Details of Demands for Grants and Appropriations - Vol-I (Current Expenditure), part 8
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 701
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
IB2677 ISLAMABAD MODEL SCHOOL FOR BOYS (I-VIII) KOT HATHIAL (FA) IBD
092101- A01 Employees Related Expenses 14,747,000 16,526,000 17,847,000
092101- A011 Pay 16 16 8,072,000 8,449,000 9,117,000
092101- A011-1 Pay of Officers (9) (9) (6,100,000) (6,100,000) (6,800,000)
092101- A011-2 Pay of Other Staff (7) (7) (1,972,000) (2,349,000) (2,317,000)
092101- A012 Allowances 6,675,000 8,077,000 8,730,000
092101- A012-1 Regular Allowances (6,303,000) (7,876,000) (8,358,000)
092101- A012-2 Other Allowances (Excluding TA) (372,000) (201,000) (372,000)
092101- A03 Operating Expenses 4,720,000 4,720,000 5,715,000
092101- A032 Communications 60,000 60,000 60,000
092101- A033 Utilities 300,000 100,000 290,000
092101- A034 Occupancy Costs 3,675,000 3,865,000 4,756,000
092101- A038 Travel & Transportation 235,000 145,000 35,000
092101- A039 General 450,000 550,000 574,000
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 600,000
092101- A092 Computer Equipment 600,000
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 19,587,000 21,966,000 24,757,000
BOYS (I-VIII) KOT HATHIAL (FA) IBD
IB2678 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-X) BHARA KAHU ISLAMABAD
092101- A01 Employees Related Expenses 12,673,000 13,992,000 13,783,000
092101- A011 Pay 16 16 6,800,000 6,899,000 6,856,000
092101- A011-1 Pay of Officers (6) (6) (3,500,000) (4,128,000) (4,127,000)
092101- A011-2 Pay of Other Staff (10) (10) (3,300,000) (2,771,000) (2,729,000)
092101- A012 Allowances 5,873,000 7,093,000 6,927,000
092101- A012-1 Regular Allowances (5,563,000) (6,901,000) (6,561,000)Page 702
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) (310,000) (192,000) (366,000)
092101- A03 Operating Expenses 4,913,000 4,923,000 5,840,000
092101- A032 Communications 38,000 60,000
092101- A033 Utilities 80,000 150,000
092101- A034 Occupancy Costs 2,670,000 2,916,000 3,544,000
092101- A038 Travel & Transportation 35,000 61,000 40,000
092101- A039 General 2,090,000 1,946,000 2,046,000
092101- A06 Transfers 20,000 20,000 20,000
092101- A061 Scholarship 20,000 20,000 20,000
092101- A09 Physical Assets 20,000
092101- A094 Other Stores and Stocks 20,000
092101- A13 Repairs and Maintenance 90,000 140,000 120,000
092101- A131 Machinery and Equipment 20,000 20,000 20,000
092101- A132 Furniture and Fixture 50,000 50,000 80,000
092101- A133 Buildings and Structure 50,000
092101- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 17,696,000 19,075,000 19,783,000
GIRLS (I-X) BHARA KAHU ISLAMABAD
IB2679 ISLAMABAD MODEL SCHOOL FOR BOYS (I-VIII) CHATTA BAKHTAWAR (FA) IBD
092101- A01 Employees Related Expenses 21,223,000 23,358,000 19,809,000
092101- A011 Pay 18 18 12,022,000 12,022,000 10,030,000
092101- A011-1 Pay of Officers (10) (10) (9,450,000) (9,450,000) (7,330,000)
092101- A011-2 Pay of Other Staff (8) (8) (2,572,000) (2,572,000) (2,700,000)
092101- A012 Allowances 9,201,000 11,336,000 9,779,000
092101- A012-1 Regular Allowances (8,801,000) (10,936,000) (9,429,000)
092101- A012-2 Other Allowances (Excluding TA) (400,000) (400,000) (350,000)
092101- A03 Operating Expenses 4,198,000 4,248,000 7,448,000
092101- A032 Communications 40,000 40,000 40,000
092101- A033 Utilities 250,000 250,000 195,000
092101- A034 Occupancy Costs 2,343,000 2,343,000 4,828,000
092101- A038 Travel & Transportation 35,000 35,000 35,000
092101- A039 General 1,530,000 1,580,000 2,350,000
092101- A06 Transfers 20,000 20,000 20,000Page 703
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 200,000
092101- A092 Computer Equipment 200,000
092101- A13 Repairs and Maintenance 80,000 80,000 80,000
092101- A131 Machinery and Equipment 20,000 20,000 20,000
092101- A132 Furniture and Fixture 40,000 40,000 40,000
092101- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 25,521,000 27,906,000 27,357,000
BOYS (I-VIII) CHATTA BAKHTAWAR (FA)
IBD
IB2680 ISLAMABAD MODEL SCHOOL FOR BOYS (I-VIII) DELLA (FA) IBD
092101- A01 Employees Related Expenses 9,507,000 10,771,000 14,585,000
092101- A011 Pay 15 15 4,400,000 4,400,000 7,200,000
092101- A011-1 Pay of Officers (7) (7) (3,000,000) (3,000,000) (5,400,000)
092101- A011-2 Pay of Other Staff (8) (8) (1,400,000) (1,400,000) (1,800,000)
092101- A012 Allowances 5,107,000 6,371,000 7,385,000
092101- A012-1 Regular Allowances (4,827,000) (6,091,000) (7,073,000)
092101- A012-2 Other Allowances (Excluding TA) (280,000) (280,000) (312,000)
092101- A03 Operating Expenses 3,715,000 3,785,000 5,514,000
092101- A032 Communications 40,000 50,000 40,000
092101- A033 Utilities 180,000 170,000 200,000
092101- A034 Occupancy Costs 3,280,000 3,280,000 4,961,000
092101- A038 Travel & Transportation 35,000 35,000 35,000
092101- A039 General 180,000 250,000 278,000
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- A094 Other Stores and Stocks 500,000
092101- A13 Repairs and Maintenance 65,000 115,000 80,000
092101- A131 Machinery and Equipment 20,000 20,000 30,000
092101- A132 Furniture and Fixture 25,000 25,000 30,000
092101- A133 Buildings and Structure 50,000Page 704
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 13,307,000 15,591,000 20,199,000
BOYS (I-VIII) DELLA (FA) IBD
IB2681 ISLAMABAD MODEL SCHOOL FOR BOYS (I-VIII) HERDOGHER (FA) IBD
092101- A01 Employees Related Expenses 13,512,000 14,755,000 13,145,000
092101- A011 Pay 16 16 7,379,000 7,379,000 6,700,000
092101- A011-1 Pay of Officers (7) (7) (5,679,000) (5,679,000) (4,800,000)
092101- A011-2 Pay of Other Staff (9) (9) (1,700,000) (1,700,000) (1,900,000)
092101- A012 Allowances 6,133,000 7,376,000 6,445,000
092101- A012-1 Regular Allowances (5,763,000) (7,006,000) (6,075,000)
092101- A012-2 Other Allowances (Excluding TA) (370,000) (370,000) (370,000)
092101- A03 Operating Expenses 3,824,000 3,884,000 4,602,000
092101- A032 Communications 36,000 60,000
092101- A033 Utilities 150,000 81,000 195,000
092101- A034 Occupancy Costs 3,261,000 3,261,000 4,100,000
092101- A038 Travel & Transportation 257,000 283,000 87,000
092101- A039 General 120,000 259,000 160,000
092101- A04 Employees Retirement Benefits 43,000
092101- A041 Pension 43,000
092101- A06 Transfers 20,000 20,000 20,000
092101- A061 Scholarship 20,000 20,000 20,000
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 17,446,000 18,792,000 17,857,000
BOYS (I-VIII) HERDOGHER (FA) IBD
IB2682 ISLAMABAD MODEL SCHOOL FOR BOYS (I-VIII) SATRA MEEL (FA) IBD
092101- A01 Employees Related Expenses 12,900,000 14,525,000 14,797,000
092101- A011 Pay 14 14 7,154,000 7,237,000 7,184,000
092101- A011-1 Pay of Officers (6) (6) (5,154,000) (5,000,000) (5,000,000)
092101- A011-2 Pay of Other Staff (8) (8) (2,000,000) (2,237,000) (2,184,000)
092101- A012 Allowances 5,746,000 7,288,000 7,613,000Page 705
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 (5,456,000) (7,025,000) (7,323,000)
092101- A012-2 Other Allowances (Excluding TA) (290,000) (263,000) (290,000)
092101- A03 Operating Expenses 1,827,000 1,927,000 3,843,000
092101- A032 Communications 30,000 30,000 30,000
092101- A033 Utilities 85,000 85,000 130,000
092101- A034 Occupancy Costs 1,572,000 1,572,000 3,423,000
092101- A038 Travel & Transportation 40,000 40,000 40,000
092101- A039 General 100,000 200,000 220,000
092101- A06 Transfers 20,000 20,000 20,000
092101- A061 Scholarship 20,000 20,000 20,000
092101- A09 Physical Assets 925,000
092101- A092 Computer Equipment 925,000
092101- A13 Repairs and Maintenance 66,000 66,000 120,000
092101- A131 Machinery and Equipment 20,000 20,000 40,000
092101- A132 Furniture and Fixture 26,000 26,000 60,000
092101- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 14,813,000 17,463,000 18,780,000
BOYS (I-VIII) SATRA MEEL (FA) IBD
IB2683 ISLAMABAD MODEL SCHOOL FOR BOYS (I-VIII) SIHALA MIRZIAN (FA) IBD
092101- A01 Employees Related Expenses 14,736,000 16,399,000 13,737,000
092101- A011 Pay 13 13 8,261,000 8,261,000 6,872,000
092101- A011-1 Pay of Officers (7) (7) (6,261,000) (6,261,000) (5,772,000)
092101- A011-2 Pay of Other Staff (6) (6) (2,000,000) (2,000,000) (1,100,000)
092101- A012 Allowances 6,475,000 8,138,000 6,865,000
092101- A012-1 Regular Allowances (6,115,000) (7,775,000) (6,505,000)
092101- A012-2 Other Allowances (Excluding TA) (360,000) (363,000) (360,000)
092101- A03 Operating Expenses 2,061,000 2,163,000 2,778,000
092101- A032 Communications 35,000 35,000
092101- A033 Utilities 198,000 233,000 300,000
092101- A034 Occupancy Costs 1,721,000 1,721,000 2,328,000
092101- A038 Travel & Transportation 35,000 35,000 35,000
092101- A039 General 72,000 174,000 80,000
092101- A06 Transfers 15,000 15,000 20,000Page 706
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 15,000 15,000 20,000
092101- A13 Repairs and Maintenance 55,000 55,000 65,000
092101- A131 Machinery and Equipment 15,000 15,000 20,000
092101- A132 Furniture and Fixture 25,000 25,000 25,000
092101- A137 Computer Equipment 15,000 15,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 16,867,000 18,632,000 16,600,000
BOYS (I-VIII) SIHALA MIRZIAN (FA) IBD
IB2684 ISLAMABAD MODEL SCHOOL FOR BOYS (I-VIII) MALWAR (FA) IBD
092101- A01 Employees Related Expenses 9,652,000 10,795,000 10,260,000
092101- A011 Pay 11 10 4,539,000 4,539,000 4,756,000
092101- A011-1 Pay of Officers (4) (3) (2,153,000) (2,153,000) (2,156,000)
092101- A011-2 Pay of Other Staff (7) (7) (2,386,000) (2,386,000) (2,600,000)
092101- A012 Allowances 5,113,000 6,256,000 5,504,000
092101- A012-1 Regular Allowances (4,803,000) (5,946,000) (5,194,000)
092101- A012-2 Other Allowances (Excluding TA) (310,000) (310,000) (310,000)
092101- A03 Operating Expenses 809,000 909,000 1,644,000
092101- A032 Communications 30,000 30,000 54,000
092101- A033 Utilities 110,000 110,000 200,000
092101- A034 Occupancy Costs 561,000 561,000 1,282,000
092101- A038 Travel & Transportation 38,000 38,000 38,000
092101- A039 General 70,000 170,000 70,000
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 10,541,000 12,184,000 11,984,000
BOYS (I-VIII) MALWAR (FA) IBD
IB2685 ISLAMABAD MODEL SCHOOL FOR BOYS (I-VIII) CHELLO (FA) IBD
092101- A01 Employees Related Expenses 19,474,000 21,748,000 22,198,000Page 707
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 Pay 17 17 11,088,000 11,088,000 11,400,000
092101- A011-1 Pay of Officers (8) (8) (8,188,000) (8,188,000) (8,700,000)
092101- A011-2 Pay of Other Staff (9) (9) (2,900,000) (2,900,000) (2,700,000)
092101- A012 Allowances 8,386,000 10,660,000 10,798,000
092101- A012-1 Regular Allowances (7,746,000) (10,020,000) (10,202,000)
092101- A012-2 Other Allowances (Excluding TA) (640,000) (640,000) (596,000)
092101- A03 Operating Expenses 3,648,000 3,836,000 7,543,000
092101- A032 Communications 36,000 36,000 36,000
092101- A033 Utilities 120,000 120,000 200,000
092101- A034 Occupancy Costs 3,104,000 3,104,000 6,952,000
092101- A038 Travel & Transportation 302,000 302,000 235,000
092101- A039 General 86,000 274,000 120,000
092101- A04 Employees Retirement Benefits 1,321,000 1,321,000
092101- A041 Pension 1,321,000 1,321,000
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 67,000 67,000 90,000
092101- A131 Machinery and Equipment 20,000 20,000 30,000
092101- A132 Furniture and Fixture 27,000 27,000 30,000
092101- A137 Computer Equipment 20,000 20,000 30,000
Total- ISLAMABAD MODEL SCHOOL FOR 24,530,000 27,592,000 29,851,000
BOYS (I-VIII) CHELLO (FA) IBD
IB2686 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-VIII) BOBRI (FA) IBD
092101- A01 Employees Related Expenses 6,336,000 7,101,000 6,778,000
092101- A011 Pay 14 14 2,543,000 3,523,000 2,933,000
092101- A011-1 Pay of Officers (6) (6) (1,543,000) (2,084,000) (1,700,000)
092101- A011-2 Pay of Other Staff (8) (8) (1,000,000) (1,439,000) (1,233,000)
092101- A012 Allowances 3,793,000 3,578,000 3,845,000
092101- A012-1 Regular Allowances (3,523,000) (3,373,000) (3,575,000)
092101- A012-2 Other Allowances (Excluding TA) (270,000) (205,000) (270,000)
092101- A03 Operating Expenses 3,713,000 3,878,000 4,352,000Page 708
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 50,000 70,000 74,000
092101- A033 Utilities 180,000 140,000 195,000
092101- A034 Occupancy Costs 1,310,000 1,310,000 2,145,000
092101- A038 Travel & Transportation 35,000 55,000 35,000
092101- A039 General 2,138,000 2,303,000 1,903,000
092101- A06 Transfers 20,000 20,000 20,000
092101- A061 Scholarship 20,000 20,000 20,000
092101- A13 Repairs and Maintenance 62,000 62,000 62,000
092101- A131 Machinery and Equipment 20,000 20,000 20,000
092101- A132 Furniture and Fixture 22,000 22,000 22,000
092101- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 10,131,000 11,061,000 11,212,000
GIRLS (I-VIII) BOBRI (FA) IBD
IB2688 ISLAMABAD MODEL SCHOOL FOR BOYS (VI-X)G-11/2 IBD
092101- A01 Employees Related Expenses 30,332,000 33,492,000 32,825,000
092101- A011 Pay 31 31 17,142,000 17,142,000 16,362,000
092101- A011-1 Pay of Officers (19) (19) (14,030,000) (14,030,000) (12,891,000)
092101- A011-2 Pay of Other Staff (12) (12) (3,112,000) (3,112,000) (3,471,000)
092101- A012 Allowances 13,190,000 16,350,000 16,463,000
092101- A012-1 Regular Allowances (12,386,000) (15,546,000) (15,707,000)
092101- A012-2 Other Allowances (Excluding TA) (804,000) (804,000) (756,000)
092101- A03 Operating Expenses 8,820,000 9,020,000 10,082,000
092101- A032 Communications 70,000 70,000 100,000
092101- A033 Utilities 910,000 910,000 1,110,000
092101- A034 Occupancy Costs 7,280,000 7,480,000 7,762,000
092101- A038 Travel & Transportation 40,000 40,000 690,000
092101- A039 General 520,000 520,000 420,000
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 20,000Page 709
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- A096 Purchase of Plant and Machinery 120,000
092101- A13 Repairs and Maintenance 320,000 320,000 140,000
092101- A131 Machinery and Equipment 100,000 100,000 20,000
092101- A132 Furniture and Fixture 200,000 200,000 100,000
092101- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 39,512,000 42,992,000 44,162,000
BOYS (VI-X)G-11/2 IBD
IB2730 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-VIII) SANJALIAN (FA) IBD
092101- A01 Employees Related Expenses 7,491,000 8,035,000 6,171,000
092101- A011 Pay 12 12 3,679,000 3,679,000 2,800,000
092101- A011-1 Pay of Officers (5) (5) (2,179,000) (2,179,000) (1,000,000)
092101- A011-2 Pay of Other Staff (7) (7) (1,500,000) (1,500,000) (1,800,000)
092101- A012 Allowances 3,812,000 4,356,000 3,371,000
092101- A012-1 Regular Allowances (3,543,000) (4,087,000) (3,126,000)
092101- A012-2 Other Allowances (Excluding TA) (269,000) (269,000) (245,000)
092101- A03 Operating Expenses 3,919,000 4,019,000 4,476,000
092101- A032 Communications 20,000 20,000 20,000
092101- A033 Utilities 250,000 250,000 195,000
092101- A034 Occupancy Costs 1,509,000 1,509,000 2,313,000
092101- A038 Travel & Transportation 35,000 35,000 30,000
092101- A039 General 2,105,000 2,205,000 1,918,000
092101- A06 Transfers 20,000 20,000 20,000
092101- A061 Scholarship 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 11,500,000 12,144,000 10,737,000
GIRLS (I-VIII) SANJALIAN (FA) IBD
IB2733 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-X)GAGRI (FA) IBD
092101- A01 Employees Related Expenses 25,110,000 27,931,000 24,595,000
092101- A011 Pay 23 23 14,706,000 14,706,000 12,755,000
092101- A011-1 Pay of Officers (12) (12) (10,482,000) (10,482,000) (9,777,000)Page 710
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 (11) (11) (4,224,000) (4,224,000) (2,978,000)
092101- A012 Allowances 10,404,000 13,225,000 11,840,000
092101- A012-1 Regular Allowances (9,788,000) (12,629,000) (11,577,000)
092101- A012-2 Other Allowances (Excluding TA) (616,000) (596,000) (263,000)
092101- A03 Operating Expenses 7,547,000 7,791,000 11,630,000
092101- A032 Communications 96,000
092101- A033 Utilities 450,000 413,000 550,000
092101- A034 Occupancy Costs 5,670,000 5,670,000 9,666,000
092101- A038 Travel & Transportation 429,000 456,000 60,000
092101- A039 General 998,000 1,252,000 1,258,000
092101- A04 Employees Retirement Benefits 1,705,000 1,705,000
092101- A041 Pension 1,705,000 1,705,000
092101- A06 Transfers 20,000 20,000 20,000
092101- A061 Scholarship 20,000 20,000 20,000
092101- A09 Physical Assets 20,000 565,000 20,000
092101- A092 Computer Equipment 425,000
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 130,000 230,000 135,000
092101- A131 Machinery and Equipment 20,000 20,000 20,000
092101- A132 Furniture and Fixture 90,000 90,000 95,000
092101- A137 Computer Equipment 20,000 120,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 34,532,000 38,242,000 36,400,000
GIRLS (I-X)GAGRI (FA) IBD
IB2734 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-X)NAUGAZI (FA) IBD
092101- A01 Employees Related Expenses 21,640,000 24,024,000 21,212,000
092101- A011 Pay 20 20 13,310,000 11,488,000 10,628,000
092101- A011-1 Pay of Officers (12) (12) (10,121,000) (8,510,000) (7,652,000)
092101- A011-2 Pay of Other Staff (8) (8) (3,189,000) (2,978,000) (2,976,000)
092101- A012 Allowances 8,330,000 12,536,000 10,584,000
092101- A012-1 Regular Allowances (7,877,000) (12,083,000) (10,179,000)
092101- A012-2 Other Allowances (Excluding TA) (453,000) (453,000) (405,000)
092101- A03 Operating Expenses 4,251,000 4,696,000 6,181,000Page 711
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 70,000 70,000 70,000
092101- A033 Utilities 300,000 350,000 400,000
092101- A034 Occupancy Costs 2,563,000 2,563,000 4,293,000
092101- A038 Travel & Transportation 220,000 220,000 160,000
092101- A039 General 1,098,000 1,493,000 1,258,000
092101- A04 Employees Retirement Benefits 183,000
092101- A041 Pension 183,000
092101- A06 Transfers 20,000 20,000 20,000
092101- A061 Scholarship 20,000 20,000 20,000
092101- A09 Physical Assets 20,000 1,040,000 20,000
092101- A092 Computer Equipment 900,000
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 160,000 160,000 190,000
092101- A131 Machinery and Equipment 20,000 20,000 20,000
092101- A132 Furniture and Fixture 120,000 120,000 150,000
092101- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 26,091,000 29,940,000 27,806,000
GIRLS (I-X)NAUGAZI (FA) IBD
IB2735 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-X)BADIA QADIR BAKHSH (FA) IBD
092101- A01 Employees Related Expenses 36,543,000 40,372,000 36,419,000
092101- A011 Pay 26 26 21,114,000 21,114,000 17,994,000
092101- A011-1 Pay of Officers (12) (12) (13,328,000) (13,328,000) (10,716,000)
092101- A011-2 Pay of Other Staff (14) (14) (7,786,000) (7,786,000) (7,278,000)
092101- A012 Allowances 15,429,000 19,258,000 18,425,000
092101- A012-1 Regular Allowances (14,880,000) (18,709,000) (17,799,000)
092101- A012-2 Other Allowances (Excluding TA) (549,000) (549,000) (626,000)
092101- A03 Operating Expenses 6,489,000 6,882,000 9,652,000
092101- A032 Communications 60,000 60,000 96,000
092101- A033 Utilities 380,000 380,000 800,000
092101- A034 Occupancy Costs 5,639,000 5,639,000 7,946,000
092101- A038 Travel & Transportation 40,000 40,000 440,000
092101- A039 General 370,000 763,000 370,000Page 712
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 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 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 43,262,000 48,004,000 46,301,000
GIRLS (I-X)BADIA QADIR BAKHSH (FA)
IBD
IB2736 ISLAMABAD MODEL SCHOOL FOR BOYS (VI-X)I-8/4 IBD
092101- A01 Employees Related Expenses 38,476,000 42,770,000 40,674,000
092101- A011 Pay 29 29 22,372,000 22,337,000 20,738,000
092101- A011-1 Pay of Officers (20) (20) (19,323,000) (19,323,000) (17,832,000)
092101- A011-2 Pay of Other Staff (9) (9) (3,049,000) (3,014,000) (2,906,000)
092101- A012 Allowances 16,104,000 20,433,000 19,936,000
092101- A012-1 Regular Allowances (15,079,000) (19,441,000) (18,949,000)
092101- A012-2 Other Allowances (Excluding TA) (1,025,000) (992,000) (987,000)
092101- A03 Operating Expenses 13,781,000 13,781,000 13,805,000
092101- A032 Communications 80,000 60,000 80,000
092101- A033 Utilities 1,050,000 1,170,000 1,050,000
092101- A034 Occupancy Costs 11,091,000 11,091,000 10,765,000
092101- A038 Travel & Transportation 1,240,000 1,140,000 1,590,000
092101- A039 General 320,000 320,000 320,000
092101- A04 Employees Retirement Benefits 2,255,000
092101- A041 Pension 2,255,000
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 20,000Page 713
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 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 52,487,000 56,781,000 56,964,000
BOYS (VI-X)I-8/4 IBD
IB2737 ISLAMABAD MODEL SCHOOL FOR GIRLS (VI-X)F-11/1 IBD
092101- A01 Employees Related Expenses 20,457,000 22,769,000 21,520,000
092101- A011 Pay 16 16 11,841,000 11,841,000 10,743,000
092101- A011-1 Pay of Officers (10) (10) (9,913,000) (9,913,000) (9,516,000)
092101- A011-2 Pay of Other Staff (6) (6) (1,928,000) (1,928,000) (1,227,000)
092101- A012 Allowances 8,616,000 10,928,000 10,777,000
092101- A012-1 Regular Allowances (8,116,000) (9,874,000) (10,303,000)
092101- A012-2 Other Allowances (Excluding TA) (500,000) (1,054,000) (474,000)
092101- A03 Operating Expenses 6,519,000 6,519,000 6,336,000
092101- A032 Communications 60,000 60,000 60,000
092101- A033 Utilities 570,000 570,000 850,000
092101- A034 Occupancy Costs 4,529,000 4,529,000 3,834,000
092101- A038 Travel & Transportation 240,000 240,000 40,000
092101- A039 General 1,120,000 1,120,000 1,552,000
092101- A04 Employees Retirement Benefits 1,399,000 1,399,000
092101- A041 Pension 1,399,000 1,399,000
092101- A06 Transfers 20,000 20,000 20,000
092101- A061 Scholarship 20,000 20,000 20,000
092101- A09 Physical Assets 20,000 440,000 20,000
092101- A094 Other Stores and Stocks 20,000 20,000 20,000
092101- A096 Purchase of Plant and Machinery 120,000
092101- A097 Purchase of Furniture and Fixture 300,000
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 28,555,000 31,287,000 28,036,000
GIRLS (VI-X)F-11/1 IBDPage 714
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
IB2740 ISLAMABAD MODEL SCHOOL FOR BOYS (I-X)HERNO THANDAPANI (FA) IBD
092101- A01 Employees Related Expenses 17,479,000 19,565,000 18,871,000
092101- A011 Pay 16 16 9,040,000 9,040,000 9,538,000
092101- A011-1 Pay of Officers (7) (7) (5,230,000) (5,230,000) (6,338,000)
092101- A011-2 Pay of Other Staff (9) (9) (3,810,000) (3,810,000) (3,200,000)
092101- A012 Allowances 8,439,000 10,525,000 9,333,000
092101- A012-1 Regular Allowances (7,995,000) (10,081,000) (8,893,000)
092101- A012-2 Other Allowances (Excluding TA) (444,000) (444,000) (440,000)
092101- A03 Operating Expenses 4,757,000 5,257,000 6,275,000
092101- A032 Communications 56,000 56,000 66,000
092101- A033 Utilities 200,000 200,000 260,000
092101- A034 Occupancy Costs 3,932,000 4,232,000 5,320,000
092101- A038 Travel & Transportation 40,000 40,000 40,000
092101- A039 General 529,000 729,000 589,000
092101- A04 Employees Retirement Benefits 1,403,000
092101- A041 Pension 1,403,000
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 22,376,000 25,362,000 26,689,000
BOYS (I-X)HERNO THANDAPANI (FA)
IBD
IB2742 ISLAMABAD MODEL SCHOOL FOR BOYS (I-X)BANNI SARAN (FA) IBD
092101- A01 Employees Related Expenses 21,611,000 24,165,000 24,416,000
092101- A011 Pay 30 30 13,195,000 12,824,000 12,356,000
092101- A011-1 Pay of Officers (14) (14) (10,224,000) (9,054,000) (9,120,000)Page 715
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 (16) (16) (2,971,000) (3,770,000) (3,236,000)
092101- A012 Allowances 8,416,000 11,341,000 12,060,000
092101- A012-1 Regular Allowances (7,866,000) (10,980,000) (11,569,000)
092101- A012-2 Other Allowances (Excluding TA) (550,000) (361,000) (491,000)
092101- A03 Operating Expenses 5,776,000 6,230,000 5,739,000
092101- A032 Communications 10,000 46,000
092101- A033 Utilities 300,000 550,000 325,000
092101- A034 Occupancy Costs 5,186,000 5,186,000 4,898,000
092101- A038 Travel & Transportation 40,000 50,000 230,000
092101- A039 General 240,000 444,000 240,000
092101- A04 Employees Retirement Benefits 1,705,000
092101- A041 Pension 1,705,000
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 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 27,557,000 30,565,000 32,030,000
BOYS (I-X)BANNI SARAN (FA) IBD
IB2743 ISLAMABAD MODEL SCHOOL FOR BOYS (I-X)KHANNA NAI ABADI (FA) IBD
092101- A01 Employees Related Expenses 26,124,000 29,547,000 28,531,000
092101- A011 Pay 25 25 15,162,000 14,311,000 14,758,000
092101- A011-1 Pay of Officers (13) (13) (11,279,000) (10,950,000) (11,419,000)
092101- A011-2 Pay of Other Staff (12) (12) (3,883,000) (3,361,000) (3,339,000)
092101- A012 Allowances 10,962,000 15,236,000 13,773,000
092101- A012-1 Regular Allowances (10,420,000) (13,894,000) (13,330,000)
092101- A012-2 Other Allowances (Excluding TA) (542,000) (1,342,000) (443,000)
092101- A03 Operating Expenses 6,225,000 6,425,000 10,695,000
092101- A032 Communications 100,000 50,000 120,000
092101- A033 Utilities 400,000 450,000 800,000Page 716
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 5,061,000 5,061,000 9,051,000
092101- A038 Travel & Transportation 40,000 40,000 40,000
092101- A039 General 624,000 824,000 684,000
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 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 32,519,000 36,662,000 39,396,000
BOYS (I-X)KHANNA NAI ABADI (FA) IBD
IB2744 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-X)NEW SHAKKARIAL (FA) IBD
092101- A01 Employees Related Expenses 25,005,000 28,090,000 29,199,000
092101- A011 Pay 21 21 13,634,000 13,634,000 14,928,000
092101- A011-1 Pay of Officers (10) (10) (8,706,000) (8,706,000) (10,554,000)
092101- A011-2 Pay of Other Staff (11) (11) (4,928,000) (4,928,000) (4,374,000)
092101- A012 Allowances 11,371,000 14,456,000 14,271,000
092101- A012-1 Regular Allowances (10,889,000) (13,974,000) (13,815,000)
092101- A012-2 Other Allowances (Excluding TA) (482,000) (482,000) (456,000)
092101- A03 Operating Expenses 9,522,000 9,898,000 12,446,000
092101- A032 Communications 100,000 100,000 136,000
092101- A033 Utilities 450,000 450,000 700,000
092101- A034 Occupancy Costs 4,096,000 4,422,000 6,404,000
092101- A038 Travel & Transportation 40,000 40,000 40,000
092101- A039 General 4,836,000 4,886,000 5,166,000
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 400,000Page 717
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 174,000 174,000 174,000
092101- A131 Machinery and Equipment 20,000 20,000 20,000
092101- A132 Furniture and Fixture 134,000 134,000 134,000
092101- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 34,741,000 38,722,000 41,859,000
GIRLS (I-X)NEW SHAKKARIAL (FA) IBD
IB2745 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-X)DARKALA (FA) IBD
092101- A01 Employees Related Expenses 16,558,000 18,386,000 17,312,000
092101- A011 Pay 18 18 9,599,000 8,669,000 8,662,000
092101- A011-1 Pay of Officers (9) (9) (6,100,000) (6,230,000) (6,227,000)
092101- A011-2 Pay of Other Staff (9) (9) (3,499,000) (2,439,000) (2,435,000)
092101- A012 Allowances 6,959,000 9,717,000 8,650,000
092101- A012-1 Regular Allowances (6,515,000) (9,327,000) (8,260,000)
092101- A012-2 Other Allowances (Excluding TA) (444,000) (390,000) (390,000)
092101- A03 Operating Expenses 5,417,000 5,567,000 6,407,000
092101- A032 Communications 78,000 78,000 78,000
092101- A033 Utilities 250,000 200,000 550,000
092101- A034 Occupancy Costs 4,189,000 4,189,000 4,267,000
092101- A038 Travel & Transportation 40,000 40,000 40,000
092101- A039 General 860,000 1,060,000 1,472,000
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 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- A137 Computer Equipment 20,000 70,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 22,115,000 24,143,000 23,859,000
GIRLS (I-X)DARKALA (FA) IBDPage 718
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
IB2750 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-X)JABBA TELI (FA) IBD
092101- A01 Employees Related Expenses 29,385,000 32,912,000 33,678,000
092101- A011 Pay 21 21 17,831,000 17,831,000 17,531,000
092101- A011-1 Pay of Officers (13) (13) (14,480,000) (14,480,000) (13,887,000)
092101- A011-2 Pay of Other Staff (8) (8) (3,351,000) (3,351,000) (3,644,000)
092101- A012 Allowances 11,554,000 15,081,000 16,147,000
092101- A012-1 Regular Allowances (11,100,000) (14,597,000) (15,688,000)
092101- A012-2 Other Allowances (Excluding TA) (454,000) (484,000) (459,000)
092101- A03 Operating Expenses 7,136,000 7,306,000 10,632,000
092101- A032 Communications 70,000 40,000 70,000
092101- A033 Utilities 350,000 350,000 600,000
092101- A034 Occupancy Costs 6,486,000 6,486,000 9,532,000
092101- A038 Travel & Transportation 40,000 40,000 240,000
092101- A039 General 190,000 390,000 190,000
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 108,000 108,000 108,000
092101- A131 Machinery and Equipment 20,000 20,000 20,000
092101- A132 Furniture and Fixture 68,000 68,000 68,000
092101- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 36,669,000 41,411,000 44,458,000
GIRLS (I-X)JABBA TELI (FA) IBD
IB2751 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-X)PM COLONY ISLAMABAD
092101- A01 Employees Related Expenses 34,630,000 38,732,000 38,610,000
092101- A011 Pay 35 35 16,682,000 19,215,000 19,218,000
092101- A011-1 Pay of Officers (22) (22) (13,080,000) (15,781,000) (15,784,000)
092101- A011-2 Pay of Other Staff (13) (13) (3,602,000) (3,434,000) (3,434,000)
092101- A012 Allowances 17,948,000 19,517,000 19,392,000
092101- A012-1 Regular Allowances (17,201,000) (18,623,000) (18,696,000)
092101- A012-2 Other Allowances (Excluding TA) (747,000) (894,000) (696,000)Page 719
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- A03 Operating Expenses 8,392,000 7,314,000 8,828,000
092101- A032 Communications 80,000 110,000 80,000
092101- A033 Utilities 650,000 650,000 650,000
092101- A034 Occupancy Costs 6,564,000 4,829,000 6,741,000
092101- A038 Travel & Transportation 60,000 107,000 199,000
092101- A039 General 1,038,000 1,618,000 1,158,000
092101- A04 Employees Retirement Benefits 834,000
092101- A041 Pension 834,000
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 190,000 560,000 190,000
092101- A131 Machinery and Equipment 20,000 120,000 20,000
092101- A132 Furniture and Fixture 150,000 400,000 150,000
092101- A137 Computer Equipment 20,000 40,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 43,252,000 47,046,000 48,502,000
GIRLS (I-X)PM COLONY ISLAMABAD
IB2759 ISLAMABAD MODEL SCHOOL FOR BOYS (I-X)PM COLONY ISLAMABAD
092101- A01 Employees Related Expenses 34,839,000 38,770,000 35,648,000
092101- A011 Pay 35 35 19,521,000 19,521,000 18,018,000
092101- A011-1 Pay of Officers (22) (22) (15,861,000) (15,861,000) (14,426,000)
092101- A011-2 Pay of Other Staff (13) (13) (3,660,000) (3,660,000) (3,592,000)
092101- A012 Allowances 15,318,000 19,249,000 17,630,000
092101- A012-1 Regular Allowances (14,378,000) (18,309,000) (16,960,000)
092101- A012-2 Other Allowances (Excluding TA) (940,000) (940,000) (670,000)
092101- A03 Operating Expenses 7,725,000 8,245,000 10,162,000
092101- A032 Communications 100,000 110,000 86,000
092101- A033 Utilities 450,000 570,000 800,000
092101- A034 Occupancy Costs 5,890,000 6,140,000 8,028,000
092101- A038 Travel & Transportation 340,000 340,000 40,000
092101- A039 General 945,000 1,085,000 1,208,000Page 720
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 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 99,000 149,000 190,000
092101- A131 Machinery and Equipment 20,000 20,000 20,000
092101- A132 Furniture and Fixture 59,000 109,000 150,000
092101- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 42,703,000 47,204,000 46,040,000
BOYS (I-X)PM COLONY ISLAMABAD
IB2771 ISLAMABAD MODEL SCHOOL FOR BOYS (I-X)SAIDPUR (FA) IBD
092101- A01 Employees Related Expenses 20,369,000 22,896,000 24,572,000
092101- A011 Pay 18 18 11,895,000 11,769,000 12,392,000
092101- A011-1 Pay of Officers (8) (8) (8,551,000) (8,425,000) (9,358,000)
092101- A011-2 Pay of Other Staff (10) (10) (3,344,000) (3,344,000) (3,034,000)
092101- A012 Allowances 8,474,000 11,127,000 12,180,000
092101- A012-1 Regular Allowances (8,030,000) (10,729,000) (11,784,000)
092101- A012-2 Other Allowances (Excluding TA) (444,000) (398,000) (396,000)
092101- A03 Operating Expenses 2,364,000 4,334,000 4,218,000
092101- A032 Communications 40,000 40,000 40,000
092101- A033 Utilities 400,000 800,000 600,000
092101- A034 Occupancy Costs 1,160,000 2,730,000 2,704,000
092101- A038 Travel & Transportation 190,000 190,000 240,000
092101- A039 General 574,000 574,000 634,000
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 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 22,883,000 27,780,000 28,940,000
BOYS (I-X)SAIDPUR (FA) IBDPage 721
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
IB2772 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-VIII) MANDLA (FA) IBD
092101- A01 Employees Related Expenses 15,096,000 16,405,000 19,104,000
092101- A011 Pay 20 20 8,240,000 8,240,000 9,796,000
092101- A011-1 Pay of Officers (9) (9) (4,675,000) (4,675,000) (6,100,000)
092101- A011-2 Pay of Other Staff (11) (11) (3,565,000) (3,565,000) (3,696,000)
092101- A012 Allowances 6,856,000 8,165,000 9,308,000
092101- A012-1 Regular Allowances (6,356,000) (7,665,000) (8,858,000)
092101- A012-2 Other Allowances (Excluding TA) (500,000) (500,000) (450,000)
092101- A03 Operating Expenses 2,235,000 2,335,000 2,374,000
092101- A032 Communications 40,000 40,000 44,000
092101- A033 Utilities 150,000 150,000 150,000
092101- A034 Occupancy Costs 1,930,000 1,930,000 2,085,000
092101- A038 Travel & Transportation 35,000 35,000 35,000
092101- A039 General 80,000 180,000 60,000
092101- A04 Employees Retirement Benefits 1,501,000
092101- A041 Pension 1,501,000
092101- A06 Transfers 20,000 20,000 10,000
092101- A061 Scholarship 20,000 20,000 10,000
092101- A13 Repairs and Maintenance 60,000 60,000 30,000
092101- A131 Machinery and Equipment 20,000 20,000 10,000
092101- A132 Furniture and Fixture 20,000 20,000 10,000
092101- A137 Computer Equipment 20,000 20,000 10,000
Total- ISLAMABAD MODEL SCHOOL FOR 17,411,000 18,820,000 23,019,000
GIRLS (I-VIII) MANDLA (FA) IBD
IB2773 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-VIII) RAJWAL (FA) IBD
092101- A01 Employees Related Expenses 18,852,000 20,493,000 14,427,000
092101- A011 Pay 15 15 10,736,000 10,736,000 7,150,000
092101- A011-1 Pay of Officers (8) (8) (8,097,000) (8,097,000) (4,750,000)
092101- A011-2 Pay of Other Staff (7) (7) (2,639,000) (2,639,000) (2,400,000)
092101- A012 Allowances 8,116,000 9,757,000 7,277,000
092101- A012-1 Regular Allowances (7,789,000) (9,430,000) (6,967,000)Page 722
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) (327,000) (327,000) (310,000)
092101- A03 Operating Expenses 2,949,000 2,999,000 5,037,000
092101- A032 Communications 36,000 15,000
092101- A033 Utilities 298,000 219,000 320,000
092101- A034 Occupancy Costs 2,110,000 2,110,000 4,572,000
092101- A038 Travel & Transportation 425,000 35,000 50,000
092101- A039 General 80,000 635,000 80,000
092101- A06 Transfers 20,000 20,000 20,000
092101- A061 Scholarship 20,000 20,000 20,000
092101- A09 Physical Assets 900,000
092101- A092 Computer Equipment 400,000
092101- A094 Other Stores and Stocks 500,000
092101- A13 Repairs and Maintenance 65,000 170,000 65,000
092101- A131 Machinery and Equipment 20,000 20,000 20,000
092101- A132 Furniture and Fixture 25,000 80,000 25,000
092101- A133 Buildings and Structure 50,000
092101- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 21,886,000 24,582,000 19,549,000
GIRLS (I-VIII) RAJWAL (FA) IBD
IB2774 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-VIII) SARAI KHARBOOZA (FA) IBD
092101- A01 Employees Related Expenses 13,510,000 15,125,000 15,432,000
092101- A011 Pay 16 16 8,700,000 8,700,000 7,806,000
092101- A011-1 Pay of Officers (8) (8) (5,766,000) (5,766,000) (4,996,000)
092101- A011-2 Pay of Other Staff (8) (8) (2,934,000) (2,934,000) (2,810,000)
092101- A012 Allowances 4,810,000 6,425,000 7,626,000
092101- A012-1 Regular Allowances (4,384,000) (5,999,000) (7,170,000)
092101- A012-2 Other Allowances (Excluding TA) (426,000) (426,000) (456,000)
092101- A03 Operating Expenses 4,515,000 5,023,000 6,670,000
092101- A032 Communications 60,000 60,000 60,000
092101- A033 Utilities 420,000 470,000 350,000
092101- A034 Occupancy Costs 3,515,000 3,515,000 5,800,000
092101- A038 Travel & Transportation 200,000 200,000 40,000
092101- A039 General 320,000 778,000 420,000Page 723
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 350,000
092101- A041 Pension 350,000
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 140,000 140,000 190,000
092101- A131 Machinery and Equipment 20,000 20,000 20,000
092101- A132 Furniture and Fixture 100,000 100,000 150,000
092101- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 18,205,000 20,678,000 22,332,000
GIRLS (I-VIII) SARAI KHARBOOZA (FA)
IBD
IB2775 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-VIII) PTC SIHALA (FA) IBD
092101- A01 Employees Related Expenses 15,694,000 17,807,000 18,748,000
092101- A011 Pay 25 25 8,000,000 8,000,000 9,200,000
092101- A011-1 Pay of Officers (13) (13) (6,000,000) (6,000,000) (5,700,000)
092101- A011-2 Pay of Other Staff (12) (12) (2,000,000) (2,000,000) (3,500,000)
092101- A012 Allowances 7,694,000 9,807,000 9,548,000
092101- A012-1 Regular Allowances (7,304,000) (9,417,000) (9,228,000)
092101- A012-2 Other Allowances (Excluding TA) (390,000) (390,000) (320,000)
092101- A03 Operating Expenses 3,480,000 3,681,000 4,861,000
092101- A032 Communications 30,000 54,000
092101- A033 Utilities 230,000 230,000 340,000
092101- A034 Occupancy Costs 1,937,000 1,937,000 2,526,000
092101- A038 Travel & Transportation 285,000 315,000 35,000
092101- A039 General 998,000 1,199,000 1,906,000
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 90,000
092101- A131 Machinery and Equipment 20,000 20,000 20,000Page 724
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 60,000 60,000 50,000
092101- A133 Buildings and Structure 50,000
092101- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 19,294,000 22,158,000 23,719,000
GIRLS (I-VIII) PTC SIHALA (FA) IBD
IB2776 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-VIII) DHOKE PARACHA (FA) IBD
092101- A01 Employees Related Expenses 12,705,000 14,043,000 14,438,000
092101- A011 Pay 16 16 8,272,000 7,020,000 7,056,000
092101- A011-1 Pay of Officers (7) (7) (5,454,000) (3,916,000) (4,087,000)
092101- A011-2 Pay of Other Staff (9) (9) (2,818,000) (3,104,000) (2,969,000)
092101- A012 Allowances 4,433,000 7,023,000 7,382,000
092101- A012-1 Regular Allowances (4,145,000) (6,743,000) (7,104,000)
092101- A012-2 Other Allowances (Excluding TA) (288,000) (280,000) (278,000)
092101- A03 Operating Expenses 3,114,000 3,721,000 4,979,000
092101- A032 Communications 80,000 50,000 80,000
092101- A033 Utilities 410,000 640,000 640,000
092101- A034 Occupancy Costs 2,264,000 2,264,000 3,799,000
092101- A038 Travel & Transportation 40,000 40,000 40,000
092101- A039 General 320,000 727,000 420,000
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 400,000
092101- A094 Other Stores and Stocks 20,000 520,000 20,000
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 16,049,000 18,894,000 19,697,000
GIRLS (I-VIII) DHOKE PARACHA (FA) IBD
IB2777 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-VIII) BHANGRIL KHURD (FA) IBD
092101- A01 Employees Related Expenses 8,912,000 10,009,000 10,344,000
092101- A011 Pay 15 15 4,163,000 4,565,000 4,900,000
092101- A011-1 Pay of Officers (7) (7) (2,500,000) (2,902,000) (2,900,000)
092101- A011-2 Pay of Other Staff (8) (8) (1,663,000) (1,663,000) (2,000,000)Page 725
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 4,749,000 5,444,000 5,444,000
092101- A012-1 Regular Allowances (4,419,000) (5,135,000) (5,114,000)
092101- A012-2 Other Allowances (Excluding TA) (330,000) (309,000) (330,000)
092101- A03 Operating Expenses 3,131,000 3,518,000 6,499,000
092101- A032 Communications 40,000 40,000 40,000
092101- A033 Utilities 196,000 196,000 196,000
092101- A034 Occupancy Costs 2,100,000 2,385,000 5,160,000
092101- A038 Travel & Transportation 35,000 35,000 35,000
092101- A039 General 760,000 862,000 1,068,000
092101- A04 Employees Retirement Benefits 1,668,000 1,383,000
092101- A041 Pension 1,668,000 1,383,000
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 70,000 70,000 110,000
092101- A131 Machinery and Equipment 20,000 20,000 30,000
092101- A132 Furniture and Fixture 30,000 30,000 50,000
092101- A137 Computer Equipment 20,000 20,000 30,000
Total- ISLAMABAD MODEL SCHOOL FOR 13,801,000 15,600,000 16,973,000
GIRLS (I-VIII) BHANGRIL KHURD (FA)
IBD
IB2778 ISLAMABAD MODEL SCHOOL FOR BOYS (I-VIII) KORAL (FA) IBD
092101- A01 Employees Related Expenses 15,990,000 17,863,000 16,115,000
092101- A011 Pay 15 15 9,728,000 9,728,000 7,653,000
092101- A011-1 Pay of Officers (7) (7) (6,928,000) (6,928,000) (4,553,000)
092101- A011-2 Pay of Other Staff (8) (8) (2,800,000) (2,800,000) (3,100,000)
092101- A012 Allowances 6,262,000 8,135,000 8,462,000
092101- A012-1 Regular Allowances (5,904,000) (7,777,000) (8,104,000)
092101- A012-2 Other Allowances (Excluding TA) (358,000) (358,000) (358,000)Page 726
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- A03 Operating Expenses 3,923,000 4,213,000 6,063,000
092101- A032 Communications 25,000 25,000
092101- A033 Utilities 180,000 445,000 200,000
092101- A034 Occupancy Costs 3,563,000 3,563,000 5,643,000
092101- A038 Travel & Transportation 35,000 35,000 35,000
092101- A039 General 120,000 170,000 160,000
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 80,000 100,000
092101- A131 Machinery and Equipment 20,000 20,000 30,000
092101- A132 Furniture and Fixture 40,000 40,000 40,000
092101- A137 Computer Equipment 20,000 20,000 30,000
Total- ISLAMABAD MODEL SCHOOL FOR 20,013,000 22,176,000 22,298,000
BOYS (I-VIII) KORAL (FA) IBD
IB2779 ISLAMABAD MODEL SCHOOL FOR BOYS (I-VIII) NARA SYEDAN (FA) IBD
092101- A01 Employees Related Expenses 4,356,000 4,865,000 4,864,000
092101- A011 Pay 13 13 2,000,000 2,426,000 2,200,000
092101- A011-1 Pay of Officers (3) (3) (1,000,000) (1,633,000) (1,600,000)
092101- A011-2 Pay of Other Staff (10) (10) (1,000,000) (793,000) (600,000)
092101- A012 Allowances 2,356,000 2,439,000 2,664,000
092101- A012-1 Regular Allowances (2,106,000) (2,339,000) (2,424,000)
092101- A012-2 Other Allowances (Excluding TA) (250,000) (100,000) (240,000)
092101- A03 Operating Expenses 1,180,000 1,279,000 1,712,000
092101- A032 Communications 15,000 15,000
092101- A033 Utilities 150,000 150,000 182,000
092101- A034 Occupancy Costs 915,000 915,000 1,415,000
092101- A038 Travel & Transportation 35,000 35,000 35,000
092101- A039 General 65,000 179,000 65,000
092101- A06 Transfers 20,000 20,000 20,000
092101- A061 Scholarship 20,000 20,000 20,000
092101- A13 Repairs and Maintenance 55,000 55,000 55,000
092101- A131 Machinery and Equipment 20,000 20,000 20,000
092101- A132 Furniture and Fixture 15,000 15,000 15,000Page 727
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 5,611,000 6,219,000 6,651,000
BOYS (I-VIII) NARA SYEDAN (FA) IBD
IB2780 ISLAMABAD MODEL SCHOOL FOR BOYS (I-VIII) MOHRA NOOR (FA) IBD
092101- A01 Employees Related Expenses 20,533,000 22,981,000 22,465,000
092101- A011 Pay 21 21 11,800,000 11,800,000 11,350,000
092101- A011-1 Pay of Officers (12) (12) (9,800,000) (9,800,000) (8,850,000)
092101- A011-2 Pay of Other Staff (9) (9) (2,000,000) (2,000,000) (2,500,000)
092101- A012 Allowances 8,733,000 11,181,000 11,115,000
092101- A012-1 Regular Allowances (8,233,000) (10,681,000) (10,615,000)
092101- A012-2 Other Allowances (Excluding TA) (500,000) (500,000) (500,000)
092101- A03 Operating Expenses 4,920,000 5,020,000 7,744,000
092101- A032 Communications 45,000 45,000 69,000
092101- A033 Utilities 160,000 160,000 250,000
092101- A034 Occupancy Costs 3,528,000 3,528,000 5,772,000
092101- A038 Travel & Transportation 141,000 141,000 235,000
092101- A039 General 1,046,000 1,146,000 1,418,000
092101- A04 Employees Retirement Benefits 1,280,000
092101- A041 Pension 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 900,000
092101- A092 Computer Equipment 400,000
092101- A094 Other Stores and Stocks 500,000
092101- A13 Repairs and Maintenance 68,000 618,000 68,000
092101- A131 Machinery and Equipment 20,000 20,000 20,000
092101- A132 Furniture and Fixture 28,000 28,000 28,000
092101- A133 Buildings and Structure 550,000
092101- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 25,541,000 29,539,000 31,577,000
BOYS (I-VIII) MOHRA NOOR (FA) IBD
IB2781 HAMZA ALI KAKAR SHAHEED MODEL SCHOOL FOR BOYS (I-VIII) DHOKE JAURI (FA) ISLAMABAD
092101- A01 Employees Related Expenses 19,336,000 21,635,000 21,029,000Page 728
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 Pay 20 20 10,500,000 10,655,000 10,041,000
092101- A011-1 Pay of Officers (8) (8) (6,500,000) (5,827,000) (5,600,000)
092101- A011-2 Pay of Other Staff (12) (12) (4,000,000) (4,828,000) (4,441,000)
092101- A012 Allowances 8,836,000 10,980,000 10,988,000
092101- A012-1 Regular Allowances (8,416,000) (10,567,000) (10,568,000)
092101- A012-2 Other Allowances (Excluding TA) (420,000) (413,000) (420,000)
092101- A03 Operating Expenses 4,399,000 5,089,000 8,506,000
092101- A032 Communications 60,000 60,000 74,000
092101- A033 Utilities 170,000 170,000 300,000
092101- A034 Occupancy Costs 4,054,000 4,554,000 8,017,000
092101- A038 Travel & Transportation 35,000 35,000 35,000
092101- A039 General 80,000 270,000 80,000
092101- A04 Employees Retirement Benefits 44,000
092101- A041 Pension 44,000
092101- A06 Transfers 20,000 20,000 20,000
092101- A061 Scholarship 20,000 20,000 20,000
092101- A09 Physical Assets 1,100,000
092101- A092 Computer Equipment 600,000
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- HAMZA ALI KAKAR SHAHEED MODEL 23,825,000 28,008,000 29,625,000
SCHOOL FOR BOYS (I-VIII) DHOKE
JAURI (FA) ISLAMABAD
IB2782 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-VIII) KOT HATHIAL
092101- A01 Employees Related Expenses 30,328,000 33,682,000 28,012,000
092101- A011 Pay 27 27 17,121,000 17,121,000 13,820,000
092101- A011-1 Pay of Officers (11) (11) (9,913,000) (9,913,000) (7,300,000)
092101- A011-2 Pay of Other Staff (16) (16) (7,208,000) (7,208,000) (6,520,000)
092101- A012 Allowances 13,207,000 16,561,000 14,192,000Page 729
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 (12,691,000) (16,045,000) (13,692,000)
092101- A012-2 Other Allowances (Excluding TA) (516,000) (516,000) (500,000)
092101- A03 Operating Expenses 5,886,000 8,340,000 6,792,000
092101- A032 Communications 30,000 30,000 54,000
092101- A033 Utilities 500,000 500,000 401,000
092101- A034 Occupancy Costs 2,531,000 4,885,000 4,000,000
092101- A038 Travel & Transportation 35,000 35,000 35,000
092101- A039 General 2,790,000 2,890,000 2,302,000
092101- A04 Employees Retirement Benefits 450,000
092101- A041 Pension 450,000
092101- A06 Transfers 15,000 15,000 20,000
092101- A061 Scholarship 15,000 15,000 20,000
092101- A13 Repairs and Maintenance 125,000 125,000 125,000
092101- A131 Machinery and Equipment 20,000 20,000 20,000
092101- A132 Furniture and Fixture 85,000 85,000 85,000
092101- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 36,354,000 42,162,000 35,399,000
GIRLS (I-VIII) KOT HATHIAL
IB2795 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-VIII) MOHRI REWAT (FA) IBD
092101- A01 Employees Related Expenses 16,738,000 18,872,000 19,576,000
092101- A011 Pay 19 19 9,903,000 9,903,000 9,773,000
092101- A011-1 Pay of Officers (10) (10) (6,203,000) (6,203,000) (6,200,000)
092101- A011-2 Pay of Other Staff (9) (9) (3,700,000) (3,700,000) (3,573,000)
092101- A012 Allowances 6,835,000 8,969,000 9,803,000
092101- A012-1 Regular Allowances (6,535,000) (8,669,000) (9,503,000)
092101- A012-2 Other Allowances (Excluding TA) (300,000) (300,000) (300,000)
092101- A03 Operating Expenses 3,549,000 3,645,000 5,318,000
092101- A032 Communications 36,000 36,000
092101- A033 Utilities 160,000 160,000 162,000
092101- A034 Occupancy Costs 3,233,000 3,233,000 5,000,000
092101- A038 Travel & Transportation 35,000 71,000 35,000
092101- A039 General 85,000 181,000 85,000
092101- A06 Transfers 20,000 20,000 20,000Page 730
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 400,000
092101- A092 Computer Equipment 400,000
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 20,372,000 23,002,000 24,979,000
GIRLS (I-VIII) MOHRI REWAT (FA) IBD
IB2796 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-X)KURRI (FA) IBD
092101- A01 Employees Related Expenses 41,491,000 46,068,000 40,129,000
092101- A011 Pay 34 34 25,029,000 25,029,000 20,569,000
092101- A011-1 Pay of Officers (21) (21) (19,204,000) (19,204,000) (15,373,000)
092101- A011-2 Pay of Other Staff (13) (13) (5,825,000) (5,825,000) (5,196,000)
092101- A012 Allowances 16,462,000 21,039,000 19,560,000
092101- A012-1 Regular Allowances (15,829,000) (20,356,000) (19,030,000)
092101- A012-2 Other Allowances (Excluding TA) (633,000) (683,000) (530,000)
092101- A03 Operating Expenses 7,710,000 8,352,000 11,457,000
092101- A032 Communications 60,000 202,000 60,000
092101- A033 Utilities 400,000 140,000 300,000
092101- A034 Occupancy Costs 5,020,000 5,020,000 7,823,000
092101- A038 Travel & Transportation 40,000 40,000 390,000
092101- A039 General 2,190,000 2,950,000 2,884,000
092101- A04 Employees Retirement Benefits 1,450,000 1,450,000 2,446,000
092101- A041 Pension 1,450,000 1,450,000 2,446,000
092101- A06 Transfers 20,000 20,000 20,000
092101- A061 Scholarship 20,000 20,000 20,000
092101- A09 Physical Assets 20,000 489,000 20,000
092101- A092 Computer Equipment 349,000
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 20,000Page 731
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 100,000 100,000 100,000
092101- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 50,831,000 56,519,000 54,212,000
GIRLS (I-X)KURRI (FA) IBD
IB2797 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-X)SANGJANI (FA) IBD
092101- A01 Employees Related Expenses 32,012,000 35,731,000 33,949,000
092101- A011 Pay 28 28 15,368,000 15,368,000 17,047,000
092101- A011-1 Pay of Officers (14) (14) (10,161,000) (10,161,000) (12,821,000)
092101- A011-2 Pay of Other Staff (14) (14) (5,207,000) (5,207,000) (4,226,000)
092101- A012 Allowances 16,644,000 20,363,000 16,902,000
092101- A012-1 Regular Allowances (15,996,000) (19,715,000) (16,249,000)
092101- A012-2 Other Allowances (Excluding TA) (648,000) (648,000) (653,000)
092101- A03 Operating Expenses 8,172,000 9,548,000 12,809,000
092101- A032 Communications 80,000 222,000 100,000
092101- A033 Utilities 550,000 750,000 850,000
092101- A034 Occupancy Costs 6,334,000 6,334,000 10,459,000
092101- A038 Travel & Transportation 948,000 1,083,000 1,140,000
092101- A039 General 260,000 1,159,000 260,000
092101- A04 Employees Retirement Benefits 741,000 760,000
092101- A041 Pension 741,000 760,000
092101- A06 Transfers 20,000 20,000 20,000
092101- A061 Scholarship 20,000 20,000 20,000
092101- A09 Physical Assets 20,000 889,000 20,000
092101- A092 Computer Equipment 749,000
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 41,095,000 47,078,000 46,928,000
GIRLS (I-X)SANGJANI (FA) IBDPage 732
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
IB2799 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-X)GOKINA (FA) IBD
092101- A01 Employees Related Expenses 17,591,000 20,009,000 20,263,000
092101- A011 Pay 30 30 8,855,000 8,855,000 10,443,000
092101- A011-1 Pay of Officers (15) (15) (4,211,000) (4,211,000) (6,046,000)
092101- A011-2 Pay of Other Staff (15) (15) (4,644,000) (4,644,000) (4,397,000)
092101- A012 Allowances 8,736,000 11,154,000 9,820,000
092101- A012-1 Regular Allowances (8,223,000) (10,541,000) (9,344,000)
092101- A012-2 Other Allowances (Excluding TA) (513,000) (613,000) (476,000)
092101- A03 Operating Expenses 4,269,000 4,119,000 4,692,000
092101- A032 Communications 72,000 72,000 72,000
092101- A033 Utilities 300,000 300,000 300,000
092101- A034 Occupancy Costs 1,937,000 1,437,000 1,530,000
092101- A038 Travel & Transportation 40,000 40,000 50,000
092101- A039 General 1,920,000 2,270,000 2,740,000
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 190,000 440,000 190,000
092101- A131 Machinery and Equipment 20,000 120,000 20,000
092101- A132 Furniture and Fixture 150,000 300,000 150,000
092101- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 22,090,000 24,728,000 25,185,000
GIRLS (I-X)GOKINA (FA) IBD
IB2800 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-X)TALHAR (FA) IBD
092101- A01 Employees Related Expenses 18,273,000 20,038,000 21,219,000
092101- A011 Pay 26 26 8,806,000 8,806,000 10,468,000
092101- A011-1 Pay of Officers (15) (15) (4,439,000) (4,439,000) (6,655,000)
092101- A011-2 Pay of Other Staff (11) (11) (4,367,000) (4,367,000) (3,813,000)
092101- A012 Allowances 9,467,000 11,232,000 10,751,000
092101- A012-1 Regular Allowances (8,951,000) (10,716,000) (10,383,000)
092101- A012-2 Other Allowances (Excluding TA) (516,000) (516,000) (368,000)
092101- A03 Operating Expenses 7,006,000 7,206,000 7,466,000Page 733
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 78,000
092101- A033 Utilities 230,000 230,000 325,000
092101- A034 Occupancy Costs 3,296,000 3,296,000 3,151,000
092101- A038 Travel & Transportation 40,000 40,000 40,000
092101- A039 General 3,392,000 3,592,000 3,872,000
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 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 25,509,000 27,474,000 28,915,000
GIRLS (I-X)TALHAR (FA) IBD
IB2801 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-VIII) I-8/1 IBD
092101- A01 Employees Related Expenses 38,139,000 42,787,000 44,231,000
092101- A011 Pay 35 35 20,636,000 20,636,000 22,630,000
092101- A011-1 Pay of Officers (23) (23) (17,436,000) (17,436,000) (18,530,000)
092101- A011-2 Pay of Other Staff (12) (12) (3,200,000) (3,200,000) (4,100,000)
092101- A012 Allowances 17,503,000 22,151,000 21,601,000
092101- A012-1 Regular Allowances (16,903,000) (21,551,000) (21,001,000)
092101- A012-2 Other Allowances (Excluding TA) (600,000) (600,000) (600,000)
092101- A03 Operating Expenses 5,523,000 5,497,000 7,213,000
092101- A032 Communications 70,000 70,000 94,000
092101- A033 Utilities 745,000 719,000 750,000
092101- A034 Occupancy Costs 4,013,000 4,013,000 5,150,000
092101- A038 Travel & Transportation 35,000 35,000 435,000
092101- A039 General 660,000 660,000 784,000
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 734
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 130,000 180,000 130,000
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 43,812,000 48,984,000 51,594,000
GIRLS (I-VIII) I-8/1 IBD
IB2802 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-VIII) BHIMBER TRAR (FA) IBD
092101- A01 Employees Related Expenses 13,050,000 14,279,000 10,089,000
092101- A011 Pay 18 18 6,949,000 7,494,000 4,800,000
092101- A011-1 Pay of Officers (10) (10) (4,949,000) (4,949,000) (2,400,000)
092101- A011-2 Pay of Other Staff (8) (8) (2,000,000) (2,545,000) (2,400,000)
092101- A012 Allowances 6,101,000 6,785,000 5,289,000
092101- A012-1 Regular Allowances (5,751,000) (6,285,000) (4,939,000)
092101- A012-2 Other Allowances (Excluding TA) (350,000) (500,000) (350,000)
092101- A03 Operating Expenses 2,785,000 3,140,000 3,701,000
092101- A032 Communications 59,000 59,000 59,000
092101- A033 Utilities 140,000 140,000 160,000
092101- A034 Occupancy Costs 1,096,000 1,354,000 1,822,000
092101- A038 Travel & Transportation 35,000 35,000 35,000
092101- A039 General 1,455,000 1,552,000 1,625,000
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 62,000 62,000 62,000
092101- A131 Machinery and Equipment 20,000 20,000 20,000
092101- A132 Furniture and Fixture 22,000 22,000 22,000
092101- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 15,917,000 17,901,000 13,872,000
GIRLS (I-VIII) BHIMBER TRAR (FA) IBD
IB2804 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-X)NARA SYEDAN (FA) IBD
092101- A01 Employees Related Expenses 39,738,000 44,440,000 41,535,000Page 735
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 Pay 33 33 22,837,000 22,126,000 21,310,000
092101- A011-1 Pay of Officers (21) (21) (18,489,000) (17,268,000) (15,614,000)
092101- A011-2 Pay of Other Staff (12) (12) (4,348,000) (4,858,000) (5,696,000)
092101- A012 Allowances 16,901,000 22,314,000 20,225,000
092101- A012-1 Regular Allowances (15,725,000) (21,194,000) (19,132,000)
092101- A012-2 Other Allowances (Excluding TA) (1,176,000) (1,120,000) (1,093,000)
092101- A03 Operating Expenses 9,304,000 9,503,000 9,347,000
092101- A032 Communications 80,000 90,000
092101- A033 Utilities 460,000 350,000 800,000
092101- A034 Occupancy Costs 6,843,000 6,843,000 6,296,000
092101- A038 Travel & Transportation 40,000 60,000 40,000
092101- A039 General 1,881,000 2,250,000 2,121,000
092101- A04 Employees Retirement Benefits 1,808,000
092101- A041 Pension 1,808,000
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 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 49,272,000 54,573,000 52,920,000
GIRLS (I-X)NARA SYEDAN (FA) IBD
IB2805 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-VIII) G-7/3-2 IBD
092101- A01 Employees Related Expenses 32,111,000 35,864,000 36,865,000
092101- A011 Pay 35 35 18,197,000 17,818,000 18,305,000
092101- A011-1 Pay of Officers (15) (15) (11,128,000) (11,959,000) (12,205,000)
092101- A011-2 Pay of Other Staff (20) (20) (7,069,000) (5,859,000) (6,100,000)
092101- A012 Allowances 13,914,000 18,046,000 18,560,000
092101- A012-1 Regular Allowances (13,334,000) (17,518,000) (17,980,000)
092101- A012-2 Other Allowances (Excluding TA) (580,000) (528,000) (580,000)Page 736
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- A03 Operating Expenses 5,627,000 5,520,000 4,582,000
092101- A032 Communications 120,000 120,000 180,000
092101- A033 Utilities 1,090,000 1,390,000 1,290,000
092101- A034 Occupancy Costs 3,917,000 3,137,000 2,372,000
092101- A038 Travel & Transportation 70,000 70,000 100,000
092101- A039 General 430,000 803,000 640,000
092101- A06 Transfers 50,000 50,000 80,000
092101- A061 Scholarship 50,000 50,000 80,000
092101- A09 Physical Assets 900,000
092101- A092 Computer Equipment 400,000
092101- A094 Other Stores and Stocks 500,000
092101- A13 Repairs and Maintenance 150,000 307,000 240,000
092101- A131 Machinery and Equipment 40,000 40,000 50,000
092101- A132 Furniture and Fixture 80,000 187,000 150,000
092101- A133 Buildings and Structure 50,000
092101- A137 Computer Equipment 30,000 30,000 40,000
Total- ISLAMABAD MODEL SCHOOL FOR 37,938,000 42,641,000 41,767,000
GIRLS (I-VIII) G-7/3-2 IBD
IB2806 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-X)PE COLONY G-5 IBD
092101- A01 Employees Related Expenses 47,046,000 52,038,000 47,035,000
092101- A011 Pay 48 48 25,718,000 25,243,000 23,799,000
092101- A011-1 Pay of Officers (25) (25) (17,135,000) (17,140,000) (17,123,000)
092101- A011-2 Pay of Other Staff (23) (23) (8,583,000) (8,103,000) (6,676,000)
092101- A012 Allowances 21,328,000 26,795,000 23,236,000
092101- A012-1 Regular Allowances (20,460,000) (25,927,000) (22,490,000)
092101- A012-2 Other Allowances (Excluding TA) (868,000) (868,000) (746,000)
092101- A03 Operating Expenses 9,161,000 9,161,000 12,677,000
092101- A032 Communications 100,000 100,000 100,000
092101- A033 Utilities 1,300,000 1,300,000 1,900,000
092101- A034 Occupancy Costs 6,594,000 6,594,000 9,502,000
092101- A038 Travel & Transportation 440,000 440,000 40,000
092101- A039 General 727,000 727,000 1,135,000
092101- A04 Employees Retirement Benefits 1,552,000 1,552,000Page 737
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- A041 Pension 1,552,000 1,552,000
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 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 57,929,000 63,441,000 59,882,000
GIRLS (I-X)PE COLONY G-5 IBD
IB2808 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-X)HUMAK (FA) IBD
092101- A01 Employees Related Expenses 51,563,000 57,564,000 55,556,000
092101- A011 Pay 42 42 30,169,000 30,169,000 28,385,000
092101- A011-1 Pay of Officers (29) (29) (25,325,000) (25,325,000) (23,925,000)
092101- A011-2 Pay of Other Staff (13) (13) (4,844,000) (4,844,000) (4,460,000)
092101- A012 Allowances 21,394,000 27,395,000 27,171,000
092101- A012-1 Regular Allowances (20,659,000) (26,820,000) (26,387,000)
092101- A012-2 Other Allowances (Excluding TA) (735,000) (575,000) (784,000)
092101- A03 Operating Expenses 10,701,000 11,059,000 18,527,000
092101- A032 Communications 80,000 80,000 80,000
092101- A033 Utilities 750,000 910,000 805,000
092101- A034 Occupancy Costs 8,827,000 8,817,000 16,434,000
092101- A038 Travel & Transportation 40,000 50,000 40,000
092101- A039 General 1,004,000 1,202,000 1,168,000
092101- A04 Employees Retirement Benefits 2,436,000 2,436,000
092101- A041 Pension 2,436,000 2,436,000
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 400,000Page 738
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- A13 Repairs and Maintenance 126,000 126,000 170,000
092101- A131 Machinery and Equipment 20,000 20,000 20,000
092101- A132 Furniture and Fixture 86,000 86,000 130,000
092101- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 64,866,000 71,625,000 74,293,000
GIRLS (I-X)HUMAK (FA) IBD
IB2809 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-X)LAKHWAL (FA) IBD
092101- A01 Employees Related Expenses 26,869,000 29,974,000 29,198,000
092101- A011 Pay 27 27 14,651,000 14,063,000 14,370,000
092101- A011-1 Pay of Officers (14) (14) (9,750,000) (8,928,000) (9,191,000)
092101- A011-2 Pay of Other Staff (13) (13) (4,901,000) (5,135,000) (5,179,000)
092101- A012 Allowances 12,218,000 15,911,000 14,828,000
092101- A012-1 Regular Allowances (11,590,000) (15,283,000) (14,262,000)
092101- A012-2 Other Allowances (Excluding TA) (628,000) (628,000) (566,000)
092101- A03 Operating Expenses 8,228,000 8,428,000 11,304,000
092101- A032 Communications 80,000 20,000 80,000
092101- A033 Utilities 420,000 480,000 410,000
092101- A034 Occupancy Costs 5,436,000 5,436,000 7,516,000
092101- A038 Travel & Transportation 40,000 40,000 40,000
092101- A039 General 2,252,000 2,452,000 3,258,000
092101- A06 Transfers 20,000 20,000 20,000
092101- A061 Scholarship 20,000 20,000 20,000
092101- A09 Physical Assets 20,000 665,000 20,000
092101- A092 Computer Equipment 25,000
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 92,000 142,000 90,000
092101- A131 Machinery and Equipment 20,000 20,000 20,000
092101- A132 Furniture and Fixture 52,000 52,000 50,000
092101- A133 Buildings and Structure 50,000
092101- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 35,229,000 39,229,000 40,632,000
GIRLS (I-X)LAKHWAL (FA) IBDPage 739
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
IB2811 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-X)SHAHDARA KHURD (FA) IBD
092101- A01 Employees Related Expenses 19,582,000 21,714,000 17,934,000
092101- A011 Pay 19 18 10,706,000 10,706,000 8,966,000
092101- A011-1 Pay of Officers (8) (7) (6,575,000) (6,575,000) (5,649,000)
092101- A011-2 Pay of Other Staff (11) (11) (4,131,000) (4,131,000) (3,317,000)
092101- A012 Allowances 8,876,000 11,008,000 8,968,000
092101- A012-1 Regular Allowances (8,402,000) (10,534,000) (8,478,000)
092101- A012-2 Other Allowances (Excluding TA) (474,000) (474,000) (490,000)
092101- A03 Operating Expenses 3,353,000 3,753,000 5,999,000
092101- A032 Communications 36,000 36,000 66,000
092101- A033 Utilities 150,000 350,000 400,000
092101- A034 Occupancy Costs 2,470,000 2,470,000 4,929,000
092101- A038 Travel & Transportation 240,000 240,000 40,000
092101- A039 General 457,000 657,000 564,000
092101- A04 Employees Retirement Benefits 666,000 666,000
092101- A041 Pension 666,000 666,000
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 60,000 60,000 90,000
092101- A131 Machinery and Equipment 20,000 20,000 20,000
092101- A132 Furniture and Fixture 20,000 20,000 50,000
092101- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 23,701,000 26,733,000 24,063,000
GIRLS (I-X)SHAHDARA KHURD (FA) IBD
IB2812 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-X)NOORPUR SHAHAN (FA) IBD
092101- A01 Employees Related Expenses 34,496,000 38,696,000 37,090,000
092101- A011 Pay 43 43 19,569,000 19,569,000 18,493,000
092101- A011-1 Pay of Officers (25) (25) (12,106,000) (12,106,000) (11,479,000)
092101- A011-2 Pay of Other Staff (18) (18) (7,463,000) (7,463,000) (7,014,000)Page 740
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 14,927,000 19,127,000 18,597,000
092101- A012-1 Regular Allowances (14,344,000) (18,544,000) (18,012,000)
092101- A012-2 Other Allowances (Excluding TA) (583,000) (583,000) (585,000)
092101- A03 Operating Expenses 6,418,000 6,845,000 9,027,000
092101- A032 Communications 140,000 282,000 140,000
092101- A033 Utilities 495,000 540,000 680,000
092101- A034 Occupancy Costs 3,567,000 2,917,000 6,151,000
092101- A038 Travel & Transportation 60,000 90,000 60,000
092101- A039 General 2,156,000 3,016,000 1,996,000
092101- A06 Transfers 20,000 20,000 20,000
092101- A061 Scholarship 20,000 20,000 20,000
092101- A09 Physical Assets 20,000 489,000 20,000
092101- A092 Computer Equipment 349,000
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 340,000 966,000 140,000
092101- A131 Machinery and Equipment 20,000 280,000 20,000
092101- A132 Furniture and Fixture 300,000 450,000 100,000
092101- A137 Computer Equipment 20,000 236,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 41,294,000 47,016,000 46,297,000
GIRLS (I-X)NOORPUR SHAHAN (FA) IBD
IB2813 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-X)G-9/1 IBD
092101- A01 Employees Related Expenses 56,176,000 62,660,000 62,198,000
092101- A011 Pay 47 47 36,676,000 36,676,000 31,826,000
092101- A011-1 Pay of Officers (27) (27) (30,479,000) (30,479,000) (26,310,000)
092101- A011-2 Pay of Other Staff (20) (20) (6,197,000) (6,197,000) (5,516,000)
092101- A012 Allowances 19,500,000 25,984,000 30,372,000
092101- A012-1 Regular Allowances (18,756,000) (25,240,000) (29,622,000)
092101- A012-2 Other Allowances (Excluding TA) (744,000) (744,000) (750,000)
092101- A03 Operating Expenses 11,898,000 12,998,000 14,715,000
092101- A032 Communications 90,000 90,000 90,000
092101- A033 Utilities 1,175,000 2,275,000 1,600,000
092101- A034 Occupancy Costs 9,318,000 9,318,000 11,783,000Page 741
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- A038 Travel & Transportation 1,055,000 1,055,000 982,000
092101- A039 General 260,000 260,000 260,000
092101- A04 Employees Retirement Benefits 1,075,000 1,075,000 1,705,000
092101- A041 Pension 1,075,000 1,075,000 1,705,000
092101- A06 Transfers 20,000 20,000 20,000
092101- A061 Scholarship 20,000 20,000 20,000
092101- A09 Physical Assets 20,000 640,000 20,000
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 160,000 210,000 160,000
092101- A131 Machinery and Equipment 20,000 20,000 20,000
092101- A132 Furniture and Fixture 120,000 120,000 120,000
092101- A133 Buildings and Structure 50,000
092101- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 69,349,000 77,603,000 78,818,000
GIRLS (I-X)G-9/1 IBD
IB2815 ISLAMABAD MODEL SCHOOL FOR BOYS (I-VIII) KIJNAH (FA) IBD
092101- A01 Employees Related Expenses 14,217,000 15,963,000 13,359,000
092101- A011 Pay 13 13 8,121,000 8,121,000 6,730,000
092101- A011-1 Pay of Officers (6) (6) (6,000,000) (6,000,000) (4,630,000)
092101- A011-2 Pay of Other Staff (7) (7) (2,121,000) (2,121,000) (2,100,000)
092101- A012 Allowances 6,096,000 7,842,000 6,629,000
092101- A012-1 Regular Allowances (5,818,000) (7,564,000) (6,346,000)
092101- A012-2 Other Allowances (Excluding TA) (278,000) (278,000) (283,000)
092101- A03 Operating Expenses 2,684,000 2,734,000 4,026,000
092101- A032 Communications 40,000 40,000 64,000
092101- A033 Utilities 90,000 90,000 160,000
092101- A034 Occupancy Costs 2,449,000 2,449,000 3,697,000
092101- A038 Travel & Transportation 35,000 35,000 35,000
092101- A039 General 70,000 120,000 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 55,000 55,000 55,000Page 742
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 20,000 20,000 20,000
092101- A132 Furniture and Fixture 15,000 15,000 15,000
092101- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 16,976,000 18,772,000 17,460,000
BOYS (I-VIII) KIJNAH (FA) IBD
IB2816 ISLAMABAD MODEL SCHOOL FOR BOYS (I-VIII) ARA BURJI (FA) IBD
092101- A01 Employees Related Expenses 12,542,000 14,098,000 14,046,000
092101- A011 Pay 14 14 7,100,000 7,023,000 6,900,000
092101- A011-1 Pay of Officers (6) (6) (4,500,000) (4,897,000) (4,800,000)
092101- A011-2 Pay of Other Staff (8) (8) (2,600,000) (2,126,000) (2,100,000)
092101- A012 Allowances 5,442,000 7,075,000 7,146,000
092101- A012-1 Regular Allowances (5,052,000) (6,722,000) (6,756,000)
092101- A012-2 Other Allowances (Excluding TA) (390,000) (353,000) (390,000)
092101- A03 Operating Expenses 3,369,000 3,488,000 3,937,000
092101- A032 Communications 30,000 15,000 30,000
092101- A033 Utilities 200,000 270,000 200,000
092101- A034 Occupancy Costs 2,464,000 2,430,000 3,138,000
092101- A038 Travel & Transportation 35,000 35,000 35,000
092101- A039 General 640,000 738,000 534,000
092101- A04 Employees Retirement Benefits 1,552,000
092101- A041 Pension 1,552,000
092101- A06 Transfers 20,000 20,000 20,000
092101- A061 Scholarship 20,000 20,000 20,000
092101- A09 Physical Assets 679,000
092101- A092 Computer Equipment 179,000
092101- A094 Other Stores and Stocks 500,000
092101- A13 Repairs and Maintenance 65,000 115,000 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- A133 Buildings and Structure 50,000
092101- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 15,996,000 18,400,000 19,620,000
BOYS (I-VIII) ARA BURJI (FA) IBDPage 743
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
IB2818 ISLAMABAD MODEL SCHOOL FOR BOYS (I-X)PHULGRAN (FA) IBD
092101- A01 Employees Related Expenses 31,153,000 34,871,000 34,025,000
092101- A011 Pay 25 25 17,484,000 17,484,000 18,744,000
092101- A011-1 Pay of Officers (13) (13) (13,595,000) (13,595,000) (14,974,000)
092101- A011-2 Pay of Other Staff (12) (12) (3,889,000) (3,889,000) (3,770,000)
092101- A012 Allowances 13,669,000 17,387,000 15,281,000
092101- A012-1 Regular Allowances (13,134,000) (16,852,000) (14,823,000)
092101- A012-2 Other Allowances (Excluding TA) (535,000) (535,000) (458,000)
092101- A03 Operating Expenses 10,088,000 10,498,000 13,014,000
092101- A032 Communications 83,000 83,000 83,000
092101- A033 Utilities 190,000 400,000 350,000
092101- A034 Occupancy Costs 9,191,000 9,191,000 11,777,000
092101- A038 Travel & Transportation 40,000 40,000 40,000
092101- A039 General 584,000 784,000 764,000
092101- A06 Transfers 20,000 20,000 20,000
092101- A061 Scholarship 20,000 20,000 20,000
092101- A09 Physical Assets 20,000 20,000 20,000
092101- A094 Other Stores and Stocks 20,000 20,000 20,000
092101- A13 Repairs and Maintenance 130,000 130,000 190,000
092101- A131 Machinery and Equipment 20,000 20,000 20,000
092101- A132 Furniture and Fixture 90,000 90,000 150,000
092101- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 41,411,000 45,539,000 47,269,000
BOYS (I-X)PHULGRAN (FA) IBD
IB2819 ISLAMABAD MODEL SCHOOL FOR BOYS (I-X)DHALIALA (FA) IBD
092101- A01 Employees Related Expenses 28,968,000 31,475,000 27,302,000
092101- A011 Pay 29 29 16,730,000 16,760,000 13,843,000
092101- A011-1 Pay of Officers (18) (18) (13,367,000) (13,397,000) (11,298,000)
092101- A011-2 Pay of Other Staff (11) (11) (3,363,000) (3,363,000) (2,545,000)
092101- A012 Allowances 12,238,000 14,715,000 13,459,000
092101- A012-1 Regular Allowances (11,737,000) (14,104,000) (12,982,000)
092101- A012-2 Other Allowances (Excluding TA) (501,000) (611,000) (477,000)
092101- A03 Operating Expenses 7,210,000 9,106,000 10,345,000Page 744
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 24,000 24,000 40,000
092101- A033 Utilities 250,000 1,948,000 400,000
092101- A034 Occupancy Costs 6,776,000 6,776,000 9,545,000
092101- A038 Travel & Transportation 40,000 40,000 240,000
092101- A039 General 120,000 318,000 120,000
092101- A04 Employees Retirement Benefits 1,200,000
092101- A041 Pension 1,200,000
092101- A06 Transfers 20,000 20,000 20,000
092101- A061 Scholarship 20,000 20,000 20,000
092101- A09 Physical Assets 20,000 545,000 20,000
092101- A092 Computer Equipment 525,000
092101- A094 Other Stores and Stocks 20,000 20,000 20,000
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 36,308,000 41,236,000 38,977,000
BOYS (I-X)DHALIALA (FA) IBD
IB2820 ISLAMABAD MODEL SCHOOL FOR GIRLS (VI-X)G-6/2 IBD
092101- A01 Employees Related Expenses 54,179,000 60,805,000 63,235,000
092101- A011 Pay 51 51 29,346,000 30,333,000 32,574,000
092101- A011-1 Pay of Officers (37) (37) (24,578,000) (24,912,000) (27,112,000)
092101- A011-2 Pay of Other Staff (14) (14) (4,768,000) (5,421,000) (5,462,000)
092101- A012 Allowances 24,833,000 30,472,000 30,661,000
092101- A012-1 Regular Allowances (23,845,000) (29,772,000) (29,789,000)
092101- A012-2 Other Allowances (Excluding TA) (988,000) (700,000) (872,000)
092101- A03 Operating Expenses 7,899,000 7,961,000 10,135,000
092101- A032 Communications 80,000 50,000 80,000
092101- A033 Utilities 1,330,000 1,502,000 1,900,000
092101- A034 Occupancy Costs 3,961,000 3,961,000 5,160,000
092101- A038 Travel & Transportation 1,390,000 1,310,000 1,697,000
092101- A039 General 1,138,000 1,138,000 1,298,000
092101- A04 Employees Retirement Benefits 2,051,000 1,759,000 741,000Page 745
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- A041 Pension 2,051,000 1,759,000 741,000
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 190,000 420,000 210,000
092101- A130 Transport 150,000
092101- A131 Machinery and Equipment 20,000 20,000 20,000
092101- A132 Furniture and Fixture 150,000 150,000 170,000
092101- A137 Computer Equipment 20,000 100,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 64,359,000 71,105,000 74,361,000
GIRLS (VI-X)G-6/2 IBD
IB2821 ISLAMABAD MODEL SCHOOL FOR GIRLS (VI-X)F-7/2 IBD
092101- A01 Employees Related Expenses 52,093,000 58,627,000 61,654,000
092101- A011 Pay 50 50 29,850,000 29,850,000 31,119,000
092101- A011-1 Pay of Officers (32) (32) (24,258,000) (24,258,000) (25,336,000)
092101- A011-2 Pay of Other Staff (18) (18) (5,592,000) (5,592,000) (5,783,000)
092101- A012 Allowances 22,243,000 28,777,000 30,535,000
092101- A012-1 Regular Allowances (20,924,000) (27,204,000) (29,378,000)
092101- A012-2 Other Allowances (Excluding TA) (1,319,000) (1,573,000) (1,157,000)
092101- A03 Operating Expenses 13,226,000 15,026,000 20,157,000
092101- A032 Communications 90,000 90,000 100,000
092101- A033 Utilities 1,400,000 2,400,000 2,020,000
092101- A034 Occupancy Costs 6,976,000 7,776,000 12,177,000
092101- A038 Travel & Transportation 4,140,000 4,140,000 5,040,000
092101- A039 General 620,000 620,000 820,000
092101- A04 Employees Retirement Benefits 1,931,000 1,931,000
092101- A041 Pension 1,931,000 1,931,000
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 20,000Page 746
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- A096 Purchase of Plant and Machinery 120,000
092101- A13 Repairs and Maintenance 660,000 1,650,000 840,000
092101- A130 Transport 400,000 890,000 400,000
092101- A131 Machinery and Equipment 20,000 20,000 20,000
092101- A132 Furniture and Fixture 220,000 220,000 400,000
092101- A133 Buildings and Structure 500,000
092101- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 67,950,000 77,394,000 82,691,000
GIRLS (VI-X)F-7/2 IBD
IB2822 ISLAMABAD MODEL SCHOOL FOR BOYS (I-X)KHANNA DAK (FA) IBD
092101- A01 Employees Related Expenses 39,028,000 43,846,000 44,720,000
092101- A011 Pay 32 32 23,355,000 23,124,000 22,806,000
092101- A011-1 Pay of Officers (17) (17) (18,459,000) (18,202,000) (17,892,000)
092101- A011-2 Pay of Other Staff (15) (15) (4,896,000) (4,922,000) (4,914,000)
092101- A012 Allowances 15,673,000 20,722,000 21,914,000
092101- A012-1 Regular Allowances (14,885,000) (19,994,000) (21,202,000)
092101- A012-2 Other Allowances (Excluding TA) (788,000) (728,000) (712,000)
092101- A03 Operating Expenses 10,064,000 10,264,000 14,773,000
092101- A032 Communications 100,000 100,000 120,000
092101- A033 Utilities 550,000 550,000 900,000
092101- A034 Occupancy Costs 9,107,000 9,107,000 13,506,000
092101- A038 Travel & Transportation 100,000 100,000 40,000
092101- A039 General 207,000 407,000 207,000
092101- A04 Employees Retirement Benefits 300,000 300,000
092101- A041 Pension 300,000 300,000
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 115,000 115,000 115,000
092101- A131 Machinery and Equipment 20,000 20,000 20,000Page 747
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 75,000 75,000 75,000
092101- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 49,547,000 55,085,000 59,648,000
BOYS (I-X)KHANNA DAK (FA) IBD
IB2823 ISLAMABAD MODEL SCHOOL FOR BOYS (I-X)MAIRA AKKU (FA) IBD
092101- A01 Employees Related Expenses 35,152,000 39,275,000 39,983,000
092101- A011 Pay 36 36 21,575,000 21,357,000 20,476,000
092101- A011-1 Pay of Officers (18) (18) (16,035,000) (16,035,000) (14,892,000)
092101- A011-2 Pay of Other Staff (18) (18) (5,540,000) (5,322,000) (5,584,000)
092101- A012 Allowances 13,577,000 17,918,000 19,507,000
092101- A012-1 Regular Allowances (12,877,000) (17,218,000) (18,936,000)
092101- A012-2 Other Allowances (Excluding TA) (700,000) (700,000) (571,000)
092101- A03 Operating Expenses 6,083,000 6,469,000 9,489,000
092101- A032 Communications 48,000 48,000 48,000
092101- A033 Utilities 300,000 300,000 390,000
092101- A034 Occupancy Costs 5,375,000 5,375,000 8,691,000
092101- A038 Travel & Transportation 40,000 40,000 40,000
092101- A039 General 320,000 706,000 320,000
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 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 41,465,000 46,374,000 49,702,000
BOYS (I-X)MAIRA AKKU (FA) IBD
IB2824 ISLAMABAD MODEL SCHOOL FOR BOYS (I-X)TUMAIR (FA) IBD
092101- A01 Employees Related Expenses 24,989,000 27,869,000 26,609,000
092101- A011 Pay 30 30 12,654,000 16,067,000 13,478,000
092101- A011-1 Pay of Officers (13) (13) (7,163,000) (10,576,000) (10,496,000)Page 748
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 (17) (17) (5,491,000) (5,491,000) (2,982,000)
092101- A012 Allowances 12,335,000 11,802,000 13,131,000
092101- A012-1 Regular Allowances (11,487,000) (10,887,000) (12,411,000)
092101- A012-2 Other Allowances (Excluding TA) (848,000) (915,000) (720,000)
092101- A03 Operating Expenses 6,212,000 6,402,000 9,000,000
092101- A032 Communications 90,000 60,000 90,000
092101- A033 Utilities 100,000 240,000 480,000
092101- A034 Occupancy Costs 4,498,000 4,498,000 6,606,000
092101- A038 Travel & Transportation 1,040,000 1,070,000 1,240,000
092101- A039 General 484,000 534,000 584,000
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 330,000 830,000 350,000
092101- A130 Transport 250,000 750,000 250,000
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 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 31,571,000 35,541,000 35,999,000
BOYS (I-X)TUMAIR (FA) IBD
IB2825 ISLAMABAD MODEL SCHOOL FOR BOYS (VI-X)I-10/2 IBD
092101- A01 Employees Related Expenses 45,131,000 49,962,000 48,813,000
092101- A011 Pay 42 43 27,674,000 25,650,000 25,304,000
092101- A011-1 Pay of Officers (29) (30) (23,304,000) (21,049,000) (20,797,000)
092101- A011-2 Pay of Other Staff (13) (13) (4,370,000) (4,601,000) (4,507,000)
092101- A012 Allowances 17,457,000 24,312,000 23,509,000
092101- A012-1 Regular Allowances (16,433,000) (23,157,000) (22,893,000)
092101- A012-2 Other Allowances (Excluding TA) (1,024,000) (1,155,000) (616,000)
092101- A03 Operating Expenses 9,756,000 10,333,000 13,938,000
092101- A032 Communications 90,000 90,000 100,000
092101- A033 Utilities 1,025,000 1,602,000 1,150,000Page 749
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 7,901,000 7,901,000 11,772,000
092101- A038 Travel & Transportation 120,000 120,000 296,000
092101- A039 General 620,000 620,000 620,000
092101- A04 Employees Retirement Benefits 336,000 336,000 1,280,000
092101- A041 Pension 336,000 336,000 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 20,000 140,000 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 340,000 340,000 340,000
092101- A131 Machinery and Equipment 20,000 20,000 20,000
092101- A132 Furniture and Fixture 300,000 300,000 300,000
092101- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 55,603,000 61,131,000 64,411,000
BOYS (VI-X)I-10/2 IBD
IB2826 ISLAMABAD MODEL SCHOOL FOR BOYS (I-X)NAUGAZI (FA) IBD
092101- A01 Employees Related Expenses 38,817,000 43,292,000 42,771,000
092101- A011 Pay 33 33 22,131,000 22,372,000 21,938,000
092101- A011-1 Pay of Officers (20) (20) (18,087,000) (18,952,000) (19,013,000)
092101- A011-2 Pay of Other Staff (13) (13) (4,044,000) (3,420,000) (2,925,000)
092101- A012 Allowances 16,686,000 20,920,000 20,833,000
092101- A012-1 Regular Allowances (15,886,000) (20,120,000) (20,115,000)
092101- A012-2 Other Allowances (Excluding TA) (800,000) (800,000) (718,000)
092101- A03 Operating Expenses 7,573,000 8,582,000 10,644,000
092101- A032 Communications 48,000 218,000 48,000
092101- A033 Utilities 250,000 222,000 350,000
092101- A034 Occupancy Costs 6,665,000 6,665,000 9,576,000
092101- A038 Travel & Transportation 260,000 260,000 50,000
092101- A039 General 350,000 1,217,000 620,000
092101- A06 Transfers 20,000 20,000 20,000
092101- A061 Scholarship 20,000 20,000 20,000
092101- A09 Physical Assets 20,000 889,000 20,000Page 750
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- A092 Computer Equipment 749,000
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 190,000 350,000 340,000
092101- A131 Machinery and Equipment 20,000 180,000 20,000
092101- A132 Furniture and Fixture 150,000 150,000 300,000
092101- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 46,620,000 53,133,000 53,795,000
BOYS (I-X)NAUGAZI (FA) IBD
IB2827 ISLAMABAD MODEL SCHOOL FOR BOYS(I-X)GAGRI (FA) IBD
092101- A01 Employees Related Expenses 20,319,000 22,449,000 21,106,000
092101- A011 Pay 23 23 11,130,000 11,130,000 10,618,000
092101- A011-1 Pay of Officers (13) (13) (8,099,000) (8,099,000) (8,456,000)
092101- A011-2 Pay of Other Staff (10) (10) (3,031,000) (3,031,000) (2,162,000)
092101- A012 Allowances 9,189,000 11,319,000 10,488,000
092101- A012-1 Regular Allowances (8,739,000) (10,869,000) (9,956,000)
092101- A012-2 Other Allowances (Excluding TA) (450,000) (450,000) (532,000)
092101- A03 Operating Expenses 6,288,000 6,493,000 8,540,000
092101- A032 Communications 48,000 90,000
092101- A033 Utilities 300,000 348,000 450,000
092101- A034 Occupancy Costs 5,755,000 5,755,000 7,740,000
092101- A038 Travel & Transportation 40,000 40,000 40,000
092101- A039 General 145,000 350,000 220,000
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 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 26,737,000 29,072,000 29,826,000
BOYS(I-X)GAGRI (FA) IBDPage 751
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
IB2828 ISLAMABAD MODEL SCHOOL FOR BOYS (I-X)MAIRA BEGWAL (FA) IBD
092101- A01 Employees Related Expenses 8,941,000 9,943,000 11,192,000
092101- A011 Pay 20 20 4,832,000 5,717,000 5,465,000
092101- A011-1 Pay of Officers (9) (9) (3,571,000) (3,691,000) (3,387,000)
092101- A011-2 Pay of Other Staff (11) (11) (1,261,000) (2,026,000) (2,078,000)
092101- A012 Allowances 4,109,000 4,226,000 5,727,000
092101- A012-1 Regular Allowances (3,613,000) (3,986,000) (5,231,000)
092101- A012-2 Other Allowances (Excluding TA) (496,000) (240,000) (496,000)
092101- A03 Operating Expenses 3,640,000 3,640,000 3,577,000
092101- A032 Communications 50,000 50,000 70,000
092101- A033 Utilities 300,000 180,000 350,000
092101- A034 Occupancy Costs 3,150,000 3,270,000 2,877,000
092101- A038 Travel & Transportation 40,000 40,000 100,000
092101- A039 General 100,000 100,000 180,000
092101- A04 Employees Retirement Benefits 288,000
092101- A041 Pension 288,000
092101- A06 Transfers 30,000
092101- A061 Scholarship 30,000
092101- A13 Repairs and Maintenance 170,000
092101- A131 Machinery and Equipment 30,000
092101- A132 Furniture and Fixture 90,000
092101- A137 Computer Equipment 50,000
Total- ISLAMABAD MODEL SCHOOL FOR 12,581,000 13,583,000 15,257,000
BOYS (I-X)MAIRA BEGWAL (FA) IBD
IB2829 ISLAMABAD MODEL SCHOOL FOR BOYS (I-X)MAIRA BERI (FA) IBD
092101- A01 Employees Related Expenses 17,067,000 19,093,000 19,150,000
092101- A011 Pay 22 22 8,268,000 9,465,000 9,459,000
092101- A011-1 Pay of Officers (11) (11) (4,095,000) (5,601,000) (5,595,000)
092101- A011-2 Pay of Other Staff (11) (11) (4,173,000) (3,864,000) (3,864,000)
092101- A012 Allowances 8,799,000 9,628,000 9,691,000
092101- A012-1 Regular Allowances (8,208,000) (9,069,000) (9,055,000)
092101- A012-2 Other Allowances (Excluding TA) (591,000) (559,000) (636,000)
092101- A03 Operating Expenses 4,062,000 4,302,000 4,641,000Page 752
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 80,000 80,000 90,000
092101- A033 Utilities 300,000 300,000 450,000
092101- A034 Occupancy Costs 3,442,000 3,293,000 3,571,000
092101- A038 Travel & Transportation 40,000 40,000 330,000
092101- A039 General 200,000 589,000 200,000
092101- A04 Employees Retirement Benefits 1,183,000
092101- A041 Pension 1,183,000
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 400,000
092101- A094 Other Stores and Stocks 20,000 520,000 20,000
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 21,299,000 24,515,000 25,144,000
BOYS (I-X)MAIRA BERI (FA) IBD
IB2830 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-X)DHALIALA (FA) IBD
092101- A01 Employees Related Expenses 29,937,000 32,683,000 23,393,000
092101- A011 Pay 19 19 18,005,000 18,534,000 11,820,000
092101- A011-1 Pay of Officers (10) (10) (14,128,000) (14,128,000) (7,235,000)
092101- A011-2 Pay of Other Staff (9) (9) (3,877,000) (4,406,000) (4,585,000)
092101- A012 Allowances 11,932,000 14,149,000 11,573,000
092101- A012-1 Regular Allowances (11,494,000) (13,711,000) (11,171,000)
092101- A012-2 Other Allowances (Excluding TA) (438,000) (438,000) (402,000)
092101- A03 Operating Expenses 5,906,000 5,756,000 9,220,000
092101- A033 Utilities 500,000 200,000 500,000
092101- A034 Occupancy Costs 4,206,000 4,206,000 8,500,000
092101- A038 Travel & Transportation 150,000 150,000 40,000
092101- A039 General 1,050,000 1,200,000 180,000
092101- A06 Transfers 250,000 300,000 20,000Page 753
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 250,000 300,000 20,000
092101- A09 Physical Assets 100,000 670,000 20,000
092101- A092 Computer Equipment 400,000
092101- A094 Other Stores and Stocks 100,000 270,000 20,000
092101- A13 Repairs and Maintenance 650,000 779,000 120,000
092101- A131 Machinery and Equipment 150,000 230,000 20,000
092101- A132 Furniture and Fixture 400,000 449,000 80,000
092101- A137 Computer Equipment 100,000 100,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 36,843,000 40,188,000 32,773,000
GIRLS (I-X)DHALIALA (FA) IBD
IB2831 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-X)MAIRA BERI (FA) IBD
092101- A01 Employees Related Expenses 10,865,000 12,033,000 13,136,000
092101- A011 Pay 19 19 4,680,000 5,053,000 6,492,000
092101- A011-1 Pay of Officers (10) (10) (3,481,000) (3,666,000) (4,721,000)
092101- A011-2 Pay of Other Staff (9) (9) (1,199,000) (1,387,000) (1,771,000)
092101- A012 Allowances 6,185,000 6,980,000 6,644,000
092101- A012-1 Regular Allowances (5,813,000) (6,808,000) (6,284,000)
092101- A012-2 Other Allowances (Excluding TA) (372,000) (172,000) (360,000)
092101- A03 Operating Expenses 3,902,000 4,300,000 5,414,000
092101- A032 Communications 70,000 70,000 100,000
092101- A033 Utilities 300,000 300,000 225,000
092101- A034 Occupancy Costs 2,262,000 2,262,000 3,187,000
092101- A038 Travel & Transportation 40,000 40,000 50,000
092101- A039 General 1,230,000 1,628,000 1,852,000
092101- A04 Employees Retirement Benefits 462,000 462,000
092101- A041 Pension 462,000 462,000
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 160,000 160,000 290,000
092101- A131 Machinery and Equipment 20,000 20,000 20,000Page 754
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 120,000 120,000 250,000
092101- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 15,429,000 17,395,000 18,880,000
GIRLS (I-X)MAIRA BERI (FA) IBD
IB2832 ISLAMABAD MODEL SCHOOL FOR GIRLS(I-X)E-9 IBD
092101- A01 Employees Related Expenses 32,532,000 36,192,000 34,785,000
092101- A011 Pay 36 36 18,345,000 18,095,000 16,891,000
092101- A011-1 Pay of Officers (16) (16) (10,102,000) (9,852,000) (9,824,000)
092101- A011-2 Pay of Other Staff (20) (20) (8,243,000) (8,243,000) (7,067,000)
092101- A012 Allowances 14,187,000 18,097,000 17,894,000
092101- A012-1 Regular Allowances (13,599,000) (17,509,000) (17,334,000)
092101- A012-2 Other Allowances (Excluding TA) (588,000) (588,000) (560,000)
092101- A03 Operating Expenses 4,834,000 4,984,000 5,962,000
092101- A032 Communications 100,000 20,000 120,000
092101- A033 Utilities 830,000 1,020,000 1,350,000
092101- A034 Occupancy Costs 3,599,000 3,599,000 4,032,000
092101- A038 Travel & Transportation 40,000 80,000 40,000
092101- A039 General 265,000 265,000 420,000
092101- A06 Transfers 20,000 20,000 20,000
092101- A061 Scholarship 20,000 20,000 20,000
092101- A09 Physical Assets 20,000 640,000 20,000
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 140,000 190,000 240,000
092101- A131 Machinery and Equipment 20,000 20,000 20,000
092101- A132 Furniture and Fixture 100,000 100,000 200,000
092101- A133 Buildings and Structure 50,000
092101- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 37,546,000 42,026,000 41,027,000
GIRLS(I-X)E-9 IBD
IB2833 ISLAMABAD MODEL SCHOOL FOR BOYS (I-X)KIRPA (FA) IBD
092101- A01 Employees Related Expenses 26,087,000 28,937,000 29,654,000
092101- A011 Pay 33 33 12,660,000 15,173,000 15,539,000Page 755
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 (17) (17) (7,778,000) (11,303,000) (11,499,000)
092101- A011-2 Pay of Other Staff (16) (16) (4,882,000) (3,870,000) (4,040,000)
092101- A012 Allowances 13,427,000 13,764,000 14,115,000
092101- A012-1 Regular Allowances (12,785,000) (13,315,000) (13,667,000)
092101- A012-2 Other Allowances (Excluding TA) (642,000) (449,000) (448,000)
092101- A03 Operating Expenses 7,125,000 7,325,000 10,907,000
092101- A032 Communications 90,000 90,000 90,000
092101- A033 Utilities 300,000 300,000 300,000
092101- A034 Occupancy Costs 5,771,000 5,771,000 9,813,000
092101- A038 Travel & Transportation 440,000 440,000 40,000
092101- A039 General 524,000 724,000 664,000
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 33,352,000 36,802,000 40,701,000
BOYS (I-X)KIRPA (FA) IBD
IB2834 ISLAMABAD MODEL SCHOOL FOR BOYS (VI-X)G-7/3-1 IBD
092101- A01 Employees Related Expenses 39,584,000 44,399,000 41,224,000
092101- A011 Pay 57 57 22,368,000 21,175,000 20,670,000
092101- A011-1 Pay of Officers (39) (39) (16,393,000) (14,724,000) (14,203,000)
092101- A011-2 Pay of Other Staff (18) (18) (5,975,000) (6,451,000) (6,467,000)
092101- A012 Allowances 17,216,000 23,224,000 20,554,000
092101- A012-1 Regular Allowances (16,412,000) (22,339,000) (19,810,000)
092101- A012-2 Other Allowances (Excluding TA) (804,000) (885,000) (744,000)
092101- A03 Operating Expenses 4,944,000 5,407,000 6,399,000
092101- A032 Communications 106,000 70,000 106,000
092101- A033 Utilities 840,000 1,419,000 1,300,000Page 756
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 3,558,000 3,558,000 4,633,000
092101- A038 Travel & Transportation 120,000 40,000 40,000
092101- A039 General 320,000 320,000 320,000
092101- A04 Employees Retirement Benefits 600,000
092101- A041 Pension 600,000
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 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 45,358,000 50,036,000 47,853,000
BOYS (VI-X)G-7/3-1 IBD
IB2838 ISLAMABAD MODEL SCHOOL FOR BOYS (I-X)SHAHDARA (FA) IBD
092101- A01 Employees Related Expenses 33,877,000 37,795,000 33,529,000
092101- A011 Pay 33 33 19,603,000 18,051,000 17,299,000
092101- A011-1 Pay of Officers (20) (20) (14,619,000) (13,879,000) (13,470,000)
092101- A011-2 Pay of Other Staff (13) (13) (4,984,000) (4,172,000) (3,829,000)
092101- A012 Allowances 14,274,000 19,744,000 16,230,000
092101- A012-1 Regular Allowances (13,583,000) (19,169,000) (15,564,000)
092101- A012-2 Other Allowances (Excluding TA) (691,000) (575,000) (666,000)
092101- A03 Operating Expenses 5,561,000 5,958,000 11,291,000
092101- A032 Communications 85,000 30,000 90,000
092101- A033 Utilities 95,000 150,000 400,000
092101- A034 Occupancy Costs 4,087,000 4,284,000 9,197,000
092101- A038 Travel & Transportation 790,000 790,000 1,040,000
092101- A039 General 504,000 704,000 564,000
092101- A04 Employees Retirement Benefits 2,274,000 2,193,000
092101- A041 Pension 2,274,000 2,193,000
092101- A06 Transfers 20,000 20,000 20,000
092101- A061 Scholarship 20,000 20,000 20,000Page 757
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- 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 390,000 390,000 390,000
092101- A130 Transport 300,000 300,000 300,000
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 42,142,000 46,776,000 45,250,000
BOYS (I-X)SHAHDARA (FA) IBD
IB2845 ISLAMABAD MODEL SCHOOL FOR BOYS (I-X)JAGIOT (FA) IBD
092101- A01 Employees Related Expenses 38,406,000 43,776,000 47,188,000
092101- A011 Pay 40 40 21,341,000 21,341,000 23,658,000
092101- A011-1 Pay of Officers (25) (25) (16,650,000) (16,650,000) (18,796,000)
092101- A011-2 Pay of Other Staff (15) (15) (4,691,000) (4,691,000) (4,862,000)
092101- A012 Allowances 17,065,000 22,435,000 23,530,000
092101- A012-1 Regular Allowances (16,176,000) (20,722,000) (21,819,000)
092101- A012-2 Other Allowances (Excluding TA) (889,000) (1,713,000) (1,711,000)
092101- A03 Operating Expenses 11,845,000 12,045,000 16,263,000
092101- A032 Communications 60,000 30,000 60,000
092101- A033 Utilities 400,000 400,000 250,000
092101- A034 Occupancy Costs 11,125,000 11,125,000 15,693,000
092101- A038 Travel & Transportation 40,000 70,000 40,000
092101- A039 General 220,000 420,000 220,000
092101- A06 Transfers 20,000 20,000 20,000
092101- A061 Scholarship 20,000 20,000 20,000
092101- A09 Physical Assets 20,000 445,000 20,000
092101- A092 Computer Equipment 425,000
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 50,431,000 56,426,000 63,631,000
BOYS (I-X)JAGIOT (FA) IBDPage 758
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
IB2848 ISLAMABAD MODEL SCHOOL FOR BOYS (I-X)CHATTAR (FA) IBD
092101- A01 Employees Related Expenses 30,701,000 34,515,000 33,351,000
092101- A011 Pay 33 33 16,596,000 16,997,000 16,964,000
092101- A011-1 Pay of Officers (17) (17) (10,748,000) (11,842,000) (12,095,000)
092101- A011-2 Pay of Other Staff (16) (16) (5,848,000) (5,155,000) (4,869,000)
092101- A012 Allowances 14,105,000 17,518,000 16,387,000
092101- A012-1 Regular Allowances (13,355,000) (16,811,000) (15,682,000)
092101- A012-2 Other Allowances (Excluding TA) (750,000) (707,000) (705,000)
092101- A03 Operating Expenses 8,184,000 8,384,000 12,536,000
092101- A032 Communications 63,000 63,000 78,000
092101- A033 Utilities 400,000 400,000 400,000
092101- A034 Occupancy Costs 7,161,000 7,161,000 11,478,000
092101- A038 Travel & Transportation 240,000 240,000 60,000
092101- A039 General 320,000 520,000 520,000
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 400,000
092101- A094 Other Stores and Stocks 20,000 520,000 20,000
092101- A13 Repairs and Maintenance 190,000 240,000 240,000
092101- A131 Machinery and Equipment 20,000 20,000 20,000
092101- A132 Furniture and Fixture 150,000 150,000 200,000
092101- A133 Buildings and Structure 50,000
092101- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 39,115,000 44,079,000 46,167,000
BOYS (I-X)CHATTAR (FA) IBD
IB2849 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-VIII) KIJNAH (FA) IBD
092101- A01 Employees Related Expenses 10,092,000 11,354,000 11,354,000
092101- A011 Pay 12 12 5,733,000 5,733,000 5,600,000
092101- A011-1 Pay of Officers (6) (6) (4,000,000) (4,000,000) (4,000,000)
092101- A011-2 Pay of Other Staff (6) (6) (1,733,000) (1,733,000) (1,600,000)Page 759
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 4,359,000 5,621,000 5,754,000
092101- A012-1 Regular Allowances (4,099,000) (5,361,000) (5,494,000)
092101- A012-2 Other Allowances (Excluding TA) (260,000) (260,000) (260,000)
092101- A03 Operating Expenses 1,488,000 1,538,000 2,245,000
092101- A032 Communications 34,000 34,000 58,000
092101- A033 Utilities 130,000 130,000 150,000
092101- A034 Occupancy Costs 1,202,000 1,202,000 1,882,000
092101- A038 Travel & Transportation 35,000 35,000 35,000
092101- A039 General 87,000 137,000 120,000
092101- A06 Transfers 20,000 20,000 20,000
092101- A061 Scholarship 20,000 20,000 20,000
092101- A13 Repairs and Maintenance 68,000 68,000 68,000
092101- A131 Machinery and Equipment 20,000 20,000 20,000
092101- A132 Furniture and Fixture 28,000 28,000 28,000
092101- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 11,668,000 12,980,000 13,687,000
GIRLS (I-VIII) KIJNAH (FA) IBD
IB2874 ISLAMABAD MODEL SCHOOL FOR GIRLS (VI-X)G-10/1 IBD
092101- A01 Employees Related Expenses 47,168,000 53,115,000 53,875,000
092101- A011 Pay 35 35 26,640,000 26,640,000 27,353,000
092101- A011-1 Pay of Officers (26) (26) (23,993,000) (23,993,000) (23,830,000)
092101- A011-2 Pay of Other Staff (9) (9) (2,647,000) (2,647,000) (3,523,000)
092101- A012 Allowances 20,528,000 26,475,000 26,522,000
092101- A012-1 Regular Allowances (19,505,000) (25,259,000) (25,480,000)
092101- A012-2 Other Allowances (Excluding TA) (1,023,000) (1,216,000) (1,042,000)
092101- A03 Operating Expenses 7,594,000 7,594,000 10,057,000
092101- A032 Communications 100,000 20,000 100,000
092101- A033 Utilities 620,000 815,000 770,000
092101- A034 Occupancy Costs 5,116,000 5,116,000 7,369,000
092101- A038 Travel & Transportation 1,104,000 989,000 1,104,000
092101- A039 General 654,000 654,000 714,000
092101- A04 Employees Retirement Benefits 1,280,000 1,280,000 1,310,000
092101- A041 Pension 1,280,000 1,280,000 1,310,000Page 760
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 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 56,222,000 62,289,000 65,422,000
GIRLS (VI-X)G-10/1 IBD
IB2876 ISLAMABAD MODEL SCHOOL FOR GIRLS (VI-X)G-9/3 IBD
092101- A01 Employees Related Expenses 43,879,000 48,554,000 46,107,000
092101- A011 Pay 37 37 24,717,000 24,717,000 23,443,000
092101- A011-1 Pay of Officers (28) (28) (21,750,000) (21,750,000) (20,590,000)
092101- A011-2 Pay of Other Staff (9) (9) (2,967,000) (2,967,000) (2,853,000)
092101- A012 Allowances 19,162,000 23,837,000 22,664,000
092101- A012-1 Regular Allowances (18,338,000) (23,013,000) (21,883,000)
092101- A012-2 Other Allowances (Excluding TA) (824,000) (824,000) (781,000)
092101- A03 Operating Expenses 8,139,000 9,039,000 11,081,000
092101- A032 Communications 70,000 70,000 95,000
092101- A033 Utilities 970,000 1,870,000 1,880,000
092101- A034 Occupancy Costs 5,839,000 5,839,000 7,946,000
092101- A038 Travel & Transportation 940,000 940,000 940,000
092101- A039 General 320,000 320,000 220,000
092101- A04 Employees Retirement Benefits 337,000 337,000
092101- A041 Pension 337,000 337,000
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 190,000 190,000 140,000Page 761
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 20,000 20,000 20,000
092101- A132 Furniture and Fixture 150,000 150,000 100,000
092101- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 52,585,000 58,280,000 57,368,000
GIRLS (VI-X)G-9/3 IBD
IB2877 ISLAMABAD MODEL SCHOOL FOR GIRLS (VI-X)F-6/1 IBD
092101- A01 Employees Related Expenses 69,806,000 77,291,000 66,495,000
092101- A011 Pay 50 50 41,004,000 41,017,000 34,099,000
092101- A011-1 Pay of Officers (32) (32) (35,700,000) (35,713,000) (29,609,000)
092101- A011-2 Pay of Other Staff (18) (18) (5,304,000) (5,304,000) (4,490,000)
092101- A012 Allowances 28,802,000 36,274,000 32,396,000
092101- A012-1 Regular Allowances (27,553,000) (35,024,000) (31,231,000)
092101- A012-2 Other Allowances (Excluding TA) (1,249,000) (1,250,000) (1,165,000)
092101- A03 Operating Expenses 6,461,000 5,801,000 4,918,000
092101- A032 Communications 100,000 100,000 100,000
092101- A033 Utilities 1,050,000 1,050,000 1,050,000
092101- A034 Occupancy Costs 5,041,000 4,381,000 2,545,000
092101- A038 Travel & Transportation 110,000 110,000 1,063,000
092101- A039 General 160,000 160,000 160,000
092101- A04 Employees Retirement Benefits 500,000 500,000 2,451,000
092101- A041 Pension 500,000 500,000 2,451,000
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 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 76,907,000 83,732,000 74,004,000
GIRLS (VI-X)F-6/1 IBD
IB2878 ISLAMABAD MODEL SCHOOL FOR GIRLS (VI-X)SIHALA (FA) IBD
092101- A01 Employees Related Expenses 18,496,000 20,640,000 22,393,000Page 762
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 Pay 29 29 12,786,000 11,085,000 11,188,000
092101- A011-1 Pay of Officers (16) (16) (8,801,000) (8,365,000) (8,349,000)
092101- A011-2 Pay of Other Staff (13) (13) (3,985,000) (2,720,000) (2,839,000)
092101- A012 Allowances 5,710,000 9,555,000 11,205,000
092101- A012-1 Regular Allowances (5,152,000) (9,157,000) (10,658,000)
092101- A012-2 Other Allowances (Excluding TA) (558,000) (398,000) (547,000)
092101- A03 Operating Expenses 11,032,000 11,230,000 7,493,000
092101- A032 Communications 50,000 50,000
092101- A033 Utilities 470,000 520,000 670,000
092101- A034 Occupancy Costs 9,718,000 9,718,000 5,659,000
092101- A038 Travel & Transportation 90,000 90,000 250,000
092101- A039 General 704,000 902,000 864,000
092101- A04 Employees Retirement Benefits 778,000
092101- A041 Pension 778,000
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 190,000 190,000 280,000
092101- A131 Machinery and Equipment 20,000 20,000 20,000
092101- A132 Furniture and Fixture 150,000 150,000 240,000
092101- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 29,758,000 32,220,000 30,984,000
GIRLS (VI-X)SIHALA (FA) IBD
IB2879 ISLAMABAD MODEL SCHOOL FOR GIRLS (VI-X)G-9/4 IBD
092101- A01 Employees Related Expenses 33,424,000 36,936,000 32,012,000
092101- A011 Pay 34 34 19,378,000 19,473,000 16,277,000
092101- A011-1 Pay of Officers (21) (21) (15,007,000) (15,095,000) (12,609,000)
092101- A011-2 Pay of Other Staff (13) (13) (4,371,000) (4,378,000) (3,668,000)
092101- A012 Allowances 14,046,000 17,463,000 15,735,000
092101- A012-1 Regular Allowances (13,146,000) (16,863,000) (14,947,000)
092101- A012-2 Other Allowances (Excluding TA) (900,000) (600,000) (788,000)Page 763
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- A03 Operating Expenses 4,596,000 4,579,000 4,484,000
092101- A032 Communications 110,000 76,000 110,000
092101- A033 Utilities 1,200,000 1,307,000 1,200,000
092101- A034 Occupancy Costs 2,736,000 2,736,000 2,494,000
092101- A038 Travel & Transportation 130,000 40,000 260,000
092101- A039 General 420,000 420,000 420,000
092101- A04 Employees Retirement Benefits 321,000 338,000 1,012,000
092101- A041 Pension 321,000 338,000 1,012,000
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 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 38,621,000 42,133,000 37,788,000
GIRLS (VI-X)G-9/4 IBD
IB2880 ISLAMABAD MODEL SCHOOL FOR GIRLS (VI-X)E-8/3 IBD
092101- A01 Employees Related Expenses 39,835,000 44,173,000 42,990,000
092101- A011 Pay 35 35 22,207,000 22,207,000 22,335,000
092101- A011-1 Pay of Officers (24) (24) (20,193,000) (20,193,000) (19,740,000)
092101- A011-2 Pay of Other Staff (11) (11) (2,014,000) (2,014,000) (2,595,000)
092101- A012 Allowances 17,628,000 21,966,000 20,655,000
092101- A012-1 Regular Allowances (16,790,000) (20,619,000) (19,940,000)
092101- A012-2 Other Allowances (Excluding TA) (838,000) (1,347,000) (715,000)
092101- A03 Operating Expenses 2,739,000 2,739,000 4,408,000
092101- A032 Communications 50,000 50,000 70,000
092101- A033 Utilities 515,000 515,000 740,000
092101- A034 Occupancy Costs 1,824,000 1,824,000 3,348,000
092101- A038 Travel & Transportation 140,000 140,000 40,000
092101- A039 General 210,000 210,000 210,000
092101- A06 Transfers 20,000 20,000 20,000Page 764
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 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 42,724,000 47,062,000 47,548,000
GIRLS (VI-X)E-8/3 IBD
IB2881 ISLAMABAD MODEL SCHOOL FOR GIRLS (VI-X)G-6/1-3 IBD
092101- A01 Employees Related Expenses 57,199,000 64,023,000 70,661,000
092101- A011 Pay 52 52 35,687,000 35,687,000 35,779,000
092101- A011-1 Pay of Officers (38) (38) (31,711,000) (31,711,000) (32,039,000)
092101- A011-2 Pay of Other Staff (14) (14) (3,976,000) (3,976,000) (3,740,000)
092101- A012 Allowances 21,512,000 28,336,000 34,882,000
092101- A012-1 Regular Allowances (20,103,000) (26,735,000) (33,567,000)
092101- A012-2 Other Allowances (Excluding TA) (1,409,000) (1,601,000) (1,315,000)
092101- A03 Operating Expenses 10,114,000 10,764,000 12,217,000
092101- A032 Communications 60,000 60,000 60,000
092101- A033 Utilities 1,030,000 1,680,000 1,300,000
092101- A034 Occupancy Costs 6,314,000 6,314,000 8,497,000
092101- A038 Travel & Transportation 2,440,000 2,440,000 2,040,000
092101- A039 General 270,000 270,000 320,000
092101- A04 Employees Retirement Benefits 1,398,000 1,398,000 1,654,000
092101- A041 Pension 1,398,000 1,398,000 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 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 370,000 370,000 370,000
092101- A130 Transport 230,000 230,000 230,000
092101- A131 Machinery and Equipment 20,000 20,000 20,000Page 765
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 100,000 100,000 100,000
092101- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 69,121,000 76,715,000 84,942,000
GIRLS (VI-X)G-6/1-3 IBD
IB2882 ISLAMABAD MODEL SCHOOL FOR GIRLS (VI-X)G-7/1 IBD
092101- A01 Employees Related Expenses 63,707,000 68,838,000 61,506,000
092101- A011 Pay 54 54 37,690,000 33,742,000 31,136,000
092101- A011-1 Pay of Officers (39) (39) (32,575,000) (29,001,000) (26,398,000)
092101- A011-2 Pay of Other Staff (15) (15) (5,115,000) (4,741,000) (4,738,000)
092101- A012 Allowances 26,017,000 35,096,000 30,370,000
092101- A012-1 Regular Allowances (24,961,000) (33,392,000) (29,393,000)
092101- A012-2 Other Allowances (Excluding TA) (1,056,000) (1,704,000) (977,000)
092101- A03 Operating Expenses 9,520,000 10,220,000 11,460,000
092101- A032 Communications 150,000 150,000 300,000
092101- A033 Utilities 960,000 1,660,000 1,650,000
092101- A034 Occupancy Costs 5,853,000 5,853,000 6,358,000
092101- A038 Travel & Transportation 1,370,000 1,370,000 1,400,000
092101- A039 General 1,187,000 1,187,000 1,752,000
092101- A04 Employees Retirement Benefits 1,795,000 1,151,000
092101- A041 Pension 1,795,000 1,151,000
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 123,000 123,000 240,000
092101- A131 Machinery and Equipment 20,000 20,000 20,000
092101- A132 Furniture and Fixture 83,000 83,000 200,000
092101- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 73,390,000 81,136,000 74,397,000
GIRLS (VI-X)G-7/1 IBD
IB2883 ISLAMABAD MODEL SCHOOL FOR GIRLS (VI-X)G-7/2 IBD
092101- A01 Employees Related Expenses 71,972,000 80,094,000 76,465,000
092101- A011 Pay 54 54 40,476,000 42,247,000 38,562,000
092101- A011-1 Pay of Officers (38) (38) (35,951,000) (34,144,000) (30,460,000)Page 766
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 (16) (16) (4,525,000) (8,103,000) (8,102,000)
092101- A012 Allowances 31,496,000 37,847,000 37,903,000
092101- A012-1 Regular Allowances (30,164,000) (36,104,000) (36,232,000)
092101- A012-2 Other Allowances (Excluding TA) (1,332,000) (1,743,000) (1,671,000)
092101- A03 Operating Expenses 8,257,000 8,492,000 9,425,000
092101- A032 Communications 100,000 100,000 170,000
092101- A033 Utilities 910,000 1,360,000 1,280,000
092101- A034 Occupancy Costs 5,869,000 5,654,000 6,317,000
092101- A038 Travel & Transportation 90,000 90,000 50,000
092101- A039 General 1,288,000 1,288,000 1,608,000
092101- A04 Employees Retirement Benefits 300,000 300,000
092101- A041 Pension 300,000 300,000
092101- A06 Transfers 20,000 20,000 50,000
092101- A061 Scholarship 20,000 20,000 50,000
092101- A09 Physical Assets 20,000 140,000 60,000
092101- A094 Other Stores and Stocks 20,000 20,000 60,000
092101- A096 Purchase of Plant and Machinery 120,000
092101- A13 Repairs and Maintenance 290,000 290,000 455,000
092101- A131 Machinery and Equipment 20,000 20,000 80,000
092101- A132 Furniture and Fixture 250,000 250,000 300,000
092101- A137 Computer Equipment 20,000 20,000 75,000
Total- ISLAMABAD MODEL SCHOOL FOR 80,859,000 89,336,000 86,455,000
GIRLS (VI-X)G-7/2 IBD
IB2884 ISLAMABAD MODEL SCHOOL FOR BOYS (VI-X)G-10/3 IBD
092101- A01 Employees Related Expenses 52,364,000 58,478,000 59,858,000
092101- A011 Pay 50 50 31,107,000 31,106,000 30,657,000
092101- A011-1 Pay of Officers (37) (37) (26,590,000) (26,318,000) (25,866,000)
092101- A011-2 Pay of Other Staff (13) (13) (4,517,000) (4,788,000) (4,791,000)
092101- A012 Allowances 21,257,000 27,372,000 29,201,000
092101- A012-1 Regular Allowances (19,971,000) (26,223,000) (28,054,000)
092101- A012-2 Other Allowances (Excluding TA) (1,286,000) (1,149,000) (1,147,000)Page 767
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- A03 Operating Expenses 7,026,000 6,979,000 9,528,000
092101- A032 Communications 80,000 80,000 100,000
092101- A033 Utilities 850,000 1,100,000 1,140,000
092101- A034 Occupancy Costs 4,126,000 4,116,000 6,172,000
092101- A038 Travel & Transportation 1,600,000 1,313,000 1,746,000
092101- A039 General 370,000 370,000 370,000
092101- A04 Employees Retirement Benefits 2,454,000 2,454,000 1,530,000
092101- A041 Pension 2,454,000 2,454,000 1,530,000
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 190,000 243,000 190,000
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 73,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 62,074,000 68,314,000 71,146,000
BOYS (VI-X)G-10/3 IBD
IB2885 ISLAMABAD MODEL SCHOOL FOR BOYS (I-X)BHARAKAU (FA) IBD
092101- A01 Employees Related Expenses 33,862,000 37,939,000 39,659,000
092101- A011 Pay 34 34 21,144,000 20,570,000 20,047,000
092101- A011-1 Pay of Officers (19) (19) (15,698,000) (14,967,000) (14,584,000)
092101- A011-2 Pay of Other Staff (15) (15) (5,446,000) (5,603,000) (5,463,000)
092101- A012 Allowances 12,718,000 17,369,000 19,612,000
092101- A012-1 Regular Allowances (12,014,000) (16,809,000) (18,853,000)
092101- A012-2 Other Allowances (Excluding TA) (704,000) (560,000) (759,000)
092101- A03 Operating Expenses 10,405,000 11,305,000 14,715,000
092101- A032 Communications 60,000 60,000 74,000
092101- A033 Utilities 300,000 400,000 600,000
092101- A034 Occupancy Costs 9,385,000 9,985,000 13,371,000
092101- A038 Travel & Transportation 290,000 290,000 50,000
092101- A039 General 370,000 570,000 620,000Page 768
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 800,000
092101- A041 Pension 800,000
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 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 44,497,000 50,519,000 55,454,000
BOYS (I-X)BHARAKAU (FA) IBD
IB2886 ISLAMABAD MODEL SCHOOL FOR BOYS (VI-X)G-8/4 IBD
092101- A01 Employees Related Expenses 59,430,000 67,241,000 63,314,000
092101- A011 Pay 53 54 31,924,000 35,217,000 32,404,000
092101- A011-1 Pay of Officers (38) (39) (26,204,000) (29,579,000) (29,138,000)
092101- A011-2 Pay of Other Staff (15) (15) (5,720,000) (5,638,000) (3,266,000)
092101- A012 Allowances 27,506,000 32,024,000 30,910,000
092101- A012-1 Regular Allowances (26,430,000) (30,932,000) (29,318,000)
092101- A012-2 Other Allowances (Excluding TA) (1,076,000) (1,092,000) (1,592,000)
092101- A03 Operating Expenses 11,846,000 11,862,000 19,032,000
092101- A032 Communications 280,000 120,000 330,000
092101- A033 Utilities 1,265,000 1,670,000 2,100,000
092101- A034 Occupancy Costs 8,221,000 8,176,000 14,472,000
092101- A038 Travel & Transportation 1,790,000 1,606,000 1,840,000
092101- A039 General 290,000 290,000 290,000
092101- A04 Employees Retirement Benefits 1,871,000 1,871,000 1,450,000
092101- A041 Pension 1,871,000 1,871,000 1,450,000
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 20,000Page 769
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- A13 Repairs and Maintenance 160,000 630,000 160,000
092101- A131 Machinery and Equipment 20,000 20,000 20,000
092101- A132 Furniture and Fixture 120,000 590,000 120,000
092101- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 73,347,000 81,644,000 83,996,000
BOYS (VI-X)G-8/4 IBD
IB2887 ISLAMABAD MODEL SCHOOL FOR BOYS (VI-X)F-8/3 IBD
092101- A01 Employees Related Expenses 51,706,000 57,250,000 56,137,000
092101- A011 Pay 48 49 26,906,000 28,257,000 29,257,000
092101- A011-1 Pay of Officers (33) (34) (23,253,000) (23,987,000) (24,987,000)
092101- A011-2 Pay of Other Staff (15) (15) (3,653,000) (4,270,000) (4,270,000)
092101- A012 Allowances 24,800,000 28,993,000 26,880,000
092101- A012-1 Regular Allowances (23,551,000) (27,836,000) (25,492,000)
092101- A012-2 Other Allowances (Excluding TA) (1,249,000) (1,157,000) (1,388,000)
092101- A03 Operating Expenses 17,258,000 17,258,000 19,882,000
092101- A032 Communications 100,000 100,000 100,000
092101- A033 Utilities 1,060,000 1,060,000 1,160,000
092101- A034 Occupancy Costs 13,604,000 13,604,000 15,918,000
092101- A038 Travel & Transportation 1,840,000 1,840,000 1,840,000
092101- A039 General 654,000 654,000 864,000
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 460,000 460,000 740,000
092101- A130 Transport 320,000 320,000 500,000
092101- A131 Machinery and Equipment 20,000 20,000 20,000
092101- A132 Furniture and Fixture 100,000 100,000 200,000
092101- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 69,464,000 75,128,000 76,799,000
BOYS (VI-X)F-8/3 IBDPage 770
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
IB2888 ISLAMABAD MODEL SCHOOL FOR BOYS (VI-X)GOLRA (FA) IBD
092101- A01 Employees Related Expenses 32,950,000 36,316,000 31,140,000
092101- A011 Pay 28 28 18,509,000 18,509,000 15,919,000
092101- A011-1 Pay of Officers (21) (21) (16,425,000) (16,425,000) (13,920,000)
092101- A011-2 Pay of Other Staff (7) (7) (2,084,000) (2,084,000) (1,999,000)
092101- A012 Allowances 14,441,000 17,807,000 15,221,000
092101- A012-1 Regular Allowances (13,952,000) (17,318,000) (14,716,000)
092101- A012-2 Other Allowances (Excluding TA) (489,000) (489,000) (505,000)
092101- A03 Operating Expenses 3,989,000 4,168,000 9,667,000
092101- A032 Communications 60,000 60,000 90,000
092101- A033 Utilities 400,000 400,000 640,000
092101- A034 Occupancy Costs 1,715,000 1,715,000 7,353,000
092101- A038 Travel & Transportation 1,230,000 1,010,000 940,000
092101- A039 General 584,000 983,000 644,000
092101- A04 Employees Retirement Benefits 2,629,000 3,150,000
092101- A041 Pension 2,629,000 3,150,000
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 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 39,728,000 43,914,000 40,967,000
BOYS (VI-X)GOLRA (FA) IBD
IB2889 ISLAMABAD MODEL SCHOOL FOR BOYS (VI-X)JHANG SYEDAN (FA) IBD
092101- A01 Employees Related Expenses 39,751,000 44,559,000 46,900,000
092101- A011 Pay 32 33 23,585,000 23,585,000 24,369,000
092101- A011-1 Pay of Officers (23) (24) (21,073,000) (21,073,000) (22,134,000)
092101- A011-2 Pay of Other Staff (9) (9) (2,512,000) (2,512,000) (2,235,000)
092101- A012 Allowances 16,166,000 20,974,000 22,531,000Page 771
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 (15,523,000) (20,194,000) (21,719,000)
092101- A012-2 Other Allowances (Excluding TA) (643,000) (780,000) (812,000)
092101- A03 Operating Expenses 11,503,000 11,308,000 16,012,000
092101- A032 Communications 110,000 90,000 186,000
092101- A033 Utilities 700,000 500,000 550,000
092101- A034 Occupancy Costs 9,813,000 9,813,000 13,996,000
092101- A038 Travel & Transportation 640,000 540,000 1,040,000
092101- A039 General 240,000 365,000 240,000
092101- A04 Employees Retirement Benefits 45,000
092101- A041 Pension 45,000
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 329,000 379,000 329,000
092101- A130 Transport 200,000 250,000 200,000
092101- A131 Machinery and Equipment 20,000 20,000 20,000
092101- A132 Furniture and Fixture 89,000 89,000 89,000
092101- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 51,623,000 56,451,000 63,281,000
BOYS (VI-X)JHANG SYEDAN (FA) IBD
IB2890 ISLAMABAD MODEL SCHOOL FOR BOYS (VI-X)KURRI (FA) IBD
092101- A01 Employees Related Expenses 25,010,000 27,827,000 28,139,000
092101- A011 Pay 31 31 14,588,000 14,588,000 14,797,000
092101- A011-1 Pay of Officers (17) (17) (9,947,000) (9,947,000) (10,077,000)
092101- A011-2 Pay of Other Staff (14) (14) (4,641,000) (4,641,000) (4,720,000)
092101- A012 Allowances 10,422,000 13,239,000 13,342,000
092101- A012-1 Regular Allowances (9,808,000) (12,625,000) (12,799,000)
092101- A012-2 Other Allowances (Excluding TA) (614,000) (614,000) (543,000)
092101- A03 Operating Expenses 6,847,000 6,897,000 9,134,000
092101- A032 Communications 80,000 80,000 80,000
092101- A033 Utilities 200,000 200,000 260,000Page 772
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 5,462,000 5,462,000 8,210,000
092101- A038 Travel & Transportation 640,000 640,000 40,000
092101- A039 General 465,000 515,000 544,000
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 61,000 61,000 80,000
092101- A131 Machinery and Equipment 20,000 20,000 20,000
092101- A132 Furniture and Fixture 21,000 21,000 40,000
092101- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 31,958,000 34,825,000 37,393,000
BOYS (VI-X)KURRI (FA) IBD
IB2891 ISLAMABAD MODEL SCHOOL FOR BOYS (VI-X) SIHALA (FA) ISLAMABAD
092101- A01 Employees Related Expenses 40,849,000 45,498,000 44,864,000
092101- A011 Pay 51 52 20,998,000 20,998,000 22,870,000
092101- A011-1 Pay of Officers (29) (30) (15,118,000) (15,118,000) (19,068,000)
092101- A011-2 Pay of Other Staff (22) (22) (5,880,000) (5,880,000) (3,802,000)
092101- A012 Allowances 19,851,000 24,500,000 21,994,000
092101- A012-1 Regular Allowances (19,015,000) (23,664,000) (21,220,000)
092101- A012-2 Other Allowances (Excluding TA) (836,000) (836,000) (774,000)
092101- A03 Operating Expenses 9,491,000 9,693,000 13,887,000
092101- A032 Communications 120,000 120,000 80,000
092101- A033 Utilities 600,000 600,000 700,000
092101- A034 Occupancy Costs 7,657,000 7,657,000 12,253,000
092101- A038 Travel & Transportation 360,000 360,000 40,000
092101- A039 General 754,000 956,000 814,000
092101- A04 Employees Retirement Benefits 3,847,000 3,847,000
092101- A041 Pension 3,847,000 3,847,000
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 20,000Page 773
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 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 54,367,000 59,218,000 58,931,000
BOYS (VI-X) SIHALA (FA) ISLAMABAD
IB2892 ISLAMABAD MODEL SCHOOL FOR BOYS (VI-X)SANGJANI (FA) IBD
092101- A01 Employees Related Expenses 31,566,000 35,156,000 34,951,000
092101- A011 Pay 28 28 16,795,000 17,480,000 17,734,000
092101- A011-1 Pay of Officers (18) (18) (13,603,000) (13,603,000) (13,546,000)
092101- A011-2 Pay of Other Staff (10) (10) (3,192,000) (3,877,000) (4,188,000)
092101- A012 Allowances 14,771,000 17,676,000 17,217,000
092101- A012-1 Regular Allowances (14,033,000) (16,990,000) (16,526,000)
092101- A012-2 Other Allowances (Excluding TA) (738,000) (686,000) (691,000)
092101- A03 Operating Expenses 4,931,000 5,317,000 7,458,000
092101- A032 Communications 60,000 60,000 126,000
092101- A033 Utilities 300,000 417,000 585,000
092101- A034 Occupancy Costs 4,031,000 4,031,000 6,387,000
092101- A038 Travel & Transportation 220,000 103,000 40,000
092101- A039 General 320,000 706,000 320,000
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 190,000 190,000 190,000
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 36,727,000 40,823,000 42,639,000
BOYS (VI-X)SANGJANI (FA) IBD
IB2893 ISLAMABAD MODEL SCHOOL FOR BOYS (VI-X) TARLAI (FA) IBD
092101- A01 Employees Related Expenses 46,090,000 51,313,000 48,405,000
092101- A011 Pay 36 36 26,636,000 26,636,000 24,894,000
092101- A011-1 Pay of Officers (26) (26) (23,263,000) (23,263,000) (21,904,000)Page 774
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 (10) (10) (3,373,000) (3,373,000) (2,990,000)
092101- A012 Allowances 19,454,000 24,677,000 23,511,000
092101- A012-1 Regular Allowances (18,407,000) (23,560,000) (22,478,000)
092101- A012-2 Other Allowances (Excluding TA) (1,047,000) (1,117,000) (1,033,000)
092101- A03 Operating Expenses 15,806,000 15,856,000 20,525,000
092101- A032 Communications 84,000 84,000 84,000
092101- A033 Utilities 580,000 580,000 820,000
092101- A034 Occupancy Costs 14,644,000 14,644,000 19,350,000
092101- A038 Travel & Transportation 267,000 267,000 40,000
092101- A039 General 231,000 281,000 231,000
092101- A04 Employees Retirement Benefits 879,000 879,000
092101- A041 Pension 879,000 879,000
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 126,000 126,000 126,000
092101- A131 Machinery and Equipment 20,000 20,000 20,000
092101- A132 Furniture and Fixture 86,000 86,000 86,000
092101- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 62,941,000 68,334,000 69,096,000
BOYS (VI-X) TARLAI (FA) IBD
IB2894 ISLAMABAD MODEL SCHOOL FOR BOYS (VI-X) NO1 I-9/4 ISLAMABAD
092101- A01 Employees Related Expenses 97,724,000 107,644,000 90,774,000
092101- A011 Pay 66 66 58,990,000 58,812,000 47,362,000
092101- A011-1 Pay of Officers (51) (51) (53,834,000) (54,012,000) (42,947,000)
092101- A011-2 Pay of Other Staff (15) (15) (5,156,000) (4,800,000) (4,415,000)
092101- A012 Allowances 38,734,000 48,832,000 43,412,000
092101- A012-1 Regular Allowances (37,371,000) (47,556,000) (42,212,000)
092101- A012-2 Other Allowances (Excluding TA) (1,363,000) (1,276,000) (1,200,000)Page 775
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- A03 Operating Expenses 22,984,000 23,784,000 24,916,000
092101- A032 Communications 70,000 70,000 80,000
092101- A033 Utilities 1,110,000 1,910,000 2,210,000
092101- A034 Occupancy Costs 19,244,000 19,244,000 19,244,000
092101- A038 Travel & Transportation 1,840,000 1,840,000 2,462,000
092101- A039 General 720,000 720,000 920,000
092101- A04 Employees Retirement Benefits 7,044,000 7,044,000 3,169,000
092101- A041 Pension 7,044,000 7,044,000 3,169,000
092101- A06 Transfers 20,000 20,000 40,000
092101- A061 Scholarship 20,000 20,000 40,000
092101- A09 Physical Assets 20,000 140,000 40,000
092101- A094 Other Stores and Stocks 20,000 20,000 40,000
092101- A096 Purchase of Plant and Machinery 120,000
092101- A13 Repairs and Maintenance 340,000 340,000 550,000
092101- A131 Machinery and Equipment 20,000 20,000 40,000
092101- A132 Furniture and Fixture 300,000 300,000 450,000
092101- A137 Computer Equipment 20,000 20,000 60,000
Total- ISLAMABAD MODEL SCHOOL FOR 128,132,000 138,972,000 119,489,000
BOYS (VI-X) NO1 I-9/4 ISLAMABAD
IB2896 ISLAMABAD MODEL SCHOOL FOR BOYS (VI-X)NURPUR SHAHAN (FA) IBD
092101- A01 Employees Related Expenses 37,393,000 41,484,000 38,030,000
092101- A011 Pay 33 33 20,288,000 19,738,000 19,394,000
092101- A011-1 Pay of Officers (23) (23) (16,747,000) (15,297,000) (15,128,000)
092101- A011-2 Pay of Other Staff (10) (10) (3,541,000) (4,441,000) (4,266,000)
092101- A012 Allowances 17,105,000 21,746,000 18,636,000
092101- A012-1 Regular Allowances (16,329,000) (20,970,000) (17,971,000)
092101- A012-2 Other Allowances (Excluding TA) (776,000) (776,000) (665,000)
092101- A03 Operating Expenses 5,109,000 6,873,000 8,987,000
092101- A032 Communications 130,000 120,000 130,000
092101- A033 Utilities 560,000 350,000 435,000
092101- A034 Occupancy Costs 4,249,000 5,993,000 8,002,000
092101- A038 Travel & Transportation 40,000 40,000 290,000
092101- A039 General 130,000 370,000 130,000Page 776
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 1,444,000 1,450,000 1,501,000
092101- A041 Pension 1,444,000 1,450,000 1,501,000
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 84,000 264,000 84,000
092101- A131 Machinery and Equipment 20,000 70,000 20,000
092101- A132 Furniture and Fixture 44,000 114,000 44,000
092101- A137 Computer Equipment 20,000 80,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 44,070,000 50,111,000 48,642,000
BOYS (VI-X)NURPUR SHAHAN (FA) IBD
IB2897 ISLAMABAD MODEL SCHOOL FOR BOYS (VI-X) TALHAR (FA) IBD
092101- A01 Employees Related Expenses 19,617,000 21,583,000 21,002,000
092101- A011 Pay 23 23 8,846,000 10,896,000 10,561,000
092101- A011-1 Pay of Officers (16) (16) (6,660,000) (9,390,000) (8,939,000)
092101- A011-2 Pay of Other Staff (7) (7) (2,186,000) (1,506,000) (1,622,000)
092101- A012 Allowances 10,771,000 10,687,000 10,441,000
092101- A012-1 Regular Allowances (10,229,000) (10,158,000) (10,020,000)
092101- A012-2 Other Allowances (Excluding TA) (542,000) (529,000) (421,000)
092101- A03 Operating Expenses 3,498,000 3,214,000 3,666,000
092101- A032 Communications 40,000 36,000 64,000
092101- A033 Utilities 200,000 205,000 150,000
092101- A034 Occupancy Costs 2,719,000 2,384,000 2,828,000
092101- A038 Travel & Transportation 40,000 40,000 50,000
092101- A039 General 499,000 549,000 574,000
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 80,000 80,000 80,000
092101- A131 Machinery and Equipment 20,000 20,000 20,000
092101- A132 Furniture and Fixture 40,000 40,000 40,000Page 777
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 23,235,000 24,917,000 24,788,000
BOYS (VI-X) TALHAR (FA) IBD
IB2898 ISLAMABAD MODEL SCHOOL FOR BOYS (VI-X) CHIRRAH (FA) IBD
092101- A01 Employees Related Expenses 20,130,000 22,361,000 20,024,000
092101- A011 Pay 21 21 9,642,000 10,195,000 10,194,000
092101- A011-1 Pay of Officers (13) (13) (7,588,000) (8,609,000) (8,609,000)
092101- A011-2 Pay of Other Staff (8) (8) (2,054,000) (1,586,000) (1,585,000)
092101- A012 Allowances 10,488,000 12,166,000 9,830,000
092101- A012-1 Regular Allowances (9,802,000) (11,539,000) (9,144,000)
092101- A012-2 Other Allowances (Excluding TA) (686,000) (627,000) (686,000)
092101- A03 Operating Expenses 6,873,000 6,923,000 8,395,000
092101- A032 Communications 105,000 45,000 90,000
092101- A033 Utilities 120,000 120,000 100,000
092101- A034 Occupancy Costs 4,181,000 4,181,000 5,223,000
092101- A038 Travel & Transportation 1,240,000 1,300,000 1,540,000
092101- A039 General 1,227,000 1,277,000 1,442,000
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 310,000 310,000 380,000
092101- A130 Transport 250,000 250,000 300,000
092101- A131 Machinery and Equipment 20,000 20,000 20,000
092101- A132 Furniture and Fixture 20,000 20,000 40,000
092101- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 27,353,000 29,634,000 28,839,000
BOYS (VI-X) CHIRRAH (FA) IBD
IB2911 STATIC CLINIC IN ISLAMABAD MODEL SCHOOL FOR BOYS (VI-X) G-8/1 IBD
092101- A01 Employees Related Expenses 1,871,000 2,112,000 2,129,000
092101- A011 Pay 4 4 771,000 985,000 1,094,000
092101- A011-1 Pay of Officers (1) (1) (202,000) (100,000)
092101- A011-2 Pay of Other Staff (3) (3) (569,000) (985,000) (994,000)Page 778
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 1,100,000 1,127,000 1,035,000
092101- A012-1 Regular Allowances (1,035,000) (1,062,000) (915,000)
092101- A012-2 Other Allowances (Excluding TA) (65,000) (65,000) (120,000)
Total- STATIC CLINIC IN ISLAMABAD MODEL 1,871,000 2,112,000 2,129,000
SCHOOL FOR BOYS (VI-X) G-8/1 IBD
IB2912 ISLAMABAD MODEL SCHOOL FOR BOYS (VI-X) RAWAL DAM (FA) IBD
092101- A01 Employees Related Expenses 29,492,000 32,871,000 31,648,000
092101- A011 Pay 26 26 16,011,000 15,850,000 16,064,000
092101- A011-1 Pay of Officers (19) (19) (13,755,000) (13,115,000) (12,389,000)
092101- A011-2 Pay of Other Staff (7) (7) (2,256,000) (2,735,000) (3,675,000)
092101- A012 Allowances 13,481,000 17,021,000 15,584,000
092101- A012-1 Regular Allowances (12,573,000) (16,571,000) (14,730,000)
092101- A012-2 Other Allowances (Excluding TA) (908,000) (450,000) (854,000)
092101- A03 Operating Expenses 10,162,000 10,912,000 13,926,000
092101- A032 Communications 50,000 50,000 80,000
092101- A033 Utilities 450,000 1,150,000 585,000
092101- A034 Occupancy Costs 7,702,000 7,702,000 11,013,000
092101- A038 Travel & Transportation 952,000 952,000 1,040,000
092101- A039 General 1,008,000 1,058,000 1,208,000
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 140,000 140,000 190,000
092101- A131 Machinery and Equipment 20,000 20,000 20,000
092101- A132 Furniture and Fixture 100,000 100,000 150,000
092101- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 39,834,000 44,083,000 45,804,000
BOYS (VI-X) RAWAL DAM (FA) IBD
IB2913 ISLAMABAD MODEL SCHOOL FOR BOYS (VI-X) G-8/1 IBD
092101- A01 Employees Related Expenses 42,906,000 45,387,000 39,637,000
092101- A011 Pay 42 40 22,490,000 21,587,000 20,420,000Page 779
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 (30) (28) (18,137,000) (17,508,000) (16,571,000)
092101- A011-2 Pay of Other Staff (12) (12) (4,353,000) (4,079,000) (3,849,000)
092101- A012 Allowances 20,416,000 23,800,000 19,217,000
092101- A012-1 Regular Allowances (19,728,000) (23,112,000) (18,522,000)
092101- A012-2 Other Allowances (Excluding TA) (688,000) (688,000) (695,000)
092101- A03 Operating Expenses 5,347,000 7,179,000 8,065,000
092101- A032 Communications 100,000 100,000 100,000
092101- A033 Utilities 707,000 1,507,000 1,350,000
092101- A034 Occupancy Costs 3,910,000 5,139,000 6,065,000
092101- A038 Travel & Transportation 490,000 293,000 340,000
092101- A039 General 140,000 140,000 210,000
092101- A04 Employees Retirement Benefits 1,645,000 613,000 1,552,000
092101- A041 Pension 1,645,000 613,000 1,552,000
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 100,000 100,000 130,000
092101- A131 Machinery and Equipment 20,000 20,000 20,000
092101- A132 Furniture and Fixture 60,000 60,000 90,000
092101- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 50,038,000 53,319,000 49,424,000
BOYS (VI-X) G-8/1 IBD
IB2914 ISLAMABAD MODEL SCHOOL FOR BOYS (VI-X) G-9/1 IBD
092101- A01 Employees Related Expenses 52,379,000 58,405,000 58,412,000
092101- A011 Pay 53 53 29,884,000 29,849,000 29,899,000
092101- A011-1 Pay of Officers (39) (39) (25,706,000) (25,671,000) (22,615,000)
092101- A011-2 Pay of Other Staff (14) (14) (4,178,000) (4,178,000) (7,284,000)
092101- A012 Allowances 22,495,000 28,556,000 28,513,000
092101- A012-1 Regular Allowances (20,777,000) (26,769,000) (26,843,000)
092101- A012-2 Other Allowances (Excluding TA) (1,718,000) (1,787,000) (1,670,000)
092101- A03 Operating Expenses 13,698,000 14,005,000 15,570,000
092101- A032 Communications 90,000 90,000 90,000Page 780
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 1,100,000 1,100,000 1,650,000
092101- A034 Occupancy Costs 11,848,000 11,848,000 12,843,000
092101- A038 Travel & Transportation 40,000 347,000 167,000
092101- A039 General 620,000 620,000 820,000
092101- A04 Employees Retirement Benefits 797,000
092101- A041 Pension 797,000
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 190,000 190,000 340,000
092101- A131 Machinery and Equipment 20,000 20,000 20,000
092101- A132 Furniture and Fixture 150,000 150,000 300,000
092101- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 66,307,000 72,760,000 75,159,000
BOYS (VI-X) G-9/1 IBD
IB2915 ISLAMABAD MODEL SCHOOL FOR BOYS (I-X) I-14 (FA) IBD
092101- A01 Employees Related Expenses 45,368,000 51,007,000 52,072,000
092101- A011 Pay 41 41 29,404,000 29,404,000 26,704,000
092101- A011-1 Pay of Officers (25) (25) (23,362,000) (23,362,000) (20,760,000)
092101- A011-2 Pay of Other Staff (16) (16) (6,042,000) (6,042,000) (5,944,000)
092101- A012 Allowances 15,964,000 21,603,000 25,368,000
092101- A012-1 Regular Allowances (15,224,000) (20,863,000) (24,703,000)
092101- A012-2 Other Allowances (Excluding TA) (740,000) (740,000) (665,000)
092101- A03 Operating Expenses 12,892,000 13,289,000 19,320,000
092101- A032 Communications 90,000 90,000 116,000
092101- A033 Utilities 480,000 480,000 605,000
092101- A034 Occupancy Costs 10,869,000 10,869,000 17,046,000
092101- A038 Travel & Transportation 1,140,000 1,140,000 1,240,000
092101- A039 General 313,000 710,000 313,000
092101- A04 Employees Retirement Benefits 981,000 981,000
092101- A041 Pension 981,000 981,000Page 781
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 20,000 20,000 20,000
092101- A061 Scholarship 20,000 20,000 20,000
092101- A09 Physical Assets 20,000 1,040,000 20,000
092101- A092 Computer Equipment 400,000
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 151,000 201,000 151,000
092101- A131 Machinery and Equipment 20,000 20,000 20,000
092101- A132 Furniture and Fixture 111,000 111,000 111,000
092101- A133 Buildings and Structure 50,000
092101- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 59,432,000 66,538,000 71,583,000
BOYS (I-X) I-14 (FA) IBD
IB2917 ISLAMABAD MODEL SCHOOL FOR BOYS (VI-X) NOON (FA) IBD
092101- A01 Employees Related Expenses 25,878,000 28,584,000 28,498,000
092101- A011 Pay 25 25 14,094,000 14,094,000 14,620,000
092101- A011-1 Pay of Officers (15) (15) (11,834,000) (11,834,000) (11,736,000)
092101- A011-2 Pay of Other Staff (10) (10) (2,260,000) (2,260,000) (2,884,000)
092101- A012 Allowances 11,784,000 14,490,000 13,878,000
092101- A012-1 Regular Allowances (11,204,000) (13,910,000) (13,341,000)
092101- A012-2 Other Allowances (Excluding TA) (580,000) (580,000) (537,000)
092101- A03 Operating Expenses 8,009,000 8,224,000 10,215,000
092101- A032 Communications 88,000 88,000 84,000
092101- A033 Utilities 300,000 300,000 450,000
092101- A034 Occupancy Costs 7,361,000 7,361,000 9,211,000
092101- A038 Travel & Transportation 40,000 40,000 50,000
092101- A039 General 220,000 435,000 420,000
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 140,000 140,000 240,000Page 782
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 20,000 20,000 20,000
092101- A132 Furniture and Fixture 100,000 100,000 200,000
092101- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 34,067,000 37,108,000 38,993,000
BOYS (VI-X) NOON (FA) IBD
IB2918 ISLAMABAD MODEL SCHOOL FOR BOYS (VI-X) F-6/2 IBD
092101- A01 Employees Related Expenses 40,973,000 45,491,000 45,376,000
092101- A011 Pay 46 46 23,604,000 23,604,000 23,108,000
092101- A011-1 Pay of Officers (27) (27) (18,321,000) (18,321,000) (18,678,000)
092101- A011-2 Pay of Other Staff (19) (19) (5,283,000) (5,283,000) (4,430,000)
092101- A012 Allowances 17,369,000 21,887,000 22,268,000
092101- A012-1 Regular Allowances (15,998,000) (20,516,000) (20,774,000)
092101- A012-2 Other Allowances (Excluding TA) (1,371,000) (1,371,000) (1,494,000)
092101- A03 Operating Expenses 14,741,000 17,841,000 14,594,000
092101- A032 Communications 90,000 90,000 100,000
092101- A033 Utilities 1,020,000 2,120,000 1,900,000
092101- A034 Occupancy Costs 13,321,000 15,321,000 11,924,000
092101- A038 Travel & Transportation 40,000 40,000 50,000
092101- A039 General 270,000 270,000 620,000
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 140,000 140,000 390,000
092101- A131 Machinery and Equipment 20,000 20,000 150,000
092101- A132 Furniture and Fixture 100,000 100,000 150,000
092101- A137 Computer Equipment 20,000 20,000 90,000
Total- ISLAMABAD MODEL SCHOOL FOR 55,894,000 63,512,000 60,400,000
BOYS (VI-X) F-6/2 IBD
IB3761 ISLAMABAD MODEL SCHOOL FOR BOYS (I-VIII) GOKINA (FA) IBD
092101- A01 Employees Related Expenses 12,912,000
092101- A011 Pay 17 6,400,000
092101- A011-1 Pay of Officers (8) (3,200,000)Page 783
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 (9) (3,200,000)
092101- A012 Allowances 6,512,000
092101- A012-1 Regular Allowances (6,192,000)
092101- A012-2 Other Allowances (Excluding TA) (320,000)
092101- A03 Operating Expenses 3,816,000
092101- A032 Communications 66,000
092101- A033 Utilities 200,000
092101- A034 Occupancy Costs 3,445,000
092101- A038 Travel & Transportation 35,000
092101- A039 General 70,000
092101- A06 Transfers 20,000
092101- A061 Scholarship 20,000
092101- A13 Repairs and Maintenance 60,000
092101- A131 Machinery and Equipment 20,000
092101- A132 Furniture and Fixture 20,000
092101- A137 Computer Equipment 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 16,808,000
BOYS (I-VIII) GOKINA (FA) IBD
IB3762 SAHAFQAT SHAHEED MODEL SCHOOL FOR BOYS (I-VIII) DHOKE JERRANI (FA) IBD
092101- A01 Employees Related Expenses 13,583,000
092101- A011 Pay 13 6,682,000
092101- A011-1 Pay of Officers (5) (3,682,000)
092101- A011-2 Pay of Other Staff (8) (3,000,000)
092101- A012 Allowances 6,901,000
092101- A012-1 Regular Allowances (6,561,000)
092101- A012-2 Other Allowances (Excluding TA) (340,000)
092101- A03 Operating Expenses 6,141,000
092101- A032 Communications 86,000
092101- A033 Utilities 150,000
092101- A034 Occupancy Costs 3,979,000
092101- A038 Travel & Transportation 35,000
092101- A039 General 1,891,000
092101- A06 Transfers 20,000Page 784
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
092101- A13 Repairs and Maintenance 60,000
092101- A131 Machinery and Equipment 20,000
092101- A132 Furniture and Fixture 20,000
092101- A137 Computer Equipment 20,000
Total- SAHAFQAT SHAHEED MODEL SCHOOL 19,804,000
FOR BOYS (I-VIII) DHOKE JERRANI (FA)
IBD
IB3763 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-VIII) DHOKE JERRANI (FA) IBD
092101- A01 Employees Related Expenses 12,892,000
092101- A011 Pay 15 6,200,000
092101- A011-1 Pay of Officers (5) (3,000,000)
092101- A011-2 Pay of Other Staff (10) (3,200,000)
092101- A012 Allowances 6,692,000
092101- A012-1 Regular Allowances (6,342,000)
092101- A012-2 Other Allowances (Excluding TA) (350,000)
092101- A03 Operating Expenses 3,928,000
092101- A032 Communications 54,000
092101- A033 Utilities 239,000
092101- A034 Occupancy Costs 2,000,000
092101- A038 Travel & Transportation 285,000
092101- A039 General 1,350,000
092101- A04 Employees Retirement Benefits 1,705,000
092101- A041 Pension 1,705,000
092101- A06 Transfers 20,000
092101- A061 Scholarship 20,000
092101- A13 Repairs and Maintenance 50,000
092101- A131 Machinery and Equipment 20,000
092101- A132 Furniture and Fixture 10,000
092101- A137 Computer Equipment 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 18,595,000
GIRLS (I-VIII) DHOKE JERRANI (FA) IBDPage 785
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
IB3764 ISLAMABAD MODEL SCHOOL FOR GIRLS(I-X) MARGALLA VIEW HOUSING SCHEME D-17 ISLAMABAD
092101- A01 Employees Related Expenses 24,412,000
092101- A011 Pay 24 11,965,000
092101- A011-1 Pay of Officers (18) (9,724,000)
092101- A011-2 Pay of Other Staff (6) (2,241,000)
092101- A012 Allowances 12,447,000
092101- A012-1 Regular Allowances (11,938,000)
092101- A012-2 Other Allowances (Excluding TA) (509,000)
092101- A03 Operating Expenses 6,100,000
092101- A032 Communications 66,000
092101- A033 Utilities 560,000
092101- A034 Occupancy Costs 4,453,000
092101- A038 Travel & Transportation 40,000
092101- A039 General 981,000
092101- A06 Transfers 20,000
092101- A061 Scholarship 20,000
092101- A09 Physical Assets 20,000
092101- A094 Other Stores and Stocks 20,000
092101- A13 Repairs and Maintenance 70,000
092101- A131 Machinery and Equipment 20,000
092101- A132 Furniture and Fixture 30,000
092101- A137 Computer Equipment 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 30,622,000
GIRLS(I-X) MARGALLA VIEW HOUSING
SCHEME D-17 ISLAMABAD
IB5177 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-VIII) KALIA (FA) ISLAMABAD
092101- A01 Employees Related Expenses 11,881,000 13,364,000 12,141,000
092101- A011 Pay 19 19 6,858,000 6,862,000 5,800,000
092101- A011-1 Pay of Officers (9) (9) (3,858,000) (3,523,000) (2,800,000)
092101- A011-2 Pay of Other Staff (10) (10) (3,000,000) (3,339,000) (3,000,000)
092101- A012 Allowances 5,023,000 6,502,000 6,341,000
092101- A012-1 Regular Allowances (4,768,000) (6,331,000) (6,086,000)
092101- A012-2 Other Allowances (Excluding TA) (255,000) (171,000) (255,000)
092101- A03 Operating Expenses 3,939,000 4,182,000 6,070,000
092101- A032 Communications 40,000 40,000 64,000
092101- A033 Utilities 160,000 353,000 250,000
092101- A034 Occupancy Costs 3,323,000 3,323,000 5,017,000
092101- A038 Travel & Transportation 35,000 35,000 35,000Page 786
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 381,000 431,000 704,000
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 65,000 115,000 100,000
092101- A131 Machinery and Equipment 20,000 20,000 30,000
092101- A132 Furniture and Fixture 25,000 25,000 40,000
092101- A133 Buildings and Structure 50,000
092101- A137 Computer Equipment 20,000 20,000 30,000
Total- ISLAMABAD MODEL SCHOOL FOR 15,905,000 18,181,000 18,331,000
GIRLS (I-VIII) KALIA (FA) ISLAMABAD
IB5235 ISLAMABAD MODEL SCHOOL FOR BOYS (VI-VIII) E-9 (PAF) COMPLEX ISLAMABAD
092101- A03 Operating Expenses 240,000 100,000 420,000
092101- A032 Communications 30,000 30,000 30,000
092101- A033 Utilities 110,000 250,000
092101- A038 Travel & Transportation 40,000 40,000
092101- A039 General 60,000 70,000 100,000
092101- A06 Transfers 10,000 10,000 10,000
092101- A061 Scholarship 10,000 10,000 10,000
092101- A09 Physical Assets 10,000 10,000
092101- A094 Other Stores and Stocks 10,000 10,000
092101- A13 Repairs and Maintenance 40,000 40,000 60,000
092101- A131 Machinery and Equipment 10,000 10,000 10,000
092101- A132 Furniture and Fixture 20,000 20,000 40,000
092101- A137 Computer Equipment 10,000 10,000 10,000
Total- ISLAMABAD MODEL SCHOOL FOR 300,000 150,000 500,000
BOYS (VI-VIII) E-9 (PAF) COMPLEX
ISLAMABAD
092101 Total- Secondary Education 5,524,100,000 6,143,067,000 6,300,384,000
0921 Total- Secondary Education Affairs and 5,524,100,000 6,143,067,000 6,300,384,000
Services
092 Total- Secondary Education Affairs and 5,524,100,000 6,143,067,000 6,300,384,000
ServicesPage 787
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
093 Tertiary Education Affairs and Services:
0931 Tertiary Education Affairs and Services:
093101 General universities/colleges/institutes :
IB2392 ISLAMABAD MODEL COLLEGE FOR GIRLS G-11/1 IBD
093101- A01 Employees Related Expenses 5,388,000 6,009,000 7,451,000
093101- A011 Pay 3 5 2,969,000 2,969,000 4,920,000
093101- A011-1 Pay of Officers (3) (5) (2,969,000) (2,969,000) (4,920,000)
093101- A012 Allowances 2,419,000 3,040,000 2,531,000
093101- A012-1 Regular Allowances (2,083,000) (2,704,000) (2,271,000)
093101- A012-2 Other Allowances (Excluding TA) (336,000) (336,000) (260,000)
093101- A03 Operating Expenses 3,179,000 3,716,000 4,938,000
093101- A032 Communications 60,000 60,000 60,000
093101- A033 Utilities 750,000 1,287,000 1,250,000
093101- A034 Occupancy Costs 1,339,000 1,339,000 1,998,000
093101- A038 Travel & Transportation 600,000 500,000 1,100,000
093101- A039 General 430,000 530,000 530,000
093101- A06 Transfers 20,000 20,000 35,000
093101- A061 Scholarship 20,000 20,000 35,000
093101- A09 Physical Assets 50,000 550,000 60,000
093101- A094 Other Stores and Stocks 50,000 550,000 60,000
093101- A13 Repairs and Maintenance 400,000 900,000 595,000
093101- A130 Transport 200,000 200,000 300,000
093101- A131 Machinery and Equipment 50,000 50,000 70,000
093101- A132 Furniture and Fixture 100,000 400,000 150,000
093101- A133 Buildings and Structure 100,000
093101- A137 Computer Equipment 50,000 150,000 75,000
Total- ISLAMABAD MODEL COLLEGE FOR 9,037,000 11,195,000 13,079,000
GIRLS G-11/1 IBD
IB2393 ISLAMABAD MODEL COLLEGE FOR BOYS BHADANA KALAN (FA) IBD
093101- A01 Employees Related Expenses 32,287,000 35,857,000 29,588,000
093101- A011 Pay 27 27 18,286,000 18,286,000 15,898,000
093101- A011-1 Pay of Officers (13) (13) (13,286,000) (13,286,000) (10,948,000)
093101- A011-2 Pay of Other Staff (14) (14) (5,000,000) (5,000,000) (4,950,000)Page 788
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
093101- A012 Allowances 14,001,000 17,571,000 13,690,000
093101- A012-1 Regular Allowances (13,383,000) (16,970,000) (13,112,000)
093101- A012-2 Other Allowances (Excluding TA) (618,000) (601,000) (578,000)
093101- A03 Operating Expenses 6,359,000 6,758,000 7,042,000
093101- A032 Communications 48,000 48,000
093101- A033 Utilities 200,000 200,000 260,000
093101- A034 Occupancy Costs 4,836,000 4,884,000 5,259,000
093101- A038 Travel & Transportation 1,035,000 1,035,000 1,235,000
093101- A039 General 240,000 639,000 240,000
093101- A04 Employees Retirement Benefits 1,870,000
093101- A041 Pension 1,870,000
093101- A06 Transfers 10,000 10,000 10,000
093101- A061 Scholarship 10,000 10,000 10,000
093101- A09 Physical Assets 10,000 530,000 10,000
093101- A092 Computer Equipment 400,000
093101- A094 Other Stores and Stocks 10,000 10,000 10,000
093101- A096 Purchase of Plant and Machinery 120,000
093101- A13 Repairs and Maintenance 380,000 380,000 380,000
093101- A130 Transport 250,000 250,000 250,000
093101- A131 Machinery and Equipment 10,000 10,000 10,000
093101- A132 Furniture and Fixture 110,000 110,000 110,000
093101- A137 Computer Equipment 10,000 10,000 10,000
Total- ISLAMABAD MODEL COLLEGE FOR 39,046,000 43,535,000 38,900,000
BOYS BHADANA KALAN (FA) IBD
IB2395 ISLAMABAD MODEL COLLEGE FOR BOYS SHAH ALLAH DITTA (FA) IBD
093101- A01 Employees Related Expenses 29,984,000 33,526,000 29,489,000
093101- A011 Pay 24 25 17,799,000 17,799,000 16,799,000
093101- A011-1 Pay of Officers (15) (16) (15,116,000) (15,116,000) (14,116,000)
093101- A011-2 Pay of Other Staff (9) (9) (2,683,000) (2,683,000) (2,683,000)Page 789
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
093101- A012 Allowances 12,185,000 15,727,000 12,690,000
093101- A012-1 Regular Allowances (11,545,000) (15,087,000) (12,110,000)
093101- A012-2 Other Allowances (Excluding TA) (640,000) (640,000) (580,000)
093101- A03 Operating Expenses 6,345,000 6,743,000 8,432,000
093101- A032 Communications 75,000 75,000 75,000
093101- A033 Utilities 250,000 250,000 195,000
093101- A034 Occupancy Costs 4,990,000 4,990,000 6,932,000
093101- A038 Travel & Transportation 850,000 850,000 1,050,000
093101- A039 General 180,000 578,000 180,000
093101- A04 Employees Retirement Benefits 1,817,000
093101- A041 Pension 1,817,000
093101- A06 Transfers 15,000 15,000 15,000
093101- A061 Scholarship 15,000 15,000 15,000
093101- A09 Physical Assets 15,000 15,000 15,000
093101- A094 Other Stores and Stocks 15,000 15,000 15,000
093101- A13 Repairs and Maintenance 330,000 330,000 330,000
093101- A130 Transport 240,000 240,000 240,000
093101- A131 Machinery and Equipment 20,000 20,000 20,000
093101- A132 Furniture and Fixture 50,000 50,000 50,000
093101- A137 Computer Equipment 20,000 20,000 20,000
Total- ISLAMABAD MODEL COLLEGE FOR 36,689,000 40,629,000 40,098,000
BOYS SHAH ALLAH DITTA (FA) IBD
IB2397 ISLAMABAD MODEL COLLEGE FOR BOYS G-6/4 IBD
093101- A01 Employees Related Expenses 85,158,000 94,960,000 83,669,000
093101- A011 Pay 73 73 49,255,000 49,255,000 46,946,000
093101- A011-1 Pay of Officers (54) (54) (41,721,000) (41,721,000) (39,101,000)
093101- A011-2 Pay of Other Staff (19) (19) (7,534,000) (7,534,000) (7,845,000)
093101- A012 Allowances 35,903,000 45,705,000 36,723,000
093101- A012-1 Regular Allowances (34,219,000) (43,880,000) (35,200,000)
093101- A012-2 Other Allowances (Excluding TA) (1,684,000) (1,825,000) (1,523,000)
093101- A03 Operating Expenses 19,790,000 20,640,000 27,833,000
093101- A032 Communications 80,000 80,000 100,000
093101- A033 Utilities 1,840,000 2,240,000 2,100,000Page 790
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
093101- A034 Occupancy Costs 12,991,000 12,991,000 18,258,000
093101- A038 Travel & Transportation 3,954,000 3,954,000 6,140,000
093101- A039 General 925,000 1,375,000 1,235,000
093101- A04 Employees Retirement Benefits 3,600,000 3,600,000 2,220,000
093101- A041 Pension 3,600,000 3,600,000 2,220,000
093101- A06 Transfers 20,000 20,000 150,000
093101- A061 Scholarship 20,000 20,000 150,000
093101- A09 Physical Assets 90,000 1,040,000 400,000
093101- A094 Other Stores and Stocks 90,000 90,000 150,000
093101- A096 Purchase of Plant and Machinery 500,000
093101- A097 Purchase of Furniture and Fixture 450,000 250,000
093101- A13 Repairs and Maintenance 790,000 1,890,000 1,900,000
093101- A130 Transport 400,000 600,000 1,200,000
093101- A131 Machinery and Equipment 50,000 490,000 100,000
093101- A132 Furniture and Fixture 300,000 760,000 500,000
093101- A137 Computer Equipment 40,000 40,000 100,000
Total- ISLAMABAD MODEL COLLEGE FOR 109,448,000 122,150,000 116,172,000
BOYS G-6/4 IBD
IB2479 FAZAL RAHEEM SHAHEED MODEL COLLEGE FOR BOYS BHIMBER TRAR (FA) IBD
093101- A01 Employees Related Expenses 24,759,000 27,834,000 28,441,000
093101- A011 Pay 28 28 11,637,000 11,637,000 14,489,000
093101- A011-1 Pay of Officers (19) (19) (9,506,000) (9,506,000) (11,649,000)
093101- A011-2 Pay of Other Staff (9) (9) (2,131,000) (2,131,000) (2,840,000)
093101- A012 Allowances 13,122,000 16,197,000 13,952,000
093101- A012-1 Regular Allowances (12,294,000) (15,369,000) (13,232,000)
093101- A012-2 Other Allowances (Excluding TA) (828,000) (828,000) (720,000)
093101- A03 Operating Expenses 8,509,000 8,059,000 10,609,000
093101- A032 Communications 75,000 100,000
093101- A033 Utilities 350,000 350,000 520,000
093101- A034 Occupancy Costs 6,194,000 6,901,000 7,959,000
093101- A038 Travel & Transportation 1,660,000 528,000 1,700,000
093101- A039 General 230,000 280,000 330,000
093101- A06 Transfers 20,000 20,000 20,000Page 791
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
093101- A061 Scholarship 20,000 20,000 20,000
093101- A09 Physical Assets 40,000 160,000 40,000
093101- A094 Other Stores and Stocks 40,000 40,000 40,000
093101- A096 Purchase of Plant and Machinery 120,000
093101- A13 Repairs and Maintenance 240,000 740,000 395,000
093101- A130 Transport 150,000 350,000 150,000
093101- A131 Machinery and Equipment 20,000 20,000 50,000
093101- A132 Furniture and Fixture 50,000 50,000 145,000
093101- A133 Buildings and Structure 300,000
093101- A137 Computer Equipment 20,000 20,000 50,000
Total- FAZAL RAHEEM SHAHEED MODEL 33,568,000 36,813,000 39,505,000
COLLEGE FOR BOYS BHIMBER TRAR
(FA) IBD
IB2490 KHAULA SHAHEED MODEL COLLEGE FOR GIRLS PUNJGRAN (FA) IBD
093101- A01 Employees Related Expenses 39,722,000 44,033,000 44,651,000
093101- A011 Pay 28 28 20,870,000 22,174,000 22,927,000
093101- A011-1 Pay of Officers (20) (20) (18,032,000) (20,111,000) (20,872,000)
093101- A011-2 Pay of Other Staff (8) (8) (2,838,000) (2,063,000) (2,055,000)
093101- A012 Allowances 18,852,000 21,859,000 21,724,000
093101- A012-1 Regular Allowances (18,212,000) (21,449,000) (21,114,000)
093101- A012-2 Other Allowances (Excluding TA) (640,000) (410,000) (610,000)
093101- A03 Operating Expenses 14,465,000 14,715,000 19,052,000
093101- A032 Communications 80,000 80,000 83,000
093101- A033 Utilities 1,250,000 1,250,000 1,250,000
093101- A034 Occupancy Costs 6,557,000 6,557,000 10,100,000
093101- A038 Travel & Transportation 1,719,000 1,719,000 2,100,000
093101- A039 General 4,859,000 5,109,000 5,519,000
093101- A04 Employees Retirement Benefits 1,760,000 1,760,000 1,746,000
093101- A041 Pension 1,760,000 1,760,000 1,746,000
093101- A06 Transfers 50,000 50,000 50,000
093101- A061 Scholarship 50,000 50,000 50,000
093101- A09 Physical Assets 100,000 220,000 100,000
093101- A094 Other Stores and Stocks 100,000 100,000 100,000Page 792
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
093101- A096 Purchase of Plant and Machinery 120,000
093101- A13 Repairs and Maintenance 1,000,000 1,000,000 1,000,000
093101- A130 Transport 500,000 500,000 500,000
093101- A131 Machinery and Equipment 150,000 150,000 150,000
093101- A132 Furniture and Fixture 200,000 200,000 200,000
093101- A137 Computer Equipment 150,000 150,000 150,000
Total- KHAULA SHAHEED MODEL COLLEGE 57,097,000 61,778,000 66,599,000
FOR GIRLS PUNJGRAN (FA) IBD
IB2491 ZEESHAN SHAHEED MODEL COLLEGE FOR BOYS PIND BEGWAL (FA) IBD
093101- A01 Employees Related Expenses 22,165,000 25,050,000 25,232,000
093101- A011 Pay 26 26 11,509,000 11,509,000 12,865,000
093101- A011-1 Pay of Officers (17) (17) (8,970,000) (8,970,000) (11,119,000)
093101- A011-2 Pay of Other Staff (9) (9) (2,539,000) (2,539,000) (1,746,000)
093101- A012 Allowances 10,656,000 13,541,000 12,367,000
093101- A012-1 Regular Allowances (10,002,000) (12,887,000) (11,771,000)
093101- A012-2 Other Allowances (Excluding TA) (654,000) (654,000) (596,000)
093101- A03 Operating Expenses 7,507,000 8,307,000 10,006,000
093101- A032 Communications 70,000 50,000 70,000
093101- A033 Utilities 310,000 300,000 205,000
093101- A034 Occupancy Costs 6,447,000 5,878,000 7,921,000
093101- A038 Travel & Transportation 350,000 1,519,000 1,420,000
093101- A039 General 330,000 560,000 390,000
093101- A04 Employees Retirement Benefits 1,116,000
093101- A041 Pension 1,116,000
093101- A06 Transfers 20,000 20,000 20,000
093101- A061 Scholarship 20,000 20,000 20,000
093101- A09 Physical Assets 100,000 220,000 100,000
093101- A094 Other Stores and Stocks 100,000 100,000 100,000
093101- A096 Purchase of Plant and Machinery 120,000
093101- A13 Repairs and Maintenance 635,000 1,085,000 700,000
093101- A130 Transport 500,000 950,000 500,000
093101- A131 Machinery and Equipment 30,000 30,000 50,000
093101- A132 Furniture and Fixture 80,000 80,000 100,000Page 793
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
093101- A137 Computer Equipment 25,000 25,000 50,000
Total- ZEESHAN SHAHEED MODEL COLLEGE 30,427,000 34,682,000 37,174,000
FOR BOYS PIND BEGWAL (FA) IBD
IB2492 GUL SHER SHAHEED MODEL COLLEGE FOR BOYS PAGH PANWAL (FA) IBD
093101- A01 Employees Related Expenses 29,667,000 33,005,000 30,945,000
093101- A011 Pay 23 23 14,871,000 14,871,000 15,746,000
093101- A011-1 Pay of Officers (15) (15) (12,242,000) (12,242,000) (13,300,000)
093101- A011-2 Pay of Other Staff (8) (8) (2,629,000) (2,629,000) (2,446,000)
093101- A012 Allowances 14,796,000 18,134,000 15,199,000
093101- A012-1 Regular Allowances (14,016,000) (17,354,000) (14,419,000)
093101- A012-2 Other Allowances (Excluding TA) (780,000) (780,000) (780,000)
093101- A03 Operating Expenses 4,921,000 5,819,000 8,055,000
093101- A032 Communications 100,000 40,000 120,000
093101- A033 Utilities 279,000 1,003,000 422,000
093101- A034 Occupancy Costs 4,202,000 4,202,000 6,943,000
093101- A038 Travel & Transportation 100,000 136,000 140,000
093101- A039 General 240,000 438,000 430,000
093101- A06 Transfers 28,000 28,000 28,000
093101- A061 Scholarship 28,000 28,000 28,000
093101- A09 Physical Assets 40,000 160,000 50,000
093101- A094 Other Stores and Stocks 40,000 40,000 50,000
093101- A096 Purchase of Plant and Machinery 120,000
093101- A13 Repairs and Maintenance 90,000 90,000 360,000
093101- A131 Machinery and Equipment 20,000 20,000 100,000
093101- A132 Furniture and Fixture 50,000 50,000 160,000
093101- A137 Computer Equipment 20,000 20,000 100,000
Total- GUL SHER SHAHEED MODEL COLLEGE 34,746,000 39,102,000 39,438,000
FOR BOYS PAGH PANWAL (FA) IBD
IB2493 USAMA TAHIR SHAHEED MODEL COLLEGE FOR BOYS JABBA TELI (FA) IBD
093101- A01 Employees Related Expenses 35,311,000 39,972,000 45,258,000
093101- A011 Pay 33 33 18,515,000 18,515,000 22,850,000
093101- A011-1 Pay of Officers (18) (18) (13,520,000) (13,520,000) (17,595,000)
093101- A011-2 Pay of Other Staff (15) (15) (4,995,000) (4,995,000) (5,255,000)Page 794
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
093101- A012 Allowances 16,796,000 21,457,000 22,408,000
093101- A012-1 Regular Allowances (16,008,000) (20,669,000) (21,663,000)
093101- A012-2 Other Allowances (Excluding TA) (788,000) (788,000) (745,000)
093101- A03 Operating Expenses 12,732,000 12,782,000 13,939,000
093101- A032 Communications 90,000 70,000 70,000
093101- A033 Utilities 1,000,000 1,020,000 950,000
093101- A034 Occupancy Costs 11,112,000 11,112,000 12,409,000
093101- A038 Travel & Transportation 80,000 80,000 80,000
093101- A039 General 450,000 500,000 430,000
093101- A04 Employees Retirement Benefits 3,268,000
093101- A041 Pension 3,268,000
093101- A06 Transfers 70,000 70,000 50,000
093101- A061 Scholarship 70,000 70,000 50,000
093101- A09 Physical Assets 70,000 590,000 50,000
093101- A092 Computer Equipment 400,000
093101- A094 Other Stores and Stocks 70,000 70,000 50,000
093101- A096 Purchase of Plant and Machinery 120,000
093101- A13 Repairs and Maintenance 300,000 300,000 200,000
093101- A131 Machinery and Equipment 50,000 50,000 50,000
093101- A132 Furniture and Fixture 200,000 200,000 100,000
093101- A137 Computer Equipment 50,000 50,000 50,000
Total- USAMA TAHIR SHAHEED MODEL 48,483,000 53,714,000 62,765,000
COLLEGE FOR BOYS JABBA TELI (FA)
IBD
IB2494 TANVEER HUSSAIN SHAHEED MODEL COLLEGE FOR BOYS G-7/4 IBD
093101- A01 Employees Related Expenses 63,922,000 70,803,000 66,172,000
093101- A011 Pay 62 62 31,820,000 35,487,000 33,712,000
093101- A011-1 Pay of Officers (46) (46) (27,925,000) (31,522,000) (30,305,000)
093101- A011-2 Pay of Other Staff (16) (16) (3,895,000) (3,965,000) (3,407,000)
093101- A012 Allowances 32,102,000 35,316,000 32,460,000
093101- A012-1 Regular Allowances (30,762,000) (34,476,000) (31,340,000)
093101- A012-2 Other Allowances (Excluding TA) (1,340,000) (840,000) (1,120,000)
093101- A03 Operating Expenses 13,711,000 14,111,000 16,677,000Page 795
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
093101- A032 Communications 160,000 160,000 150,000
093101- A033 Utilities 1,900,000 2,300,000 2,320,000
093101- A034 Occupancy Costs 10,786,000 10,786,000 13,262,000
093101- A038 Travel & Transportation 100,000 100,000 150,000
093101- A039 General 765,000 765,000 795,000
093101- A06 Transfers 100,000 100,000 100,000
093101- A061 Scholarship 100,000 100,000 100,000
093101- A09 Physical Assets 100,000 220,000 100,000
093101- A094 Other Stores and Stocks 100,000 100,000 100,000
093101- A096 Purchase of Plant and Machinery 120,000
093101- A13 Repairs and Maintenance 330,000 330,000 360,000
093101- A131 Machinery and Equipment 100,000 100,000 100,000
093101- A132 Furniture and Fixture 125,000 125,000 150,000
093101- A137 Computer Equipment 105,000 105,000 110,000
Total- TANVEER HUSSAIN SHAHEED MODEL 78,163,000 85,564,000 83,409,000
COLLEGE FOR BOYS G-7/4 IBD
IB2498 HUMAYUN IQBAL SHAHEED MODEL COLLEGE FOR BOYS MOHRA NAGIAL(FA) IBD
093101- A01 Employees Related Expenses 43,885,000 48,858,000 43,124,000
093101- A011 Pay 38 38 22,615,000 22,685,000 22,558,000
093101- A011-1 Pay of Officers (21) (21) (17,136,000) (17,706,000) (18,608,000)
093101- A011-2 Pay of Other Staff (17) (17) (5,479,000) (4,979,000) (3,950,000)
093101- A012 Allowances 21,270,000 26,173,000 20,566,000
093101- A012-1 Regular Allowances (20,582,000) (25,083,000) (19,973,000)
093101- A012-2 Other Allowances (Excluding TA) (688,000) (1,090,000) (593,000)
093101- A03 Operating Expenses 7,297,000 7,496,000 14,948,000
093101- A032 Communications 45,000 85,000
093101- A033 Utilities 350,000 395,000 325,000
093101- A034 Occupancy Costs 5,732,000 5,732,000 13,958,000
093101- A038 Travel & Transportation 870,000 870,000 100,000
093101- A039 General 300,000 499,000 480,000
093101- A04 Employees Retirement Benefits 4,900,000 4,900,000 760,000
093101- A041 Pension 4,900,000 4,900,000 760,000
093101- A06 Transfers 40,000 40,000 50,000Page 796
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
093101- A061 Scholarship 40,000 40,000 50,000
093101- A09 Physical Assets 40,000 40,000 50,000
093101- A094 Other Stores and Stocks 40,000 40,000 50,000
093101- A13 Repairs and Maintenance 160,000 160,000 360,000
093101- A131 Machinery and Equipment 30,000 30,000 150,000
093101- A132 Furniture and Fixture 100,000 100,000 110,000
093101- A137 Computer Equipment 30,000 30,000 100,000
Total- HUMAYUN IQBAL SHAHEED MODEL 56,322,000 61,494,000 59,292,000
COLLEGE FOR BOYS MOHRA
NAGIAL(FA) IBD
IB2499 ADNAN HUSSAIN SHAHEED MODEL COLLEGE FOR BOYS G-9/4 IBD
093101- A01 Employees Related Expenses 53,388,000 59,750,000 61,886,000
093101- A011 Pay 46 45 26,451,000 29,450,000 31,604,000
093101- A011-1 Pay of Officers (35) (34) (22,780,000) (25,173,000) (27,514,000)
093101- A011-2 Pay of Other Staff (11) (11) (3,671,000) (4,277,000) (4,090,000)
093101- A012 Allowances 26,937,000 30,300,000 30,282,000
093101- A012-1 Regular Allowances (25,529,000) (29,029,000) (29,017,000)
093101- A012-2 Other Allowances (Excluding TA) (1,408,000) (1,271,000) (1,265,000)
093101- A03 Operating Expenses 13,559,000 14,708,000 16,938,000
093101- A032 Communications 160,000 20,000 160,000
093101- A033 Utilities 2,200,000 3,489,000 2,450,000
093101- A034 Occupancy Costs 8,934,000 8,934,000 11,573,000
093101- A038 Travel & Transportation 1,570,000 1,570,000 1,910,000
093101- A039 General 695,000 695,000 845,000
093101- A04 Employees Retirement Benefits 2,018,000 1,669,000 1,757,000
093101- A041 Pension 2,018,000 1,669,000 1,757,000
093101- A06 Transfers 70,000 70,000 70,000
093101- A061 Scholarship 70,000 70,000 70,000
093101- A09 Physical Assets 70,000 570,000 70,000
093101- A094 Other Stores and Stocks 70,000 70,000 70,000
093101- A096 Purchase of Plant and Machinery 500,000
093101- A13 Repairs and Maintenance 760,000 760,000 900,000
093101- A130 Transport 200,000 200,000 300,000Page 797
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
093101- A131 Machinery and Equipment 200,000 200,000 200,000
093101- A132 Furniture and Fixture 250,000 250,000 250,000
093101- A137 Computer Equipment 110,000 110,000 150,000
Total- ADNAN HUSSAIN SHAHEED MODEL 69,865,000 77,527,000 81,621,000
COLLEGE FOR BOYS G-9/4 IBD
IB2500 ALI ABBAS SHAHEED MODEL COLLEGE FOR BOYS G-6/2 IBD
093101- A01 Employees Related Expenses 80,453,000 88,911,000 75,362,000
093101- A011 Pay 82 82 41,347,000 41,347,000 38,388,000
093101- A011-1 Pay of Officers (58) (58) (33,798,000) (33,798,000) (30,002,000)
093101- A011-2 Pay of Other Staff (24) (24) (7,549,000) (7,549,000) (8,386,000)
093101- A012 Allowances 39,106,000 47,564,000 36,974,000
093101- A012-1 Regular Allowances (37,613,000) (46,071,000) (35,829,000)
093101- A012-2 Other Allowances (Excluding TA) (1,493,000) (1,493,000) (1,145,000)
093101- A03 Operating Expenses 10,147,000 10,147,000 15,388,000
093101- A032 Communications 140,000 140,000 140,000
093101- A033 Utilities 1,310,000 1,310,000 1,310,000
093101- A034 Occupancy Costs 6,172,000 6,172,000 11,448,000
093101- A038 Travel & Transportation 1,820,000 1,820,000 1,785,000
093101- A039 General 705,000 705,000 705,000
093101- A04 Employees Retirement Benefits 1,899,000 1,899,000 605,000
093101- A041 Pension 1,899,000 1,899,000 605,000
093101- A06 Transfers 50,000 50,000 50,000
093101- A061 Scholarship 50,000 50,000 50,000
093101- A09 Physical Assets 60,000 180,000 60,000
093101- A094 Other Stores and Stocks 60,000 60,000 60,000
093101- A096 Purchase of Plant and Machinery 120,000
093101- A13 Repairs and Maintenance 970,000 970,000 970,000
093101- A130 Transport 700,000 700,000 700,000
093101- A131 Machinery and Equipment 80,000 80,000 80,000
093101- A132 Furniture and Fixture 100,000 100,000 100,000
093101- A137 Computer Equipment 90,000 90,000 90,000
Total- ALI ABBAS SHAHEED MODEL 93,579,000 102,157,000 92,435,000
COLLEGE FOR BOYS G-6/2 IBDPage 798
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
IB2508 IMCG MAIRA BEGWAL
093101- A01 Employees Related Expenses 22,919,000 25,355,000 22,125,000
093101- A011 Pay 24 24 10,992,000 10,992,000 11,069,000
093101- A011-1 Pay of Officers (9) (9) (6,207,000) (6,207,000) (7,105,000)
093101- A011-2 Pay of Other Staff (15) (15) (4,785,000) (4,785,000) (3,964,000)
093101- A012 Allowances 11,927,000 14,363,000 11,056,000
093101- A012-1 Regular Allowances (11,435,000) (13,871,000) (10,670,000)
093101- A012-2 Other Allowances (Excluding TA) (492,000) (492,000) (386,000)
093101- A03 Operating Expenses 4,421,000 4,621,000 5,821,000
093101- A032 Communications 80,000 80,000 80,000
093101- A033 Utilities 300,000 300,000 325,000
093101- A034 Occupancy Costs 2,866,000 2,866,000 2,766,000
093101- A038 Travel & Transportation 130,000 130,000 260,000
093101- A039 General 1,045,000 1,245,000 2,390,000
093101- A04 Employees Retirement Benefits 272,000 272,000 1,444,000
093101- A041 Pension 272,000 272,000 1,444,000
093101- A06 Transfers 50,000 50,000 50,000
093101- A061 Scholarship 50,000 50,000 50,000
093101- A09 Physical Assets 50,000 750,000 50,000
093101- A092 Computer Equipment 400,000
093101- A094 Other Stores and Stocks 50,000 350,000 50,000
093101- A13 Repairs and Maintenance 100,000 100,000 100,000
093101- A131 Machinery and Equipment 20,000 20,000 20,000
093101- A132 Furniture and Fixture 60,000 60,000 60,000
093101- A137 Computer Equipment 20,000 20,000 20,000
Total- IMCG MAIRA BEGWAL 27,812,000 31,148,000 29,590,000
IB2509 IMCG PIND MALKAN
093101- A01 Employees Related Expenses 24,218,000 27,015,000 27,587,000
093101- A011 Pay 37 37 9,049,000 12,985,000 13,646,000
093101- A011-1 Pay of Officers (23) (23) (6,803,000) (9,283,000) (9,587,000)
093101- A011-2 Pay of Other Staff (14) (14) (2,246,000) (3,702,000) (4,059,000)
093101- A012 Allowances 15,169,000 14,030,000 13,941,000
093101- A012-1 Regular Allowances (14,291,000) (13,433,000) (13,259,000)Page 799
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
093101- A012-2 Other Allowances (Excluding TA) (878,000) (597,000) (682,000)
093101- A03 Operating Expenses 9,220,000 9,301,000 10,555,000
093101- A032 Communications 80,000 20,000 80,000
093101- A033 Utilities 500,000 300,000 500,000
093101- A034 Occupancy Costs 5,330,000 5,330,000 6,069,000
093101- A038 Travel & Transportation 1,600,000 1,750,000 1,700,000
093101- A039 General 1,710,000 1,901,000 2,206,000
093101- A04 Employees Retirement Benefits 820,000
093101- A041 Pension 820,000
093101- A06 Transfers 50,000 50,000 50,000
093101- A061 Scholarship 50,000 50,000 50,000
093101- A09 Physical Assets 50,000 450,000 50,000
093101- A092 Computer Equipment 400,000
093101- A094 Other Stores and Stocks 50,000 50,000 50,000
093101- A13 Repairs and Maintenance 770,000 1,040,000 740,000
093101- A130 Transport 480,000 750,000 450,000
093101- A131 Machinery and Equipment 100,000 100,000 100,000
093101- A132 Furniture and Fixture 120,000 120,000 120,000
093101- A137 Computer Equipment 70,000 70,000 70,000
Total- IMCG PIND MALKAN 34,308,000 37,856,000 39,802,000
IB2510 IMCG LOHI BHEER
093101- A01 Employees Related Expenses 51,277,000 57,148,000 56,869,000
093101- A011 Pay 38 38 28,807,000 28,807,000 29,640,000
093101- A011-1 Pay of Officers (25) (25) (24,280,000) (24,280,000) (25,680,000)
093101- A011-2 Pay of Other Staff (13) (13) (4,527,000) (4,527,000) (3,960,000)
093101- A012 Allowances 22,470,000 28,341,000 27,229,000
093101- A012-1 Regular Allowances (21,784,000) (27,655,000) (26,544,000)
093101- A012-2 Other Allowances (Excluding TA) (686,000) (686,000) (685,000)
093101- A03 Operating Expenses 10,899,000 11,770,000 17,152,000
093101- A032 Communications 80,000 227,000 110,000
093101- A033 Utilities 580,000 471,000 425,000
093101- A034 Occupancy Costs 8,949,000 8,949,000 14,437,000
093101- A038 Travel & Transportation 960,000 1,084,000 1,650,000Page 800
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
093101- A039 General 330,000 1,039,000 530,000
093101- A04 Employees Retirement Benefits 1,470,000 1,470,000 1,469,000
093101- A041 Pension 1,470,000 1,470,000 1,469,000
093101- A06 Transfers 35,000 35,000 50,000
093101- A061 Scholarship 35,000 35,000 50,000
093101- A09 Physical Assets 50,000 1,099,000 50,000
093101- A092 Computer Equipment 929,000
093101- A094 Other Stores and Stocks 50,000 50,000 50,000
093101- A096 Purchase of Plant and Machinery 120,000
093101- A13 Repairs and Maintenance 240,000 240,000 750,000
093101- A130 Transport 150,000 150,000 400,000
093101- A131 Machinery and Equipment 20,000 20,000 100,000
093101- A132 Furniture and Fixture 50,000 50,000 150,000
093101- A137 Computer Equipment 20,000 20,000 100,000
Total- IMCG LOHI BHEER 63,971,000 71,762,000 76,340,000
IB2512 IMCG REWAT
093101- A01 Employees Related Expenses 45,988,000 51,052,000 51,414,000
093101- A011 Pay 45 45 20,649,000 20,649,000 26,175,000
093101- A011-1 Pay of Officers (35) (35) (17,389,000) (17,389,000) (23,320,000)
093101- A011-2 Pay of Other Staff (10) (10) (3,260,000) (3,260,000) (2,855,000)
093101- A012 Allowances 25,339,000 30,403,000 25,239,000
093101- A012-1 Regular Allowances (24,046,000) (29,110,000) (24,026,000)
093101- A012-2 Other Allowances (Excluding TA) (1,293,000) (1,293,000) (1,213,000)
093101- A03 Operating Expenses 12,314,000 12,820,000 16,053,000
093101- A032 Communications 80,000 10,000 80,000
093101- A033 Utilities 700,000 1,000,000 700,000
093101- A034 Occupancy Costs 6,824,000 7,870,000 11,173,000
093101- A038 Travel & Transportation 1,300,000 100,000 170,000
093101- A039 General 3,410,000 3,840,000 3,930,000
093101- A04 Employees Retirement Benefits 417,000 417,000 444,000
093101- A041 Pension 417,000 417,000 444,000
093101- A06 Transfers 40,000 40,000 50,000
093101- A061 Scholarship 40,000 40,000 50,000