 Machinery and Equipment 20,000 20,000 30,000
091102- A132 Furniture and Fixture 50,000 50,000 60,000
091102- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL (I-V) NO 1 77,117,000 82,207,000 78,906,000
I-9/1 IBD
IB2725 ISLAMABAD MODEL SCHOOL (I-V) G-6/1-3 IBD
091102- A01 Employees Related Expenses 37,932,000 42,377,000 43,245,000
091102- A011 Pay 35 35 20,774,000 20,774,000 21,693,000
091102- A011-1 Pay of Officers (28) (28) (18,367,000) (18,367,000) (19,313,000)
091102- A011-2 Pay of Other Staff (7) (7) (2,407,000) (2,407,000) (2,380,000)
091102- A012 Allowances 17,158,000 21,603,000 21,552,000
091102- A012-1 Regular Allowances (16,482,000) (20,927,000) (20,939,000)
091102- A012-2 Other Allowances (Excluding TA) (676,000) (676,000) (613,000)
091102- A03 Operating Expenses 4,444,000 4,444,000 5,421,000Page 635
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2024-2025 2024-2025 2025-2026
2024-25 2025-26 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A032 Communications 40,000 40,000 38,000
091102- A033 Utilities 470,000 470,000 444,000
091102- A034 Occupancy Costs 2,240,000 2,240,000 2,750,000
091102- A038 Travel & Transportation 1,035,000 1,035,000 1,540,000
091102- A039 General 659,000 659,000 649,000
091102- A04 Employees Retirement Benefits 1,400,000 1,400,000 2,966,000
091102- A041 Pension 1,400,000 1,400,000 2,966,000
091102- A06 Transfers 20,000 20,000 21,000
091102- A061 Scholarship 20,000 20,000 21,000
091102- A09 Physical Assets 400,000
091102- A092 Computer Equipment 400,000
091102- A13 Repairs and Maintenance 125,000 125,000 120,000
091102- A131 Machinery and Equipment 20,000 20,000 20,000
091102- A132 Furniture and Fixture 85,000 85,000 85,000
091102- A137 Computer Equipment 20,000 20,000 15,000
Total- ISLAMABAD MODEL SCHOOL (I-V) 43,921,000 48,766,000 51,773,000
G-6/1-3 IBD
IB2726 ISLAMABAD MODEL SCHOOL (I-V) F-8/3 IBD
091102- A01 Employees Related Expenses 30,272,000 33,441,000 28,979,000
091102- A011 Pay 26 26 14,223,000 14,223,000 14,975,000
091102- A011-1 Pay of Officers (20) (20) (12,306,000) (12,306,000) (12,672,000)
091102- A011-2 Pay of Other Staff (6) (6) (1,917,000) (1,917,000) (2,303,000)
091102- A012 Allowances 16,049,000 19,218,000 14,004,000
091102- A012-1 Regular Allowances (15,541,000) (18,710,000) (13,514,000)
091102- A012-2 Other Allowances (Excluding TA) (508,000) (508,000) (490,000)
091102- A03 Operating Expenses 5,339,000 5,339,000 6,918,000
091102- A032 Communications 40,000 40,000 80,000
091102- A033 Utilities 825,000 825,000 1,300,000
091102- A034 Occupancy Costs 3,371,000 3,371,000 4,454,000
091102- A038 Travel & Transportation 435,000 435,000 450,000
091102- A039 General 668,000 668,000 634,000
091102- A04 Employees Retirement Benefits 2,055,000 2,055,000 1,485,000
091102- A041 Pension 2,055,000 2,055,000 1,485,000Page 636
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2024-2025 2024-2025 2025-2026
2024-25 2025-26 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A06 Transfers 20,000 20,000 29,000
091102- A061 Scholarship 20,000 20,000 29,000
091102- A13 Repairs and Maintenance 95,000 95,000 160,000
091102- A131 Machinery and Equipment 20,000 20,000 30,000
091102- A132 Furniture and Fixture 55,000 55,000 100,000
091102- A137 Computer Equipment 20,000 20,000 30,000
Total- ISLAMABAD MODEL SCHOOL (I-V) F-8/3 37,781,000 40,950,000 37,571,000
IBD
IB2727 ISLAMABAD MODEL SCHOOL (I-V) E-7/4 IBD
091102- A01 Employees Related Expenses 18,268,000 20,569,000 17,335,000
091102- A011 Pay 19 19 9,566,000 9,111,000 7,702,000
091102- A011-1 Pay of Officers (6) (6) (5,278,000) (4,700,000) (3,862,000)
091102- A011-2 Pay of Other Staff (13) (13) (4,288,000) (4,411,000) (3,840,000)
091102- A012 Allowances 8,702,000 11,458,000 9,633,000
091102- A012-1 Regular Allowances (8,235,000) (10,119,000) (8,896,000)
091102- A012-2 Other Allowances (Excluding TA) (467,000) (1,339,000) (737,000)
091102- A03 Operating Expenses 2,862,000 2,813,000 2,788,000
091102- A032 Communications 36,000 58,000 36,000
091102- A033 Utilities 367,000 667,000 480,000
091102- A034 Occupancy Costs 1,423,000 1,423,000 1,615,000
091102- A038 Travel & Transportation 282,000 97,000 35,000
091102- A039 General 754,000 568,000 622,000
091102- A04 Employees Retirement Benefits 421,000
091102- A041 Pension 421,000
091102- A06 Transfers 20,000 20,000 20,000
091102- A061 Scholarship 20,000 20,000 20,000
091102- A13 Repairs and Maintenance 80,000 129,000 90,000
091102- A131 Machinery and Equipment 20,000 20,000 20,000
091102- A132 Furniture and Fixture 40,000 89,000 50,000
091102- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL (I-V) E-7/4 21,230,000 23,531,000 20,654,000
IBDPage 637
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2024-2025 2024-2025 2025-2026
2024-25 2025-26 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
IB2728 ISLAMABAD MODEL SCHOOL (I-V) NO 1 G-10/2 IBD
091102- A01 Employees Related Expenses 31,515,000 35,133,000 35,198,000
091102- A011 Pay 24 24 17,449,000 18,254,000 18,028,000
091102- A011-1 Pay of Officers (17) (17) (15,468,000) (16,379,000) (16,213,000)
091102- A011-2 Pay of Other Staff (7) (7) (1,981,000) (1,875,000) (1,815,000)
091102- A012 Allowances 14,066,000 16,879,000 17,170,000
091102- A012-1 Regular Allowances (13,562,000) (16,506,000) (16,666,000)
091102- A012-2 Other Allowances (Excluding TA) (504,000) (373,000) (504,000)
091102- A03 Operating Expenses 3,460,000 4,604,000 3,261,000
091102- A032 Communications 50,000 50,000 80,000
091102- A033 Utilities 660,000 1,804,000 771,000
091102- A034 Occupancy Costs 2,603,000 2,603,000 2,240,000
091102- A038 Travel & Transportation 35,000 35,000 50,000
091102- A039 General 112,000 112,000 120,000
091102- A04 Employees Retirement Benefits 1,705,000
091102- A041 Pension 1,705,000
091102- A06 Transfers 20,000 20,000 20,000
091102- A061 Scholarship 20,000 20,000 20,000
091102- A13 Repairs and Maintenance 82,000 82,000 90,000
091102- A131 Machinery and Equipment 20,000 20,000 20,000
091102- A132 Furniture and Fixture 42,000 42,000 50,000
091102- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL (I-V) NO 1 35,077,000 39,839,000 40,274,000
G-10/2 IBD
IB2729 ISLAMABAD MODEL SCHOOL (I-V) NO 1 I-9/4 IBD
091102- A01 Employees Related Expenses 28,146,000 31,132,000 29,530,000
091102- A011 Pay 28 28 15,860,000 15,157,000 14,816,000
091102- A011-1 Pay of Officers (14) (14) (10,804,000) (9,888,000) (9,949,000)
091102- A011-2 Pay of Other Staff (14) (14) (5,056,000) (5,269,000) (4,867,000)
091102- A012 Allowances 12,286,000 15,975,000 14,714,000
091102- A012-1 Regular Allowances (11,796,000) (15,549,000) (14,183,000)
091102- A012-2 Other Allowances (Excluding TA) (490,000) (426,000) (531,000)
091102- A03 Operating Expenses 6,463,000 6,527,000 7,994,000
091102- A032 Communications 50,000 50,000 65,000Page 638
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2024-2025 2024-2025 2025-2026
2024-25 2025-26 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A033 Utilities 710,000 975,000 975,000
091102- A034 Occupancy Costs 4,954,000 4,954,000 6,050,000
091102- A038 Travel & Transportation 235,000 35,000 310,000
091102- A039 General 514,000 513,000 594,000
091102- A06 Transfers 20,000 20,000 30,000
091102- A061 Scholarship 20,000 20,000 30,000
091102- A13 Repairs and Maintenance 90,000 90,000 110,000
091102- A131 Machinery and Equipment 20,000 20,000 30,000
091102- A132 Furniture and Fixture 50,000 50,000 50,000
091102- A137 Computer Equipment 20,000 20,000 30,000
Total- ISLAMABAD MODEL SCHOOL (I-V) NO 1 34,719,000 37,769,000 37,664,000
I-9/4 IBD
IB2731 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-V) LADHIOT (FA) IBD
091102- A01 Employees Related Expenses 8,103,000 8,981,000 7,911,000
091102- A011 Pay 12 12 3,991,000 4,934,000 3,855,000
091102- A011-1 Pay of Officers (6) (6) (2,460,000) (2,458,000) (1,377,000)
091102- A011-2 Pay of Other Staff (6) (6) (1,531,000) (2,476,000) (2,478,000)
091102- A012 Allowances 4,112,000 4,047,000 4,056,000
091102- A012-1 Regular Allowances (3,834,000) (3,929,000) (3,831,000)
091102- A012-2 Other Allowances (Excluding TA) (278,000) (118,000) (225,000)
091102- A03 Operating Expenses 1,037,000 1,087,000 1,381,000
091102- A032 Communications 34,000 36,000
091102- A033 Utilities 93,000 93,000 200,000
091102- A034 Occupancy Costs 824,000 824,000 1,035,000
091102- A038 Travel & Transportation 22,000 32,000 30,000
091102- A039 General 64,000 138,000 80,000
091102- A06 Transfers 20,000 20,000 20,000
091102- A061 Scholarship 20,000 20,000 20,000
091102- A13 Repairs and Maintenance 90,000 90,000 90,000
091102- A131 Machinery and Equipment 20,000 20,000 20,000
091102- A132 Furniture and Fixture 50,000 50,000 50,000
091102- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 9,250,000 10,178,000 9,402,000
GIRLS (I-V) LADHIOT (FA) IBDPage 639
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2024-2025 2024-2025 2025-2026
2024-25 2025-26 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
IB2732 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-V) TAMMA (FA) IBD
091102- A01 Employees Related Expenses 9,821,000 11,161,000 14,613,000
091102- A011 Pay 15 15 4,929,000 4,929,000 7,048,000
091102- A011-1 Pay of Officers (6) (6) (2,139,000) (2,139,000) (4,721,000)
091102- A011-2 Pay of Other Staff (9) (9) (2,790,000) (2,790,000) (2,327,000)
091102- A012 Allowances 4,892,000 6,232,000 7,565,000
091102- A012-1 Regular Allowances (4,588,000) (5,928,000) (7,233,000)
091102- A012-2 Other Allowances (Excluding TA) (304,000) (304,000) (332,000)
091102- A03 Operating Expenses 3,151,000 3,201,000 4,288,000
091102- A032 Communications 55,000 55,000 85,000
091102- A033 Utilities 300,000 300,000 450,000
091102- A034 Occupancy Costs 2,666,000 2,666,000 3,563,000
091102- A038 Travel & Transportation 35,000 35,000 50,000
091102- A039 General 95,000 145,000 140,000
091102- A06 Transfers 20,000 20,000 20,000
091102- A061 Scholarship 20,000 20,000 20,000
091102- A13 Repairs and Maintenance 70,000 70,000 70,000
091102- A131 Machinery and Equipment 20,000 20,000 20,000
091102- A132 Furniture and Fixture 30,000 30,000 30,000
091102- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 13,062,000 14,452,000 18,991,000
GIRLS (I-V) TAMMA (FA) IBD
IB2741 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-V) HERDOGHER (FA) IBD
091102- A01 Employees Related Expenses 17,118,000 19,012,000 17,140,000
091102- A011 Pay 18 18 10,243,000 10,243,000 8,586,000
091102- A011-1 Pay of Officers (5) (5) (4,818,000) (4,818,000) (3,815,000)
091102- A011-2 Pay of Other Staff (13) (13) (5,425,000) (5,425,000) (4,771,000)
091102- A012 Allowances 6,875,000 8,769,000 8,554,000
091102- A012-1 Regular Allowances (6,538,000) (8,432,000) (8,229,000)
091102- A012-2 Other Allowances (Excluding TA) (337,000) (337,000) (325,000)
091102- A03 Operating Expenses 1,961,000 2,571,000 4,890,000
091102- A032 Communications 34,000 34,000 35,000Page 640
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2024-2025 2024-2025 2025-2026
2024-25 2025-26 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A033 Utilities 140,000 140,000 130,000
091102- A034 Occupancy Costs 500,000 1,012,000 3,258,000
091102- A038 Travel & Transportation 25,000 25,000 25,000
091102- A039 General 1,262,000 1,360,000 1,442,000
091102- A04 Employees Retirement Benefits 1,115,000 603,000
091102- A041 Pension 1,115,000 603,000
091102- A06 Transfers 20,000 20,000 20,000
091102- A061 Scholarship 20,000 20,000 20,000
091102- A13 Repairs and Maintenance 70,000 70,000 70,000
091102- A131 Machinery and Equipment 20,000 20,000 20,000
091102- A132 Furniture and Fixture 30,000 30,000 30,000
091102- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 20,284,000 22,276,000 22,120,000
GIRLS (I-V) HERDOGHER (FA) IBD
IB2754 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-V) HUMAK (FA) IBD
091102- A01 Employees Related Expenses 21,239,000 23,554,000 18,849,000
091102- A011 Pay 20 20 12,787,000 11,569,000 9,425,000
091102- A011-1 Pay of Officers (8) (8) (7,377,000) (6,159,000) (5,225,000)
091102- A011-2 Pay of Other Staff (12) (12) (5,410,000) (5,410,000) (4,200,000)
091102- A012 Allowances 8,452,000 11,985,000 9,424,000
091102- A012-1 Regular Allowances (7,996,000) (11,529,000) (9,049,000)
091102- A012-2 Other Allowances (Excluding TA) (456,000) (456,000) (375,000)
091102- A03 Operating Expenses 2,031,000 2,533,000 8,909,000
091102- A032 Communications 34,000 35,000
091102- A033 Utilities 195,000 195,000 200,000
091102- A034 Occupancy Costs 1,699,000 2,102,000 8,524,000
091102- A038 Travel & Transportation 30,000 30,000 30,000
091102- A039 General 73,000 206,000 120,000
091102- A04 Employees Retirement Benefits 3,349,000 2,946,000
091102- A041 Pension 3,349,000 2,946,000
091102- A06 Transfers 20,000 20,000 20,000
091102- A061 Scholarship 20,000 20,000 20,000
091102- A13 Repairs and Maintenance 40,000 40,000 110,000Page 641
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2024-2025 2024-2025 2025-2026
2024-25 2025-26 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A131 Machinery and Equipment 20,000 20,000 30,000
091102- A132 Furniture and Fixture 50,000
091102- A137 Computer Equipment 20,000 20,000 30,000
Total- ISLAMABAD MODEL SCHOOL FOR 26,679,000 29,093,000 27,888,000
GIRLS (I-V) HUMAK (FA) IBD
IB2757 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-V) SIHALA MIRZIAN (FA) IBD
091102- A01 Employees Related Expenses 10,681,000 11,828,000 11,557,000
091102- A011 Pay 16 16 6,425,000 6,073,000 5,784,000
091102- A011-1 Pay of Officers (8) (8) (4,501,000) (4,149,000) (3,834,000)
091102- A011-2 Pay of Other Staff (8) (8) (1,924,000) (1,924,000) (1,950,000)
091102- A012 Allowances 4,256,000 5,755,000 5,773,000
091102- A012-1 Regular Allowances (3,894,000) (5,588,000) (5,468,000)
091102- A012-2 Other Allowances (Excluding TA) (362,000) (167,000) (305,000)
091102- A03 Operating Expenses 4,146,000 4,243,000 3,459,000
091102- A032 Communications 34,000 40,000
091102- A033 Utilities 222,000 242,000 270,000
091102- A034 Occupancy Costs 3,795,000 3,795,000 2,989,000
091102- A038 Travel & Transportation 25,000 39,000 30,000
091102- A039 General 70,000 167,000 130,000
091102- A04 Employees Retirement Benefits 1,075,000
091102- A041 Pension 1,075,000
091102- A06 Transfers 20,000 20,000 20,000
091102- A061 Scholarship 20,000 20,000 20,000
091102- A13 Repairs and Maintenance 65,000 65,000 130,000
091102- A131 Machinery and Equipment 20,000 20,000 50,000
091102- A132 Furniture and Fixture 25,000 25,000 50,000
091102- A137 Computer Equipment 20,000 20,000 30,000
Total- ISLAMABAD MODEL SCHOOL FOR 14,912,000 16,156,000 16,241,000
GIRLS (I-V) SIHALA MIRZIAN (FA) IBD
IB2761 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-V) MOHRI MUGHAL (FA) IBD
091102- A01 Employees Related Expenses 8,643,000 9,674,000 9,762,000
091102- A011 Pay 14 14 4,772,000 5,216,000 4,902,000
091102- A011-1 Pay of Officers (6) (6) (3,188,000) (3,532,000) (3,535,000)Page 642
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2024-2025 2024-2025 2025-2026
2024-25 2025-26 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A011-2 Pay of Other Staff (8) (8) (1,584,000) (1,684,000) (1,367,000)
091102- A012 Allowances 3,871,000 4,458,000 4,860,000
091102- A012-1 Regular Allowances (3,513,000) (4,232,000) (4,550,000)
091102- A012-2 Other Allowances (Excluding TA) (358,000) (226,000) (310,000)
091102- A03 Operating Expenses 2,197,000 2,247,000 3,044,000
091102- A033 Utilities 100,000 100,000 130,000
091102- A034 Occupancy Costs 2,012,000 2,012,000 2,809,000
091102- A038 Travel & Transportation 25,000 25,000 25,000
091102- A039 General 60,000 110,000 80,000
091102- A06 Transfers 20,000 20,000 20,000
091102- A061 Scholarship 20,000 20,000 20,000
091102- A13 Repairs and Maintenance 40,000 40,000 60,000
091102- A131 Machinery and Equipment 20,000 20,000 20,000
091102- A132 Furniture and Fixture 20,000
091102- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 10,900,000 11,981,000 12,886,000
GIRLS (I-V) MOHRI MUGHAL (FA) IBD
IB2783 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-V) PAK PWDS COLONY (FA) IBD
091102- A01 Employees Related Expenses 20,870,000 23,261,000 24,784,000
091102- A011 Pay 20 20 13,552,000 13,552,000 12,707,000
091102- A011-1 Pay of Officers (12) (12) (12,052,000) (12,052,000) (10,808,000)
091102- A011-2 Pay of Other Staff (8) (8) (1,500,000) (1,500,000) (1,899,000)
091102- A012 Allowances 7,318,000 9,709,000 12,077,000
091102- A012-1 Regular Allowances (6,981,000) (9,372,000) (11,759,000)
091102- A012-2 Other Allowances (Excluding TA) (337,000) (337,000) (318,000)
091102- A03 Operating Expenses 2,420,000 3,942,000 6,379,000
091102- A032 Communications 30,000 30,000 66,000
091102- A033 Utilities 335,000 405,000 550,000
091102- A034 Occupancy Costs 1,733,000 3,112,000 5,383,000
091102- A038 Travel & Transportation 238,000 209,000 280,000
091102- A039 General 84,000 186,000 100,000
091102- A04 Employees Retirement Benefits 3,236,000 1,816,000 1,300,000
091102- A041 Pension 3,236,000 1,816,000 1,300,000Page 643
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2024-2025 2024-2025 2025-2026
2024-25 2025-26 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A06 Transfers 20,000 20,000 20,000
091102- A061 Scholarship 20,000 20,000 20,000
091102- A13 Repairs and Maintenance 70,000 70,000 70,000
091102- A131 Machinery and Equipment 20,000 20,000 20,000
091102- A132 Furniture and Fixture 30,000 30,000 30,000
091102- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 26,616,000 29,109,000 32,553,000
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 8,864,000 10,279,000 13,001,000
091102- A011 Pay 14 14 4,595,000 4,595,000 6,208,000
091102- A011-1 Pay of Officers (9) (9) (3,136,000) (3,136,000) (4,801,000)
091102- A011-2 Pay of Other Staff (5) (5) (1,459,000) (1,459,000) (1,407,000)
091102- A012 Allowances 4,269,000 5,684,000 6,793,000
091102- A012-1 Regular Allowances (3,931,000) (5,346,000) (6,463,000)
091102- A012-2 Other Allowances (Excluding TA) (338,000) (338,000) (330,000)
091102- A03 Operating Expenses 6,173,000 6,223,000 6,904,000
091102- A032 Communications 50,000 50,000 80,000
091102- A033 Utilities 250,000 250,000 65,000
091102- A034 Occupancy Costs 3,808,000 3,808,000 4,344,000
091102- A038 Travel & Transportation 35,000 35,000 50,000
091102- A039 General 2,030,000 2,080,000 2,365,000
091102- A06 Transfers 20,000 20,000 20,000
091102- A061 Scholarship 20,000 20,000 20,000
091102- A13 Repairs and Maintenance 75,000 75,000 90,000
091102- A131 Machinery and Equipment 20,000 20,000 20,000
091102- A132 Furniture and Fixture 35,000 35,000 50,000
091102- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 15,132,000 16,597,000 20,015,000
GIRLS (I-V) ALIPUR (FRASH TOWN) (FA)
IBDPage 644
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2024-2025 2024-2025 2025-2026
2024-25 2025-26 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
IB2785 ISLAMABAD MODEL SCHOOL (I-V) ALIPUR SOUTH (FA) IBD
091102- A01 Employees Related Expenses 13,408,000 14,640,000 12,412,000
091102- A011 Pay 13 13 7,096,000 7,053,000 6,018,000
091102- A011-1 Pay of Officers (8) (8) (5,432,000) (4,535,000) (3,501,000)
091102- A011-2 Pay of Other Staff (5) (5) (1,664,000) (2,518,000) (2,517,000)
091102- A012 Allowances 6,312,000 7,587,000 6,394,000
091102- A012-1 Regular Allowances (6,016,000) (7,291,000) (6,098,000)
091102- A012-2 Other Allowances (Excluding TA) (296,000) (296,000) (296,000)
091102- A03 Operating Expenses 3,745,000 3,420,000 2,822,000
091102- A032 Communications 40,000 40,000 20,000
091102- A033 Utilities 190,000 190,000 65,000
091102- A034 Occupancy Costs 2,190,000 1,815,000 1,207,000
091102- A038 Travel & Transportation 35,000 35,000 220,000
091102- A039 General 1,290,000 1,340,000 1,310,000
091102- A04 Employees Retirement Benefits 1,198,000
091102- A041 Pension 1,198,000
091102- A06 Transfers 20,000 20,000 20,000
091102- A061 Scholarship 20,000 20,000 20,000
091102- A13 Repairs and Maintenance 64,000 64,000 64,000
091102- A131 Machinery and Equipment 20,000 20,000 20,000
091102- A132 Furniture and Fixture 24,000 24,000 24,000
091102- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL (I-V) 17,237,000 18,144,000 16,516,000
ALIPUR SOUTH (FA) IBD
IB2786 ISLAMABAD MODEL SCHOOL FOR BOYS (I-V) SIRRI (FA) IBD
091102- A01 Employees Related Expenses 15,433,000 16,849,000 12,771,000
091102- A011 Pay 13 13 8,671,000 8,671,000 6,501,000
091102- A011-1 Pay of Officers (8) (8) (7,295,000) (7,295,000) (5,395,000)
091102- A011-2 Pay of Other Staff (5) (5) (1,376,000) (1,376,000) (1,106,000)
091102- A012 Allowances 6,762,000 8,178,000 6,270,000
091102- A012-1 Regular Allowances (6,466,000) (7,882,000) (5,974,000)
091102- A012-2 Other Allowances (Excluding TA) (296,000) (296,000) (296,000)
091102- A03 Operating Expenses 2,587,000 2,627,000 3,503,000
091102- A032 Communications 40,000 40,000 80,000Page 645
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2024-2025 2024-2025 2025-2026
2024-25 2025-26 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A033 Utilities 150,000 150,000 250,000
091102- A034 Occupancy Costs 2,167,000 2,167,000 2,750,000
091102- A038 Travel & Transportation 170,000 170,000 350,000
091102- A039 General 60,000 100,000 73,000
091102- A06 Transfers 20,000 20,000 20,000
091102- A061 Scholarship 20,000 20,000 20,000
091102- A13 Repairs and Maintenance 60,000 60,000 60,000
091102- A131 Machinery and Equipment 20,000 20,000 20,000
091102- A132 Furniture and Fixture 20,000 20,000 20,000
091102- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 18,100,000 19,556,000 16,354,000
BOYS (I-V) SIRRI (FA) IBD
IB2787 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-V) SIHALA KHURD (FA) IBD
091102- A01 Employees Related Expenses 12,532,000 13,824,000 13,163,000
091102- A011 Pay 13 13 7,793,000 6,700,000 6,651,000
091102- A011-1 Pay of Officers (8) (8) (6,585,000) (4,945,000) (4,896,000)
091102- A011-2 Pay of Other Staff (5) (5) (1,208,000) (1,755,000) (1,755,000)
091102- A012 Allowances 4,739,000 7,124,000 6,512,000
091102- A012-1 Regular Allowances (4,443,000) (6,863,000) (6,247,000)
091102- A012-2 Other Allowances (Excluding TA) (296,000) (261,000) (265,000)
091102- A03 Operating Expenses 2,282,000 2,421,000 3,500,000
091102- A032 Communications 34,000 69,000 80,000
091102- A033 Utilities 136,000 136,000 300,000
091102- A034 Occupancy Costs 2,022,000 2,022,000 3,010,000
091102- A038 Travel & Transportation 30,000 30,000 30,000
091102- A039 General 60,000 164,000 80,000
091102- A06 Transfers 20,000 20,000 20,000
091102- A061 Scholarship 20,000 20,000 20,000
091102- A13 Repairs and Maintenance 90,000 90,000 90,000
091102- A131 Machinery and Equipment 20,000 20,000 20,000
091102- A132 Furniture and Fixture 50,000 50,000 50,000
091102- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 14,924,000 16,355,000 16,773,000
GIRLS (I-V) SIHALA KHURD (FA) IBDPage 646
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2024-2025 2024-2025 2025-2026
2024-25 2025-26 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
IB2788 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-V) MAIRA MALPUR (FA) IBD
091102- A01 Employees Related Expenses 11,585,000 12,970,000 14,056,000
091102- A011 Pay 13 13 7,415,000 7,415,000 6,854,000
091102- A011-1 Pay of Officers (8) (8) (6,303,000) (6,303,000) (5,210,000)
091102- A011-2 Pay of Other Staff (5) (5) (1,112,000) (1,112,000) (1,644,000)
091102- A012 Allowances 4,170,000 5,555,000 7,202,000
091102- A012-1 Regular Allowances (3,859,000) (5,244,000) (6,897,000)
091102- A012-2 Other Allowances (Excluding TA) (311,000) (311,000) (305,000)
091102- A03 Operating Expenses 2,120,000 2,220,000 2,452,000
091102- A032 Communications 54,000 54,000 70,000
091102- A033 Utilities 170,000 170,000 170,000
091102- A034 Occupancy Costs 1,053,000 1,053,000 1,214,000
091102- A038 Travel & Transportation 25,000 25,000 30,000
091102- A039 General 818,000 918,000 968,000
091102- A06 Transfers 20,000 20,000 20,000
091102- A061 Scholarship 20,000 20,000 20,000
091102- A13 Repairs and Maintenance 50,000 50,000 60,000
091102- A131 Machinery and Equipment 20,000 20,000 20,000
091102- A132 Furniture and Fixture 10,000 10,000 20,000
091102- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 13,775,000 15,260,000 16,588,000
GIRLS (I-V) MAIRA MALPUR (FA) IBD
IB2789 ISLAMABAD MODEL SCHOOL FOR BOYS (I-V) NILORE (FA) IBD
091102- A01 Employees Related Expenses 13,588,000 15,162,000 13,729,000
091102- A011 Pay 13 13 7,428,000 7,428,000 7,076,000
091102- A011-1 Pay of Officers (8) (8) (6,128,000) (6,128,000) (6,165,000)
091102- A011-2 Pay of Other Staff (5) (5) (1,300,000) (1,300,000) (911,000)
091102- A012 Allowances 6,160,000 7,734,000 6,653,000
091102- A012-1 Regular Allowances (5,864,000) (7,438,000) (6,327,000)
091102- A012-2 Other Allowances (Excluding TA) (296,000) (296,000) (326,000)
091102- A03 Operating Expenses 1,554,000 1,654,000 4,095,000
091102- A032 Communications 36,000 56,000 66,000Page 647
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2024-2025 2024-2025 2025-2026
2024-25 2025-26 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A033 Utilities 170,000 60,000 160,000
091102- A034 Occupancy Costs 963,000 1,165,000 3,215,000
091102- A038 Travel & Transportation 335,000 193,000 535,000
091102- A039 General 50,000 180,000 119,000
091102- A04 Employees Retirement Benefits 1,356,000 1,296,000
091102- A041 Pension 1,356,000 1,296,000
091102- A06 Transfers 20,000 20,000 20,000
091102- A061 Scholarship 20,000 20,000 20,000
091102- A13 Repairs and Maintenance 51,000 51,000 59,000
091102- A131 Machinery and Equipment 20,000 20,000 20,000
091102- A132 Furniture and Fixture 11,000 11,000 19,000
091102- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 16,569,000 18,183,000 17,903,000
BOYS (I-V) NILORE (FA) IBD
IB2790 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-V) DHOKE JERRANI (FA) IBD
091102- A01 Employees Related Expenses 11,864,000 13,281,000
091102- A011 Pay 15 6,623,000 6,573,000
091102- A011-1 Pay of Officers (5) (4,029,000) (3,129,000)
091102- A011-2 Pay of Other Staff (10) (2,594,000) (3,444,000)
091102- A012 Allowances 5,241,000 6,708,000
091102- A012-1 Regular Allowances (4,891,000) (6,341,000)
091102- A012-2 Other Allowances (Excluding TA) (350,000) (367,000)
091102- A03 Operating Expenses 3,571,000 4,217,000
091102- A032 Communications 40,000 40,000
091102- A033 Utilities 140,000 210,000
091102- A034 Occupancy Costs 1,391,000 1,842,000
091102- A038 Travel & Transportation 25,000 50,000
091102- A039 General 1,975,000 2,075,000
091102- A06 Transfers 20,000 20,000
091102- A061 Scholarship 20,000 20,000
091102- A13 Repairs and Maintenance 50,000 50,000
091102- A131 Machinery and Equipment 20,000 20,000
091102- A132 Furniture and Fixture 10,000 10,000Page 648
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2024-2025 2024-2025 2025-2026
2024-25 2025-26 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A137 Computer Equipment 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 15,505,000 17,568,000
GIRLS (I-V) DHOKE JERRANI (FA) IBD
IB2791 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-V) CHANNUAL BENGIAL (FA) IBD
091102- A01 Employees Related Expenses 7,992,000 9,150,000 10,286,000
091102- A011 Pay 11 11 4,489,000 4,345,000 5,094,000
091102- A011-1 Pay of Officers (4) (4) (2,266,000) (2,660,000) (3,384,000)
091102- A011-2 Pay of Other Staff (7) (7) (2,223,000) (1,685,000) (1,710,000)
091102- A012 Allowances 3,503,000 4,805,000 5,192,000
091102- A012-1 Regular Allowances (3,231,000) (4,544,000) (4,720,000)
091102- A012-2 Other Allowances (Excluding TA) (272,000) (261,000) (472,000)
091102- A03 Operating Expenses 2,254,000 2,314,000 3,150,000
091102- A032 Communications 40,000 40,000 80,000
091102- A033 Utilities 90,000 90,000 100,000
091102- A034 Occupancy Costs 1,264,000 1,264,000 1,864,000
091102- A038 Travel & Transportation 35,000 35,000 43,000
091102- A039 General 825,000 885,000 1,063,000
091102- A06 Transfers 20,000 20,000 20,000
091102- A061 Scholarship 20,000 20,000 20,000
091102- A13 Repairs and Maintenance 55,000 55,000 105,000
091102- A131 Machinery and Equipment 20,000 20,000 35,000
091102- A132 Furniture and Fixture 15,000 15,000 40,000
091102- A137 Computer Equipment 20,000 20,000 30,000
Total- ISLAMABAD MODEL SCHOOL FOR 10,321,000 11,539,000 13,561,000
GIRLS (I-V) CHANNUAL BENGIAL (FA)
IBD
IB2792 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-V) PINDORI SYEDAN (FA) IBD
091102- A09 Physical Assets 400,000
091102- A092 Computer Equipment 400,000
Total- ISLAMABAD MODEL SCHOOL FOR 400,000
GIRLS (I-V) PINDORI SYEDAN (FA) IBD
IB2793 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-V) DHOKE FATEH HALL (FA) IBD
091102- A01 Employees Related Expenses 4,577,000 5,176,000 5,593,000Page 649
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2024-2025 2024-2025 2025-2026
2024-25 2025-26 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A011 Pay 11 11 2,672,000 2,622,000 2,915,000
091102- A011-1 Pay of Officers (3) (3) (1,157,000) (1,157,000) (670,000)
091102- A011-2 Pay of Other Staff (8) (8) (1,515,000) (1,465,000) (2,245,000)
091102- A012 Allowances 1,905,000 2,554,000 2,678,000
091102- A012-1 Regular Allowances (1,703,000) (2,301,000) (2,406,000)
091102- A012-2 Other Allowances (Excluding TA) (202,000) (253,000) (272,000)
091102- A03 Operating Expenses 782,000 842,000 1,126,000
091102- A032 Communications 40,000 40,000 70,000
091102- A033 Utilities 170,000 170,000 200,000
091102- A034 Occupancy Costs 482,000 482,000 606,000
091102- A038 Travel & Transportation 35,000 35,000 170,000
091102- A039 General 55,000 115,000 80,000
091102- A06 Transfers 20,000 20,000 20,000
091102- A061 Scholarship 20,000 20,000 20,000
091102- A13 Repairs and Maintenance 60,000 60,000 60,000
091102- A131 Machinery and Equipment 20,000 20,000 20,000
091102- A132 Furniture and Fixture 20,000 20,000 20,000
091102- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 5,439,000 6,098,000 6,799,000
GIRLS (I-V) DHOKE FATEH HALL (FA)
IBD
IB2794 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-V) RAWAT (FA) IBD
091102- A01 Employees Related Expenses 20,267,000 22,366,000 20,592,000
091102- A011 Pay 22 22 12,974,000 12,974,000 10,333,000
091102- A011-1 Pay of Officers (12) (12) (9,874,000) (9,874,000) (7,055,000)
091102- A011-2 Pay of Other Staff (10) (10) (3,100,000) (3,100,000) (3,278,000)
091102- A012 Allowances 7,293,000 9,392,000 10,259,000
091102- A012-1 Regular Allowances (6,854,000) (8,953,000) (9,894,000)
091102- A012-2 Other Allowances (Excluding TA) (439,000) (439,000) (365,000)
091102- A03 Operating Expenses 6,026,000 6,124,000 7,750,000
091102- A032 Communications 32,000 66,000
091102- A033 Utilities 450,000 482,000 450,000
091102- A034 Occupancy Costs 4,951,000 4,951,000 6,640,000Page 650
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2024-2025 2024-2025 2025-2026
2024-25 2025-26 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A038 Travel & Transportation 25,000 25,000 30,000
091102- A039 General 568,000 666,000 564,000
091102- A06 Transfers 20,000 20,000 20,000
091102- A061 Scholarship 20,000 20,000 20,000
091102- A13 Repairs and Maintenance 80,000 80,000 80,000
091102- A131 Machinery and Equipment 20,000 20,000 20,000
091102- A132 Furniture and Fixture 40,000 40,000 40,000
091102- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 26,393,000 28,590,000 28,442,000
GIRLS (I-V) RAWAT (FA) IBD
IB2798 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-V) NO 2 TARLAI (FA) IBD
091102- A01 Employees Related Expenses 18,217,000 20,224,000 19,433,000
091102- A011 Pay 15 15 10,145,000 10,172,000 9,776,000
091102- A011-1 Pay of Officers (5) (5) (4,705,000) (4,732,000) (4,763,000)
091102- A011-2 Pay of Other Staff (10) (10) (5,440,000) (5,440,000) (5,013,000)
091102- A012 Allowances 8,072,000 10,052,000 9,657,000
091102- A012-1 Regular Allowances (7,762,000) (9,739,000) (9,347,000)
091102- A012-2 Other Allowances (Excluding TA) (310,000) (313,000) (310,000)
091102- A03 Operating Expenses 3,461,000 4,359,000 5,689,000
091102- A032 Communications 40,000 120,000 40,000
091102- A033 Utilities 150,000 150,000
091102- A034 Occupancy Costs 2,911,000 4,039,000 4,829,000
091102- A038 Travel & Transportation 235,000 35,000 440,000
091102- A039 General 125,000 165,000 230,000
091102- A04 Employees Retirement Benefits 858,000
091102- A041 Pension 858,000
091102- A06 Transfers 20,000 20,000 20,000
091102- A061 Scholarship 20,000 20,000 20,000
091102- A13 Repairs and Maintenance 85,000 85,000 85,000
091102- A131 Machinery and Equipment 20,000 20,000 20,000
091102- A132 Furniture and Fixture 45,000 45,000 45,000
091102- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 22,641,000 24,688,000 25,227,000
GIRLS (I-V) NO 2 TARLAI (FA) IBDPage 651
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2024-2025 2024-2025 2025-2026
2024-25 2025-26 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 15,614,000 17,444,000 18,970,000
091102- A011 Pay 17 17 9,735,000 9,604,000 9,411,000
091102- A011-1 Pay of Officers (10) (10) (7,530,000) (7,375,000) (7,370,000)
091102- A011-2 Pay of Other Staff (7) (7) (2,205,000) (2,229,000) (2,041,000)
091102- A012 Allowances 5,879,000 7,840,000 9,559,000
091102- A012-1 Regular Allowances (5,540,000) (7,551,000) (9,215,000)
091102- A012-2 Other Allowances (Excluding TA) (339,000) (289,000) (344,000)
091102- A03 Operating Expenses 4,059,000 4,857,000 6,925,000
091102- A032 Communications 51,000 96,000 110,000
091102- A033 Utilities 250,000 205,000 250,000
091102- A034 Occupancy Costs 2,850,000 3,598,000 5,385,000
091102- A038 Travel & Transportation 35,000 35,000 60,000
091102- A039 General 873,000 923,000 1,120,000
091102- A04 Employees Retirement Benefits 1,075,000 327,000
091102- A041 Pension 1,075,000 327,000
091102- A06 Transfers 20,000 20,000 30,000
091102- A061 Scholarship 20,000 20,000 30,000
091102- A13 Repairs and Maintenance 75,000 75,000 180,000
091102- A131 Machinery and Equipment 20,000 20,000 50,000
091102- A132 Furniture and Fixture 35,000 35,000 80,000
091102- A137 Computer Equipment 20,000 20,000 50,000
Total- ISLAMABAD MODEL SCHOOL FOR 20,843,000 22,723,000 26,105,000
GIRLS (I-V) PUNJGRAN (FA) IBD
IB2807 ISLAMABAD MODEL SCHOOL FOR BOYS (I-V) SIGGA (FA) IBD
091102- A01 Employees Related Expenses 7,265,000 8,108,000 7,684,000
091102- A011 Pay 14 14 4,154,000 4,114,000 3,840,000
091102- A011-1 Pay of Officers (9) (9) (3,454,000) (3,042,000) (2,875,000)
091102- A011-2 Pay of Other Staff (5) (5) (700,000) (1,072,000) (965,000)
091102- A012 Allowances 3,111,000 3,994,000 3,844,000
091102- A012-1 Regular Allowances (2,803,000) (3,770,000) (3,594,000)
091102- A012-2 Other Allowances (Excluding TA) (308,000) (224,000) (250,000)Page 652
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2024-2025 2024-2025 2025-2026
2024-25 2025-26 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A03 Operating Expenses 801,000 851,000 973,000
091102- A032 Communications 30,000
091102- A033 Utilities 80,000 80,000 200,000
091102- A034 Occupancy Costs 656,000 656,000 580,000
091102- A038 Travel & Transportation 25,000 25,000 33,000
091102- A039 General 40,000 90,000 130,000
091102- A06 Transfers 20,000 20,000 20,000
091102- A061 Scholarship 20,000 20,000 20,000
091102- A13 Repairs and Maintenance 50,000 50,000 100,000
091102- A131 Machinery and Equipment 20,000 20,000 20,000
091102- A132 Furniture and Fixture 10,000 10,000 50,000
091102- A137 Computer Equipment 20,000 20,000 30,000
Total- ISLAMABAD MODEL SCHOOL FOR 8,136,000 9,029,000 8,777,000
BOYS (I-V) SIGGA (FA) IBD
IB2810 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-V) NHC (FA) IBD
091102- A01 Employees Related Expenses 24,996,000 28,000,000 27,539,000
091102- A011 Pay 27 27 14,039,000 14,039,000 13,408,000
091102- A011-1 Pay of Officers (18) (18) (11,039,000) (11,039,000) (8,720,000)
091102- A011-2 Pay of Other Staff (9) (9) (3,000,000) (3,000,000) (4,688,000)
091102- A012 Allowances 10,957,000 13,961,000 14,131,000
091102- A012-1 Regular Allowances (10,535,000) (13,539,000) (13,796,000)
091102- A012-2 Other Allowances (Excluding TA) (422,000) (422,000) (335,000)
091102- A03 Operating Expenses 5,691,000 5,771,000 6,927,000
091102- A032 Communications 40,000 70,000 40,000
091102- A033 Utilities 240,000 200,000 340,000
091102- A034 Occupancy Costs 2,204,000 2,204,000 2,860,000
091102- A038 Travel & Transportation 25,000 65,000 25,000
091102- A039 General 3,182,000 3,232,000 3,662,000
091102- A06 Transfers 20,000 20,000 20,000
091102- A061 Scholarship 20,000 20,000 20,000
091102- A13 Repairs and Maintenance 90,000 90,000 90,000
091102- A131 Machinery and Equipment 20,000 20,000 20,000
091102- A132 Furniture and Fixture 50,000 50,000 50,000Page 653
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2024-2025 2024-2025 2025-2026
2024-25 2025-26 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 30,797,000 33,881,000 34,576,000
GIRLS (I-V) NHC (FA) IBD
IB2814 ISLAMABAD MODEL SCHOOL (I-V) G-7/3-3 IBD
091102- A01 Employees Related Expenses 26,775,000 29,857,000 29,500,000
091102- A011 Pay 28 28 14,313,000 14,689,000 14,598,000
091102- A011-1 Pay of Officers (11) (11) (7,755,000) (8,360,000) (8,382,000)
091102- A011-2 Pay of Other Staff (17) (17) (6,558,000) (6,329,000) (6,216,000)
091102- A012 Allowances 12,462,000 15,168,000 14,902,000
091102- A012-1 Regular Allowances (11,784,000) (14,555,000) (14,302,000)
091102- A012-2 Other Allowances (Excluding TA) (678,000) (613,000) (600,000)
091102- A03 Operating Expenses 2,347,000 2,727,000 3,190,000
091102- A032 Communications 40,000 40,000 40,000
091102- A033 Utilities 495,000 875,000 1,000,000
091102- A034 Occupancy Costs 1,694,000 1,694,000 1,425,000
091102- A038 Travel & Transportation 35,000 35,000 290,000
091102- A039 General 83,000 83,000 435,000
091102- A04 Employees Retirement Benefits 407,000 407,000
091102- A041 Pension 407,000 407,000
091102- A06 Transfers 20,000 20,000 30,000
091102- A061 Scholarship 20,000 20,000 30,000
091102- A13 Repairs and Maintenance 70,000 70,000 200,000
091102- A131 Machinery and Equipment 20,000 20,000 50,000
091102- A132 Furniture and Fixture 30,000 30,000 100,000
091102- A137 Computer Equipment 20,000 20,000 50,000
Total- ISLAMABAD MODEL SCHOOL (I-V) 29,619,000 33,081,000 32,920,000
G-7/3-3 IBD
IB2899 ISLAMABAD MODEL SCHOOL (I-V) MARGALLA VIEW HOUSING SCHEME D-17 ISLAMABAD
091102- A01 Employees Related Expenses 17,676,000 19,745,000
091102- A011 Pay 24 8,923,000 8,923,000
091102- A011-1 Pay of Officers (18) (7,789,000) (7,789,000)
091102- A011-2 Pay of Other Staff (6) (1,134,000) (1,134,000)
091102- A012 Allowances 8,753,000 10,822,000Page 654
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2024-2025 2024-2025 2025-2026
2024-25 2025-26 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A012-1 Regular Allowances (8,299,000) (10,368,000)
091102- A012-2 Other Allowances (Excluding TA) (454,000) (454,000)
091102- A03 Operating Expenses 2,698,000 3,431,000
091102- A032 Communications 36,000 142,000
091102- A033 Utilities 240,000 276,000
091102- A034 Occupancy Costs 1,905,000 1,905,000
091102- A038 Travel & Transportation 40,000 40,000
091102- A039 General 477,000 1,068,000
091102- A06 Transfers 20,000 20,000
091102- A061 Scholarship 20,000 20,000
091102- A09 Physical Assets 20,000 1,168,000
091102- A092 Computer Equipment 349,000
091102- A094 Other Stores and Stocks 20,000 520,000
091102- A097 Purchase of Furniture and Fixture 299,000
091102- A13 Repairs and Maintenance 70,000 120,000
091102- A131 Machinery and Equipment 20,000 20,000
091102- A132 Furniture and Fixture 30,000 30,000
091102- A133 Buildings and Structure 50,000
091102- A137 Computer Equipment 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL (I-V) 20,484,000 24,484,000
MARGALLA VIEW HOUSING SCHEME
D-17 ISLAMABAD
IB2901 ISLAMABAD MODEL SCHOOL (I-V) SOAN GARDEN LOHI BHER ISLAMABAD
091102- A03 Operating Expenses 427,000 477,000 830,000
091102- A032 Communications 35,000 35,000 70,000
091102- A033 Utilities 272,000 272,000 490,000
091102- A038 Travel & Transportation 30,000 30,000 50,000
091102- A039 General 90,000 140,000 220,000
091102- A06 Transfers 20,000 20,000 20,000
091102- A061 Scholarship 20,000 20,000 20,000
091102- A13 Repairs and Maintenance 60,000 60,000 150,000
091102- A131 Machinery and Equipment 20,000 20,000 50,000
091102- A132 Furniture and Fixture 20,000 20,000 50,000Page 655
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2024-2025 2024-2025 2025-2026
2024-25 2025-26 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A137 Computer Equipment 20,000 20,000 50,000
Total- ISLAMABAD MODEL SCHOOL (I-V) 507,000 557,000 1,000,000
SOAN GARDEN LOHI BHER
ISLAMABAD
IB2902 ISLAMABAD MODEL SCHOOL (I-V) NO 2 G-7/2 IBD
091102- A01 Employees Related Expenses 28,732,000 32,374,000 32,859,000
091102- A011 Pay 42 42 15,014,000 15,014,000 16,042,000
091102- A011-1 Pay of Officers (18) (18) (6,384,000) (6,384,000) (6,433,000)
091102- A011-2 Pay of Other Staff (24) (24) (8,630,000) (8,630,000) (9,609,000)
091102- A012 Allowances 13,718,000 17,360,000 16,817,000
091102- A012-1 Regular Allowances (12,992,000) (16,534,000) (16,217,000)
091102- A012-2 Other Allowances (Excluding TA) (726,000) (826,000) (600,000)
091102- A03 Operating Expenses 2,097,000 2,897,000 3,118,000
091102- A032 Communications 60,000 60,000 60,000
091102- A033 Utilities 614,000 714,000 644,000
091102- A034 Occupancy Costs 949,000 1,649,000 1,543,000
091102- A038 Travel & Transportation 35,000 35,000 58,000
091102- A039 General 439,000 439,000 813,000
091102- A06 Transfers 20,000 20,000 20,000
091102- A061 Scholarship 20,000 20,000 20,000
091102- A13 Repairs and Maintenance 124,000 124,000 124,000
091102- A131 Machinery and Equipment 20,000 20,000 20,000
091102- A132 Furniture and Fixture 84,000 84,000 84,000
091102- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL (I-V) NO 2 30,973,000 35,415,000 36,121,000
G-7/2 IBD
IB2903 ISLAMABAD MODEL SCHOOL (I-V)NO 1 E-8 IBD
091102- A01 Employees Related Expenses 34,007,000 37,885,000 36,016,000
091102- A011 Pay 34 34 17,804,000 18,314,000 17,927,000
091102- A011-1 Pay of Officers (17) (17) (11,383,000) (11,423,000) (11,075,000)
091102- A011-2 Pay of Other Staff (17) (17) (6,421,000) (6,891,000) (6,852,000)
091102- A012 Allowances 16,203,000 19,571,000 18,089,000
091102- A012-1 Regular Allowances (15,615,000) (19,072,000) (17,389,000)Page 656
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2024-2025 2024-2025 2025-2026
2024-25 2025-26 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A012-2 Other Allowances (Excluding TA) (588,000) (499,000) (700,000)
091102- A03 Operating Expenses 3,890,000 3,890,000 4,079,000
091102- A032 Communications 60,000 60,000 60,000
091102- A033 Utilities 500,000 500,000 500,000
091102- A034 Occupancy Costs 2,960,000 2,942,000 2,779,000
091102- A038 Travel & Transportation 235,000 253,000 320,000
091102- A039 General 135,000 135,000 420,000
091102- A04 Employees Retirement Benefits 1,157,000
091102- A041 Pension 1,157,000
091102- A06 Transfers 20,000 20,000 20,000
091102- A061 Scholarship 20,000 20,000 20,000
091102- A13 Repairs and Maintenance 95,000 95,000 95,000
091102- A131 Machinery and Equipment 20,000 20,000 20,000
091102- A132 Furniture and Fixture 55,000 55,000 55,000
091102- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL (I-V)NO 1 38,012,000 41,890,000 41,367,000
E-8 IBD
IB2904 ISLAMABAD MODEL SCHOOL (I-V) NO 1 I-10/1 IBD
091102- A01 Employees Related Expenses 48,420,000 54,070,000 49,971,000
091102- A011 Pay 54 54 30,876,000 28,459,000 25,255,000
091102- A011-1 Pay of Officers (31) (31) (22,636,000) (20,119,000) (16,827,000)
091102- A011-2 Pay of Other Staff (23) (23) (8,240,000) (8,340,000) (8,428,000)
091102- A012 Allowances 17,544,000 25,611,000 24,716,000
091102- A012-1 Regular Allowances (16,724,000) (24,831,000) (23,916,000)
091102- A012-2 Other Allowances (Excluding TA) (820,000) (780,000) (800,000)
091102- A03 Operating Expenses 23,085,000 23,085,000 18,979,000
091102- A032 Communications 60,000 40,000 200,000
091102- A033 Utilities 900,000 844,000 1,385,000
091102- A034 Occupancy Costs 21,272,000 21,272,000 15,750,000
091102- A038 Travel & Transportation 35,000 35,000 400,000
091102- A039 General 818,000 894,000 1,244,000
091102- A04 Employees Retirement Benefits 2,155,000
091102- A041 Pension 2,155,000Page 657
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2024-2025 2024-2025 2025-2026
2024-25 2025-26 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A06 Transfers 20,000 20,000 100,000
091102- A061 Scholarship 20,000 20,000 100,000
091102- A13 Repairs and Maintenance 145,000 145,000 350,000
091102- A131 Machinery and Equipment 20,000 20,000 100,000
091102- A132 Furniture and Fixture 105,000 105,000 150,000
091102- A137 Computer Equipment 20,000 20,000 100,000
Total- ISLAMABAD MODEL SCHOOL (I-V) NO 1 71,670,000 77,320,000 71,555,000
I-10/1 IBD
IB2905 ISLAMABAD MODEL SCHOOL (I-V) G-6/1-1 IBD
091102- A01 Employees Related Expenses 28,840,000 31,803,000 31,150,000
091102- A011 Pay 27 27 14,807,000 14,807,000 15,820,000
091102- A011-1 Pay of Officers (14) (14) (10,073,000) (10,073,000) (11,490,000)
091102- A011-2 Pay of Other Staff (13) (13) (4,734,000) (4,734,000) (4,330,000)
091102- A012 Allowances 14,033,000 16,996,000 15,330,000
091102- A012-1 Regular Allowances (13,463,000) (16,426,000) (14,785,000)
091102- A012-2 Other Allowances (Excluding TA) (570,000) (570,000) (545,000)
091102- A03 Operating Expenses 3,037,000 3,197,000 4,376,000
091102- A032 Communications 50,000 50,000 70,000
091102- A033 Utilities 420,000 580,000 665,000
091102- A034 Occupancy Costs 2,117,000 2,117,000 2,776,000
091102- A038 Travel & Transportation 335,000 335,000 335,000
091102- A039 General 115,000 115,000 530,000
091102- A04 Employees Retirement Benefits 400,000
091102- A041 Pension 400,000
091102- A06 Transfers 20,000 20,000 20,000
091102- A061 Scholarship 20,000 20,000 20,000
091102- A09 Physical Assets 400,000
091102- A092 Computer Equipment 400,000
091102- A13 Repairs and Maintenance 85,000 85,000 150,000
091102- A131 Machinery and Equipment 20,000 20,000 50,000
091102- A132 Furniture and Fixture 45,000 45,000 70,000
091102- A137 Computer Equipment 20,000 20,000 30,000
Total- ISLAMABAD MODEL SCHOOL (I-V) 31,982,000 35,905,000 35,696,000
G-6/1-1 IBDPage 658
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2024-2025 2024-2025 2025-2026
2024-25 2025-26 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 84,784,000 94,446,000 89,835,000
091102- A011 Pay 64 64 46,674,000 46,674,000 47,291,000
091102- A011-1 Pay of Officers (54) (54) (43,300,000) (43,300,000) (43,428,000)
091102- A011-2 Pay of Other Staff (10) (10) (3,374,000) (3,374,000) (3,863,000)
091102- A012 Allowances 38,110,000 47,772,000 42,544,000
091102- A012-1 Regular Allowances (37,062,000) (46,724,000) (41,526,000)
091102- A012-2 Other Allowances (Excluding TA) (1,048,000) (1,048,000) (1,018,000)
091102- A03 Operating Expenses 6,537,000 6,537,000 8,182,000
091102- A032 Communications 60,000 60,000 60,000
091102- A033 Utilities 960,000 960,000 1,020,000
091102- A034 Occupancy Costs 4,228,000 4,228,000 5,852,000
091102- A038 Travel & Transportation 650,000 650,000 376,000
091102- A039 General 639,000 639,000 874,000
091102- A04 Employees Retirement Benefits 1,550,000 1,550,000 1,653,000
091102- A041 Pension 1,550,000 1,550,000 1,653,000
091102- A06 Transfers 20,000 20,000 40,000
091102- A061 Scholarship 20,000 20,000 40,000
091102- A09 Physical Assets 400,000
091102- A092 Computer Equipment 400,000
091102- A13 Repairs and Maintenance 140,000 140,000 75,000
091102- A131 Machinery and Equipment 20,000 20,000 15,000
091102- A132 Furniture and Fixture 100,000 100,000 35,000
091102- A137 Computer Equipment 20,000 20,000 25,000
Total- ISLAMABAD MODEL SCHOOL (I-V) G-6/2 93,031,000 103,093,000 99,785,000
IBD
IB2907 ISLAMABAD MODEL SCHOOL (I-VIII) G-6/1-4 IBD
091102- A01 Employees Related Expenses 40,896,000 45,873,000 44,480,000
091102- A011 Pay 40 40 21,563,000 21,940,000 22,439,000
091102- A011-1 Pay of Officers (16) (16) (10,814,000) (11,248,000) (11,923,000)
091102- A011-2 Pay of Other Staff (24) (24) (10,749,000) (10,692,000) (10,516,000)
091102- A012 Allowances 19,333,000 23,933,000 22,041,000Page 659
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2024-2025 2024-2025 2025-2026
2024-25 2025-26 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A012-1 Regular Allowances (18,659,000) (23,332,000) (21,267,000)
091102- A012-2 Other Allowances (Excluding TA) (674,000) (601,000) (774,000)
091102- A03 Operating Expenses 3,115,000 4,144,000 6,058,000
091102- A032 Communications 45,000 65,000 65,000
091102- A033 Utilities 540,000 1,164,000 800,000
091102- A034 Occupancy Costs 1,432,000 1,817,000 4,194,000
091102- A038 Travel & Transportation 485,000 485,000 35,000
091102- A039 General 613,000 613,000 964,000
091102- A04 Employees Retirement Benefits 1,860,000 831,000
091102- A041 Pension 1,860,000 831,000
091102- A06 Transfers 20,000 20,000 20,000
091102- A061 Scholarship 20,000 20,000 20,000
091102- A09 Physical Assets 425,000
091102- A092 Computer Equipment 425,000
091102- A13 Repairs and Maintenance 100,000 100,000 114,000
091102- A131 Machinery and Equipment 20,000 20,000 24,000
091102- A132 Furniture and Fixture 60,000 60,000 70,000
091102- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL (I-VIII) 45,991,000 51,393,000 50,672,000
G-6/1-4 IBD
IB2908 ISLAMABAD MODEL SCHOOL (I-V) G-7/3-1 IBD
091102- A01 Employees Related Expenses 30,137,000 33,821,000 39,717,000
091102- A011 Pay 37 37 15,872,000 15,872,000 19,270,000
091102- A011-1 Pay of Officers (11) (11) (6,289,000) (6,289,000) (9,515,000)
091102- A011-2 Pay of Other Staff (26) (26) (9,583,000) (9,583,000) (9,755,000)
091102- A012 Allowances 14,265,000 17,949,000 20,447,000
091102- A012-1 Regular Allowances (13,665,000) (17,349,000) (19,447,000)
091102- A012-2 Other Allowances (Excluding TA) (600,000) (600,000) (1,000,000)
091102- A03 Operating Expenses 5,389,000 1,919,000 4,420,000
091102- A032 Communications 48,000 48,000 78,000
091102- A033 Utilities 706,000 706,000 1,492,000
091102- A034 Occupancy Costs 4,410,000 940,000 1,750,000
091102- A038 Travel & Transportation 35,000 35,000 100,000Page 660
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2024-2025 2024-2025 2025-2026
2024-25 2025-26 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A039 General 190,000 190,000 1,000,000
091102- A06 Transfers 20,000 20,000 50,000
091102- A061 Scholarship 20,000 20,000 50,000
091102- A09 Physical Assets 400,000
091102- A092 Computer Equipment 400,000
091102- A13 Repairs and Maintenance 110,000 110,000 650,000
091102- A131 Machinery and Equipment 20,000 20,000 200,000
091102- A132 Furniture and Fixture 70,000 70,000 250,000
091102- A137 Computer Equipment 20,000 20,000 200,000
Total- ISLAMABAD MODEL SCHOOL (I-V) 35,656,000 36,270,000 44,837,000
G-7/3-1 IBD
IB2910 ISLAMABAD MODEL SCHOOL (I-V) G-11/2 ISLAMABAD
091102- A03 Operating Expenses 932,000 932,000 1,020,000
091102- A032 Communications 50,000 50,000 50,000
091102- A033 Utilities 620,000 620,000 640,000
091102- A038 Travel & Transportation 40,000 40,000 40,000
091102- A039 General 222,000 222,000 290,000
091102- A06 Transfers 10,000 10,000 30,000
091102- A061 Scholarship 10,000 10,000 30,000
091102- A13 Repairs and Maintenance 110,000 110,000 150,000
091102- A131 Machinery and Equipment 10,000 10,000 40,000
091102- A132 Furniture and Fixture 90,000 90,000 90,000
091102- A137 Computer Equipment 10,000 10,000 20,000
Total- ISLAMABAD MODEL SCHOOL (I-V) 1,052,000 1,052,000 1,200,000
G-11/2 ISLAMABAD
091102 Total- Primary 3,973,037,000 4,396,862,000 4,366,629,000
0911 Total- Pre & Primary Education Affairs 3,973,037,000 4,396,862,000 4,366,629,000
&Service
091 Total- Pre & Primary Education Affairs 3,973,037,000 4,396,862,000 4,366,629,000
& Service
092 Secondary Education Affairs and Services:
0921 Secondary Education Affairs and Services:
092101 Secondary Education :
IB2374 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-VIII) PEIJA (FA) IBD
092101- A01 Employees Related Expenses 6,525,000 7,475,000 12,567,000
092101- A011 Pay 15 15 3,900,000 3,900,000 6,263,000
092101- A011-1 Pay of Officers (6) (6) (2,300,000) (2,300,000) (3,476,000)
092101- A011-2 Pay of Other Staff (9) (9) (1,600,000) (1,600,000) (2,787,000)Page 661
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2024-2025 2024-2025 2025-2026
2024-25 2025-26 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
092101- A012 Allowances 2,625,000 3,575,000 6,304,000
092101- A012-1 Regular Allowances (2,285,000) (3,235,000) (5,984,000)
092101- A012-2 Other Allowances (Excluding TA) (340,000) (340,000) (320,000)
092101- A03 Operating Expenses 4,366,000 4,467,000 5,416,000
092101- A032 Communications 25,000 120,000
092101- A033 Utilities 115,000 115,000 125,000
092101- A034 Occupancy Costs 2,984,000 2,984,000 3,579,000
092101- A038 Travel & Transportation 22,000 22,000 70,000
092101- A039 General 1,220,000 1,346,000 1,522,000
092101- A06 Transfers 20,000 20,000 20,000
092101- A061 Scholarship 20,000 20,000 20,000
092101- A09 Physical Assets 400,000
092101- A092 Computer Equipment 400,000
092101- A13 Repairs and Maintenance 85,000 85,000 80,000
092101- A131 Machinery and Equipment 20,000 20,000 30,000
092101- A132 Furniture and Fixture 45,000 45,000 30,000
092101- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 10,996,000 12,447,000 18,083,000
GIRLS (I-VIII) PEIJA (FA) IBD
IB2375 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-VIII) NO 1 TARLAI (FA) IBD
092101- A01 Employees Related Expenses 24,799,000 28,015,000 23,738,000
092101- A011 Pay 21 21 13,931,000 13,931,000 11,379,000
092101- A011-1 Pay of Officers (8) (8) (7,631,000) (7,631,000) (6,600,000)
092101- A011-2 Pay of Other Staff (13) (13) (6,300,000) (6,300,000) (4,779,000)
092101- A012 Allowances 10,868,000 14,084,000 12,359,000
092101- A012-1 Regular Allowances (10,436,000) (13,567,000) (11,878,000)
092101- A012-2 Other Allowances (Excluding TA) (432,000) (517,000) (481,000)
092101- A03 Operating Expenses 6,000,000 6,100,000 7,292,000
092101- A032 Communications 70,000 40,000 80,000Page 662
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2024-2025 2024-2025 2025-2026
2024-25 2025-26 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
092101- A033 Utilities 520,000 500,000 540,000
092101- A034 Occupancy Costs 4,165,000 4,165,000 5,155,000
092101- A038 Travel & Transportation 135,000 100,000 35,000
092101- A039 General 1,110,000 1,295,000 1,482,000
092101- A04 Employees Retirement Benefits 296,000 296,000
092101- A041 Pension 296,000 296,000
092101- A06 Transfers 20,000 20,000 20,000
092101- A061 Scholarship 20,000 20,000 20,000
092101- A09 Physical Assets 500,000
092101- A094 Other Stores and Stocks 500,000
092101- A13 Repairs and Maintenance 100,000 150,000 100,000
092101- A131 Machinery and Equipment 20,000 20,000 20,000
092101- A132 Furniture and Fixture 60,000 60,000 60,000
092101- A133 Buildings and Structure 50,000
092101- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 31,215,000 35,081,000 31,150,000
GIRLS (I-VIII) NO 1 TARLAI (FA) IBD
IB2379 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-VIII) PIND PARIAN (FA) IBD
092101- A01 Employees Related Expenses 17,121,000 18,944,000 14,899,000
092101- A011 Pay 18 18 9,255,000 9,283,000 7,000,000
092101- A011-1 Pay of Officers (7) (7) (6,255,000) (6,223,000) (5,000,000)
092101- A011-2 Pay of Other Staff (11) (11) (3,000,000) (3,060,000) (2,000,000)
092101- A012 Allowances 7,866,000 9,661,000 7,899,000
092101- A012-1 Regular Allowances (7,556,000) (9,351,000) (7,569,000)
092101- A012-2 Other Allowances (Excluding TA) (310,000) (310,000) (330,000)
092101- A03 Operating Expenses 6,251,000 6,251,000 7,143,000
092101- A032 Communications 36,000 86,000 66,000
092101- A033 Utilities 200,000 400,000
092101- A034 Occupancy Costs 5,785,000 5,785,000 6,287,000
092101- A038 Travel & Transportation 50,000 90,000 70,000
092101- A039 General 180,000 290,000 320,000
092101- A06 Transfers 15,000 15,000 20,000
092101- A061 Scholarship 15,000 15,000 20,000Page 663
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2024-2025 2024-2025 2025-2026
2024-25 2025-26 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
092101- A13 Repairs and Maintenance 130,000 130,000 190,000
092101- A131 Machinery and Equipment 20,000 20,000 50,000
092101- A132 Furniture and Fixture 90,000 90,000 110,000
092101- A137 Computer Equipment 20,000 20,000 30,000
Total- ISLAMABAD MODEL SCHOOL FOR 23,517,000 25,340,000 22,252,000
GIRLS (I-VIII) PIND PARIAN (FA) IBD
IB2381 ISLAMABAD MODEL SCHOOL FOR BOYS (I-VIII) SOHAN (FA) IBD
092101- A01 Employees Related Expenses 20,588,000 23,093,000 19,902,000
092101- A011 Pay 19 19 10,733,000 11,028,000 9,256,000
092101- A011-1 Pay of Officers (8) (8) (6,443,000) (7,087,000) (5,100,000)
092101- A011-2 Pay of Other Staff (11) (11) (4,290,000) (3,941,000) (4,156,000)
092101- A012 Allowances 9,855,000 12,065,000 10,646,000
092101- A012-1 Regular Allowances (9,457,000) (11,691,000) (10,248,000)
092101- A012-2 Other Allowances (Excluding TA) (398,000) (374,000) (398,000)
092101- A03 Operating Expenses 4,455,000 4,516,000 6,566,000
092101- A032 Communications 40,000 40,000 70,000
092101- A033 Utilities 250,000 250,000 300,000
092101- A034 Occupancy Costs 3,690,000 3,690,000 5,247,000
092101- A038 Travel & Transportation 35,000 35,000 385,000
092101- A039 General 440,000 501,000 564,000
092101- A04 Employees Retirement Benefits 900,000
092101- A041 Pension 900,000
092101- A06 Transfers 20,000 20,000 20,000
092101- A061 Scholarship 20,000 20,000 20,000
092101- A09 Physical Assets 1,079,000
092101- A092 Computer Equipment 579,000
092101- A094 Other Stores and Stocks 500,000
092101- A13 Repairs and Maintenance 70,000 120,000 70,000
092101- A131 Machinery and Equipment 20,000 20,000 20,000
092101- A132 Furniture and Fixture 30,000 30,000 30,000
092101- A133 Buildings and Structure 50,000
092101- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 25,133,000 28,828,000 27,458,000
BOYS (I-VIII) SOHAN (FA) IBDPage 664
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2024-2025 2024-2025 2025-2026
2024-25 2025-26 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
IB2391 ISLAMABAD MODEL SCHOOL FOR BOYS (I-VIII) MOHRA KALU (FA) IBD
092101- A01 Employees Related Expenses 6,161,000 7,271,000 8,400,000
092101- A011 Pay 15 15 3,200,000 3,200,000 3,907,000
092101- A011-1 Pay of Officers (8) (8) (2,000,000) (2,000,000) (2,407,000)
092101- A011-2 Pay of Other Staff (7) (7) (1,200,000) (1,200,000) (1,500,000)
092101- A012 Allowances 2,961,000 4,071,000 4,493,000
092101- A012-1 Regular Allowances (2,741,000) (3,851,000) (4,273,000)
092101- A012-2 Other Allowances (Excluding TA) (220,000) (220,000) (220,000)
092101- A03 Operating Expenses 2,418,000 2,520,000 3,835,000
092101- A032 Communications 30,000 30,000 50,000
092101- A033 Utilities 150,000 150,000 200,000
092101- A034 Occupancy Costs 2,083,000 2,083,000 3,220,000
092101- A038 Travel & Transportation 35,000 35,000 235,000
092101- A039 General 120,000 222,000 130,000
092101- A06 Transfers 20,000 20,000 20,000
092101- A061 Scholarship 20,000 20,000 20,000
092101- A09 Physical Assets 500,000
092101- A094 Other Stores and Stocks 500,000
092101- A13 Repairs and Maintenance 70,000 120,000 70,000
092101- A131 Machinery and Equipment 20,000 20,000 20,000
092101- A132 Furniture and Fixture 30,000 30,000 30,000
092101- A133 Buildings and Structure 50,000
092101- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 8,669,000 10,431,000 12,325,000
BOYS (I-VIII) MOHRA KALU (FA) IBD
IB2394 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-VIII) PINDORI SYEDAN (FA) IBD
092101- A01 Employees Related Expenses 7,437,000 8,374,000 7,617,000
092101- A011 Pay 10 10 3,725,000 4,423,000 3,644,000
092101- A011-1 Pay of Officers (3) (3) (1,570,000) (1,460,000) (1,444,000)
092101- A011-2 Pay of Other Staff (7) (7) (2,155,000) (2,963,000) (2,200,000)
092101- A012 Allowances 3,712,000 3,951,000 3,973,000
092101- A012-1 Regular Allowances (3,468,000) (3,829,000) (3,723,000)Page 665
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2024-2025 2024-2025 2025-2026
2024-25 2025-26 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
092101- A012-2 Other Allowances (Excluding TA) (244,000) (122,000) (250,000)
092101- A03 Operating Expenses 2,598,000 2,648,000 2,057,000
092101- A033 Utilities 120,000 120,000 200,000
092101- A034 Occupancy Costs 2,407,000 2,407,000 1,757,000
092101- A038 Travel & Transportation 25,000 25,000 30,000
092101- A039 General 46,000 96,000 70,000
092101- A06 Transfers 20,000 20,000 20,000
092101- A061 Scholarship 20,000 20,000 20,000
092101- A13 Repairs and Maintenance 60,000 60,000 70,000
092101- A131 Machinery and Equipment 20,000 20,000 20,000
092101- A132 Furniture and Fixture 20,000 20,000 30,000
092101- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 10,115,000 11,102,000 9,764,000
GIRLS (I-VIII) PINDORI SYEDAN (FA) IBD
IB2396 ISLAMABAD MODEL SCHOOL (I-VIII) CBR COLONY ISLAMABAD
092101- A03 Operating Expenses 407,000 982,000 1,060,000
092101- A033 Utilities 212,000 737,000 380,000
092101- A038 Travel & Transportation 35,000 35,000 50,000
092101- A039 General 160,000 210,000 630,000
092101- A06 Transfers 20,000 20,000 30,000
092101- A061 Scholarship 20,000 20,000 30,000
092101- A09 Physical Assets 500,000
092101- A094 Other Stores and Stocks 500,000
092101- A13 Repairs and Maintenance 110,000 160,000 572,000
092101- A131 Machinery and Equipment 20,000 20,000 122,000
092101- A132 Furniture and Fixture 70,000 70,000 360,000
092101- A133 Buildings and Structure 50,000
092101- A137 Computer Equipment 20,000 20,000 90,000
Total- ISLAMABAD MODEL SCHOOL (I-VIII) 537,000 1,662,000 1,662,000
CBR COLONY ISLAMABAD
IB2484 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-X)G-11/2 IBD
092101- A01 Employees Related Expenses 49,314,000 55,012,000 49,639,000
092101- A011 Pay 36 36 29,162,000 29,162,000 25,271,000Page 666
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2024-2025 2024-2025 2025-2026
2024-25 2025-26 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
092101- A011-1 Pay of Officers (20) (20) (22,857,000) (22,857,000) (19,067,000)
092101- A011-2 Pay of Other Staff (16) (16) (6,305,000) (6,305,000) (6,204,000)
092101- A012 Allowances 20,152,000 25,850,000 24,368,000
092101- A012-1 Regular Allowances (19,340,000) (25,038,000) (23,605,000)
092101- A012-2 Other Allowances (Excluding TA) (812,000) (812,000) (763,000)
092101- A03 Operating Expenses 10,205,000 10,805,000 17,230,000
092101- A032 Communications 100,000 100,000
092101- A033 Utilities 700,000 1,390,000 1,900,000
092101- A034 Occupancy Costs 8,521,000 8,521,000 14,766,000
092101- A038 Travel & Transportation 643,000 653,000 223,000
092101- A039 General 241,000 241,000 241,000
092101- A04 Employees Retirement Benefits 1,654,000 1,654,000 1,296,000
092101- A041 Pension 1,654,000 1,654,000 1,296,000
092101- A06 Transfers 20,000 20,000 20,000
092101- A061 Scholarship 20,000 20,000 20,000
092101- A09 Physical Assets 20,000 1,760,000 20,000
092101- A092 Computer Equipment 1,000,000
092101- A094 Other Stores and Stocks 20,000 520,000 20,000
092101- A096 Purchase of Plant and Machinery 240,000
092101- A13 Repairs and Maintenance 130,000 180,000 130,000
092101- A131 Machinery and Equipment 20,000 20,000 20,000
092101- A132 Furniture and Fixture 90,000 90,000 90,000
092101- A133 Buildings and Structure 50,000
092101- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 61,343,000 69,431,000 68,335,000
GIRLS (I-X)G-11/2 IBD
IB2487 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-VIII) MOHRIAN (FA) IBD
092101- A01 Employees Related Expenses 16,125,000 17,372,000 11,630,000
092101- A011 Pay 17 17 9,050,000 9,050,000 5,635,000
092101- A011-1 Pay of Officers (8) (8) (6,500,000) (6,500,000) (3,135,000)
092101- A011-2 Pay of Other Staff (9) (9) (2,550,000) (2,550,000) (2,500,000)
092101- A012 Allowances 7,075,000 8,322,000 5,995,000
092101- A012-1 Regular Allowances (6,614,000) (7,861,000) (5,675,000)Page 667
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2024-2025 2024-2025 2025-2026
2024-25 2025-26 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
092101- A012-2 Other Allowances (Excluding TA) (461,000) (461,000) (320,000)
092101- A03 Operating Expenses 4,532,000 4,582,000 5,238,000
092101- A033 Utilities 200,000 200,000 250,000
092101- A034 Occupancy Costs 3,527,000 3,527,000 3,935,000
092101- A038 Travel & Transportation 35,000 35,000 35,000
092101- A039 General 770,000 820,000 1,018,000
092101- A06 Transfers 10,000 10,000 20,000
092101- A061 Scholarship 10,000 10,000 20,000
092101- A13 Repairs and Maintenance 70,000 70,000 70,000
092101- A131 Machinery and Equipment 20,000 20,000 20,000
092101- A132 Furniture and Fixture 30,000 30,000 30,000
092101- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 20,737,000 22,034,000 16,958,000
GIRLS (I-VIII) MOHRIAN (FA) IBD
IB2488 ISLAMABAD MODEL SCHOOL (I-VIII) MALPUR (FA) IBD
092101- A01 Employees Related Expenses 18,324,000 20,555,000 19,815,000
092101- A011 Pay 17 17 10,209,000 10,280,000 9,983,000
092101- A011-1 Pay of Officers (6) (6) (5,679,000) (5,679,000) (5,383,000)
092101- A011-2 Pay of Other Staff (11) (11) (4,530,000) (4,601,000) (4,600,000)
092101- A012 Allowances 8,115,000 10,275,000 9,832,000
092101- A012-1 Regular Allowances (7,677,000) (9,818,000) (9,432,000)
092101- A012-2 Other Allowances (Excluding TA) (438,000) (457,000) (400,000)
092101- A03 Operating Expenses 5,814,000 5,835,000 6,405,000
092101- A032 Communications 40,000 53,000 60,000
092101- A033 Utilities 150,000 150,000 300,000
092101- A034 Occupancy Costs 5,464,000 5,359,000 5,735,000
092101- A038 Travel & Transportation 40,000 53,000 80,000
092101- A039 General 120,000 220,000 230,000
092101- A04 Employees Retirement Benefits 19,000
092101- A041 Pension 19,000
092101- A06 Transfers 20,000 20,000 20,000
092101- A061 Scholarship 20,000 20,000 20,000
092101- A13 Repairs and Maintenance 75,000 75,000 230,000Page 668
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2024-2025 2024-2025 2025-2026
2024-25 2025-26 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
092101- A131 Machinery and Equipment 25,000 25,000 50,000
092101- A132 Furniture and Fixture 30,000 30,000 140,000
092101- A137 Computer Equipment 20,000 20,000 40,000
Total- ISLAMABAD MODEL SCHOOL (I-VIII) 24,233,000 26,504,000 26,470,000
MALPUR (FA) IBD
IB2489 ISLAMABAD MODEL SCHOOL FOR GIRLS (VI-X)NHC(FA) IBD
092101- A01 Employees Related Expenses 27,830,000 30,917,000 32,665,000
092101- A011 Pay 29 29 14,675,000 16,218,000 16,506,000
092101- A011-1 Pay of Officers (19) (19) (11,694,000) (12,694,000) (12,690,000)
092101- A011-2 Pay of Other Staff (10) (10) (2,981,000) (3,524,000) (3,816,000)
092101- A012 Allowances 13,155,000 14,699,000 16,159,000
092101- A012-1 Regular Allowances (12,660,000) (14,250,000) (15,512,000)
092101- A012-2 Other Allowances (Excluding TA) (495,000) (449,000) (647,000)
092101- A03 Operating Expenses 14,447,000 15,799,000 17,499,000
092101- A032 Communications 65,000 207,000 90,000
092101- A033 Utilities 630,000 630,000 910,000
092101- A034 Occupancy Costs 6,616,000 6,616,000 7,473,000
092101- A038 Travel & Transportation 1,440,000 1,940,000 2,290,000
092101- A039 General 5,696,000 6,406,000 6,736,000
092101- A04 Employees Retirement Benefits 1,500,000 1,000,000 1,280,000
092101- A041 Pension 1,500,000 1,000,000 1,280,000
092101- A06 Transfers 20,000 20,000 20,000
092101- A061 Scholarship 20,000 20,000 20,000
092101- A09 Physical Assets 20,000 989,000 20,000
092101- A092 Computer Equipment 349,000
092101- A094 Other Stores and Stocks 20,000 520,000 20,000
092101- A096 Purchase of Plant and Machinery 120,000
092101- A13 Repairs and Maintenance 150,000 200,000 190,000
092101- A131 Machinery and Equipment 20,000 20,000 20,000
092101- A132 Furniture and Fixture 110,000 110,000 150,000
092101- A133 Buildings and Structure 50,000
092101- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 43,967,000 48,925,000 51,674,000
GIRLS (VI-X)NHC(FA) IBDPage 669
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2024-2025 2024-2025 2025-2026
2024-25 2025-26 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
IB2495 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-X)G-10/3 IBD
092101- A01 Employees Related Expenses 40,496,000 45,569,000 46,496,000
092101- A011 Pay 41 41 22,027,000 22,267,000 23,055,000
092101- A011-1 Pay of Officers (22) (22) (14,731,000) (14,305,000) (14,304,000)
092101- A011-2 Pay of Other Staff (19) (19) (7,296,000) (7,962,000) (8,751,000)
092101- A012 Allowances 18,469,000 23,302,000 23,441,000
092101- A012-1 Regular Allowances (17,641,000) (22,526,000) (22,641,000)
092101- A012-2 Other Allowances (Excluding TA) (828,000) (776,000) (800,000)
092101- A03 Operating Expenses 5,694,000 5,944,000 6,162,000
092101- A032 Communications 80,000 80,000 100,000
092101- A033 Utilities 620,000 1,270,000 1,150,000
092101- A034 Occupancy Costs 4,484,000 3,728,000 4,252,000
092101- A038 Travel & Transportation 40,000 90,000 190,000
092101- A039 General 470,000 776,000 470,000
092101- A04 Employees Retirement Benefits 810,000
092101- A041 Pension 810,000
092101- A06 Transfers 20,000 20,000 20,000
092101- A061 Scholarship 20,000 20,000 20,000
092101- A09 Physical Assets 20,000 520,000 20,000
092101- A094 Other Stores and Stocks 20,000 520,000 20,000
092101- A13 Repairs and Maintenance 240,000 290,000 240,000
092101- A131 Machinery and Equipment 20,000 20,000 20,000
092101- A132 Furniture and Fixture 200,000 200,000 200,000
092101- A133 Buildings and Structure 50,000
092101- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 46,470,000 52,343,000 53,748,000
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 22,038,000 24,742,000 26,876,000
092101- A011 Pay 21 21 10,644,000 11,503,000 13,641,000
092101- A011-1 Pay of Officers (12) (12) (7,422,000) (8,303,000) (10,621,000)
092101- A011-2 Pay of Other Staff (9) (9) (3,222,000) (3,200,000) (3,020,000)Page 670
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2024-2025 2024-2025 2025-2026
2024-25 2025-26 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
092101- A012 Allowances 11,394,000 13,239,000 13,235,000
092101- A012-1 Regular Allowances (10,881,000) (12,758,000) (12,741,000)
092101- A012-2 Other Allowances (Excluding TA) (513,000) (481,000) (494,000)
092101- A03 Operating Expenses 3,774,000 3,978,000 3,909,000
092101- A032 Communications 36,000 66,000
092101- A033 Utilities 150,000 48,000 300,000
092101- A034 Occupancy Costs 3,407,000 3,407,000 3,162,000
092101- A038 Travel & Transportation 40,000 40,000 240,000
092101- A039 General 141,000 483,000 141,000
092101- A04 Employees Retirement Benefits 2,033,000
092101- A041 Pension 2,033,000
092101- A06 Transfers 20,000 20,000 20,000
092101- A061 Scholarship 20,000 20,000 20,000
092101- A09 Physical Assets 20,000 540,000 20,000
092101- A092 Computer Equipment 400,000
092101- A094 Other Stores and Stocks 20,000 20,000 20,000
092101- A096 Purchase of Plant and Machinery 120,000
092101- A13 Repairs and Maintenance 87,000 87,000 87,000
092101- A131 Machinery and Equipment 20,000 20,000 20,000
092101- A132 Furniture and Fixture 47,000 47,000 47,000
092101- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 25,939,000 29,367,000 32,945,000
GIRLS (VI-X) RADIO COLONY RAWAT
(FA) IBD
IB2497 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-X) UPRA GHORA (FA) IBD
092101- A01 Employees Related Expenses 24,666,000 26,682,000 19,611,000
092101- A011 Pay 25 24 13,018,000 13,018,000 10,091,000
092101- A011-1 Pay of Officers (14) (13) (10,760,000) (10,760,000) (7,872,000)
092101- A011-2 Pay of Other Staff (11) (11) (2,258,000) (2,258,000) (2,219,000)
092101- A012 Allowances 11,648,000 13,664,000 9,520,000
092101- A012-1 Regular Allowances (10,858,000) (13,274,000) (8,867,000)
092101- A012-2 Other Allowances (Excluding TA) (790,000) (390,000) (653,000)
092101- A03 Operating Expenses 7,501,000 8,068,000 12,101,000Page 671
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2024-2025 2024-2025 2025-2026
2024-25 2025-26 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
092101- A032 Communications 48,000 48,000 90,000
092101- A033 Utilities 250,000 250,000 500,000
092101- A034 Occupancy Costs 5,213,000 5,572,000 7,719,000
092101- A038 Travel & Transportation 390,000 390,000 40,000
092101- A039 General 1,600,000 1,808,000 3,752,000
092101- A04 Employees Retirement Benefits 1,321,000 1,362,000
092101- A041 Pension 1,321,000 1,362,000
092101- A06 Transfers 20,000 20,000 20,000
092101- A061 Scholarship 20,000 20,000 20,000
092101- A09 Physical Assets 20,000 420,000 20,000
092101- A092 Computer Equipment 400,000
092101- A094 Other Stores and Stocks 20,000 20,000 20,000
092101- A13 Repairs and Maintenance 120,000 120,000 120,000
092101- A131 Machinery and Equipment 20,000 20,000 20,000
092101- A132 Furniture and Fixture 80,000 80,000 80,000
092101- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 33,648,000 36,672,000 31,872,000
GIRLS (I-X) UPRA GHORA (FA) IBD
IB2505 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-X)SAIDPUR (FA) IBD
092101- A01 Employees Related Expenses 24,452,000 27,222,000 27,087,000
092101- A011 Pay 22 22 12,353,000 13,359,000 14,043,000
092101- A011-1 Pay of Officers (16) (16) (10,132,000) (9,684,000) (10,368,000)
092101- A011-2 Pay of Other Staff (6) (6) (2,221,000) (3,675,000) (3,675,000)
092101- A012 Allowances 12,099,000 13,863,000 13,044,000
092101- A012-1 Regular Allowances (11,545,000) (12,601,000) (12,565,000)
092101- A012-2 Other Allowances (Excluding TA) (554,000) (1,262,000) (479,000)
092101- A03 Operating Expenses 3,867,000 3,937,000 4,610,000
092101- A032 Communications 36,000 36,000 40,000
092101- A033 Utilities 165,000 165,000 240,000
092101- A034 Occupancy Costs 3,022,000 3,022,000 3,546,000
092101- A038 Travel & Transportation 40,000 40,000 40,000
092101- A039 General 604,000 674,000 744,000
092101- A06 Transfers 20,000 20,000 20,000Page 672
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2024-2025 2024-2025 2025-2026
2024-25 2025-26 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
092101- A061 Scholarship 20,000 20,000 20,000
092101- A09 Physical Assets 20,000 120,000 20,000
092101- A094 Other Stores and Stocks 20,000 20,000
092101- A096 Purchase of Plant and Machinery 120,000
092101- A13 Repairs and Maintenance 120,000 120,000 130,000
092101- A131 Machinery and Equipment 20,000 20,000 20,000
092101- A132 Furniture and Fixture 80,000 80,000 90,000
092101- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 28,479,000 31,419,000 31,867,000
GIRLS (I-X)SAIDPUR (FA) IBD
IB2506 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-X)MALOT (FA) IBD
092101- A01 Employees Related Expenses 9,026,000 10,384,000 11,190,000
092101- A011 Pay 16 16 4,166,000 4,166,000 5,548,000
092101- A011-1 Pay of Officers (8) (8) (2,012,000) (2,012,000) (2,568,000)
092101- A011-2 Pay of Other Staff (8) (8) (2,154,000) (2,154,000) (2,980,000)
092101- A012 Allowances 4,860,000 6,218,000 5,642,000
092101- A012-1 Regular Allowances (4,514,000) (5,872,000) (5,296,000)
092101- A012-2 Other Allowances (Excluding TA) (346,000) (346,000) (346,000)
092101- A03 Operating Expenses 3,905,000 4,055,000 4,165,000
092101- A032 Communications 48,000 48,000 78,000
092101- A033 Utilities 150,000 150,000 200,000
092101- A034 Occupancy Costs 1,987,000 1,987,000 1,987,000
092101- A038 Travel & Transportation 40,000 40,000 155,000
092101- A039 General 1,680,000 1,830,000 1,745,000
092101- A04 Employees Retirement Benefits 772,000
092101- A041 Pension 772,000
092101- A06 Transfers 20,000 20,000 20,000
092101- A061 Scholarship 20,000 20,000 20,000
092101- A09 Physical Assets 20,000 115,000 20,000
092101- A094 Other Stores and Stocks 20,000 115,000 20,000
092101- A13 Repairs and Maintenance 70,000 70,000 70,000
092101- A131 Machinery and Equipment 20,000 20,000 20,000
092101- A132 Furniture and Fixture 30,000 30,000 30,000Page 673
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2024-2025 2024-2025 2025-2026
2024-25 2025-26 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
092101- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 13,041,000 14,644,000 16,237,000
GIRLS (I-X)MALOT (FA) IBD
IB2531 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-VIII) NIAZIAN HUMAK (FA) IBD
092101- A01 Employees Related Expenses 14,362,000 16,187,000 17,040,000
092101- A011 Pay 14 14 7,190,000 7,190,000 9,197,000
092101- A011-1 Pay of Officers (7) (7) (5,187,000) (5,187,000) (7,194,000)
092101- A011-2 Pay of Other Staff (7) (7) (2,003,000) (2,003,000) (2,003,000)
092101- A012 Allowances 7,172,000 8,997,000 7,843,000
092101- A012-1 Regular Allowances (6,814,000) (8,699,000) (7,500,000)
092101- A012-2 Other Allowances (Excluding TA) (358,000) (298,000) (343,000)
092101- A03 Operating Expenses 4,848,000 5,106,000 7,456,000
092101- A033 Utilities 700,000 700,000 850,000
092101- A034 Occupancy Costs 3,423,000 3,423,000 5,922,000
092101- A038 Travel & Transportation 211,000 121,000 40,000
092101- A039 General 514,000 862,000 644,000
092101- A06 Transfers 20,000 20,000 20,000
092101- A061 Scholarship 20,000 20,000 20,000
092101- A09 Physical Assets 20,000 420,000 20,000
092101- A092 Computer Equipment 400,000
092101- A094 Other Stores and Stocks 20,000 20,000 20,000
092101- A13 Repairs and Maintenance 90,000 90,000 140,000
092101- A131 Machinery and Equipment 20,000 20,000 20,000
092101- A132 Furniture and Fixture 50,000 50,000 100,000
092101- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 19,340,000 21,823,000 24,676,000
GIRLS (I-VIII) NIAZIAN HUMAK (FA) IBD
IB2532 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-VIII) SOHAN (FA) IBD
092101- A01 Employees Related Expenses 19,877,000 20,979,000 16,646,000
092101- A011 Pay 17 16 11,279,000 11,279,000 8,478,000
092101- A011-1 Pay of Officers (9) (9) (8,442,000) (8,442,000) (6,356,000)
092101- A011-2 Pay of Other Staff (8) (7) (2,837,000) (2,837,000) (2,122,000)
092101- A012 Allowances 8,598,000 9,700,000 8,168,000Page 674
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2024-2025 2024-2025 2025-2026
2024-25 2025-26 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
092101- A012-1 Regular Allowances (8,242,000) (9,444,000) (7,847,000)
092101- A012-2 Other Allowances (Excluding TA) (356,000) (256,000) (321,000)
092101- A03 Operating Expenses 7,503,000 7,723,000 9,709,000
092101- A032 Communications 60,000 60,000 110,000
092101- A033 Utilities 510,000 510,000 560,000
092101- A034 Occupancy Costs 6,339,000 6,339,000 8,385,000
092101- A038 Travel & Transportation 40,000 40,000 40,000
092101- A039 General 554,000 774,000 614,000
092101- A06 Transfers 20,000 20,000 20,000
092101- A061 Scholarship 20,000 20,000 20,000
092101- A09 Physical Assets 20,000 20,000 20,000
092101- A094 Other Stores and Stocks 20,000 20,000 20,000
092101- A13 Repairs and Maintenance 110,000 110,000 110,000
092101- A131 Machinery and Equipment 20,000 20,000 20,000
092101- A132 Furniture and Fixture 70,000 70,000 70,000
092101- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 27,530,000 28,852,000 26,505,000
GIRLS (I-VIII) SOHAN (FA) IBD
IB2534 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-VIII) JANDALA (FA) IBD
092101- A01 Employees Related Expenses 13,043,000 14,797,000 16,303,000
092101- A011 Pay 16 16 7,129,000 7,129,000 7,889,000
092101- A011-1 Pay of Officers (8) (8) (5,129,000) (5,129,000) (6,039,000)
092101- A011-2 Pay of Other Staff (8) (8) (2,000,000) (2,000,000) (1,850,000)
092101- A012 Allowances 5,914,000 7,668,000 8,414,000
092101- A012-1 Regular Allowances (5,590,000) (7,344,000) (8,114,000)
092101- A012-2 Other Allowances (Excluding TA) (324,000) (324,000) (300,000)
092101- A03 Operating Expenses 2,195,000 2,285,000 2,292,000
092101- A033 Utilities 155,000 155,000 200,000
092101- A034 Occupancy Costs 1,450,000 1,432,000 1,508,000
092101- A038 Travel & Transportation 170,000 35,000 40,000
092101- A039 General 420,000 663,000 544,000
092101- A04 Employees Retirement Benefits 1,677,000
092101- A041 Pension 1,677,000Page 675
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2024-2025 2024-2025 2025-2026
2024-25 2025-26 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
092101- A06 Transfers 15,000 15,000 20,000
092101- A061 Scholarship 15,000 15,000 20,000
092101- A09 Physical Assets 400,000
092101- A092 Computer Equipment 400,000
092101- A13 Repairs and Maintenance 65,000 65,000 70,000
092101- A131 Machinery and Equipment 20,000 20,000 20,000
092101- A132 Furniture and Fixture 30,000 30,000 30,000
092101- A137 Computer Equipment 15,000 15,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 15,318,000 17,562,000 20,362,000
GIRLS (I-VIII) JANDALA (FA) IBD
IB2535 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-VIII) MIANA THUB (FA) IBD
092101- A01 Employees Related Expenses 12,905,000 14,491,000 10,119,000
092101- A011 Pay 14 14 7,381,000 7,381,000 5,236,000
092101- A011-1 Pay of Officers (6) (6) (4,100,000) (4,100,000) (2,000,000)
092101- A011-2 Pay of Other Staff (8) (8) (3,281,000) (3,281,000) (3,236,000)
092101- A012 Allowances 5,524,000 7,110,000 4,883,000
092101- A012-1 Regular Allowances (5,224,000) (6,810,000) (4,583,000)
092101- A012-2 Other Allowances (Excluding TA) (300,000) (300,000) (300,000)
092101- A03 Operating Expenses 1,975,000 2,076,000 3,165,000
092101- A033 Utilities 170,000 170,000 200,000
092101- A034 Occupancy Costs 1,520,000 1,520,000 2,850,000
092101- A038 Travel & Transportation 225,000 225,000 35,000
092101- A039 General 60,000 161,000 80,000
092101- A06 Transfers 20,000 20,000 20,000
092101- A061 Scholarship 20,000 20,000 20,000
092101- A09 Physical Assets 400,000
092101- A092 Computer Equipment 400,000
092101- A13 Repairs and Maintenance 60,000 60,000 60,000
092101- A131 Machinery and Equipment 20,000 20,000 20,000
092101- A132 Furniture and Fixture 20,000 20,000 20,000
092101- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 14,960,000 17,047,000 13,364,000
GIRLS (I-VIII) MIANA THUB (FA) IBDPage 676
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2024-2025 2024-2025 2025-2026
2024-25 2025-26 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
IB2536 STATIC CLINIC IN ISLAMABAD MODEL COLLEGE FOR GIRLS G-9/2 IBD
092101- A01 Employees Related Expenses 1,679,000 1,901,000 1,908,000
092101- A011 Pay 4 4 932,000 932,000 1,022,000
092101- A011-1 Pay of Officers (1) (1) (228,000) (228,000) (100,000)
092101- A011-2 Pay of Other Staff (3) (3) (704,000) (704,000) (922,000)
092101- A012 Allowances 747,000 969,000 886,000
092101- A012-1 Regular Allowances (687,000) (909,000) (806,000)
092101- A012-2 Other Allowances (Excluding TA) (60,000) (60,000) (80,000)
092101- A03 Operating Expenses 935,000 1,375,000
092101- A034 Occupancy Costs 935,000 1,375,000
092101- A09 Physical Assets 120,000
092101- A096 Purchase of Plant and Machinery 120,000
Total- STATIC CLINIC IN ISLAMABAD MODEL 2,614,000 2,021,000 3,283,000
COLLEGE FOR GIRLS G-9/2 IBD
IB2583 ISLAMABAD MODEL SCHOOL FOR BOYS (VI-X)I-9/4 ISLAMABAD
092101- A01 Employees Related Expenses 1,046,000 283,000
092101- A011 Pay 1 568,000 83,000
092101- A011-1 Pay of Officers (1) (568,000) (83,000)
092101- A012 Allowances 478,000 200,000
092101- A012-1 Regular Allowances (478,000) (173,000)
092101- A012-2 Other Allowances (Excluding TA) (27,000)
092101- A03 Operating Expenses 1,180,000 1,180,000 1,270,000
092101- A032 Communications 70,000 70,000 70,000
092101- A033 Utilities 465,000 465,000 586,000
092101- A038 Travel & Transportation 40,000 40,000 50,000
092101- A039 General 605,000 605,000 564,000
092101- A06 Transfers 20,000 20,000 20,000
092101- A061 Scholarship 20,000 20,000 20,000
092101- A09 Physical Assets 20,000 20,000 20,000
092101- A094 Other Stores and Stocks 20,000 20,000 20,000
092101- A13 Repairs and Maintenance 110,000 110,000 90,000
092101- A131 Machinery and Equipment 20,000 20,000 20,000
092101- A132 Furniture and Fixture 70,000 70,000 50,000Page 677
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2024-2025 2024-2025 2025-2026
2024-25 2025-26 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
092101- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 1,330,000 2,376,000 1,683,000
BOYS (VI-X)I-9/4 ISLAMABAD
IB2584 ISLAMABAD MODEL SCHOOL FOR GIRLS (VI-X)I-14/3 ISLAMABAD
092101- A03 Operating Expenses 1,775,000 2,266,000 2,300,000
092101- A032 Communications 60,000 60,000 60,000
092101- A033 Utilities 455,000 455,000 420,000
092101- A038 Travel & Transportation 840,000 840,000 1,340,000
092101- A039 General 420,000 911,000 480,000
092101- A06 Transfers 20,000 20,000 20,000
092101- A061 Scholarship 20,000 20,000 20,000
092101- A09 Physical Assets 20,000 140,000 20,000
092101- A094 Other Stores and Stocks 20,000 20,000 20,000
092101- A096 Purchase of Plant and Machinery 120,000
092101- A13 Repairs and Maintenance 240,000 240,000 226,000
092101- A131 Machinery and Equipment 20,000 20,000 20,000
092101- A132 Furniture and Fixture 200,000 200,000 186,000
092101- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 2,055,000 2,666,000 2,566,000
GIRLS (VI-X)I-14/3 ISLAMABAD
IB2585 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-X)MOHRA NOOR
092101- A01 Employees Related Expenses 14,163,000 16,027,000 22,249,000
092101- A011 Pay 22 23 8,479,000 8,479,000 11,029,000
092101- A011-1 Pay of Officers (9) (10) (4,184,000) (4,184,000) (4,133,000)
092101- A011-2 Pay of Other Staff (13) (13) (4,295,000) (4,295,000) (6,896,000)
092101- A012 Allowances 5,684,000 7,548,000 11,220,000
092101- A012-1 Regular Allowances (5,313,000) (7,117,000) (10,824,000)
092101- A012-2 Other Allowances (Excluding TA) (371,000) (431,000) (396,000)
092101- A03 Operating Expenses 5,852,000 5,992,000 8,048,000
092101- A032 Communications 36,000 36,000 80,000
092101- A033 Utilities 350,000 290,000 260,000
092101- A034 Occupancy Costs 3,214,000 3,214,000 4,904,000
092101- A038 Travel & Transportation 40,000 40,000 40,000Page 678
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2024-2025 2024-2025 2025-2026
2024-25 2025-26 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
092101- A039 General 2,212,000 2,412,000 2,764,000
092101- A06 Transfers 20,000 20,000 20,000
092101- A061 Scholarship 20,000 20,000 20,000
092101- A09 Physical Assets 20,000 520,000 20,000
092101- A094 Other Stores and Stocks 20,000 20,000 20,000
092101- A097 Purchase of Furniture and Fixture 500,000
092101- A13 Repairs and Maintenance 70,000 70,000 70,000
092101- A131 Machinery and Equipment 20,000 20,000 20,000
092101- A132 Furniture and Fixture 30,000 30,000 30,000
092101- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 20,125,000 22,629,000 30,407,000
GIRLS (I-X)MOHRA NOOR
IB2648 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-VIII) KALIA (FA) IBD
092101- A01 Employees Related Expenses 12,636,000 14,114,000 15,078,000
092101- A011 Pay 19 19 6,292,000 6,844,000 7,484,000
092101- A011-1 Pay of Officers (9) (9) (3,292,000) (3,793,000) (4,484,000)
092101- A011-2 Pay of Other Staff (10) (10) (3,000,000) (3,051,000) (3,000,000)
092101- A012 Allowances 6,344,000 7,270,000 7,594,000
092101- A012-1 Regular Allowances (6,054,000) (7,071,000) (7,304,000)
092101- A012-2 Other Allowances (Excluding TA) (290,000) (199,000) (290,000)
092101- A03 Operating Expenses 4,992,000 5,002,000 6,417,000
092101- A032 Communications 30,000 37,000 54,000
092101- A033 Utilities 200,000 153,000 300,000
092101- A034 Occupancy Costs 3,267,000 3,267,000 4,177,000
092101- A038 Travel & Transportation 35,000 35,000 35,000
092101- A039 General 1,460,000 1,510,000 1,851,000
092101- A06 Transfers 20,000 20,000 20,000
092101- A061 Scholarship 20,000 20,000 20,000
092101- A09 Physical Assets 400,000
092101- A092 Computer Equipment 400,000
092101- A13 Repairs and Maintenance 55,000 95,000 55,000
092101- A131 Machinery and Equipment 20,000 40,000 20,000
092101- A132 Furniture and Fixture 15,000 35,000 15,000Page 679
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2024-2025 2024-2025 2025-2026
2024-25 2025-26 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
092101- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 17,703,000 19,631,000 21,570,000
GIRLS (I-VIII) KALIA (FA) IBD
IB2649 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-VIII) I-10/4 IBD
092101- A01 Employees Related Expenses 42,134,000 47,221,000 47,131,000
092101- A011 Pay 49 49 23,205,000 23,205,000 23,400,000
092101- A011-1 Pay of Officers (28) (28) (16,205,000) (16,205,000) (15,900,000)
092101- A011-2 Pay of Other Staff (21) (21) (7,000,000) (7,000,000) (7,500,000)
092101- A012 Allowances 18,929,000 24,016,000 23,731,000
092101- A012-1 Regular Allowances (18,249,000) (23,336,000) (23,101,000)
092101- A012-2 Other Allowances (Excluding TA) (680,000) (680,000) (630,000)
092101- A03 Operating Expenses 9,368,000 9,368,000 14,108,000
092101- A032 Communications 60,000 60,000 70,000
092101- A033 Utilities 659,000 659,000 1,020,000
092101- A034 Occupancy Costs 7,774,000 7,774,000 12,403,000
092101- A038 Travel & Transportation 585,000 585,000 235,000
092101- A039 General 290,000 290,000 380,000
092101- A04 Employees Retirement Benefits 2,115,000 2,115,000 1,321,000
092101- A041 Pension 2,115,000 2,115,000 1,321,000
092101- A06 Transfers 20,000 20,000 20,000
092101- A061 Scholarship 20,000 20,000 20,000
092101- A13 Repairs and Maintenance 160,000 160,000 190,000
092101- A131 Machinery and Equipment 20,000 20,000 30,000
092101- A132 Furniture and Fixture 120,000 120,000 130,000
092101- A137 Computer Equipment 20,000 20,000 30,000
Total- ISLAMABAD MODEL SCHOOL FOR 53,797,000 58,884,000 62,770,000
GIRLS (I-VIII) I-10/4 IBD
IB2650 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-VIII) KHANNA DAK (FA) IBD
092101- A01 Employees Related Expenses 26,471,000 29,457,000 28,807,000
092101- A011 Pay 22 22 14,800,000 14,695,000 14,230,000
092101- A011-1 Pay of Officers (9) (9) (9,000,000) (8,375,000) (9,030,000)
092101- A011-2 Pay of Other Staff (13) (13) (5,800,000) (6,320,000) (5,200,000)
092101- A012 Allowances 11,671,000 14,762,000 14,577,000Page 680
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2024-2025 2024-2025 2025-2026
2024-25 2025-26 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
092101- A012-1 Regular Allowances (11,281,000) (14,372,000) (14,217,000)
092101- A012-2 Other Allowances (Excluding TA) (390,000) (390,000) (360,000)
092101- A03 Operating Expenses 8,331,000 8,431,000 9,468,000
092101- A032 Communications 30,000 30,000 54,000
092101- A033 Utilities 480,000 480,000 600,000
092101- A034 Occupancy Costs 6,611,000 6,611,000 6,932,000
092101- A038 Travel & Transportation 35,000 35,000 335,000
092101- A039 General 1,175,000 1,275,000 1,547,000
092101- A04 Employees Retirement Benefits 772,000
092101- A041 Pension 772,000
092101- A06 Transfers 20,000 20,000 20,000
092101- A061 Scholarship 20,000 20,000 20,000
092101- A09 Physical Assets 600,000
092101- A092 Computer Equipment 600,000
092101- A13 Repairs and Maintenance 90,000 90,000 90,000
092101- A131 Machinery and Equipment 20,000 20,000 20,000
092101- A132 Furniture and Fixture 50,000 50,000 50,000
092101- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 34,912,000 38,598,000 39,157,000
GIRLS (I-VIII) KHANNA DAK (FA) IBD
IB2651 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-VIII) SHAHDARA KALAN (FA) IBD
092101- A01 Employees Related Expenses 12,036,000 13,413,000 11,478,000
092101- A011 Pay 21 21 5,135,000 5,790,000 5,800,000
092101- A011-1 Pay of Officers (9) (9) (3,000,000) (2,842,000) (2,900,000)
092101- A011-2 Pay of Other Staff (12) (12) (2,135,000) (2,948,000) (2,900,000)
092101- A012 Allowances 6,901,000 7,623,000 5,678,000
092101- A012-1 Regular Allowances (6,581,000) (7,271,000) (5,378,000)
092101- A012-2 Other Allowances (Excluding TA) (320,000) (352,000) (300,000)
092101- A03 Operating Expenses 4,137,000 4,187,000 4,536,000
092101- A032 Communications 10,000 20,000
092101- A033 Utilities 75,000 50,000 100,000
092101- A034 Occupancy Costs 1,657,000 1,637,000 1,970,000
092101- A038 Travel & Transportation 35,000 35,000 35,000Page 681
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2024-2025 2024-2025 2025-2026
2024-25 2025-26 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
092101- A039 General 2,360,000 2,465,000 2,411,000
092101- A06 Transfers 10,000 10,000 20,000
092101- A061 Scholarship 10,000 10,000 20,000
092101- A13 Repairs and Maintenance 65,000 65,000 65,000
092101- A131 Machinery and Equipment 20,000 20,000 20,000
092101- A132 Furniture and Fixture 25,000 25,000 25,000
092101- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 16,248,000 17,675,000 16,099,000
GIRLS (I-VIII) SHAHDARA KALAN (FA)
IBD
IB2652 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-VIII) BIAN NULLAH (FA) IBD
092101- A01 Employees Related Expenses 9,252,000 10,436,000 10,913,000
092101- A011 Pay 17 17 4,600,000 4,895,000 5,400,000
092101- A011-1 Pay of Officers (7) (7) (2,300,000) (2,077,000) (1,900,000)
092101- A011-2 Pay of Other Staff (10) (10) (2,300,000) (2,818,000) (3,500,000)
092101- A012 Allowances 4,652,000 5,541,000 5,513,000
092101- A012-1 Regular Allowances (4,202,000) (5,088,000) (5,113,000)
092101- A012-2 Other Allowances (Excluding TA) (450,000) (453,000) (400,000)
092101- A03 Operating Expenses 2,786,000 2,886,000 3,405,000
092101- A032 Communications 35,000 35,000
092101- A033 Utilities 70,000 70,000 65,000
092101- A034 Occupancy Costs 1,100,000 1,100,000 1,384,000
092101- A038 Travel & Transportation 35,000 70,000 35,000
092101- A039 General 1,546,000 1,646,000 1,886,000
092101- A06 Transfers 20,000 20,000 20,000
092101- A061 Scholarship 20,000 20,000 20,000
092101- A13 Repairs and Maintenance 75,000 75,000 75,000
092101- A131 Machinery and Equipment 20,000 20,000 20,000
092101- A132 Furniture and Fixture 35,000 35,000 35,000
092101- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 12,133,000 13,417,000 14,413,000
GIRLS (I-VIII) BIAN NULLAH (FA) IBDPage 682
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2024-2025 2024-2025 2025-2026
2024-25 2025-26 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
IB2653 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-VIII) NOON (FA) IBD
092101- A01 Employees Related Expenses 17,322,000 19,602,000 21,489,000
092101- A011 Pay 17 17 11,010,000 10,998,000 10,698,000
092101- A011-1 Pay of Officers (8) (8) (7,656,000) (7,701,000) (7,551,000)
092101- A011-2 Pay of Other Staff (9) (9) (3,354,000) (3,297,000) (3,147,000)
092101- A012 Allowances 6,312,000 8,604,000 10,791,000
092101- A012-1 Regular Allowances (5,888,000) (8,236,000) (10,362,000)
092101- A012-2 Other Allowances (Excluding TA) (424,000) (368,000) (429,000)
092101- A03 Operating Expenses 3,607,000 4,001,000 5,515,000
092101- A032 Communications 48,000 48,000 48,000
092101- A033 Utilities 220,000 80,000 330,000
092101- A034 Occupancy Costs 2,859,000 2,999,000 4,383,000
092101- A038 Travel & Transportation 40,000 40,000 40,000
092101- A039 General 440,000 834,000 714,000
092101- A04 Employees Retirement Benefits 595,000
092101- A041 Pension 595,000
092101- A06 Transfers 20,000 20,000 20,000
092101- A061 Scholarship 20,000 20,000 20,000
092101- A09 Physical Assets 20,000 420,000 20,000
092101- A092 Computer Equipment 400,000
092101- A094 Other Stores and Stocks 20,000 20,000 20,000
092101- A13 Repairs and Maintenance 85,000 85,000 120,000
092101- A131 Machinery and Equipment 20,000 20,000 20,000
092101- A132 Furniture and Fixture 45,000 45,000 80,000
092101- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 21,054,000 24,128,000 27,759,000
GIRLS (I-VIII) NOON (FA) IBD
IB2654 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-VIII) PIND PARACHA (FA) IBD
092101- A01 Employees Related Expenses 23,544,000 26,565,000 26,234,000
092101- A011 Pay 21 21 12,544,000 12,496,000 13,329,000
092101- A011-1 Pay of Officers (11) (11) (8,733,000) (9,244,000) (10,477,000)
092101- A011-2 Pay of Other Staff (10) (10) (3,811,000) (3,252,000) (2,852,000)
092101- A012 Allowances 11,000,000 14,069,000 12,905,000
092101- A012-1 Regular Allowances (10,541,000) (13,285,000) (12,459,000)Page 683
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2024-2025 2024-2025 2025-2026
2024-25 2025-26 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
092101- A012-2 Other Allowances (Excluding TA) (459,000) (784,000) (446,000)
092101- A03 Operating Expenses 9,154,000 9,576,000 12,048,000
092101- A032 Communications 53,000 18,000 60,000
092101- A033 Utilities 400,000 420,000 500,000
092101- A034 Occupancy Costs 8,391,000 8,365,000 11,178,000
092101- A038 Travel & Transportation 40,000 66,000 40,000
092101- A039 General 270,000 707,000 270,000
092101- A04 Employees Retirement Benefits 408,000
092101- A041 Pension 408,000
092101- A06 Transfers 20,000 20,000 20,000
092101- A061 Scholarship 20,000 20,000 20,000
092101- A09 Physical Assets 20,000 920,000 20,000
092101- A092 Computer Equipment 900,000
092101- A094 Other Stores and Stocks 20,000 20,000 20,000
092101- A13 Repairs and Maintenance 140,000 140,000 140,000
092101- A131 Machinery and Equipment 20,000 20,000 20,000
092101- A132 Furniture and Fixture 100,000 100,000 100,000
092101- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 32,878,000 37,221,000 38,870,000
GIRLS (I-VIII) PIND PARACHA (FA) IBD
IB2655 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-VIII) DHOKE JAURI (FA) IBD
092101- A01 Employees Related Expenses 20,061,000 22,390,000 22,886,000
092101- A011 Pay 18 18 12,284,000 12,284,000 11,447,000
092101- A011-1 Pay of Officers (9) (9) (8,791,000) (8,791,000) (7,296,000)
092101- A011-2 Pay of Other Staff (9) (9) (3,493,000) (3,493,000) (4,151,000)
092101- A012 Allowances 7,777,000 10,106,000 11,439,000
092101- A012-1 Regular Allowances (7,378,000) (9,707,000) (10,985,000)
092101- A012-2 Other Allowances (Excluding TA) (399,000) (399,000) (454,000)
092101- A03 Operating Expenses 3,136,000 3,522,000 4,780,000
092101- A032 Communications 120,000 120,000 156,000
092101- A033 Utilities 200,000 170,000 130,000
092101- A034 Occupancy Costs 2,212,000 2,212,000 3,810,000
092101- A038 Travel & Transportation 40,000 70,000 40,000Page 684
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2024-2025 2024-2025 2025-2026
2024-25 2025-26 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
092101- A039 General 564,000 950,000 644,000
092101- A06 Transfers 20,000 20,000 20,000
092101- A061 Scholarship 20,000 20,000 20,000
092101- A09 Physical Assets 20,000 420,000 20,000
092101- A092 Computer Equipment 400,000
092101- A094 Other Stores and Stocks 20,000 20,000 20,000
092101- A13 Repairs and Maintenance 100,000 100,000 100,000
092101- A131 Machinery and Equipment 20,000 20,000 20,000
092101- A132 Furniture and Fixture 60,000 60,000 60,000
092101- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 23,337,000 26,452,000 27,806,000
GIRLS (I-VIII) DHOKE JAURI (FA) IBD
IB2656 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-VIII) DHOKE MOHRI (FA) IBD
092101- A01 Employees Related Expenses 16,718,000 18,486,000 17,444,000
092101- A011 Pay 18 18 7,486,000 9,569,000 8,621,000
092101- A011-1 Pay of Officers (9) (9) (3,856,000) (4,726,000) (4,898,000)
092101- A011-2 Pay of Other Staff (9) (9) (3,630,000) (4,843,000) (3,723,000)
092101- A012 Allowances 9,232,000 8,917,000 8,823,000
092101- A012-1 Regular Allowances (8,868,000) (8,704,000) (8,538,000)
092101- A012-2 Other Allowances (Excluding TA) (364,000) (213,000) (285,000)
092101- A03 Operating Expenses 3,922,000 4,313,000 4,027,000
092101- A032 Communications 36,000 36,000 36,000
092101- A033 Utilities 200,000 200,000 270,000
092101- A034 Occupancy Costs 2,651,000 2,651,000 2,651,000
092101- A038 Travel & Transportation 855,000 855,000 890,000
092101- A039 General 180,000 571,000 180,000
092101- A04 Employees Retirement Benefits 620,000 620,000 1,815,000
092101- A041 Pension 620,000 620,000 1,815,000
092101- A06 Transfers 20,000 20,000 20,000
092101- A061 Scholarship 20,000 20,000 20,000
092101- A09 Physical Assets 20,000 420,000 20,000
092101- A092 Computer Equipment 400,000
092101- A094 Other Stores and Stocks 20,000 20,000 20,000Page 685
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2024-2025 2024-2025 2025-2026
2024-25 2025-26 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
092101- A13 Repairs and Maintenance 115,000 115,000 115,000
092101- A131 Machinery and Equipment 20,000 20,000 20,000
092101- A132 Furniture and Fixture 75,000 75,000 75,000
092101- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 21,415,000 23,974,000 23,441,000
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 31,081,000 34,692,000 31,307,000
092101- A011 Pay 28 28 17,071,000 17,071,000 15,279,000
092101- A011-1 Pay of Officers (13) (13) (10,850,000) (10,850,000) (9,700,000)
092101- A011-2 Pay of Other Staff (15) (15) (6,221,000) (6,221,000) (5,579,000)
092101- A012 Allowances 14,010,000 17,621,000 16,028,000
092101- A012-1 Regular Allowances (13,565,000) (17,176,000) (15,603,000)
092101- A012-2 Other Allowances (Excluding TA) (445,000) (445,000) (425,000)
092101- A03 Operating Expenses 3,784,000 3,784,000 5,494,000
092101- A032 Communications 60,000 60,000 60,000
092101- A033 Utilities 649,000 649,000 660,000
092101- A034 Occupancy Costs 2,000,000 2,000,000 2,895,000
092101- A038 Travel & Transportation 235,000 235,000 435,000
092101- A039 General 840,000 840,000 1,444,000
092101- A04 Employees Retirement Benefits 1,321,000 1,321,000 835,000
092101- A041 Pension 1,321,000 1,321,000 835,000
092101- A06 Transfers 20,000 20,000 20,000
092101- A061 Scholarship 20,000 20,000 20,000
092101- A09 Physical Assets 700,000
092101- A092 Computer Equipment 200,000
092101- A094 Other Stores and Stocks 500,000
092101- A13 Repairs and Maintenance 120,000 170,000 110,000
092101- A131 Machinery and Equipment 20,000 20,000 20,000
092101- A132 Furniture and Fixture 80,000 80,000 70,000
092101- A133 Buildings and Structure 50,000
092101- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 36,326,000 40,687,000 37,766,000
GIRLS (I-VIII) G-7/3-4 IBDPage 686
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2024-2025 2024-2025 2025-2026
2024-25 2025-26 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
IB2658 ISLAMABAD MODEL SCHOOL FOR BOYS (I-VIII) I-8/1 IBD
092101- A01 Employees Related Expenses 16,701,000 18,707,000 18,283,000
092101- A011 Pay 17 17 8,524,000 8,524,000 9,157,000
092101- A011-1 Pay of Officers (6) (6) (4,543,000) (4,543,000) (5,168,000)
092101- A011-2 Pay of Other Staff (11) (11) (3,981,000) (3,981,000) (3,989,000)
092101- A012 Allowances 8,177,000 10,183,000 9,126,000
092101- A012-1 Regular Allowances (7,733,000) (9,739,000) (8,688,000)
092101- A012-2 Other Allowances (Excluding TA) (444,000) (444,000) (438,000)
092101- A03 Operating Expenses 2,403,000 2,403,000 2,464,000
092101- A032 Communications 75,000 75,000 90,000
092101- A033 Utilities 565,000 565,000 720,000
092101- A034 Occupancy Costs 1,623,000 1,623,000 1,424,000
092101- A038 Travel & Transportation 40,000 40,000 110,000
092101- A039 General 100,000 100,000 120,000
092101- A04 Employees Retirement Benefits 408,000
092101- A041 Pension 408,000
092101- A06 Transfers 20,000 20,000 20,000
092101- A061 Scholarship 20,000 20,000 20,000
092101- A09 Physical Assets 20,000 20,000 20,000
092101- A094 Other Stores and Stocks 20,000 20,000 20,000
092101- A13 Repairs and Maintenance 70,000 70,000 120,000
092101- A131 Machinery and Equipment 20,000 20,000 20,000
092101- A132 Furniture and Fixture 30,000 30,000 80,000
092101- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 19,214,000 21,220,000 21,315,000
BOYS (I-VIII) I-8/1 IBD
IB2659 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-VIII) F-7/4 IBD
092101- A01 Employees Related Expenses 28,802,000 32,149,000 29,533,000
092101- A011 Pay 27 27 17,729,000 14,751,000 14,800,000
092101- A011-1 Pay of Officers (10) (10) (11,100,000) (8,122,000) (8,200,000)
092101- A011-2 Pay of Other Staff (17) (17) (6,629,000) (6,629,000) (6,600,000)
092101- A012 Allowances 11,073,000 17,398,000 14,733,000Page 687
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2024-2025 2024-2025 2025-2026
2024-25 2025-26 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
092101- A012-1 Regular Allowances (10,493,000) (14,919,000) (14,153,000)
092101- A012-2 Other Allowances (Excluding TA) (580,000) (2,479,000) (580,000)
092101- A03 Operating Expenses 5,329,000 5,329,000 7,271,000
092101- A032 Communications 75,000 75,000 75,000
092101- A033 Utilities 510,000 510,000 582,000
092101- A034 Occupancy Costs 4,269,000 4,269,000 6,000,000
092101- A038 Travel & Transportation 35,000 35,000 50,000
092101- A039 General 440,000 440,000 564,000
092101- A06 Transfers 20,000 20,000 20,000
092101- A061 Scholarship 20,000 20,000 20,000
092101- A09 Physical Assets 900,000
092101- A092 Computer Equipment 400,000
092101- A097 Purchase of Furniture and Fixture 500,000
092101- A13 Repairs and Maintenance 80,000 80,000 110,000
092101- A131 Machinery and Equipment 20,000 20,000 20,000
092101- A132 Furniture and Fixture 40,000 40,000 60,000
092101- A137 Computer Equipment 20,000 20,000 30,000
Total- ISLAMABAD MODEL SCHOOL FOR 34,231,000 38,478,000 36,934,000
GIRLS (I-VIII) F-7/4 IBD
IB2660 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-X)DHOKE GANGAL (FA) IBD
092101- A01 Employees Related Expenses 75,133,000 84,669,000 84,469,000
092101- A011 Pay 57 57 48,300,000 48,300,000 43,338,000
092101- A011-1 Pay of Officers (37) (37) (40,015,000) (40,015,000) (35,080,000)
092101- A011-2 Pay of Other Staff (20) (20) (8,285,000) (8,285,000) (8,258,000)
092101- A012 Allowances 26,833,000 36,369,000 41,131,000
092101- A012-1 Regular Allowances (25,798,000) (35,334,000) (40,152,000)
092101- A012-2 Other Allowances (Excluding TA) (1,035,000) (1,035,000) (979,000)
092101- A03 Operating Expenses 19,482,000 19,879,000 31,670,000
092101- A032 Communications 60,000 60,000 96,000
092101- A033 Utilities 700,000 900,000 1,300,000
092101- A034 Occupancy Costs 16,594,000 16,594,000 27,546,000
092101- A038 Travel & Transportation 1,040,000 1,040,000 1,520,000
092101- A039 General 1,088,000 1,285,000 1,208,000Page 688
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2024-2025 2024-2025 2025-2026
2024-25 2025-26 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
092101- A04 Employees Retirement Benefits 3,053,000 3,053,000 307,000
092101- A041 Pension 3,053,000 3,053,000 307,000
092101- A06 Transfers 20,000 20,000 20,000
092101- A061 Scholarship 20,000 20,000 20,000
092101- A09 Physical Assets 20,000 1,065,000 20,000
092101- A092 Computer Equipment 925,000
092101- A094 Other Stores and Stocks 20,000 20,000 20,000
092101- A096 Purchase of Plant and Machinery 120,000
092101- A13 Repairs and Maintenance 130,000 130,000 130,000
092101- A131 Machinery and Equipment 20,000 20,000 20,000
092101- A132 Furniture and Fixture 90,000 90,000 90,000
092101- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 97,838,000 108,816,000 116,616,000
GIRLS (I-X)DHOKE GANGAL (FA) IBD
IB2661 ISLAMABAD MODEL SCHOOL FOR GIRLS (VI-X)I-9/4 IBD
092101- A01 Employees Related Expenses 40,074,000 45,301,000 52,523,000
092101- A011 Pay 33 33 25,291,000 25,236,000 27,597,000
092101- A011-1 Pay of Officers (26) (26) (22,896,000) (22,841,000) (25,221,000)
092101- A011-2 Pay of Other Staff (7) (7) (2,395,000) (2,395,000) (2,376,000)
092101- A012 Allowances 14,783,000 20,065,000 24,926,000
092101- A012-1 Regular Allowances (13,971,000) (17,609,000) (24,090,000)
092101- A012-2 Other Allowances (Excluding TA) (812,000) (2,456,000) (836,000)
092101- A03 Operating Expenses 14,769,000 15,439,000 15,746,000
092101- A032 Communications 100,000 70,000 110,000
092101- A033 Utilities 665,000 1,335,000 1,300,000
092101- A034 Occupancy Costs 11,726,000 11,726,000 11,638,000
092101- A038 Travel & Transportation 1,140,000 1,170,000 1,440,000
092101- A039 General 1,138,000 1,138,000 1,258,000
092101- A04 Employees Retirement Benefits 1,603,000
092101- A041 Pension 1,603,000
092101- A06 Transfers 20,000 20,000 20,000
092101- A061 Scholarship 20,000 20,000 20,000
092101- A09 Physical Assets 20,000 140,000 20,000Page 689
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2024-2025 2024-2025 2025-2026
2024-25 2025-26 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
092101- A094 Other Stores and Stocks 20,000 20,000 20,000
092101- A096 Purchase of Plant and Machinery 120,000
092101- A13 Repairs and Maintenance 190,000 190,000 190,000
092101- A131 Machinery and Equipment 20,000 20,000 20,000
092101- A132 Furniture and Fixture 150,000 150,000 150,000
092101- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 55,073,000 61,090,000 70,102,000
GIRLS (VI-X)I-9/4 IBD
IB2662 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-X)PHULGRAN (FA) IBD
092101- A01 Employees Related Expenses 28,237,000 31,402,000 30,574,000
092101- A011 Pay 33 33 13,793,000 14,919,000 15,003,000
092101- A011-1 Pay of Officers (20) (20) (8,326,000) (9,762,000) (9,925,000)
092101- A011-2 Pay of Other Staff (13) (13) (5,467,000) (5,157,000) (5,078,000)
092101- A012 Allowances 14,444,000 16,483,000 15,571,000
092101- A012-1 Regular Allowances (13,478,000) (15,517,000) (14,690,000)
092101- A012-2 Other Allowances (Excluding TA) (966,000) (966,000) (881,000)
092101- A03 Operating Expenses 8,931,000 9,131,000 9,429,000
092101- A032 Communications 60,000 60,000 60,000
092101- A033 Utilities 450,000 450,000 450,000
092101- A034 Occupancy Costs 4,281,000 4,281,000 4,457,000
092101- A038 Travel & Transportation 40,000 40,000 146,000
092101- A039 General 4,100,000 4,300,000 4,316,000
092101- A04 Employees Retirement Benefits 1,075,000
092101- A041 Pension 1,075,000
092101- A06 Transfers 20,000 20,000 20,000
092101- A061 Scholarship 20,000 20,000 20,000
092101- A09 Physical Assets 20,000 140,000 20,000
092101- A094 Other Stores and Stocks 20,000 20,000 20,000
092101- A096 Purchase of Plant and Machinery 120,000
092101- A13 Repairs and Maintenance 140,000 140,000 140,000
092101- A131 Machinery and Equipment 20,000 20,000 20,000
092101- A132 Furniture and Fixture 100,000 100,000 100,000
092101- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 37,348,000 40,833,000 41,258,000
GIRLS (I-X)PHULGRAN (FA) IBDPage 690
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2024-2025 2024-2025 2025-2026
2024-25 2025-26 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
IB2663 ISLAMABAD MODEL SCHOOL FOR GIRLS (VI-X)I-8/1 IBD
092101- A01 Employees Related Expenses 45,908,000 51,198,000 49,917,000
092101- A011 Pay 33 33 23,945,000 24,950,000 25,589,000
092101- A011-1 Pay of Officers (22) (22) (20,099,000) (19,371,000) (19,852,000)
092101- A011-2 Pay of Other Staff (11) (11) (3,846,000) (5,579,000) (5,737,000)
092101- A012 Allowances 21,963,000 26,248,000 24,328,000
092101- A012-1 Regular Allowances (21,271,000) (23,921,000) (23,175,000)
092101- A012-2 Other Allowances (Excluding TA) (692,000) (2,327,000) (1,153,000)
092101- A03 Operating Expenses 11,538,000 11,618,000 12,150,000
092101- A032 Communications 85,000 57,000 100,000
092101- A033 Utilities 1,170,000 1,404,000 1,550,000
092101- A034 Occupancy Costs 7,979,000 7,979,000 7,831,000
092101- A038 Travel & Transportation 1,066,000 940,000 1,311,000
092101- A039 General 1,238,000 1,238,000 1,358,000
092101- A04 Employees Retirement Benefits 54,000 1,337,000
092101- A041 Pension 54,000 1,337,000
092101- A06 Transfers 20,000 20,000 20,000
092101- A061 Scholarship 20,000 20,000 20,000
092101- A09 Physical Assets 20,000 140,000 20,000
092101- A094 Other Stores and Stocks 20,000 20,000 20,000
092101- A096 Purchase of Plant and Machinery 120,000
092101- A13 Repairs and Maintenance 240,000 240,000 240,000
092101- A131 Machinery and Equipment 20,000 20,000 20,000
092101- A132 Furniture and Fixture 200,000 200,000 200,000
092101- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 57,780,000 63,216,000 63,684,000
GIRLS (VI-X)I-8/1 IBD
IB2664 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-X)JHANGI SYEDAN (FA) IBD
092101- A01 Employees Related Expenses 51,024,000 57,137,000 57,005,000
092101- A011 Pay 39 39 30,639,000 30,639,000 29,236,000
092101- A011-1 Pay of Officers (25) (25) (25,445,000) (25,445,000) (24,259,000)Page 691
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2024-2025 2024-2025 2025-2026
2024-25 2025-26 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
092101- A011-2 Pay of Other Staff (14) (14) (5,194,000) (5,194,000) (4,977,000)
092101- A012 Allowances 20,385,000 26,498,000 27,769,000
092101- A012-1 Regular Allowances (19,632,000) (25,845,000) (27,040,000)
092101- A012-2 Other Allowances (Excluding TA) (753,000) (653,000) (729,000)
092101- A03 Operating Expenses 11,872,000 12,893,000 16,732,000
092101- A032 Communications 48,000 48,000 60,000
092101- A033 Utilities 510,000 1,140,000 1,510,000
092101- A034 Occupancy Costs 10,136,000 10,136,000 13,754,000
092101- A038 Travel & Transportation 40,000 40,000 100,000
092101- A039 General 1,138,000 1,529,000 1,308,000
092101- A04 Employees Retirement Benefits 327,000
092101- A041 Pension 327,000
092101- A06 Transfers 20,000 20,000 20,000
092101- A061 Scholarship 20,000 20,000 20,000
092101- A09 Physical Assets 20,000 140,000 20,000
092101- A094 Other Stores and Stocks 20,000 20,000 20,000
092101- A096 Purchase of Plant and Machinery 120,000
092101- A13 Repairs and Maintenance 190,000 190,000 240,000
092101- A131 Machinery and Equipment 20,000 20,000 20,000
092101- A132 Furniture and Fixture 150,000 150,000 200,000
092101- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 63,126,000 70,380,000 74,344,000
GIRLS (I-X)JHANGI SYEDAN (FA) IBD
IB2665 ISLAMABAD MODEL SCHOOL FOR GIRLS (VI-X)G-8/2 IBD
092101- A01 Employees Related Expenses 39,013,000 43,459,000 41,869,000
092101- A011 Pay 33 33 21,657,000 21,657,000 22,445,000
092101- A011-1 Pay of Officers (22) (22) (17,424,000) (17,424,000) (16,972,000)
092101- A011-2 Pay of Other Staff (11) (11) (4,233,000) (4,233,000) (5,473,000)
092101- A012 Allowances 17,356,000 21,802,000 19,424,000
092101- A012-1 Regular Allowances (16,712,000) (21,158,000) (18,873,000)
092101- A012-2 Other Allowances (Excluding TA) (644,000) (644,000) (551,000)
092101- A03 Operating Expenses 4,959,000 5,259,000 6,083,000
092101- A032 Communications 70,000 20,000 70,000Page 692
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2024-2025 2024-2025 2025-2026
2024-25 2025-26 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
092101- A033 Utilities 650,000 1,000,000 1,000,000
092101- A034 Occupancy Costs 4,101,000 4,101,000 4,875,000
092101- A038 Travel & Transportation 40,000 40,000 40,000
092101- A039 General 98,000 98,000 98,000
092101- A06 Transfers 20,000 20,000 20,000
092101- A061 Scholarship 20,000 20,000 20,000
092101- A09 Physical Assets 20,000 20,000 20,000
092101- A094 Other Stores and Stocks 20,000 20,000 20,000
092101- A13 Repairs and Maintenance 70,000 70,000 70,000
092101- A131 Machinery and Equipment 20,000 20,000 20,000
092101- A132 Furniture and Fixture 30,000 30,000 30,000
092101- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 44,082,000 48,828,000 48,062,000
GIRLS (VI-X)G-8/2 IBD
IB2666 ISLAMABAD MODEL SCHOOL FOR GIRLS (VI-X)I-10/4 IBD
092101- A01 Employees Related Expenses 82,456,000 91,902,000 85,878,000
092101- A011 Pay 52 52 47,858,000 47,858,000 44,155,000
092101- A011-1 Pay of Officers (39) (39) (43,800,000) (43,800,000) (39,410,000)
092101- A011-2 Pay of Other Staff (13) (13) (4,058,000) (4,058,000) (4,745,000)
092101- A012 Allowances 34,598,000 44,044,000 41,723,000
092101- A012-1 Regular Allowances (33,480,000) (42,926,000) (40,544,000)
092101- A012-2 Other Allowances (Excluding TA) (1,118,000) (1,118,000) (1,179,000)
092101- A03 Operating Expenses 12,477,000 12,477,000 19,639,000
092101- A032 Communications 100,000 100,000 100,000
092101- A033 Utilities 850,000 850,000 1,500,000
092101- A034 Occupancy Costs 10,267,000 10,267,000 16,279,000
092101- A038 Travel & Transportation 840,000 840,000 1,240,000
092101- A039 General 420,000 420,000 520,000
092101- A04 Employees Retirement Benefits 1,603,000 1,603,000 1,527,000
092101- A041 Pension 1,603,000 1,603,000 1,527,000
092101- A06 Transfers 20,000 20,000 20,000
092101- A061 Scholarship 20,000 20,000 20,000
092101- A09 Physical Assets 20,000 140,000 20,000Page 693
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2024-2025 2024-2025 2025-2026
2024-25 2025-26 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
092101- A094 Other Stores and Stocks 20,000 20,000 20,000
092101- A096 Purchase of Plant and Machinery 120,000
092101- A13 Repairs and Maintenance 240,000 240,000 290,000
092101- A131 Machinery and Equipment 20,000 20,000 20,000
092101- A132 Furniture and Fixture 200,000 200,000 250,000
092101- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 96,816,000 106,382,000 107,374,000
GIRLS (VI-X)I-10/4 IBD
IB2667 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-VIII) G-6/2 IBD
092101- A01 Employees Related Expenses 39,279,000 44,182,000 40,399,000
092101- A011 Pay 35 35 22,533,000 21,731,000 20,158,000
092101- A011-1 Pay of Officers (23) (23) (19,133,000) (16,180,000) (15,995,000)
092101- A011-2 Pay of Other Staff (12) (12) (3,400,000) (5,551,000) (4,163,000)
092101- A012 Allowances 16,746,000 22,451,000 20,241,000
092101- A012-1 Regular Allowances (16,040,000) (21,745,000) (19,559,000)
092101- A012-2 Other Allowances (Excluding TA) (706,000) (706,000) (682,000)
092101- A03 Operating Expenses 5,536,000 4,686,000 4,758,000
092101- A032 Communications 50,000 50,000 80,000
092101- A033 Utilities 710,000 1,603,000 1,500,000
092101- A034 Occupancy Costs 3,906,000 2,018,000 2,094,000
092101- A038 Travel & Transportation 70,000 70,000 100,000
092101- A039 General 800,000 945,000 984,000
092101- A06 Transfers 20,000 20,000 50,000
092101- A061 Scholarship 20,000 20,000 50,000
092101- A09 Physical Assets 500,000
092101- A094 Other Stores and Stocks 500,000
092101- A13 Repairs and Maintenance 113,000 313,000 320,000
092101- A131 Machinery and Equipment 20,000 20,000 70,000
092101- A132 Furniture and Fixture 73,000 223,000 150,000
092101- A133 Buildings and Structure 50,000
092101- A137 Computer Equipment 20,000 20,000 100,000
Total- ISLAMABAD MODEL SCHOOL FOR 44,948,000 49,701,000 45,527,000
GIRLS (I-VIII) G-6/2 IBDPage 694
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2024-2025 2024-2025 2025-2026
2024-25 2025-26 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
IB2668 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-VIII) G-8/4 IBD
092101- A01 Employees Related Expenses 41,984,000 46,930,000 47,727,000
092101- A011 Pay 47 47 20,352,000 21,298,000 24,548,000
092101- A011-1 Pay of Officers (22) (22) (12,261,000) (14,609,000) (17,500,000)
092101- A011-2 Pay of Other Staff (25) (25) (8,091,000) (6,689,000) (7,048,000)
092101- A012 Allowances 21,632,000 25,632,000 23,179,000
092101- A012-1 Regular Allowances (20,882,000) (23,389,000) (22,429,000)
092101- A012-2 Other Allowances (Excluding TA) (750,000) (2,243,000) (750,000)
092101- A03 Operating Expenses 8,163,000 8,098,000 8,611,000
092101- A032 Communications 80,000 40,000 80,000
092101- A033 Utilities 910,000 650,000 1,168,000
092101- A034 Occupancy Costs 5,262,000 5,262,000 5,470,000
092101- A038 Travel & Transportation 185,000 35,000 485,000
092101- A039 General 1,726,000 2,111,000 1,408,000
092101- A04 Employees Retirement Benefits 745,000 212,000 1,723,000
092101- A041 Pension 745,000 212,000 1,723,000
092101- A06 Transfers 20,000 20,000 20,000
092101- A061 Scholarship 20,000 20,000 20,000
092101- A09 Physical Assets 500,000
092101- A094 Other Stores and Stocks 500,000
092101- A13 Repairs and Maintenance 120,000 768,000 120,000
092101- A131 Machinery and Equipment 20,000 20,000 20,000
092101- A132 Furniture and Fixture 80,000 678,000 80,000
092101- A133 Buildings and Structure 50,000
092101- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 51,032,000 56,528,000 58,201,000
GIRLS (I-VIII) G-8/4 IBD
IB2669 ISLAMABAD MODEL SCHOOL FOR BOYS (I-VIII) DHOKE PARACHA (FA) IBD
092101- A01 Employees Related Expenses 24,799,000 27,660,000 28,111,000
092101- A011 Pay 21 21 14,361,000 14,361,000 14,286,000
092101- A011-1 Pay of Officers (13) (13) (11,666,000) (11,666,000) (11,773,000)
092101- A011-2 Pay of Other Staff (8) (8) (2,695,000) (2,695,000) (2,513,000)
092101- A012 Allowances 10,438,000 13,299,000 13,825,000Page 695
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2024-2025 2024-2025 2025-2026
2024-25 2025-26 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
092101- A012-1 Regular Allowances (9,856,000) (12,717,000) (13,261,000)
092101- A012-2 Other Allowances (Excluding TA) (582,000) (582,000) (564,000)
092101- A03 Operating Expenses 5,115,000 6,524,000 8,824,000
092101- A032 Communications 60,000 60,000 60,000
092101- A033 Utilities 350,000 419,000 500,000
092101- A034 Occupancy Costs 4,305,000 5,393,000 7,554,000
092101- A038 Travel & Transportation 40,000 40,000 190,000
092101- A039 General 360,000 612,000 520,000
092101- A04 Employees Retirement Benefits 1,198,000
092101- A041 Pension 1,198,000
092101- A06 Transfers 20,000 20,000 20,000
092101- A061 Scholarship 20,000 20,000 20,000
092101- A09 Physical Assets 20,000 945,000 20,000
092101- A092 Computer Equipment 925,000
092101- A094 Other Stores and Stocks 20,000 20,000 20,000
092101- A13 Repairs and Maintenance 210,000 316,000 240,000
092101- A131 Machinery and Equipment 20,000 20,000 20,000
092101- A132 Furniture and Fixture 170,000 276,000 200,000
092101- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 30,164,000 35,465,000 38,413,000
BOYS (I-VIII) DHOKE PARACHA (FA) IBD
IB2670 ISLAMABAD MODEL SCHOOL FOR BOYS (I-VIII) JANDALA (FA) IBD
092101- A01 Employees Related Expenses 11,309,000 12,732,000 14,551,000
092101- A011 Pay 15 15 6,000,000 6,000,000 7,100,000
092101- A011-1 Pay of Officers (8) (8) (4,000,000) (4,000,000) (4,400,000)
092101- A011-2 Pay of Other Staff (7) (7) (2,000,000) (2,000,000) (2,700,000)
092101- A012 Allowances 5,309,000 6,732,000 7,451,000
092101- A012-1 Regular Allowances (4,967,000) (6,390,000) (7,109,000)
092101- A012-2 Other Allowances (Excluding TA) (342,000) (342,000) (342,000)
092101- A03 Operating Expenses 2,790,000 2,890,000 4,180,000
092101- A032 Communications 30,000 30,000 54,000
092101- A033 Utilities 150,000 150,000 200,000Page 696
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2024-2025 2024-2025 2025-2026
2024-25 2025-26 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
092101- A034 Occupancy Costs 1,815,000 1,815,000 2,883,000
092101- A038 Travel & Transportation 35,000 35,000 35,000
092101- A039 General 760,000 860,000 1,008,000
092101- A06 Transfers 20,000 20,000 20,000
092101- A061 Scholarship 20,000 20,000 20,000
092101- A09 Physical Assets 400,000
092101- A092 Computer Equipment 400,000
092101- A13 Repairs and Maintenance 70,000 70,000 70,000
092101- A131 Machinery and Equipment 20,000 20,000 20,000
092101- A132 Furniture and Fixture 30,000 30,000 30,000
092101- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 14,189,000 16,112,000 18,821,000
BOYS (I-VIII) JANDALA (FA) IBD
IB2671 ISLAMABAD MODEL SCHOOL FOR BOYS (I-VIII) ALIPUR FRASH (FA) IBD
092101- A01 Employees Related Expenses 21,772,000 24,533,000 26,507,000
092101- A011 Pay 23 23 12,200,000 12,000,000 13,543,000
092101- A011-1 Pay of Officers (11) (11) (9,200,000) (9,000,000) (10,543,000)
092101- A011-2 Pay of Other Staff (12) (12) (3,000,000) (3,000,000) (3,000,000)
092101- A012 Allowances 9,572,000 12,533,000 12,964,000
092101- A012-1 Regular Allowances (8,992,000) (12,195,000) (12,534,000)
092101- A012-2 Other Allowances (Excluding TA) (580,000) (338,000) (430,000)
092101- A03 Operating Expenses 9,116,000 9,156,000 11,695,000
092101- A032 Communications 40,000 40,000 50,000
092101- A033 Utilities 315,000 315,000 270,000
092101- A034 Occupancy Costs 8,616,000 8,616,000 11,230,000
092101- A038 Travel & Transportation 35,000 35,000 35,000
092101- A039 General 110,000 150,000 110,000
092101- A06 Transfers 20,000 20,000 20,000
092101- A061 Scholarship 20,000 20,000 20,000
092101- A09 Physical Assets 400,000
092101- A092 Computer Equipment 400,000
092101- A13 Repairs and Maintenance 67,000 67,000 67,000
092101- A131 Machinery and Equipment 20,000 20,000 20,000Page 697
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2024-2025 2024-2025 2025-2026
2024-25 2025-26 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
092101- A132 Furniture and Fixture 27,000 27,000 27,000
092101- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 30,975,000 34,176,000 38,289,000
BOYS (I-VIII) ALIPUR FRASH (FA) IBD
IB2672 ISLAMABAD MODEL SCHOOL FOR BOYS (I-VIII) BOBRI (FA) IBD
092101- A01 Employees Related Expenses 8,682,000 9,366,000 6,608,000
092101- A011 Pay 15 15 3,630,000 3,630,000 3,031,000
092101- A011-1 Pay of Officers (8) (8) (2,630,000) (1,596,000) (1,531,000)
092101- A011-2 Pay of Other Staff (7) (7) (1,000,000) (2,034,000) (1,500,000)
092101- A012 Allowances 5,052,000 5,736,000 3,577,000
092101- A012-1 Regular Allowances (4,553,000) (5,465,000) (3,257,000)
092101- A012-2 Other Allowances (Excluding TA) (499,000) (271,000) (320,000)
092101- A03 Operating Expenses 2,459,000 2,787,000 5,156,000
092101- A032 Communications 40,000 40,000 64,000
092101- A033 Utilities 125,000 75,000 200,000
092101- A034 Occupancy Costs 1,039,000 1,302,000 3,445,000
092101- A038 Travel & Transportation 285,000 300,000 35,000
092101- A039 General 970,000 1,070,000 1,412,000
092101- A04 Employees Retirement Benefits 1,277,000 1,277,000
092101- A041 Pension 1,277,000 1,277,000
092101- A06 Transfers 20,000 20,000 20,000
092101- A061 Scholarship 20,000 20,000 20,000
092101- A09 Physical Assets 400,000
092101- A092 Computer Equipment 400,000
092101- A13 Repairs and Maintenance 75,000 75,000 75,000
092101- A131 Machinery and Equipment 20,000 20,000 20,000
092101- A132 Furniture and Fixture 35,000 35,000 35,000
092101- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 12,513,000 13,925,000 11,859,000
BOYS (I-VIII) BOBRI (FA) IBD
IB2673 ISLAMABAD MODEL SCHOOL FOR BOYS (VI-VII) TECHNICAL G-7/4 ISLAMABAD
092101- A01 Employees Related Expenses 8,889,000 10,282,000 12,416,000
092101- A011 Pay 10 10 5,026,000 5,026,000 6,253,000Page 698
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2024-2025 2024-2025 2025-2026
2024-25 2025-26 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
092101- A011-1 Pay of Officers (4) (4) (3,526,000) (3,526,000) (4,460,000)
092101- A011-2 Pay of Other Staff (6) (6) (1,500,000) (1,500,000) (1,793,000)
092101- A012 Allowances 3,863,000 5,256,000 6,163,000
092101- A012-1 Regular Allowances (3,603,000) (4,896,000) (5,903,000)
092101- A012-2 Other Allowances (Excluding TA) (260,000) (360,000) (260,000)
092101- A03 Operating Expenses 767,000 465,000 855,000
092101- A032 Communications 45,000 45,000 90,000
092101- A033 Utilities 300,000 300,000 525,000
092101- A034 Occupancy Costs 302,000
092101- A038 Travel & Transportation 30,000 30,000 50,000
092101- A039 General 90,000 90,000 190,000
092101- A06 Transfers 20,000 20,000 20,000
092101- A061 Scholarship 20,000 20,000 20,000
092101- A13 Repairs and Maintenance 80,000 80,000 125,000
092101- A131 Machinery and Equipment 28,000 28,000 35,000
092101- A132 Furniture and Fixture 32,000 32,000 60,000
092101- A137 Computer Equipment 20,000 20,000 30,000
Total- ISLAMABAD MODEL SCHOOL FOR 9,756,000 10,847,000 13,416,000
BOYS (VI-VII) TECHNICAL G-7/4
ISLAMABAD
IB2674 ISLAMABAD MODEL SCHOOL FOR BOYS (I-VIII) PEHONT (FA) IBD
092101- A01 Employees Related Expenses 16,102,000 16,397,000 17,838,000
092101- A011 Pay 19 19 9,158,000 8,380,000 9,174,000
092101- A011-1 Pay of Officers (8) (8) (5,628,000) (5,500,000) (6,400,000)
092101- A011-2 Pay of Other Staff (11) (11) (3,530,000) (2,880,000) (2,774,000)
092101- A012 Allowances 6,944,000 8,017,000 8,664,000
092101- A012-1 Regular Allowances (6,574,000) (7,747,000) (8,294,000)
092101- A012-2 Other Allowances (Excluding TA) (370,000) (270,000) (370,000)
092101- A03 Operating Expenses 5,601,000 7,078,000 5,348,000
092101- A032 Communications 50,000 50,000 40,000
092101- A033 Utilities 200,000 75,000 200,000
092101- A034 Occupancy Costs 4,906,000 6,468,000 4,554,000
092101- A038 Travel & Transportation 35,000 35,000 30,000Page 699
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2024-2025 2024-2025 2025-2026
2024-25 2025-26 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
092101- A039 General 410,000 450,000 524,000
092101- A04 Employees Retirement Benefits 1,654,000
092101- A041 Pension 1,654,000
092101- A06 Transfers 20,000 20,000 20,000
092101- A061 Scholarship 20,000 20,000 20,000
092101- A09 Physical Assets 400,000
092101- A092 Computer Equipment 400,000
092101- A13 Repairs and Maintenance 60,000 60,000 60,000
092101- A131 Machinery and Equipment 20,000 20,000 20,000
092101- A132 Furniture and Fixture 20,000 20,000 20,000
092101- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 21,783,000 23,955,000 24,920,000
BOYS (I-VIII) PEHONT (FA) IBD
IB2675 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-VIII) I-9/4 IBD
092101- A01 Employees Related Expenses 43,745,000 49,151,000 52,074,000
092101- A011 Pay 40 40 24,985,000 24,975,000 26,752,000
092101- A011-1 Pay of Officers (25) (25) (20,269,000) (20,149,000) (21,030,000)
092101- A011-2 Pay of Other Staff (15) (15) (4,716,000) (4,826,000) (5,722,000)
092101- A012 Allowances 18,760,000 24,176,000 25,322,000
092101- A012-1 Regular Allowances (18,040,000) (23,330,000) (24,602,000)
092101- A012-2 Other Allowances (Excluding TA) (720,000) (846,000) (720,000)
092101- A03 Operating Expenses 9,538,000 10,568,000 10,909,000
092101- A032 Communications 60,000 40,000 50,000
092101- A033 Utilities 800,000 1,850,000 1,106,000
092101- A034 Occupancy Costs 7,053,000 7,053,000 7,406,000
092101- A038 Travel & Transportation 285,000 285,000 635,000
092101- A039 General 1,340,000 1,340,000 1,712,000
092101- A04 Employees Retirement Benefits 1,404,000
092101- A041 Pension 1,404,000
092101- A06 Transfers 20,000 20,000 20,000
092101- A061 Scholarship 20,000 20,000 20,000
092101- A09 Physical Assets 500,000
092101- A094 Other Stores and Stocks 500,000Page 700
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2024-2025 2024-2025 2025-2026
2024-25 2025-26 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
092101- A13 Repairs and Maintenance 120,000 170,000 130,000
092101- A131 Machinery and Equipment 20,000 20,000 30,000
092101- A132 Furniture and Fixture 80,000 80,000 80,000
092101- A133 Buildings and Structure 50,000
092101- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 53,423,000 60,409,000 64,537,000
GIRLS (I-VIII) I-9/4 IBD
IB2676 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-VIII) F-7/1 IBD
092101- A01 Employees Related Expenses 22,653,000 27,448,000 26,305,000
092101- A011 Pay 21 21 12,449,000 12,452,000 13,773,000
092101- A011-1 Pay of Officers (9) (9) (8,028,000) (8,228,000) (9,000,000)
092101- A011-2 Pay of Other Staff (12) (12) (4,421,000) (4,224,000) (4,773,000)
092101- A012 Allowances 10,204,000 14,996,000 12,532,000
092101- A012-1 Regular Allowances (9,766,000) (12,423,000) (12,094,000)
092101- A012-2 Other Allowances (Excluding TA) (438,000) (2,573,000) (438,000)
092101- A03 Operating Expenses 3,887,000 3,887,000 6,106,000
092101- A032 Communications 60,000 60,000 100,000
092101- A033 Utilities 772,000 772,000 1,410,000
092101- A034 Occupancy Costs 1,648,000 1,598,000 2,814,000
092101- A038 Travel & Transportation 35,000 85,000 100,000
092101- A039 General 1,372,000 1,372,000 1,682,000
092101- A06 Transfers 20,000 20,000 50,000
092101- A061 Scholarship 20,000 20,000 50,000
092101- A09 Physical Assets 1,400,000
092101- A092 Computer Equipment 900,000
092101- A094 Other Stores and Stocks 500,000
092101- A13 Repairs and Maintenance 90,000 1,090,000 550,000
092101- A131 Machinery and Equipment 20,000 20,000 250,000
092101- A132 Furniture and Fixture 50,000 50,000 200,000
092101- A133 Buildings and Structure 1,000,000
092101- A137 Computer Equipment 20,000 20,000 100,000
Total- ISLAMABAD MODEL SCHOOL FOR 26,650,000 33,845,000 33,011,000
GIRLS (I-VIII) F-7/1 IBD