Details of Demands for Grants and Appropriations - Vol-I (Current Expenditure), part 6
The Details of Demands for Grants and Appropriations - Vol-I (Current Expenditure) is part of the federal budget for FY 2026-27. This page reproduces the text of its 908 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 501
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2025-2026 2025-2026 2026-2027
2025-26 2026-27 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A13 Repairs and Maintenance 70,000 45,000 110,000
091102- A131 Machinery and Equipment 20,000 13,000 30,000
091102- A132 Furniture and Fixture 30,000 19,000 50,000
091102- A137 Computer Equipment 20,000 13,000 30,000
Total- ISLAMABAD MODEL SCHOOL FOR 16,484,000 16,349,000 20,725,000
GIRLS (I-V) BHEKA SYEDAN (FA) IBD
IB2511 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-V) SIHALA (FA) IBD
091102- A01 Employees Related Expenses 12,225,000 12,225,000 16,058,000
091102- A011 Pay 15 14 6,108,000 5,981,000 7,000,000
091102- A011-1 Pay of Officers (6) (6) (2,734,000) (2,734,000) (3,750,000)
091102- A011-2 Pay of Other Staff (9) (8) (3,374,000) (3,247,000) (3,250,000)
091102- A012 Allowances 6,117,000 6,244,000 9,058,000
091102- A012-1 Regular Allowances (5,699,000) (6,066,000) (8,680,000)
091102- A012-2 Other Allowances (Excluding TA) (418,000) (178,000) (378,000)
091102- A03 Operating Expenses 1,993,000 1,942,000 2,219,000
091102- A032 Communications 50,000
091102- A033 Utilities 150,000 123,000 200,000
091102- A034 Occupancy Costs 1,738,000 1,738,000 1,864,000
091102- A038 Travel & Transportation 25,000 20,000 25,000
091102- A039 General 80,000 61,000 80,000
091102- A04 Employees Retirement Benefits 1,224,000
091102- A041 Pension 1,224,000
091102- A06 Transfers 20,000 16,000 20,000
091102- A061 Scholarship 20,000 16,000 20,000
091102- A13 Repairs and Maintenance 50,000 32,000 50,000
091102- A131 Machinery and Equipment 20,000 13,000 20,000
091102- A132 Furniture and Fixture 10,000 6,000 10,000
091102- A137 Computer Equipment 20,000 13,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 14,288,000 15,439,000 18,347,000
GIRLS (I-V) SIHALA (FA) IBD
IB2514 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-V) SHAHPUR (FA) IBD
091102- A01 Employees Related Expenses 10,844,000 10,844,000 11,314,000
091102- A011 Pay 14 14 5,312,000 4,957,000 4,925,000Page 502
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2025-2026 2025-2026 2026-2027
2025-26 2026-27 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A011-1 Pay of Officers (6) (6) (3,012,000) (2,793,000) (2,775,000)
091102- A011-2 Pay of Other Staff (8) (8) (2,300,000) (2,164,000) (2,150,000)
091102- A012 Allowances 5,532,000 5,887,000 6,389,000
091102- A012-1 Regular Allowances (5,237,000) (5,429,000) (6,101,000)
091102- A012-2 Other Allowances (Excluding TA) (295,000) (458,000) (288,000)
091102- A03 Operating Expenses 3,253,000 3,292,000 3,620,000
091102- A032 Communications 77,000 73,000 50,000
091102- A033 Utilities 130,000 78,000 100,000
091102- A034 Occupancy Costs 2,021,000 2,021,000 2,462,000
091102- A038 Travel & Transportation 67,000 83,000 40,000
091102- A039 General 958,000 1,037,000 968,000
091102- A06 Transfers 20,000 16,000 20,000
091102- A061 Scholarship 20,000 16,000 20,000
091102- A13 Repairs and Maintenance 65,000 42,000 65,000
091102- A131 Machinery and Equipment 20,000 13,000 20,000
091102- A132 Furniture and Fixture 25,000 16,000 25,000
091102- A137 Computer Equipment 20,000 13,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 14,182,000 14,194,000 15,019,000
GIRLS (I-V) SHAHPUR (FA) IBD
IB2515 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-V) SHEIKHPUR NOON (FA) IBD
091102- A01 Employees Related Expenses 15,306,000 15,306,000 17,095,000
091102- A011 Pay 15 14 7,650,000 7,650,000 7,725,000
091102- A011-1 Pay of Officers (5) (5) (4,625,000) (4,625,000) (4,645,000)
091102- A011-2 Pay of Other Staff (10) (9) (3,025,000) (3,025,000) (3,080,000)
091102- A012 Allowances 7,656,000 7,656,000 9,370,000
091102- A012-1 Regular Allowances (7,219,000) (7,219,000) (8,814,000)
091102- A012-2 Other Allowances (Excluding TA) (437,000) (437,000) (556,000)
091102- A03 Operating Expenses 3,970,000 3,916,000 4,416,000
091102- A032 Communications 40,000 33,000 40,000
091102- A033 Utilities 150,000 123,000 200,000
091102- A034 Occupancy Costs 3,253,000 3,253,000 3,649,000
091102- A038 Travel & Transportation 25,000 20,000 25,000
091102- A039 General 502,000 487,000 502,000Page 503
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2025-2026 2025-2026 2026-2027
2025-26 2026-27 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A06 Transfers 20,000 16,000 20,000
091102- A061 Scholarship 20,000 16,000 20,000
091102- A13 Repairs and Maintenance 70,000 45,000 70,000
091102- A131 Machinery and Equipment 20,000 13,000 20,000
091102- A132 Furniture and Fixture 30,000 19,000 30,000
091102- A137 Computer Equipment 20,000 13,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 19,366,000 19,283,000 21,601,000
GIRLS (I-V) SHEIKHPUR NOON (FA) IBD
IB2516 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-V) SEEVRA (FA) IBD
091102- A01 Employees Related Expenses 9,052,000 9,052,000 10,763,000
091102- A011 Pay 13 13 4,349,000 4,349,000 5,908,000
091102- A011-1 Pay of Officers (5) (5) (1,884,000) (1,884,000) (3,508,000)
091102- A011-2 Pay of Other Staff (8) (8) (2,465,000) (2,465,000) (2,400,000)
091102- A012 Allowances 4,703,000 4,703,000 4,855,000
091102- A012-1 Regular Allowances (4,511,000) (4,608,000) (4,648,000)
091102- A012-2 Other Allowances (Excluding TA) (192,000) (95,000) (207,000)
091102- A03 Operating Expenses 1,411,000 2,325,000 1,559,000
091102- A032 Communications 25,000 20,000 30,000
091102- A033 Utilities 100,000 82,000 140,000
091102- A034 Occupancy Costs 436,000 436,000 480,000
091102- A038 Travel & Transportation 28,000 23,000 32,000
091102- A039 General 822,000 1,764,000 877,000
091102- A06 Transfers 10,000 8,000 5,000
091102- A061 Scholarship 10,000 8,000 5,000
091102- A13 Repairs and Maintenance 20,000 12,000 35,000
091102- A131 Machinery and Equipment 5,000 3,000 5,000
091102- A132 Furniture and Fixture 5,000 3,000 25,000
091102- A137 Computer Equipment 10,000 6,000 5,000
Total- ISLAMABAD MODEL SCHOOL FOR 10,493,000 11,397,000 12,362,000
GIRLS (I-V) SEEVRA (FA) IBD
IB2517 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-V) SHAKKARIAL (FA) IBD
091102- A01 Employees Related Expenses 25,402,000 25,400,000 25,189,000
091102- A011 Pay 19 19 12,953,000 11,677,000 10,938,000Page 504
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2025-2026 2025-2026 2026-2027
2025-26 2026-27 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A011-1 Pay of Officers (7) (7) (7,580,000) (7,005,000) (5,950,000)
091102- A011-2 Pay of Other Staff (12) (12) (5,373,000) (4,672,000) (4,988,000)
091102- A012 Allowances 12,449,000 13,723,000 14,251,000
091102- A012-1 Regular Allowances (11,781,000) (13,060,000) (13,621,000)
091102- A012-2 Other Allowances (Excluding TA) (668,000) (663,000) (630,000)
091102- A03 Operating Expenses 6,148,000 5,929,000 8,520,000
091102- A032 Communications 80,000 41,000 80,000
091102- A033 Utilities 345,000 19,000 405,000
091102- A034 Occupancy Costs 5,293,000 5,410,000 7,520,000
091102- A038 Travel & Transportation 335,000 275,000 185,000
091102- A039 General 95,000 184,000 330,000
091102- A04 Employees Retirement Benefits 1,654,000 1,654,000
091102- A041 Pension 1,654,000 1,654,000
091102- A06 Transfers 20,000 16,000 30,000
091102- A061 Scholarship 20,000 16,000 30,000
091102- A13 Repairs and Maintenance 70,000 76,000 210,000
091102- A131 Machinery and Equipment 20,000 13,000 30,000
091102- A132 Furniture and Fixture 30,000 50,000 150,000
091102- A137 Computer Equipment 20,000 13,000 30,000
Total- ISLAMABAD MODEL SCHOOL FOR 33,294,000 33,075,000 33,949,000
GIRLS (I-V) SHAKKARIAL (FA) IBD
IB2518 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-V) SHEIKHPUR REWAT (FA) IBD
091102- A01 Employees Related Expenses 11,563,000 11,563,000 15,287,000
091102- A011 Pay 13 12 5,602,000 5,610,000 6,600,000
091102- A011-1 Pay of Officers (6) (6) (2,827,000) (2,827,000) (3,400,000)
091102- A011-2 Pay of Other Staff (7) (6) (2,775,000) (2,783,000) (3,200,000)
091102- A012 Allowances 5,961,000 5,953,000 8,687,000
091102- A012-1 Regular Allowances (5,450,000) (5,648,000) (8,082,000)
091102- A012-2 Other Allowances (Excluding TA) (511,000) (305,000) (605,000)
091102- A03 Operating Expenses 3,703,000 3,613,000 4,123,000
091102- A032 Communications 70,000 63,000 66,000
091102- A033 Utilities 225,000 185,000 250,000
091102- A034 Occupancy Costs 3,198,000 3,198,000 3,597,000Page 505
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2025-2026 2025-2026 2026-2027
2025-26 2026-27 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A038 Travel & Transportation 50,000 41,000 50,000
091102- A039 General 160,000 126,000 160,000
091102- A06 Transfers 20,000 16,000 20,000
091102- A061 Scholarship 20,000 16,000 20,000
091102- A13 Repairs and Maintenance 100,000 64,000 100,000
091102- A131 Machinery and Equipment 30,000 19,000 30,000
091102- A132 Furniture and Fixture 50,000 32,000 50,000
091102- A137 Computer Equipment 20,000 13,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 15,386,000 15,256,000 19,530,000
GIRLS (I-V) SHEIKHPUR REWAT (FA)
IBD
IB2526 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-V) TUMAIR (FA) IBD
091102- A01 Employees Related Expenses 6,330,000 6,329,000 8,020,000
091102- A011 Pay 12 10 3,096,000 3,167,000 4,072,000
091102- A011-1 Pay of Officers (5) (5) (1,569,000) (1,569,000) (2,051,000)
091102- A011-2 Pay of Other Staff (7) (5) (1,527,000) (1,598,000) (2,021,000)
091102- A012 Allowances 3,234,000 3,162,000 3,948,000
091102- A012-1 Regular Allowances (2,960,000) (3,028,000) (3,708,000)
091102- A012-2 Other Allowances (Excluding TA) (274,000) (134,000) (240,000)
091102- A03 Operating Expenses 3,946,000 4,017,000 4,342,000
091102- A032 Communications 100,000 89,000 100,000
091102- A033 Utilities 150,000 123,000 150,000
091102- A034 Occupancy Costs 1,700,000 1,700,000 2,026,000
091102- A038 Travel & Transportation 50,000 41,000 60,000
091102- A039 General 1,946,000 2,064,000 2,006,000
091102- A06 Transfers 20,000 16,000 20,000
091102- A061 Scholarship 20,000 16,000 20,000
091102- A13 Repairs and Maintenance 63,000 40,000 110,000
091102- A131 Machinery and Equipment 20,000 13,000 30,000
091102- A132 Furniture and Fixture 23,000 14,000 50,000
091102- A137 Computer Equipment 20,000 13,000 30,000
Total- ISLAMABAD MODEL SCHOOL FOR 10,359,000 10,402,000 12,492,000
GIRLS (I-V) TUMAIR (FA) IBDPage 506
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2025-2026 2025-2026 2026-2027
2025-26 2026-27 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
IB2540 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-V) ALIPUR FRASH (MV) (FA) IBD
091102- A01 Employees Related Expenses 12,150,000 12,150,000
091102- A011 Pay 15 5,981,000 5,919,000
091102- A011-1 Pay of Officers (7) (3,114,000) (3,174,000)
091102- A011-2 Pay of Other Staff (8) (2,867,000) (2,745,000)
091102- A012 Allowances 6,169,000 6,231,000
091102- A012-1 Regular Allowances (5,835,000) (5,923,000)
091102- A012-2 Other Allowances (Excluding TA) (334,000) (308,000)
091102- A03 Operating Expenses 4,638,000 4,787,000
091102- A032 Communications 56,000 49,000
091102- A033 Utilities 200,000 165,000
091102- A034 Occupancy Costs 2,685,000 2,837,000
091102- A038 Travel & Transportation 220,000 57,000
091102- A039 General 1,477,000 1,679,000
091102- A04 Employees Retirement Benefits 1,484,000
091102- A041 Pension 1,484,000
091102- A06 Transfers 20,000 16,000
091102- A061 Scholarship 20,000 16,000
091102- A13 Repairs and Maintenance 140,000 91,000
091102- A131 Machinery and Equipment 20,000 13,000
091102- A132 Furniture and Fixture 100,000 65,000
091102- A137 Computer Equipment 20,000 13,000
Total- ISLAMABAD MODEL SCHOOL FOR 16,948,000 18,528,000
GIRLS (I-V) ALIPUR FRASH (MV) (FA)
IBD
IB2542 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-V) HOON DHAMIAL (FA) IBD
091102- A01 Employees Related Expenses 10,450,000 10,450,000 12,150,000
091102- A011 Pay 17 16 5,125,000 5,119,000 5,225,000
091102- A011-1 Pay of Officers (7) (7) (3,023,000) (2,515,000) (2,515,000)
091102- A011-2 Pay of Other Staff (10) (9) (2,102,000) (2,604,000) (2,710,000)
091102- A012 Allowances 5,325,000 5,331,000 6,925,000
091102- A012-1 Regular Allowances (5,087,000) (5,174,000) (6,618,000)
091102- A012-2 Other Allowances (Excluding TA) (238,000) (157,000) (307,000)Page 507
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2025-2026 2025-2026 2026-2027
2025-26 2026-27 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A03 Operating Expenses 4,211,000 4,416,000 4,679,000
091102- A032 Communications 50,000
091102- A033 Utilities 200,000 165,000 300,000
091102- A034 Occupancy Costs 3,020,000 3,020,000 3,338,000
091102- A038 Travel & Transportation 28,000 23,000 28,000
091102- A039 General 963,000 1,208,000 963,000
091102- A06 Transfers 20,000 16,000 25,000
091102- A061 Scholarship 20,000 16,000 25,000
091102- A13 Repairs and Maintenance 70,000 45,000 70,000
091102- A131 Machinery and Equipment 20,000 13,000 20,000
091102- A132 Furniture and Fixture 30,000 19,000 30,000
091102- A137 Computer Equipment 20,000 13,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 14,751,000 14,927,000 16,924,000
GIRLS (I-V) HOON DHAMIAL (FA) IBD
IB2543 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-V) HUMAK (MT) (FA) IBD
091102- A01 Employees Related Expenses 21,133,000 21,133,000 22,501,000
091102- A011 Pay 20 18 10,442,000 10,442,000 10,090,000
091102- A011-1 Pay of Officers (6) (6) (5,830,000) (5,830,000) (5,760,000)
091102- A011-2 Pay of Other Staff (14) (12) (4,612,000) (4,612,000) (4,330,000)
091102- A012 Allowances 10,691,000 10,691,000 12,411,000
091102- A012-1 Regular Allowances (10,376,000) (10,376,000) (12,101,000)
091102- A012-2 Other Allowances (Excluding TA) (315,000) (315,000) (310,000)
091102- A03 Operating Expenses 6,657,000 6,450,000 7,890,000
091102- A032 Communications 70,000 89,000 95,000
091102- A033 Utilities 750,000 518,000 650,000
091102- A034 Occupancy Costs 5,712,000 5,712,000 6,995,000
091102- A038 Travel & Transportation 30,000 30,000 30,000
091102- A039 General 95,000 101,000 120,000
091102- A04 Employees Retirement Benefits 444,000 444,000
091102- A041 Pension 444,000 444,000
091102- A06 Transfers 20,000 21,000 20,000
091102- A061 Scholarship 20,000 21,000 20,000
091102- A13 Repairs and Maintenance 60,000 69,000 60,000Page 508
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2025-2026 2025-2026 2026-2027
2025-26 2026-27 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A131 Machinery and Equipment 20,000 23,000 20,000
091102- A132 Furniture and Fixture 20,000 23,000 20,000
091102- A137 Computer Equipment 20,000 23,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 28,314,000 28,117,000 30,471,000
GIRLS (I-V) HUMAK (MT) (FA) IBD
IB2544 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-V) ATHAL (FA) IBD
091102- A01 Employees Related Expenses 8,662,000 8,662,000 8,866,000
091102- A011 Pay 12 12 3,950,000 3,442,000 3,325,000
091102- A011-1 Pay of Officers (4) (4) (1,520,000) (1,198,000) (1,225,000)
091102- A011-2 Pay of Other Staff (8) (8) (2,430,000) (2,244,000) (2,100,000)
091102- A012 Allowances 4,712,000 5,220,000 5,541,000
091102- A012-1 Regular Allowances (3,978,000) (3,856,000) (4,358,000)
091102- A012-2 Other Allowances (Excluding TA) (734,000) (1,364,000) (1,183,000)
091102- A03 Operating Expenses 4,659,000 4,738,000 5,180,000
091102- A032 Communications 40,000 33,000 40,000
091102- A033 Utilities 130,000 107,000 100,000
091102- A034 Occupancy Costs 2,179,000 2,179,000 2,690,000
091102- A038 Travel & Transportation 25,000 20,000 50,000
091102- A039 General 2,285,000 2,399,000 2,300,000
091102- A06 Transfers 20,000 16,000 20,000
091102- A061 Scholarship 20,000 16,000 20,000
091102- A13 Repairs and Maintenance 65,000 42,000 65,000
091102- A131 Machinery and Equipment 20,000 13,000 20,000
091102- A132 Furniture and Fixture 25,000 16,000 25,000
091102- A137 Computer Equipment 20,000 13,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 13,406,000 13,458,000 14,131,000
GIRLS (I-V) ATHAL (FA) IBD
IB2545 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-V) JHANG SYEDAN (FA) IBD
091102- A01 Employees Related Expenses 18,395,000 18,395,000 21,845,000
091102- A011 Pay 15 15 8,673,000 8,673,000 9,274,000
091102- A011-1 Pay of Officers (9) (6) (4,238,000) (4,238,000) (4,250,000)
091102- A011-2 Pay of Other Staff (6) (9) (4,435,000) (4,435,000) (5,024,000)
091102- A012 Allowances 9,722,000 9,722,000 12,571,000Page 509
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2025-2026 2025-2026 2026-2027
2025-26 2026-27 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A012-1 Regular Allowances (9,352,000) (9,352,000) (12,261,000)
091102- A012-2 Other Allowances (Excluding TA) (370,000) (370,000) (310,000)
091102- A03 Operating Expenses 4,847,000 4,751,000 5,395,000
091102- A032 Communications 90,000 79,000 90,000
091102- A033 Utilities 195,000 160,000 250,000
091102- A034 Occupancy Costs 4,322,000 4,322,000 4,675,000
091102- A038 Travel & Transportation 50,000 41,000 50,000
091102- A039 General 190,000 149,000 330,000
091102- A06 Transfers 30,000 24,000 30,000
091102- A061 Scholarship 30,000 24,000 30,000
091102- A13 Repairs and Maintenance 110,000 70,000 110,000
091102- A131 Machinery and Equipment 30,000 19,000 30,000
091102- A132 Furniture and Fixture 50,000 32,000 50,000
091102- A137 Computer Equipment 30,000 19,000 30,000
Total- ISLAMABAD MODEL SCHOOL FOR 23,382,000 23,240,000 27,380,000
GIRLS (I-V) JHANG SYEDAN (FA) IBD
IB2546 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-V) BOORA BENGIAL (FA) IBD
091102- A01 Employees Related Expenses 15,027,000 15,027,000 17,474,000
091102- A011 Pay 13 13 7,036,000 7,036,000 7,785,000
091102- A011-1 Pay of Officers (5) (5) (3,510,000) (3,510,000) (4,300,000)
091102- A011-2 Pay of Other Staff (8) (8) (3,526,000) (3,526,000) (3,485,000)
091102- A012 Allowances 7,991,000 7,991,000 9,689,000
091102- A012-1 Regular Allowances (7,645,000) (7,645,000) (9,299,000)
091102- A012-2 Other Allowances (Excluding TA) (346,000) (346,000) (390,000)
091102- A03 Operating Expenses 3,146,000 3,012,000 3,066,000
091102- A032 Communications 80,000 71,000 80,000
091102- A033 Utilities 360,000 207,000 300,000
091102- A034 Occupancy Costs 2,391,000 2,391,000 2,571,000
091102- A038 Travel & Transportation 230,000 189,000 30,000
091102- A039 General 85,000 154,000 85,000
091102- A04 Employees Retirement Benefits 288,000 288,000 772,000
091102- A041 Pension 288,000 288,000 772,000
091102- A06 Transfers 20,000 16,000 20,000Page 510
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2025-2026 2025-2026 2026-2027
2025-26 2026-27 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A061 Scholarship 20,000 16,000 20,000
091102- A13 Repairs and Maintenance 60,000 39,000 42,000
091102- A131 Machinery and Equipment 20,000 13,000 20,000
091102- A132 Furniture and Fixture 20,000 13,000 20,000
091102- A137 Computer Equipment 20,000 13,000 2,000
Total- ISLAMABAD MODEL SCHOOL FOR 18,541,000 18,382,000 21,374,000
GIRLS (I-V) BOORA BENGIAL (FA) IBD
IB2547 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-V) KHANNA NAI ABADI (FA) IBD
091102- A01 Employees Related Expenses 21,154,000 21,154,000 25,521,000
091102- A011 Pay 16 16 10,537,000 10,785,000 10,371,000
091102- A011-1 Pay of Officers (6) (6) (5,715,000) (5,715,000) (5,302,000)
091102- A011-2 Pay of Other Staff (10) (10) (4,822,000) (5,070,000) (5,069,000)
091102- A012 Allowances 10,617,000 10,369,000 15,150,000
091102- A012-1 Regular Allowances (10,077,000) (10,129,000) (14,430,000)
091102- A012-2 Other Allowances (Excluding TA) (540,000) (240,000) (720,000)
091102- A03 Operating Expenses 6,821,000 6,626,000 7,510,000
091102- A032 Communications 80,000 121,000 80,000
091102- A033 Utilities 310,000 205,000 410,000
091102- A034 Occupancy Costs 5,741,000 5,741,000 6,260,000
091102- A038 Travel & Transportation 450,000 371,000 450,000
091102- A039 General 240,000 188,000 310,000
091102- A04 Employees Retirement Benefits 1,869,000
091102- A041 Pension 1,869,000
091102- A06 Transfers 30,000 24,000 30,000
091102- A061 Scholarship 30,000 24,000 30,000
091102- A13 Repairs and Maintenance 106,000 68,000 182,000
091102- A131 Machinery and Equipment 62,000 40,000 62,000
091102- A132 Furniture and Fixture 24,000 15,000 100,000
091102- A137 Computer Equipment 20,000 13,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 28,111,000 29,741,000 33,243,000
GIRLS (I-V) KHANNA NAI ABADI (FA)
IBDPage 511
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2025-2026 2025-2026 2026-2027
2025-26 2026-27 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
IB2548 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-V) MALPUR (FA) IBD
091102- A01 Employees Related Expenses 7,737,000 7,721,000 7,739,000
091102- A011 Pay 13 13 3,775,000 3,690,000 3,399,000
091102- A011-1 Pay of Officers (7) (7) (1,625,000) (1,915,000) (1,625,000)
091102- A011-2 Pay of Other Staff (6) (6) (2,150,000) (1,775,000) (1,774,000)
091102- A012 Allowances 3,962,000 4,031,000 4,340,000
091102- A012-1 Regular Allowances (3,689,000) (3,774,000) (3,997,000)
091102- A012-2 Other Allowances (Excluding TA) (273,000) (257,000) (343,000)
091102- A03 Operating Expenses 2,315,000 2,340,000 2,578,000
091102- A032 Communications 70,000 42,000
091102- A033 Utilities 195,000 219,000 320,000
091102- A034 Occupancy Costs 1,481,000 1,480,000 1,647,000
091102- A038 Travel & Transportation 30,000 24,000 30,000
091102- A039 General 539,000 617,000 539,000
091102- A06 Transfers 20,000 16,000 20,000
091102- A061 Scholarship 20,000 16,000 20,000
091102- A13 Repairs and Maintenance 60,000 39,000 60,000
091102- A131 Machinery and Equipment 20,000 13,000 20,000
091102- A132 Furniture and Fixture 20,000 13,000 20,000
091102- A137 Computer Equipment 20,000 13,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 10,132,000 10,116,000 10,397,000
GIRLS (I-V) MALPUR (FA) IBD
IB2549 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-V) DHOKE SULEMAN (FA) IBD
091102- A01 Employees Related Expenses 17,616,000 17,614,000 19,520,000
091102- A011 Pay 13 13 8,900,000 8,755,000 8,720,000
091102- A011-1 Pay of Officers (7) (7) (6,475,000) (6,571,000) (6,545,000)
091102- A011-2 Pay of Other Staff (6) (6) (2,425,000) (2,184,000) (2,175,000)
091102- A012 Allowances 8,716,000 8,859,000 10,800,000
091102- A012-1 Regular Allowances (8,416,000) (8,498,000) (10,279,000)
091102- A012-2 Other Allowances (Excluding TA) (300,000) (361,000) (521,000)
091102- A03 Operating Expenses 7,780,000 7,585,000 8,487,000
091102- A032 Communications 120,000 106,000 120,000
091102- A033 Utilities 900,000 742,000 900,000
091102- A034 Occupancy Costs 6,106,000 6,106,000 6,553,000Page 512
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2025-2026 2025-2026 2026-2027
2025-26 2026-27 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A038 Travel & Transportation 40,000 33,000 50,000
091102- A039 General 614,000 598,000 864,000
091102- A06 Transfers 20,000 16,000 20,000
091102- A061 Scholarship 20,000 16,000 20,000
091102- A13 Repairs and Maintenance 90,000 58,000 250,000
091102- A131 Machinery and Equipment 20,000 13,000 70,000
091102- A132 Furniture and Fixture 50,000 32,000 100,000
091102- A137 Computer Equipment 20,000 13,000 80,000
Total- ISLAMABAD MODEL SCHOOL FOR 25,506,000 25,273,000 28,277,000
GIRLS (I-V) DHOKE SULEMAN (FA) IBD
IB2550 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-V) NILORE (FA) IBD
091102- A01 Employees Related Expenses 9,302,000 9,302,000 12,403,000
091102- A011 Pay 19 18 4,600,000 4,600,000 6,375,000
091102- A011-1 Pay of Officers (11) (11) (1,929,000) (1,929,000) (3,250,000)
091102- A011-2 Pay of Other Staff (8) (7) (2,671,000) (2,671,000) (3,125,000)
091102- A012 Allowances 4,702,000 4,702,000 6,028,000
091102- A012-1 Regular Allowances (4,422,000) (4,448,000) (5,723,000)
091102- A012-2 Other Allowances (Excluding TA) (280,000) (254,000) (305,000)
091102- A03 Operating Expenses 6,915,000 6,588,000 7,698,000
091102- A032 Communications 75,000 67,000 75,000
091102- A033 Utilities 200,000 100,000
091102- A034 Occupancy Costs 3,320,000 3,320,000 4,103,000
091102- A038 Travel & Transportation 870,000 657,000 870,000
091102- A039 General 2,450,000 2,544,000 2,550,000
091102- A06 Transfers 30,000 24,000 30,000
091102- A061 Scholarship 30,000 24,000 30,000
091102- A13 Repairs and Maintenance 180,000 316,000 180,000
091102- A130 Transport 200,000
091102- A131 Machinery and Equipment 50,000 32,000 50,000
091102- A132 Furniture and Fixture 80,000 52,000 80,000
091102- A137 Computer Equipment 50,000 32,000 50,000
Total- ISLAMABAD MODEL SCHOOL FOR 16,427,000 16,230,000 20,311,000
GIRLS (I-V) NILORE (FA) IBDPage 513
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2025-2026 2025-2026 2026-2027
2025-26 2026-27 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
IB2551 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-V) CHIRRAH (FA) IBD
091102- A01 Employees Related Expenses 9,607,000 9,607,000 12,351,000
091102- A011 Pay 13 12 4,835,000 4,835,000 6,383,000
091102- A011-1 Pay of Officers (6) (6) (2,735,000) (2,735,000) (4,358,000)
091102- A011-2 Pay of Other Staff (7) (6) (2,100,000) (2,100,000) (2,025,000)
091102- A012 Allowances 4,772,000 4,772,000 5,968,000
091102- A012-1 Regular Allowances (4,484,000) (4,484,000) (5,706,000)
091102- A012-2 Other Allowances (Excluding TA) (288,000) (288,000) (262,000)
091102- A03 Operating Expenses 3,617,000 3,521,000 3,983,000
091102- A032 Communications 80,000 71,000 80,000
091102- A033 Utilities 345,000 283,000 300,000
091102- A034 Occupancy Costs 2,488,000 2,488,000 2,779,000
091102- A038 Travel & Transportation 70,000 57,000 50,000
091102- A039 General 634,000 622,000 774,000
091102- A06 Transfers 20,000 16,000 20,000
091102- A061 Scholarship 20,000 16,000 20,000
091102- A13 Repairs and Maintenance 69,000 44,000 110,000
091102- A131 Machinery and Equipment 20,000 13,000 30,000
091102- A132 Furniture and Fixture 29,000 18,000 50,000
091102- A137 Computer Equipment 20,000 13,000 30,000
Total- ISLAMABAD MODEL SCHOOL FOR 13,313,000 13,188,000 16,464,000
GIRLS (I-V) CHIRRAH (FA) IBD
IB2553 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-V) MUGHAL (FA) IBD
091102- A01 Employees Related Expenses 10,788,000 10,788,000 11,557,000
091102- A011 Pay 15 15 5,182,000 5,182,000 4,970,000
091102- A011-1 Pay of Officers (6) (6) (1,647,000) (1,647,000) (2,000,000)
091102- A011-2 Pay of Other Staff (9) (9) (3,535,000) (3,535,000) (2,970,000)
091102- A012 Allowances 5,606,000 5,606,000 6,587,000
091102- A012-1 Regular Allowances (5,206,000) (5,198,000) (6,313,000)
091102- A012-2 Other Allowances (Excluding TA) (400,000) (408,000) (274,000)
091102- A03 Operating Expenses 1,837,000 1,682,000 2,499,000
091102- A033 Utilities 250,000 126,000 250,000
091102- A034 Occupancy Costs 1,445,000 1,445,000 2,089,000Page 514
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2025-2026 2025-2026 2026-2027
2025-26 2026-27 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A038 Travel & Transportation 77,000 62,000 40,000
091102- A039 General 65,000 49,000 120,000
091102- A04 Employees Retirement Benefits 444,000 444,000
091102- A041 Pension 444,000 444,000
091102- A06 Transfers 20,000 16,000 20,000
091102- A061 Scholarship 20,000 16,000 20,000
091102- A13 Repairs and Maintenance 50,000 32,000 90,000
091102- A131 Machinery and Equipment 20,000 13,000 30,000
091102- A132 Furniture and Fixture 10,000 6,000 30,000
091102- A137 Computer Equipment 20,000 13,000 30,000
Total- ISLAMABAD MODEL SCHOOL FOR 13,139,000 12,962,000 14,166,000
GIRLS (I-V) MUGHAL (FA) IBD
IB2554 ISLAMABAD MODEL SCHOOL FOR BOYS (I-V) NOON (FA) IBD
091102- A01 Employees Related Expenses 17,437,000 17,437,000 19,447,000
091102- A011 Pay 17 17 8,415,000 8,415,000 8,500,000
091102- A011-1 Pay of Officers (7) (7) (6,115,000) (6,115,000) (6,000,000)
091102- A011-2 Pay of Other Staff (10) (10) (2,300,000) (2,300,000) (2,500,000)
091102- A012 Allowances 9,022,000 9,022,000 10,947,000
091102- A012-1 Regular Allowances (8,557,000) (8,557,000) (10,418,000)
091102- A012-2 Other Allowances (Excluding TA) (465,000) (465,000) (529,000)
091102- A03 Operating Expenses 5,405,000 5,327,000 6,007,000
091102- A032 Communications 65,000 58,000 65,000
091102- A033 Utilities 150,000 80,000 250,000
091102- A034 Occupancy Costs 4,975,000 4,975,000 5,462,000
091102- A038 Travel & Transportation 45,000 37,000 50,000
091102- A039 General 170,000 177,000 180,000
091102- A06 Transfers 20,000 16,000 20,000
091102- A061 Scholarship 20,000 16,000 20,000
091102- A13 Repairs and Maintenance 100,000 64,000 105,000
091102- A131 Machinery and Equipment 30,000 19,000 30,000
091102- A132 Furniture and Fixture 50,000 32,000 50,000
091102- A137 Computer Equipment 20,000 13,000 25,000
Total- ISLAMABAD MODEL SCHOOL FOR 22,962,000 22,844,000 25,579,000
BOYS (I-V) NOON (FA) IBDPage 515
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2025-2026 2025-2026 2026-2027
2025-26 2026-27 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
IB2555 ISLAMABAD MODEL SCHOOL (I-V) F-8/2 IBD
091102- A01 Employees Related Expenses 19,184,000 19,184,000 23,599,000
091102- A011 Pay 19 18 9,238,000 8,661,000 10,767,000
091102- A011-1 Pay of Officers (8) (8) (5,752,000) (5,752,000) (7,417,000)
091102- A011-2 Pay of Other Staff (11) (10) (3,486,000) (2,909,000) (3,350,000)
091102- A012 Allowances 9,946,000 10,523,000 12,832,000
091102- A012-1 Regular Allowances (9,609,000) (10,005,000) (12,332,000)
091102- A012-2 Other Allowances (Excluding TA) (337,000) (518,000) (500,000)
091102- A03 Operating Expenses 3,199,000 2,889,000 4,021,000
091102- A032 Communications 95,000 84,000 95,000
091102- A033 Utilities 1,070,000 882,000 1,146,000
091102- A034 Occupancy Costs 1,450,000 1,450,000 2,250,000
091102- A038 Travel & Transportation 204,000 176,000 50,000
091102- A039 General 380,000 297,000 480,000
091102- A04 Employees Retirement Benefits 444,000 444,000
091102- A041 Pension 444,000 444,000
091102- A06 Transfers 30,000 24,000 30,000
091102- A061 Scholarship 30,000 24,000 30,000
091102- A13 Repairs and Maintenance 175,000 113,000 220,000
091102- A131 Machinery and Equipment 45,000 29,000 40,000
091102- A132 Furniture and Fixture 100,000 65,000 150,000
091102- A137 Computer Equipment 30,000 19,000 30,000
Total- ISLAMABAD MODEL SCHOOL (I-V) F-8/2 23,032,000 22,654,000 27,870,000
IBD
IB2556 ISLAMABAD MODEL SCHOOL (I-V) NO 2 I-9/1 IBD
091102- A01 Employees Related Expenses 15,612,000 16,197,000 21,064,000
091102- A011 Pay 25 22 7,587,000 7,587,000 9,581,000
091102- A011-1 Pay of Officers (11) (11) (4,212,000) (4,212,000) (5,853,000)
091102- A011-2 Pay of Other Staff (14) (11) (3,375,000) (3,375,000) (3,728,000)
091102- A012 Allowances 8,025,000 8,610,000 11,483,000
091102- A012-1 Regular Allowances (7,495,000) (7,495,000) (10,843,000)
091102- A012-2 Other Allowances (Excluding TA) (530,000) (1,115,000) (640,000)Page 516
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2025-2026 2025-2026 2026-2027
2025-26 2026-27 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A03 Operating Expenses 4,987,000 4,560,000 5,999,000
091102- A032 Communications 60,000 49,000 60,000
091102- A033 Utilities 1,000,000 824,000 1,000,000
091102- A034 Occupancy Costs 3,477,000 3,327,000 4,464,000
091102- A038 Travel & Transportation 120,000 98,000 50,000
091102- A039 General 330,000 262,000 425,000
091102- A04 Employees Retirement Benefits 408,000 408,000
091102- A041 Pension 408,000 408,000
091102- A06 Transfers 30,000 24,000 25,000
091102- A061 Scholarship 30,000 24,000 25,000
091102- A13 Repairs and Maintenance 160,000 104,000 175,000
091102- A131 Machinery and Equipment 40,000 26,000 40,000
091102- A132 Furniture and Fixture 100,000 65,000 120,000
091102- A137 Computer Equipment 20,000 13,000 15,000
Total- ISLAMABAD MODEL SCHOOL (I-V) NO 2 21,197,000 21,293,000 27,263,000
I-9/1 IBD
IB2557 ISLAMABAD MODEL SCHOOL (I-V) NO2 E-8/1 IBD
091102- A01 Employees Related Expenses 14,486,000 14,480,000 19,801,000
091102- A011 Pay 24 23 6,922,000 6,828,000 9,576,000
091102- A011-1 Pay of Officers (12) (12) (3,032,000) (2,938,000) (5,203,000)
091102- A011-2 Pay of Other Staff (12) (11) (3,890,000) (3,890,000) (4,373,000)
091102- A012 Allowances 7,564,000 7,652,000 10,225,000
091102- A012-1 Regular Allowances (7,264,000) (7,377,000) (9,725,000)
091102- A012-2 Other Allowances (Excluding TA) (300,000) (275,000) (500,000)
091102- A03 Operating Expenses 2,886,000 2,727,000 3,219,000
091102- A032 Communications 50,000 41,000 50,000
091102- A033 Utilities 420,000 346,000 470,000
091102- A034 Occupancy Costs 2,036,000 2,036,000 2,319,000
091102- A038 Travel & Transportation 50,000 41,000 50,000
091102- A039 General 330,000 263,000 330,000
091102- A06 Transfers 30,000 24,000 30,000
091102- A061 Scholarship 30,000 24,000 30,000
091102- A13 Repairs and Maintenance 120,000 77,000 120,000Page 517
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2025-2026 2025-2026 2026-2027
2025-26 2026-27 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A131 Machinery and Equipment 30,000 19,000 30,000
091102- A132 Furniture and Fixture 70,000 45,000 70,000
091102- A137 Computer Equipment 20,000 13,000 20,000
Total- ISLAMABAD MODEL SCHOOL (I-V) NO2 17,522,000 17,308,000 23,170,000
E-8/1 IBD
IB2558 ISLAMABAD MODEL SCHOOL (I-V) NO 3 G-8/1 IBD
091102- A01 Employees Related Expenses 22,889,000 22,889,000 22,687,000
091102- A011 Pay 25 24 11,351,000 10,268,000 10,733,000
091102- A011-1 Pay of Officers (10) (10) (5,150,000) (3,373,000) (5,203,000)
091102- A011-2 Pay of Other Staff (15) (14) (6,201,000) (6,895,000) (5,530,000)
091102- A012 Allowances 11,538,000 12,621,000 11,954,000
091102- A012-1 Regular Allowances (10,633,000) (11,715,000) (11,547,000)
091102- A012-2 Other Allowances (Excluding TA) (905,000) (906,000) (407,000)
091102- A03 Operating Expenses 8,190,000 7,529,000 9,330,000
091102- A032 Communications 100,000 97,000 100,000
091102- A033 Utilities 1,600,000 1,169,000 1,690,000
091102- A034 Occupancy Costs 5,390,000 5,469,000 6,540,000
091102- A038 Travel & Transportation 400,000 140,000 100,000
091102- A039 General 700,000 654,000 900,000
091102- A04 Employees Retirement Benefits 300,000 272,000
091102- A041 Pension 300,000 272,000
091102- A06 Transfers 100,000 82,000 100,000
091102- A061 Scholarship 100,000 82,000 100,000
091102- A13 Repairs and Maintenance 410,000 454,000 560,000
091102- A131 Machinery and Equipment 60,000 108,000 60,000
091102- A132 Furniture and Fixture 300,000 264,000 450,000
091102- A137 Computer Equipment 50,000 82,000 50,000
Total- ISLAMABAD MODEL SCHOOL (I-V) NO 3 31,889,000 31,226,000 32,677,000
G-8/1 IBD
IB2559 ISLAMABAD MODEL SCHOOL (I-V) NO 2 G-8/2 IBD
091102- A01 Employees Related Expenses 15,211,000 15,211,000 14,109,000
091102- A011 Pay 20 19 7,288,000 6,146,000 7,183,000
091102- A011-1 Pay of Officers (9) (9) (3,277,000) (3,277,000) (4,403,000)Page 518
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2025-2026 2025-2026 2026-2027
2025-26 2026-27 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A011-2 Pay of Other Staff (11) (10) (4,011,000) (2,869,000) (2,780,000)
091102- A012 Allowances 7,923,000 9,065,000 6,926,000
091102- A012-1 Regular Allowances (7,537,000) (8,679,000) (6,538,000)
091102- A012-2 Other Allowances (Excluding TA) (386,000) (386,000) (388,000)
091102- A03 Operating Expenses 3,047,000 2,968,000 3,305,000
091102- A032 Communications 36,000 29,000 80,000
091102- A033 Utilities 1,232,000 1,016,000 920,000
091102- A034 Occupancy Costs 1,524,000 1,524,000 1,800,000
091102- A038 Travel & Transportation 55,000 245,000 55,000
091102- A039 General 200,000 154,000 450,000
091102- A04 Employees Retirement Benefits 644,000
091102- A041 Pension 644,000
091102- A06 Transfers 20,000
091102- A061 Scholarship 20,000
091102- A13 Repairs and Maintenance 75,000 48,000 140,000
091102- A131 Machinery and Equipment 20,000 13,000 20,000
091102- A132 Furniture and Fixture 35,000 22,000 100,000
091102- A137 Computer Equipment 20,000 13,000 20,000
Total- ISLAMABAD MODEL SCHOOL (I-V) NO 2 18,333,000 18,871,000 17,574,000
G-8/2 IBD
IB2560 ISLAMABAD MODEL SCHOOL (I-V) NO 1 G-8/4 IBD
091102- A01 Employees Related Expenses 20,941,000 20,941,000 20,249,000
091102- A011 Pay 29 28 10,496,000 10,496,000 8,353,000
091102- A011-1 Pay of Officers (18) (18) (6,700,000) (6,700,000) (5,403,000)
091102- A011-2 Pay of Other Staff (11) (10) (3,796,000) (3,796,000) (2,950,000)
091102- A012 Allowances 10,445,000 10,445,000 11,896,000
091102- A012-1 Regular Allowances (10,042,000) (10,042,000) (11,566,000)
091102- A012-2 Other Allowances (Excluding TA) (403,000) (403,000) (330,000)
091102- A03 Operating Expenses 2,071,000 2,312,000 2,910,000
091102- A032 Communications 50,000 76,000 50,000
091102- A033 Utilities 710,000 810,000 920,000
091102- A034 Occupancy Costs 1,012,000 621,000 1,500,000
091102- A038 Travel & Transportation 161,000 28,000 257,000Page 519
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2025-2026 2025-2026 2026-2027
2025-26 2026-27 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A039 General 138,000 777,000 183,000
091102- A04 Employees Retirement Benefits 584,000 329,000
091102- A041 Pension 584,000 329,000
091102- A06 Transfers 20,000 13,000 20,000
091102- A061 Scholarship 20,000 13,000 20,000
091102- A13 Repairs and Maintenance 91,000 47,000 140,000
091102- A131 Machinery and Equipment 20,000 13,000 20,000
091102- A132 Furniture and Fixture 51,000 21,000 100,000
091102- A137 Computer Equipment 20,000 13,000 20,000
Total- ISLAMABAD MODEL SCHOOL (I-V) NO 1 23,707,000 23,642,000 23,319,000
G-8/4 IBD
IB2561 ISLAMABAD MODEL SCHOOL (I-V) NO 4 G-9/2 IBD
091102- A01 Employees Related Expenses 33,118,000 33,118,000 35,644,000
091102- A011 Pay 50 50 16,264,000 15,475,000 12,978,000
091102- A011-1 Pay of Officers (30) (30) (8,243,000) (8,221,000) (5,542,000)
091102- A011-2 Pay of Other Staff (20) (20) (8,021,000) (7,254,000) (7,436,000)
091102- A012 Allowances 16,854,000 17,643,000 22,666,000
091102- A012-1 Regular Allowances (16,354,000) (17,180,000) (21,866,000)
091102- A012-2 Other Allowances (Excluding TA) (500,000) (463,000) (800,000)
091102- A03 Operating Expenses 5,837,000 4,415,000 5,725,000
091102- A032 Communications 110,000 66,000 110,000
091102- A033 Utilities 1,230,000 1,043,000 1,300,000
091102- A034 Occupancy Costs 4,102,000 2,987,000 3,820,000
091102- A038 Travel & Transportation 100,000 82,000 200,000
091102- A039 General 295,000 237,000 295,000
091102- A04 Employees Retirement Benefits 772,000
091102- A041 Pension 772,000
091102- A06 Transfers 25,000 20,000 25,000
091102- A061 Scholarship 25,000 20,000 25,000
091102- A09 Physical Assets 155,000
091102- A092 Computer Equipment 155,000
091102- A13 Repairs and Maintenance 600,000 390,000 650,000
091102- A131 Machinery and Equipment 200,000 130,000 200,000Page 520
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2025-2026 2025-2026 2026-2027
2025-26 2026-27 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A132 Furniture and Fixture 200,000 130,000 250,000
091102- A137 Computer Equipment 200,000 130,000 200,000
Total- ISLAMABAD MODEL SCHOOL (I-V) NO 4 39,580,000 38,098,000 42,816,000
G-9/2 IBD
IB2562 ISLAMABAD MODEL SCHOOL FOR BOYS (I-V) DARWALA (FA) IBD
091102- A01 Employees Related Expenses 10,497,000 10,497,000 13,544,000
091102- A011 Pay 12 11 5,200,000 4,708,000 6,154,000
091102- A011-1 Pay of Officers (5) (5) (3,300,000) (3,330,000) (4,762,000)
091102- A011-2 Pay of Other Staff (7) (6) (1,900,000) (1,378,000) (1,392,000)
091102- A012 Allowances 5,297,000 5,789,000 7,390,000
091102- A012-1 Regular Allowances (5,032,000) (5,398,000) (7,059,000)
091102- A012-2 Other Allowances (Excluding TA) (265,000) (391,000) (331,000)
091102- A03 Operating Expenses 2,700,000 2,657,000 3,005,000
091102- A032 Communications 50,000
091102- A033 Utilities 100,000 82,000 140,000
091102- A034 Occupancy Costs 2,490,000 2,490,000 2,705,000
091102- A038 Travel & Transportation 30,000 24,000 30,000
091102- A039 General 80,000 61,000 80,000
091102- A06 Transfers 20,000 16,000 20,000
091102- A061 Scholarship 20,000 16,000 20,000
091102- A13 Repairs and Maintenance 55,000 35,000 55,000
091102- A131 Machinery and Equipment 20,000 13,000 20,000
091102- A132 Furniture and Fixture 15,000 9,000 15,000
091102- A137 Computer Equipment 20,000 13,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 13,272,000 13,205,000 16,624,000
BOYS (I-V) DARWALA (FA) IBD
IB2563 ISLAMABAD MODEL SCHOOL FOR BOYS (I-V) DHOKE MAI NAWAB (FA) IBD
091102- A01 Employees Related Expenses 10,208,000 10,208,000 13,839,000
091102- A011 Pay 13 13 5,045,000 5,045,000 6,074,000
091102- A011-1 Pay of Officers (4) (4) (2,749,000) (2,749,000) (3,888,000)
091102- A011-2 Pay of Other Staff (9) (9) (2,296,000) (2,296,000) (2,186,000)
091102- A012 Allowances 5,163,000 5,163,000 7,765,000
091102- A012-1 Regular Allowances (4,913,000) (4,913,000) (7,420,000)Page 521
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2025-2026 2025-2026 2026-2027
2025-26 2026-27 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A012-2 Other Allowances (Excluding TA) (250,000) (250,000) (345,000)
091102- A03 Operating Expenses 2,145,000 2,089,000 2,389,000
091102- A032 Communications 36,000 29,000 36,000
091102- A033 Utilities 150,000 123,000 200,000
091102- A034 Occupancy Costs 1,864,000 1,864,000 2,053,000
091102- A038 Travel & Transportation 25,000 20,000 30,000
091102- A039 General 70,000 53,000 70,000
091102- A06 Transfers 20,000 16,000 20,000
091102- A061 Scholarship 20,000 16,000 20,000
091102- A13 Repairs and Maintenance 60,000 39,000 60,000
091102- A131 Machinery and Equipment 20,000 13,000 20,000
091102- A132 Furniture and Fixture 20,000 13,000 20,000
091102- A137 Computer Equipment 20,000 13,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 12,433,000 12,352,000 16,308,000
BOYS (I-V) DHOKE MAI NAWAB (FA) IBD
IB2564 ISLAMABAD MODEL SCHOOL FOR BOYS (I-V) DOHALA SYEDAN (FA) IBD
091102- A01 Employees Related Expenses 10,783,000 10,783,000 11,716,000
091102- A011 Pay 14 14 5,315,000 5,332,000 5,190,000
091102- A011-1 Pay of Officers (6) (6) (3,067,000) (3,466,000) (3,300,000)
091102- A011-2 Pay of Other Staff (8) (8) (2,248,000) (1,866,000) (1,890,000)
091102- A012 Allowances 5,468,000 5,451,000 6,526,000
091102- A012-1 Regular Allowances (5,148,000) (5,131,000) (6,207,000)
091102- A012-2 Other Allowances (Excluding TA) (320,000) (320,000) (319,000)
091102- A03 Operating Expenses 4,729,000 4,636,000 5,270,000
091102- A032 Communications 170,000 157,000 170,000
091102- A033 Utilities 150,000 123,000 150,000
091102- A034 Occupancy Costs 4,159,000 4,159,000 4,700,000
091102- A038 Travel & Transportation 50,000 41,000 50,000
091102- A039 General 200,000 156,000 200,000
091102- A06 Transfers 20,000 16,000 20,000
091102- A061 Scholarship 20,000 16,000 20,000
091102- A13 Repairs and Maintenance 175,000 113,000 175,000Page 522
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2025-2026 2025-2026 2026-2027
2025-26 2026-27 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A131 Machinery and Equipment 60,000 39,000 60,000
091102- A132 Furniture and Fixture 60,000 39,000 60,000
091102- A137 Computer Equipment 55,000 35,000 55,000
Total- ISLAMABAD MODEL SCHOOL FOR 15,707,000 15,548,000 17,181,000
BOYS (I-V) DOHALA SYEDAN (FA) IBD
IB2565 ISLAMABAD MODEL SCHOOL FOR BOYS (I-V) DORA (FA) IBD
091102- A01 Employees Related Expenses 11,606,000 11,606,000 13,352,000
091102- A011 Pay 12 12 5,663,000 5,861,000 5,658,000
091102- A011-1 Pay of Officers (4) (4) (2,580,000) (2,806,000) (2,451,000)
091102- A011-2 Pay of Other Staff (8) (8) (3,083,000) (3,055,000) (3,207,000)
091102- A012 Allowances 5,943,000 5,745,000 7,694,000
091102- A012-1 Regular Allowances (5,628,000) (5,523,000) (7,279,000)
091102- A012-2 Other Allowances (Excluding TA) (315,000) (222,000) (415,000)
091102- A03 Operating Expenses 1,730,000 1,647,000 1,929,000
091102- A032 Communications 65,000 48,000 35,000
091102- A033 Utilities 200,000 65,000 200,000
091102- A034 Occupancy Costs 1,265,000 1,265,000 1,494,000
091102- A038 Travel & Transportation 40,000 40,000
091102- A039 General 160,000 269,000 160,000
091102- A06 Transfers 20,000 16,000 20,000
091102- A061 Scholarship 20,000 16,000 20,000
091102- A13 Repairs and Maintenance 60,000 39,000 60,000
091102- A131 Machinery and Equipment 20,000 13,000 20,000
091102- A132 Furniture and Fixture 20,000 13,000 20,000
091102- A137 Computer Equipment 20,000 13,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 13,416,000 13,308,000 15,361,000
BOYS (I-V) DORA (FA) IBD
IB2566 ISLAMABAD MODEL SCHOOL FOR BOYS (I-V) PIND MISTRIAN (FA) IBD
091102- A01 Employees Related Expenses 14,299,000 14,498,000 18,569,000
091102- A011 Pay 14 13 7,246,000 7,271,000 7,795,000
091102- A011-1 Pay of Officers (7) (7) (5,729,000) (5,729,000) (5,848,000)
091102- A011-2 Pay of Other Staff (7) (6) (1,517,000) (1,542,000) (1,947,000)
091102- A012 Allowances 7,053,000 7,227,000 10,774,000Page 523
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2025-2026 2025-2026 2026-2027
2025-26 2026-27 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A012-1 Regular Allowances (6,757,000) (6,696,000) (10,124,000)
091102- A012-2 Other Allowances (Excluding TA) (296,000) (531,000) (650,000)
091102- A03 Operating Expenses 3,373,000 3,295,000 3,661,000
091102- A032 Communications 80,000 71,000 80,000
091102- A033 Utilities 200,000 165,000 250,000
091102- A034 Occupancy Costs 2,930,000 2,930,000 3,091,000
091102- A038 Travel & Transportation 35,000 35,000 60,000
091102- A039 General 128,000 94,000 180,000
091102- A06 Transfers 20,000 16,000 20,000
091102- A061 Scholarship 20,000 16,000 20,000
091102- A13 Repairs and Maintenance 50,000 32,000 140,000
091102- A131 Machinery and Equipment 20,000 13,000 40,000
091102- A132 Furniture and Fixture 10,000 6,000 60,000
091102- A137 Computer Equipment 20,000 13,000 40,000
Total- ISLAMABAD MODEL SCHOOL FOR 17,742,000 17,841,000 22,390,000
BOYS (I-V) PIND MISTRIAN (FA) IBD
IB2571 ISLAMABAD MODEL SCHOOL (I-V) GOKINA (FA) IBD
091102- A09 Physical Assets 155,000
091102- A092 Computer Equipment 155,000
Total- ISLAMABAD MODEL SCHOOL (I-V) 155,000
GOKINA (FA) IBD
IB2572 ISLAMABAD MODEL SCHOOL FOR BOYS (I-V) KHANNA DAK (FA) IBD
091102- A01 Employees Related Expenses 18,148,000 18,148,000 23,090,000
091102- A011 Pay 17 17 9,179,000 8,999,000 10,561,000
091102- A011-1 Pay of Officers (7) (7) (5,360,000) (5,360,000) (6,457,000)
091102- A011-2 Pay of Other Staff (10) (10) (3,819,000) (3,639,000) (4,104,000)
091102- A012 Allowances 8,969,000 9,149,000 12,529,000
091102- A012-1 Regular Allowances (8,519,000) (8,741,000) (11,815,000)
091102- A012-2 Other Allowances (Excluding TA) (450,000) (408,000) (714,000)
091102- A03 Operating Expenses 4,737,000 4,951,000 4,420,000
091102- A032 Communications 50,000 39,000 50,000
091102- A033 Utilities 157,000 60,000 180,000
091102- A034 Occupancy Costs 3,525,000 3,542,000 2,787,000Page 524
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2025-2026 2025-2026 2026-2027
2025-26 2026-27 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A038 Travel & Transportation 35,000 28,000 285,000
091102- A039 General 970,000 1,282,000 1,118,000
091102- A04 Employees Retirement Benefits 858,000
091102- A041 Pension 858,000
091102- A06 Transfers 30,000 24,000 30,000
091102- A061 Scholarship 30,000 24,000 30,000
091102- A09 Physical Assets 155,000
091102- A092 Computer Equipment 155,000
091102- A13 Repairs and Maintenance 151,000 97,000 150,000
091102- A131 Machinery and Equipment 71,000 46,000 50,000
091102- A132 Furniture and Fixture 50,000 32,000 70,000
091102- A137 Computer Equipment 30,000 19,000 30,000
Total- ISLAMABAD MODEL SCHOOL FOR 23,066,000 23,375,000 28,548,000
BOYS (I-V) KHANNA DAK (FA) IBD
IB2573 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-V) BHARA KAU (FA) IBD
091102- A01 Employees Related Expenses 11,119,000 11,119,000 12,330,000
091102- A011 Pay 17 17 5,280,000 5,311,000 5,189,000
091102- A011-1 Pay of Officers (10) (10) (3,430,000) (3,621,000) (3,500,000)
091102- A011-2 Pay of Other Staff (7) (7) (1,850,000) (1,690,000) (1,689,000)
091102- A012 Allowances 5,839,000 5,808,000 7,141,000
091102- A012-1 Regular Allowances (5,319,000) (5,296,000) (6,580,000)
091102- A012-2 Other Allowances (Excluding TA) (520,000) (512,000) (561,000)
091102- A03 Operating Expenses 6,646,000 9,449,000 8,027,000
091102- A032 Communications 78,000 69,000 78,000
091102- A033 Utilities 450,000 371,000 500,000
091102- A034 Occupancy Costs 1,664,000 1,664,000 1,939,000
091102- A038 Travel & Transportation 30,000 24,000 50,000
091102- A039 General 4,424,000 7,321,000 5,460,000
091102- A04 Employees Retirement Benefits 570,000 570,000
091102- A041 Pension 570,000 570,000
091102- A06 Transfers 20,000 16,000 20,000
091102- A061 Scholarship 20,000 16,000 20,000
091102- A13 Repairs and Maintenance 140,000 91,000 140,000Page 525
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2025-2026 2025-2026 2026-2027
2025-26 2026-27 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A131 Machinery and Equipment 20,000 13,000 20,000
091102- A132 Furniture and Fixture 100,000 65,000 100,000
091102- A137 Computer Equipment 20,000 13,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 18,495,000 21,245,000 20,517,000
GIRLS (I-V) BHARA KAU (FA) IBD
IB2574 ISLAMABAD MODEL SCHOOL (I-V) KURRI ROAD (FA) ISLAMABAD
091102- A01 Employees Related Expenses 16,982,000 16,982,000 15,598,000
091102- A011 Pay 21 20 8,292,000 7,870,000 7,021,000
091102- A011-1 Pay of Officers (9) (9) (4,530,000) (5,115,000) (4,800,000)
091102- A011-2 Pay of Other Staff (12) (11) (3,762,000) (2,755,000) (2,221,000)
091102- A012 Allowances 8,690,000 9,112,000 8,577,000
091102- A012-1 Regular Allowances (8,395,000) (8,107,000) (8,072,000)
091102- A012-2 Other Allowances (Excluding TA) (295,000) (1,005,000) (505,000)
091102- A03 Operating Expenses 4,922,000 4,985,000 5,472,000
091102- A032 Communications 50,000 41,000 95,000
091102- A033 Utilities 300,000 150,000 350,000
091102- A034 Occupancy Costs 4,462,000 4,679,000 4,907,000
091102- A038 Travel & Transportation 30,000 54,000 40,000
091102- A039 General 80,000 61,000 80,000
091102- A04 Employees Retirement Benefits 434,000
091102- A041 Pension 434,000
091102- A06 Transfers 20,000 16,000 20,000
091102- A061 Scholarship 20,000 16,000 20,000
091102- A13 Repairs and Maintenance 60,000 39,000 60,000
091102- A131 Machinery and Equipment 20,000 13,000 20,000
091102- A132 Furniture and Fixture 20,000 13,000 20,000
091102- A137 Computer Equipment 20,000 13,000 20,000
Total- ISLAMABAD MODEL SCHOOL (I-V) 21,984,000 22,456,000 21,150,000
KURRI ROAD (FA) ISLAMABAD
IB2576 ISLAMABAD MODEL SCHOOL FOR BOYS (I-V) MAL (FA) IBD
091102- A01 Employees Related Expenses 10,406,000 10,406,000 11,657,000
091102- A011 Pay 12 12 5,050,000 5,042,000 5,072,000
091102- A011-1 Pay of Officers (4) (4) (2,525,000) (2,662,000) (2,662,000)Page 526
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2025-2026 2025-2026 2026-2027
2025-26 2026-27 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A011-2 Pay of Other Staff (8) (8) (2,525,000) (2,380,000) (2,410,000)
091102- A012 Allowances 5,356,000 5,364,000 6,585,000
091102- A012-1 Regular Allowances (5,061,000) (5,082,000) (6,178,000)
091102- A012-2 Other Allowances (Excluding TA) (295,000) (282,000) (407,000)
091102- A03 Operating Expenses 4,012,000 4,253,000 4,462,000
091102- A032 Communications 70,000 47,000 110,000
091102- A033 Utilities 200,000 181,000 400,000
091102- A034 Occupancy Costs 1,886,000 1,886,000 2,096,000
091102- A038 Travel & Transportation 30,000 24,000 30,000
091102- A039 General 1,826,000 2,115,000 1,826,000
091102- A06 Transfers 20,000 16,000 20,000
091102- A061 Scholarship 20,000 16,000 20,000
091102- A13 Repairs and Maintenance 60,000 39,000 60,000
091102- A131 Machinery and Equipment 20,000 13,000 20,000
091102- A132 Furniture and Fixture 20,000 13,000 20,000
091102- A137 Computer Equipment 20,000 13,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 14,498,000 14,714,000 16,199,000
BOYS (I-V) MAL (FA) IBD
IB2577 ISLAMABAD MODEL SCHOOL (I-V) G-6/2 IBD
091102- A01 Employees Related Expenses 34,390,000 34,313,000 40,879,000
091102- A011 Pay 27 27 17,622,000 17,622,000 16,923,000
091102- A011-1 Pay of Officers (14) (14) (12,100,000) (12,100,000) (11,401,000)
091102- A011-2 Pay of Other Staff (13) (13) (5,522,000) (5,522,000) (5,522,000)
091102- A012 Allowances 16,768,000 16,691,000 23,956,000
091102- A012-1 Regular Allowances (15,722,000) (15,722,000) (22,790,000)
091102- A012-2 Other Allowances (Excluding TA) (1,046,000) (969,000) (1,166,000)
091102- A03 Operating Expenses 3,504,000 2,878,000 3,813,000
091102- A032 Communications 85,000 75,000 95,000
091102- A033 Utilities 1,043,000 858,000 1,070,000
091102- A034 Occupancy Costs 1,212,000 1,212,000 1,344,000
091102- A038 Travel & Transportation 250,000 57,000 280,000
091102- A039 General 914,000 676,000 1,024,000
091102- A06 Transfers 30,000 24,000 50,000Page 527
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2025-2026 2025-2026 2026-2027
2025-26 2026-27 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A061 Scholarship 30,000 24,000 50,000
091102- A13 Repairs and Maintenance 280,000 181,000 370,000
091102- A131 Machinery and Equipment 30,000 19,000 40,000
091102- A132 Furniture and Fixture 200,000 130,000 250,000
091102- A137 Computer Equipment 50,000 32,000 80,000
Total- ISLAMABAD MODEL SCHOOL (I-V) G-6/2 38,204,000 37,396,000 45,112,000
IBD
IB2578 ISLAMABAD MODEL SCHOOL (I-V) F-6/3 IBD
091102- A01 Employees Related Expenses 27,046,000 27,045,000
091102- A011 Pay 32 13,483,000 12,770,000
091102- A011-1 Pay of Officers (16) (9,102,000) (8,920,000)
091102- A011-2 Pay of Other Staff (16) (4,381,000) (3,850,000)
091102- A012 Allowances 13,563,000 14,275,000
091102- A012-1 Regular Allowances (13,240,000) (13,850,000)
091102- A012-2 Other Allowances (Excluding TA) (323,000) (425,000)
091102- A03 Operating Expenses 3,913,000 4,250,000
091102- A032 Communications 40,000 186,000
091102- A033 Utilities 410,000 790,000
091102- A034 Occupancy Costs 3,023,000 2,973,000
091102- A038 Travel & Transportation 160,000 79,000
091102- A039 General 280,000 222,000
091102- A04 Employees Retirement Benefits 420,000 667,000
091102- A041 Pension 420,000 667,000
091102- A06 Transfers 200,000 165,000
091102- A061 Scholarship 200,000 165,000
091102- A13 Repairs and Maintenance 540,000 351,000
091102- A131 Machinery and Equipment 300,000 195,000
091102- A132 Furniture and Fixture 200,000 130,000
091102- A137 Computer Equipment 40,000 26,000
Total- ISLAMABAD MODEL SCHOOL (I-V) F-6/3 32,119,000 32,478,000
IBD
IB2579 ISLAMABAD MODEL SCHOOL (I-V) G-6/1-2 IBD
091102- A01 Employees Related Expenses 36,760,000 36,760,000 38,221,000Page 528
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2025-2026 2025-2026 2026-2027
2025-26 2026-27 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A011 Pay 32 31 18,345,000 16,996,000 15,757,000
091102- A011-1 Pay of Officers (13) (13) (11,275,000) (11,130,000) (9,697,000)
091102- A011-2 Pay of Other Staff (19) (18) (7,070,000) (5,866,000) (6,060,000)
091102- A012 Allowances 18,415,000 19,764,000 22,464,000
091102- A012-1 Regular Allowances (17,679,000) (19,022,000) (21,566,000)
091102- A012-2 Other Allowances (Excluding TA) (736,000) (742,000) (898,000)
091102- A03 Operating Expenses 4,992,000 4,744,000 5,416,000
091102- A032 Communications 80,000 71,000 80,000
091102- A033 Utilities 850,000 830,000 940,000
091102- A034 Occupancy Costs 3,595,000 3,595,000 4,016,000
091102- A038 Travel & Transportation 250,000 41,000 60,000
091102- A039 General 217,000 207,000 320,000
091102- A06 Transfers 30,000 24,000 30,000
091102- A061 Scholarship 30,000 24,000 30,000
091102- A13 Repairs and Maintenance 200,000 129,000 350,000
091102- A131 Machinery and Equipment 50,000 32,000 100,000
091102- A132 Furniture and Fixture 100,000 65,000 200,000
091102- A137 Computer Equipment 50,000 32,000 50,000
Total- ISLAMABAD MODEL SCHOOL (I-V) 41,982,000 41,657,000 44,017,000
G-6/1-2 IBD
IB2580 ISLAMABAD MODEL SCHOOL (I-V) G-7/4 IBD
091102- A01 Employees Related Expenses 48,989,000 48,989,000 53,981,000
091102- A011 Pay 45 45 27,487,000 27,487,000 22,925,000
091102- A011-1 Pay of Officers (23) (23) (17,613,000) (17,613,000) (13,947,000)
091102- A011-2 Pay of Other Staff (22) (22) (9,874,000) (9,874,000) (8,978,000)
091102- A012 Allowances 21,502,000 21,502,000 31,056,000
091102- A012-1 Regular Allowances (21,019,000) (21,019,000) (30,106,000)
091102- A012-2 Other Allowances (Excluding TA) (483,000) (483,000) (950,000)
091102- A03 Operating Expenses 4,825,000 4,469,000 5,380,000
091102- A032 Communications 90,000 79,000 70,000
091102- A033 Utilities 1,410,000 1,163,000 1,410,000
091102- A034 Occupancy Costs 2,825,000 2,825,000 3,400,000
091102- A038 Travel & Transportation 70,000 57,000 70,000Page 529
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2025-2026 2025-2026 2026-2027
2025-26 2026-27 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A039 General 430,000 345,000 430,000
091102- A06 Transfers 30,000 24,000 30,000
091102- A061 Scholarship 30,000 24,000 30,000
091102- A13 Repairs and Maintenance 200,000 129,000 201,000
091102- A131 Machinery and Equipment 50,000 32,000 50,000
091102- A132 Furniture and Fixture 120,000 78,000 121,000
091102- A137 Computer Equipment 30,000 19,000 30,000
Total- ISLAMABAD MODEL SCHOOL (I-V) G-7/4 54,044,000 53,611,000 59,592,000
IBD
IB2581 ISLAMABAD MODEL SCHOOL (I-V) F-6/1 IBD
091102- A01 Employees Related Expenses 37,519,000 37,513,000 39,324,000
091102- A011 Pay 34 33 18,588,000 17,783,000 14,841,000
091102- A011-1 Pay of Officers (17) (17) (12,856,000) (12,093,000) (8,252,000)
091102- A011-2 Pay of Other Staff (17) (16) (5,732,000) (5,690,000) (6,589,000)
091102- A012 Allowances 18,931,000 19,730,000 24,483,000
091102- A012-1 Regular Allowances (18,368,000) (17,215,000) (23,571,000)
091102- A012-2 Other Allowances (Excluding TA) (563,000) (2,515,000) (912,000)
091102- A03 Operating Expenses 8,190,000 8,074,000 6,995,000
091102- A032 Communications 50,000 66,000 50,000
091102- A033 Utilities 815,000 671,000 815,000
091102- A034 Occupancy Costs 7,066,000 7,066,000 5,875,000
091102- A038 Travel & Transportation 95,000 141,000 35,000
091102- A039 General 164,000 130,000 220,000
091102- A04 Employees Retirement Benefits 399,000 399,000
091102- A041 Pension 399,000 399,000
091102- A06 Transfers 20,000 16,000 20,000
091102- A061 Scholarship 20,000 16,000 20,000
091102- A13 Repairs and Maintenance 220,000 142,000 250,000
091102- A131 Machinery and Equipment 70,000 45,000 70,000
091102- A132 Furniture and Fixture 70,000 45,000 100,000
091102- A137 Computer Equipment 80,000 52,000 80,000
Total- ISLAMABAD MODEL SCHOOL (I-V) F-6/1 46,348,000 46,144,000 46,589,000
IBDPage 530
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2025-2026 2025-2026 2026-2027
2025-26 2026-27 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
IB2582 ISLAMABAD MODEL SCHOOL (I-V) G-7/1 IBD
091102- A01 Employees Related Expenses 58,207,000 58,207,000 51,093,000
091102- A011 Pay 52 51 29,033,000 29,033,000 20,874,000
091102- A011-1 Pay of Officers (24) (24) (17,421,000) (17,421,000) (11,203,000)
091102- A011-2 Pay of Other Staff (28) (27) (11,612,000) (11,612,000) (9,671,000)
091102- A012 Allowances 29,174,000 29,174,000 30,219,000
091102- A012-1 Regular Allowances (28,324,000) (28,324,000) (29,387,000)
091102- A012-2 Other Allowances (Excluding TA) (850,000) (850,000) (832,000)
091102- A03 Operating Expenses 4,363,000 4,731,000 8,721,000
091102- A032 Communications 100,000 82,000 130,000
091102- A033 Utilities 613,000 1,105,000 1,110,000
091102- A034 Occupancy Costs 2,646,000 2,646,000 6,677,000
091102- A038 Travel & Transportation 335,000 275,000 40,000
091102- A039 General 669,000 623,000 764,000
091102- A04 Employees Retirement Benefits 3,547,000 2,947,000
091102- A041 Pension 3,547,000 2,947,000
091102- A06 Transfers 20,000 16,000 20,000
091102- A061 Scholarship 20,000 16,000 20,000
091102- A13 Repairs and Maintenance 134,000 87,000 210,000
091102- A131 Machinery and Equipment 20,000 13,000 30,000
091102- A132 Furniture and Fixture 94,000 61,000 150,000
091102- A137 Computer Equipment 20,000 13,000 30,000
Total- ISLAMABAD MODEL SCHOOL (I-V) G-7/1 66,271,000 65,988,000 60,044,000
IBD
IB2590 ISLAMABAD MODEL SCHOOL (I-V) NO1 G-7/2 IBD
091102- A01 Employees Related Expenses 29,997,000 29,993,000 30,581,000
091102- A011 Pay 29 29 14,638,000 13,247,000 13,093,000
091102- A011-1 Pay of Officers (12) (12) (8,616,000) (7,463,000) (8,203,000)
091102- A011-2 Pay of Other Staff (17) (17) (6,022,000) (5,784,000) (4,890,000)
091102- A012 Allowances 15,359,000 16,746,000 17,488,000
091102- A012-1 Regular Allowances (14,961,000) (15,951,000) (16,993,000)
091102- A012-2 Other Allowances (Excluding TA) (398,000) (795,000) (495,000)
091102- A03 Operating Expenses 4,142,000 3,893,000 3,959,000Page 531
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2025-2026 2025-2026 2026-2027
2025-26 2026-27 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A032 Communications 45,000 37,000 45,000
091102- A033 Utilities 850,000 671,000 800,000
091102- A034 Occupancy Costs 2,769,000 2,769,000 2,854,000
091102- A038 Travel & Transportation 58,000 79,000 30,000
091102- A039 General 420,000 337,000 230,000
091102- A04 Employees Retirement Benefits 664,000
091102- A041 Pension 664,000
091102- A06 Transfers 20,000 16,000 20,000
091102- A061 Scholarship 20,000 16,000 20,000
091102- A13 Repairs and Maintenance 75,000 48,000 60,000
091102- A131 Machinery and Equipment 20,000 13,000 20,000
091102- A132 Furniture and Fixture 35,000 22,000 20,000
091102- A137 Computer Equipment 20,000 13,000 20,000
Total- ISLAMABAD MODEL SCHOOL (I-V) NO1 34,234,000 33,950,000 35,284,000
G-7/2 IBD
IB2593 ISLAMABAD MODEL SCHOOL (I-V) F-6/4 IBD
091102- A01 Employees Related Expenses 29,193,000 29,293,000 28,488,000
091102- A011 Pay 27 27 14,451,000 12,921,000 11,317,000
091102- A011-1 Pay of Officers (14) (14) (10,505,000) (8,855,000) (7,203,000)
091102- A011-2 Pay of Other Staff (13) (13) (3,946,000) (4,066,000) (4,114,000)
091102- A012 Allowances 14,742,000 16,372,000 17,171,000
091102- A012-1 Regular Allowances (14,342,000) (15,867,000) (16,591,000)
091102- A012-2 Other Allowances (Excluding TA) (400,000) (505,000) (580,000)
091102- A03 Operating Expenses 3,073,000 2,394,000 4,675,000
091102- A032 Communications 50,000 71,000 50,000
091102- A033 Utilities 869,000 336,000 1,150,000
091102- A034 Occupancy Costs 1,350,000 1,350,000 2,651,000
091102- A038 Travel & Transportation 290,000 89,000 100,000
091102- A039 General 514,000 548,000 724,000
091102- A04 Employees Retirement Benefits 1,543,000 2,165,000 450,000
091102- A041 Pension 1,543,000 2,165,000 450,000
091102- A06 Transfers 20,000 16,000 20,000
091102- A061 Scholarship 20,000 16,000 20,000Page 532
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2025-2026 2025-2026 2026-2027
2025-26 2026-27 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A13 Repairs and Maintenance 180,000 116,000 200,000
091102- A131 Machinery and Equipment 30,000 19,000 30,000
091102- A132 Furniture and Fixture 100,000 65,000 120,000
091102- A137 Computer Equipment 50,000 32,000 50,000
Total- ISLAMABAD MODEL SCHOOL (I-V) F-6/4 34,009,000 33,984,000 33,833,000
IBD
IB2594 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-V) SIMLI (FA) IBD
091102- A01 Employees Related Expenses 15,072,000 15,072,000 18,264,000
091102- A011 Pay 12 12 7,379,000 7,425,000 8,414,000
091102- A011-1 Pay of Officers (5) (5) (4,779,000) (4,812,000) (5,203,000)
091102- A011-2 Pay of Other Staff (7) (7) (2,600,000) (2,613,000) (3,211,000)
091102- A012 Allowances 7,693,000 7,647,000 9,850,000
091102- A012-1 Regular Allowances (7,409,000) (7,375,000) (9,516,000)
091102- A012-2 Other Allowances (Excluding TA) (284,000) (272,000) (334,000)
091102- A03 Operating Expenses 3,236,000 3,259,000 3,520,000
091102- A034 Occupancy Costs 3,151,000 3,151,000 3,275,000
091102- A038 Travel & Transportation 30,000 67,000 30,000
091102- A039 General 55,000 41,000 215,000
091102- A04 Employees Retirement Benefits 380,000
091102- A041 Pension 380,000
091102- A06 Transfers 20,000 20,000
091102- A061 Scholarship 20,000 20,000
091102- A13 Repairs and Maintenance 60,000 13,000 140,000
091102- A131 Machinery and Equipment 20,000 20,000
091102- A132 Furniture and Fixture 20,000 100,000
091102- A137 Computer Equipment 20,000 13,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 18,388,000 18,724,000 21,944,000
GIRLS (I-V) SIMLI (FA) IBD
IB2595 ISLAMABAD MODEL SCHOOL (I-V) NO 3 G-9/2 IBD
091102- A01 Employees Related Expenses 52,716,000 54,516,000 48,692,000
091102- A011 Pay 45 45 26,169,000 23,732,000 19,703,000
091102- A011-1 Pay of Officers (18) (18) (14,090,000) (10,690,000) (6,250,000)
091102- A011-2 Pay of Other Staff (27) (27) (12,079,000) (13,042,000) (13,453,000)Page 533
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2025-2026 2025-2026 2026-2027
2025-26 2026-27 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A012 Allowances 26,547,000 30,784,000 28,989,000
091102- A012-1 Regular Allowances (26,097,000) (29,953,000) (28,189,000)
091102- A012-2 Other Allowances (Excluding TA) (450,000) (831,000) (800,000)
091102- A03 Operating Expenses 8,897,000 8,656,000 8,052,000
091102- A032 Communications 90,000 79,000 80,000
091102- A033 Utilities 1,025,000 1,010,000 1,175,000
091102- A034 Occupancy Costs 7,542,000 7,377,000 6,247,000
091102- A038 Travel & Transportation 40,000 33,000 380,000
091102- A039 General 200,000 157,000 170,000
091102- A04 Employees Retirement Benefits 1,869,000
091102- A041 Pension 1,869,000
091102- A06 Transfers 20,000 16,000 20,000
091102- A061 Scholarship 20,000 16,000 20,000
091102- A13 Repairs and Maintenance 120,000 78,000 90,000
091102- A131 Machinery and Equipment 20,000 13,000 20,000
091102- A132 Furniture and Fixture 80,000 52,000 50,000
091102- A137 Computer Equipment 20,000 13,000 20,000
Total- ISLAMABAD MODEL SCHOOL (I-V) NO 3 61,753,000 63,266,000 58,723,000
G-9/2 IBD
IB2596 ISLAMABAD MODEL SCHOOL (I-V) NO 1 G-8/1 IBD
091102- A01 Employees Related Expenses 25,887,000 25,887,000 32,183,000
091102- A011 Pay 28 27 12,964,000 12,964,000 14,180,000
091102- A011-1 Pay of Officers (14) (14) (6,846,000) (6,846,000) (8,087,000)
091102- A011-2 Pay of Other Staff (14) (13) (6,118,000) (6,118,000) (6,093,000)
091102- A012 Allowances 12,923,000 12,923,000 18,003,000
091102- A012-1 Regular Allowances (12,323,000) (12,323,000) (17,303,000)
091102- A012-2 Other Allowances (Excluding TA) (600,000) (600,000) (700,000)
091102- A03 Operating Expenses 5,746,000 5,547,000 5,251,000
091102- A032 Communications 70,000 21,000 80,000
091102- A033 Utilities 606,000 539,000 730,000
091102- A034 Occupancy Costs 4,652,000 4,652,000 4,023,000
091102- A038 Travel & Transportation 45,000 37,000 45,000
091102- A039 General 373,000 298,000 373,000Page 534
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2025-2026 2025-2026 2026-2027
2025-26 2026-27 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A04 Employees Retirement Benefits 1,150,000
091102- A041 Pension 1,150,000
091102- A06 Transfers 20,000 16,000 20,000
091102- A061 Scholarship 20,000 16,000 20,000
091102- A13 Repairs and Maintenance 190,000 123,000 190,000
091102- A131 Machinery and Equipment 20,000 13,000 20,000
091102- A132 Furniture and Fixture 150,000 97,000 150,000
091102- A137 Computer Equipment 20,000 13,000 20,000
Total- ISLAMABAD MODEL SCHOOL (I-V) NO 1 31,843,000 31,573,000 38,794,000
G-8/1 IBD
IB2597 ISLAMABAD MODEL SCHOOL (I-V) NO 1 G-8/2 IBD
091102- A01 Employees Related Expenses 16,054,000 16,551,000 18,380,000
091102- A011 Pay 20 18 7,912,000 8,157,000 8,704,000
091102- A011-1 Pay of Officers (8) (8) (3,487,000) (3,722,000) (4,852,000)
091102- A011-2 Pay of Other Staff (12) (10) (4,425,000) (4,435,000) (3,852,000)
091102- A012 Allowances 8,142,000 8,394,000 9,676,000
091102- A012-1 Regular Allowances (7,970,000) (8,119,000) (9,326,000)
091102- A012-2 Other Allowances (Excluding TA) (172,000) (275,000) (350,000)
091102- A03 Operating Expenses 3,915,000 3,947,000 3,757,000
091102- A032 Communications 45,000 52,000 70,000
091102- A033 Utilities 556,000 557,000 606,000
091102- A034 Occupancy Costs 3,165,000 3,165,000 2,703,000
091102- A038 Travel & Transportation 35,000 28,000 180,000
091102- A039 General 114,000 145,000 198,000
091102- A04 Employees Retirement Benefits 550,000
091102- A041 Pension 550,000
091102- A06 Transfers 20,000 20,000
091102- A061 Scholarship 20,000 20,000
091102- A13 Repairs and Maintenance 90,000 20,000 140,000
091102- A131 Machinery and Equipment 20,000 20,000
091102- A132 Furniture and Fixture 50,000 20,000 100,000
091102- A137 Computer Equipment 20,000 20,000
Total- ISLAMABAD MODEL SCHOOL (I-V) NO 1 20,079,000 20,518,000 22,847,000
G-8/2 IBDPage 535
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2025-2026 2025-2026 2026-2027
2025-26 2026-27 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
IB2598 ISLAMABAD MODEL SCHOOL (I-V) NO 3 ST NO. 68 G-9/3 IBD
091102- A01 Employees Related Expenses 18,307,000 18,307,000 18,434,000
091102- A011 Pay 19 19 8,912,000 8,912,000 8,121,000
091102- A011-1 Pay of Officers (8) (8) (4,904,000) (4,904,000) (5,525,000)
091102- A011-2 Pay of Other Staff (11) (11) (4,008,000) (4,008,000) (2,596,000)
091102- A012 Allowances 9,395,000 9,395,000 10,313,000
091102- A012-1 Regular Allowances (8,924,000) (8,924,000) (9,863,000)
091102- A012-2 Other Allowances (Excluding TA) (471,000) (471,000) (450,000)
091102- A03 Operating Expenses 1,899,000 1,750,000 2,742,000
091102- A032 Communications 80,000 66,000 120,000
091102- A033 Utilities 620,000 511,000 720,000
091102- A034 Occupancy Costs 1,078,000 1,078,000 1,781,000
091102- A038 Travel & Transportation 50,000 41,000 50,000
091102- A039 General 71,000 54,000 71,000
091102- A04 Employees Retirement Benefits 563,000 563,000
091102- A041 Pension 563,000 563,000
091102- A06 Transfers 20,000 16,000 20,000
091102- A061 Scholarship 20,000 16,000 20,000
091102- A13 Repairs and Maintenance 65,000 42,000 65,000
091102- A131 Machinery and Equipment 20,000 13,000 20,000
091102- A132 Furniture and Fixture 25,000 16,000 25,000
091102- A137 Computer Equipment 20,000 13,000 20,000
Total- ISLAMABAD MODEL SCHOOL (I-V) NO 3 20,854,000 20,678,000 21,261,000
ST NO. 68 G-9/3 IBD
IB2599 ISLAMABAD MODEL SCHOOL FOR BOYS (I-V) JOHD (FA) IBD
091102- A01 Employees Related Expenses 7,464,000 7,464,000 10,749,000
091102- A011 Pay 12 12 3,695,000 3,695,000 4,750,000
091102- A011-1 Pay of Officers (3) (3) (1,870,000) (1,870,000) (1,900,000)
091102- A011-2 Pay of Other Staff (9) (9) (1,825,000) (1,825,000) (2,850,000)
091102- A012 Allowances 3,769,000 3,769,000 5,999,000
091102- A012-1 Regular Allowances (3,549,000) (3,549,000) (5,657,000)
091102- A012-2 Other Allowances (Excluding TA) (220,000) (220,000) (342,000)Page 536
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2025-2026 2025-2026 2026-2027
2025-26 2026-27 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A03 Operating Expenses 3,785,000 3,705,000 4,217,000
091102- A032 Communications 66,000 59,000 66,000
091102- A033 Utilities 350,000 288,000 350,000
091102- A034 Occupancy Costs 3,099,000 3,099,000 3,531,000
091102- A038 Travel & Transportation 50,000 84,000 50,000
091102- A039 General 220,000 175,000 220,000
091102- A06 Transfers 20,000 16,000 20,000
091102- A061 Scholarship 20,000 16,000 20,000
091102- A13 Repairs and Maintenance 130,000 84,000 130,000
091102- A131 Machinery and Equipment 40,000 26,000 40,000
091102- A132 Furniture and Fixture 60,000 39,000 60,000
091102- A137 Computer Equipment 30,000 19,000 30,000
Total- ISLAMABAD MODEL SCHOOL FOR 11,399,000 11,269,000 15,116,000
BOYS (I-V) JOHD (FA) IBD
IB2600 ISLAMABAD MODEL SCHOOL FOR BOYS (I-V) BHANGRIL KHURD (FA) IBD
091102- A01 Employees Related Expenses 11,345,000 11,345,000 10,428,000
091102- A011 Pay 14 13 5,813,000 5,813,000 4,738,000
091102- A011-1 Pay of Officers (7) (7) (4,198,000) (4,198,000) (3,329,000)
091102- A011-2 Pay of Other Staff (7) (6) (1,615,000) (1,615,000) (1,409,000)
091102- A012 Allowances 5,532,000 5,532,000 5,690,000
091102- A012-1 Regular Allowances (5,287,000) (5,287,000) (5,440,000)
091102- A012-2 Other Allowances (Excluding TA) (245,000) (245,000) (250,000)
091102- A03 Operating Expenses 3,652,000 3,590,000 3,952,000
091102- A032 Communications 36,000 32,000 50,000
091102- A033 Utilities 190,000 156,000 200,000
091102- A034 Occupancy Costs 3,321,000 3,321,000 3,542,000
091102- A038 Travel & Transportation 25,000 20,000 40,000
091102- A039 General 80,000 61,000 120,000
091102- A04 Employees Retirement Benefits 434,000
091102- A041 Pension 434,000
091102- A06 Transfers 20,000 16,000 20,000
091102- A061 Scholarship 20,000 16,000 20,000
091102- A13 Repairs and Maintenance 60,000 39,000 170,000Page 537
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2025-2026 2025-2026 2026-2027
2025-26 2026-27 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A131 Machinery and Equipment 20,000 13,000 50,000
091102- A132 Furniture and Fixture 20,000 13,000 80,000
091102- A137 Computer Equipment 20,000 13,000 40,000
Total- ISLAMABAD MODEL SCHOOL FOR 15,077,000 15,424,000 14,570,000
BOYS (I-V) BHANGRIL KHURD (FA) IBD
IB2601 ISLAMABAD MODEL SCHOOL FOR BOYS (I-V) DHREK MOHRI (FA) IBD
091102- A01 Employees Related Expenses 12,435,000 12,435,000 8,715,000
091102- A011 Pay 12 12 6,055,000 5,231,000 3,800,000
091102- A011-1 Pay of Officers (3) (3) (2,555,000) (2,555,000) (1,600,000)
091102- A011-2 Pay of Other Staff (9) (9) (3,500,000) (2,676,000) (2,200,000)
091102- A012 Allowances 6,380,000 7,204,000 4,915,000
091102- A012-1 Regular Allowances (6,009,000) (6,842,000) (4,528,000)
091102- A012-2 Other Allowances (Excluding TA) (371,000) (362,000) (387,000)
091102- A03 Operating Expenses 1,539,000 1,453,000 1,717,000
091102- A032 Communications 50,000 41,000 50,000
091102- A033 Utilities 60,000 49,000 125,000
091102- A034 Occupancy Costs 1,084,000 1,084,000 1,432,000
091102- A038 Travel & Transportation 275,000 226,000 40,000
091102- A039 General 70,000 53,000 70,000
091102- A06 Transfers 20,000 16,000 20,000
091102- A061 Scholarship 20,000 16,000 20,000
091102- A13 Repairs and Maintenance 60,000 39,000 60,000
091102- A131 Machinery and Equipment 20,000 13,000 20,000
091102- A132 Furniture and Fixture 20,000 13,000 20,000
091102- A137 Computer Equipment 20,000 13,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 14,054,000 13,943,000 10,512,000
BOYS (I-V) DHREK MOHRI (FA) IBD
IB2602 ISLAMABAD MODEL SCHOOL FOR BOYS (I-V) PALALI (FA) IBD
091102- A01 Employees Related Expenses 12,235,000 12,235,000 11,942,000
091102- A011 Pay 13 12 6,250,000 6,250,000 5,285,000
091102- A011-1 Pay of Officers (6) (6) (4,600,000) (4,600,000) (4,128,000)
091102- A011-2 Pay of Other Staff (7) (6) (1,650,000) (1,650,000) (1,157,000)
091102- A012 Allowances 5,985,000 5,985,000 6,657,000Page 538
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2025-2026 2025-2026 2026-2027
2025-26 2026-27 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A012-1 Regular Allowances (5,673,000) (5,697,000) (6,378,000)
091102- A012-2 Other Allowances (Excluding TA) (312,000) (288,000) (279,000)
091102- A03 Operating Expenses 4,980,000 4,885,000 5,536,000
091102- A032 Communications 150,000 50,000 150,000
091102- A033 Utilities 120,000 39,000 150,000
091102- A034 Occupancy Costs 4,126,000 4,126,000 4,642,000
091102- A038 Travel & Transportation 30,000 44,000 40,000
091102- A039 General 554,000 626,000 554,000
091102- A06 Transfers 20,000 16,000 20,000
091102- A061 Scholarship 20,000 16,000 20,000
091102- A13 Repairs and Maintenance 60,000 170,000 60,000
091102- A131 Machinery and Equipment 20,000 103,000 20,000
091102- A132 Furniture and Fixture 20,000 13,000 20,000
091102- A137 Computer Equipment 20,000 54,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 17,295,000 17,306,000 17,558,000
BOYS (I-V) PALALI (FA) IBD
IB2603 ISLAMABAD MODEL SCHOOL FOR BOYS (I-V) BHIMBER TRAR (FA) IBD
091102- A01 Employees Related Expenses 16,745,000 16,875,000 18,731,000
091102- A011 Pay 25 24 8,434,000 8,337,000 8,648,000
091102- A011-1 Pay of Officers (12) (12) (6,034,000) (6,274,000) (6,600,000)
091102- A011-2 Pay of Other Staff (13) (12) (2,400,000) (2,063,000) (2,048,000)
091102- A012 Allowances 8,311,000 8,538,000 10,083,000
091102- A012-1 Regular Allowances (8,011,000) (8,095,000) (9,711,000)
091102- A012-2 Other Allowances (Excluding TA) (300,000) (443,000) (372,000)
091102- A03 Operating Expenses 5,856,000 6,030,000 6,510,000
091102- A032 Communications 40,000 83,000 85,000
091102- A033 Utilities 162,000 83,000 162,000
091102- A034 Occupancy Costs 5,090,000 5,206,000 5,694,000
091102- A038 Travel & Transportation 30,000 24,000 35,000
091102- A039 General 534,000 634,000 534,000
091102- A06 Transfers 20,000 16,000 20,000
091102- A061 Scholarship 20,000 16,000 20,000
091102- A13 Repairs and Maintenance 70,000 45,000 70,000Page 539
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2025-2026 2025-2026 2026-2027
2025-26 2026-27 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A131 Machinery and Equipment 20,000 13,000 20,000
091102- A132 Furniture and Fixture 30,000 19,000 30,000
091102- A137 Computer Equipment 20,000 13,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 22,691,000 22,966,000 25,331,000
BOYS (I-V) BHIMBER TRAR (FA) IBD
IB2604 ISLAMABAD MODEL SCHOOL FOR BOYS (I-V) LOHI BHER (FA) IBD
091102- A01 Employees Related Expenses 17,425,000 17,425,000 21,527,000
091102- A011 Pay 23 22 8,785,000 8,785,000 9,880,000
091102- A011-1 Pay of Officers (9) (9) (4,875,000) (4,875,000) (5,800,000)
091102- A011-2 Pay of Other Staff (14) (13) (3,910,000) (3,910,000) (4,080,000)
091102- A012 Allowances 8,640,000 8,640,000 11,647,000
091102- A012-1 Regular Allowances (8,155,000) (8,155,000) (11,227,000)
091102- A012-2 Other Allowances (Excluding TA) (485,000) (485,000) (420,000)
091102- A03 Operating Expenses 6,441,000 6,340,000 7,130,000
091102- A032 Communications 66,000 59,000 50,000
091102- A033 Utilities 350,000 288,000 200,000
091102- A034 Occupancy Costs 5,875,000 5,875,000 6,685,000
091102- A038 Travel & Transportation 30,000 24,000 40,000
091102- A039 General 120,000 94,000 155,000
091102- A06 Transfers 20,000 16,000 20,000
091102- A061 Scholarship 20,000 16,000 20,000
091102- A13 Repairs and Maintenance 80,000 52,000 110,000
091102- A131 Machinery and Equipment 20,000 13,000 30,000
091102- A132 Furniture and Fixture 40,000 26,000 50,000
091102- A137 Computer Equipment 20,000 13,000 30,000
Total- ISLAMABAD MODEL SCHOOL FOR 23,966,000 23,833,000 28,787,000
BOYS (I-V) LOHI BHER (FA) IBD
IB2605 ISLAMABAD MODEL SCHOOL FOR BOYS (I-V) TARLAI (FA) IBD
091102- A01 Employees Related Expenses 26,651,000 26,640,000 32,922,000
091102- A011 Pay 28 28 13,407,000 13,407,000 14,742,000
091102- A011-1 Pay of Officers (11) (11) (8,259,000) (8,259,000) (8,533,000)
091102- A011-2 Pay of Other Staff (17) (17) (5,148,000) (5,148,000) (6,209,000)
091102- A012 Allowances 13,244,000 13,233,000 18,180,000Page 540
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2025-2026 2025-2026 2026-2027
2025-26 2026-27 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A012-1 Regular Allowances (12,744,000) (12,744,000) (17,714,000)
091102- A012-2 Other Allowances (Excluding TA) (500,000) (489,000) (466,000)
091102- A03 Operating Expenses 10,311,000 10,735,000 9,858,000
091102- A032 Communications 70,000 63,000 70,000
091102- A033 Utilities 410,000 437,000 400,000
091102- A034 Occupancy Costs 9,225,000 9,225,000 9,182,000
091102- A038 Travel & Transportation 435,000 374,000 35,000
091102- A039 General 171,000 636,000 171,000
091102- A04 Employees Retirement Benefits 732,000 442,000
091102- A041 Pension 732,000 442,000
091102- A06 Transfers 20,000 16,000 20,000
091102- A061 Scholarship 20,000 16,000 20,000
091102- A13 Repairs and Maintenance 95,000 61,000 95,000
091102- A131 Machinery and Equipment 20,000 13,000 20,000
091102- A132 Furniture and Fixture 55,000 35,000 55,000
091102- A137 Computer Equipment 20,000 13,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 37,809,000 37,894,000 42,895,000
BOYS (I-V) TARLAI (FA) IBD
IB2606 ISLAMABAD MODEL SCHOOL FOR BOYS (I-V) GOLRA (FA) IBD
091102- A01 Employees Related Expenses 24,205,000 24,205,000 25,439,000
091102- A011 Pay 22 22 12,449,000 11,061,000 11,006,000
091102- A011-1 Pay of Officers (9) (9) (6,865,000) (5,497,000) (5,506,000)
091102- A011-2 Pay of Other Staff (13) (13) (5,584,000) (5,564,000) (5,500,000)
091102- A012 Allowances 11,756,000 13,144,000 14,433,000
091102- A012-1 Regular Allowances (11,436,000) (12,209,000) (12,043,000)
091102- A012-2 Other Allowances (Excluding TA) (320,000) (935,000) (2,390,000)
091102- A03 Operating Expenses 4,025,000 3,890,000 4,477,000
091102- A032 Communications 66,000 100,000
091102- A033 Utilities 230,000 189,000 250,000
091102- A034 Occupancy Costs 3,155,000 3,155,000 3,543,000
091102- A038 Travel & Transportation 30,000 24,000 40,000
091102- A039 General 544,000 522,000 544,000
091102- A06 Transfers 20,000 16,000 20,000Page 541
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2025-2026 2025-2026 2026-2027
2025-26 2026-27 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A061 Scholarship 20,000 16,000 20,000
091102- A13 Repairs and Maintenance 65,000 101,000 65,000
091102- A131 Machinery and Equipment 20,000 13,000 20,000
091102- A132 Furniture and Fixture 25,000 45,000 25,000
091102- A137 Computer Equipment 20,000 43,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 28,315,000 28,212,000 30,001,000
BOYS (I-V) GOLRA (FA) IBD
IB2607 ISLAMABAD MODEL SCHOOL FOR BOYS (I-V) JHANG SYEDAN (FA) IBD
091102- A01 Employees Related Expenses 26,505,000 26,505,000 25,757,000
091102- A011 Pay 24 24 13,614,000 13,614,000 9,838,000
091102- A011-1 Pay of Officers (10) (10) (7,818,000) (7,818,000) (5,002,000)
091102- A011-2 Pay of Other Staff (14) (14) (5,796,000) (5,796,000) (4,836,000)
091102- A012 Allowances 12,891,000 12,891,000 15,919,000
091102- A012-1 Regular Allowances (12,531,000) (12,531,000) (15,519,000)
091102- A012-2 Other Allowances (Excluding TA) (360,000) (360,000) (400,000)
091102- A03 Operating Expenses 6,290,000 6,477,000 8,460,000
091102- A032 Communications 70,000 41,000 70,000
091102- A033 Utilities 70,000 127,000 100,000
091102- A034 Occupancy Costs 5,680,000 5,929,000 8,020,000
091102- A038 Travel & Transportation 350,000 192,000 50,000
091102- A039 General 120,000 188,000 220,000
091102- A04 Employees Retirement Benefits 1,362,000 1,362,000
091102- A041 Pension 1,362,000 1,362,000
091102- A06 Transfers 30,000 24,000 30,000
091102- A061 Scholarship 30,000 24,000 30,000
091102- A13 Repairs and Maintenance 75,000 48,000 120,000
091102- A131 Machinery and Equipment 20,000 13,000 20,000
091102- A132 Furniture and Fixture 35,000 22,000 80,000
091102- A137 Computer Equipment 20,000 13,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 34,262,000 34,416,000 34,367,000
BOYS (I-V) JHANG SYEDAN (FA) IBD
IB2608 ISLAMABAD MODEL SCHOOL FOR BOYS (I-V) NURPUR SHAHAN (FA) IBD
091102- A01 Employees Related Expenses 13,067,000 12,947,000 18,647,000Page 542
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2025-2026 2025-2026 2026-2027
2025-26 2026-27 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A011 Pay 22 21 6,195,000 5,352,000 8,268,000
091102- A011-1 Pay of Officers (6) (6) (780,000) (690,000) (3,888,000)
091102- A011-2 Pay of Other Staff (16) (15) (5,415,000) (4,662,000) (4,380,000)
091102- A012 Allowances 6,872,000 7,595,000 10,379,000
091102- A012-1 Regular Allowances (6,562,000) (7,240,000) (9,728,000)
091102- A012-2 Other Allowances (Excluding TA) (310,000) (355,000) (651,000)
091102- A03 Operating Expenses 5,471,000 4,378,000 6,093,000
091102- A032 Communications 30,000 12,000 50,000
091102- A033 Utilities 450,000 270,000 550,000
091102- A034 Occupancy Costs 4,621,000 3,821,000 5,113,000
091102- A038 Travel & Transportation 50,000 60,000
091102- A039 General 320,000 275,000 320,000
091102- A06 Transfers 20,000 16,000 20,000
091102- A061 Scholarship 20,000 16,000 20,000
091102- A13 Repairs and Maintenance 170,000 210,000 170,000
091102- A131 Machinery and Equipment 40,000 76,000 40,000
091102- A132 Furniture and Fixture 100,000 65,000 100,000
091102- A137 Computer Equipment 30,000 69,000 30,000
Total- ISLAMABAD MODEL SCHOOL FOR 18,728,000 17,551,000 24,930,000
BOYS (I-V) NURPUR SHAHAN (FA) IBD
IB2609 ISLAMABAD MODEL SCHOOL FOR BOYS (I-V) SHAH ALLAH DITTA (FA) IBD
091102- A01 Employees Related Expenses 13,329,000 13,329,000 20,493,000
091102- A011 Pay 18 18 6,685,000 6,685,000 9,200,000
091102- A011-1 Pay of Officers (6) (6) (2,620,000) (2,620,000) (5,400,000)
091102- A011-2 Pay of Other Staff (12) (12) (4,065,000) (4,065,000) (3,800,000)
091102- A012 Allowances 6,644,000 6,644,000 11,293,000
091102- A012-1 Regular Allowances (6,389,000) (6,389,000) (10,863,000)
091102- A012-2 Other Allowances (Excluding TA) (255,000) (255,000) (430,000)
091102- A03 Operating Expenses 1,950,000 1,848,000 2,143,000
091102- A032 Communications 50,000 41,000 100,000
091102- A033 Utilities 150,000 123,000 300,000
091102- A034 Occupancy Costs 1,405,000 1,405,000 1,628,000
091102- A038 Travel & Transportation 280,000 230,000 35,000Page 543
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2025-2026 2025-2026 2026-2027
2025-26 2026-27 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A039 General 65,000 49,000 80,000
091102- A04 Employees Retirement Benefits 1,924,000
091102- A041 Pension 1,924,000
091102- A06 Transfers 20,000 16,000 20,000
091102- A061 Scholarship 20,000 16,000 20,000
091102- A13 Repairs and Maintenance 60,000 39,000 90,000
091102- A131 Machinery and Equipment 20,000 13,000 30,000
091102- A132 Furniture and Fixture 20,000 13,000 30,000
091102- A137 Computer Equipment 20,000 13,000 30,000
Total- ISLAMABAD MODEL SCHOOL FOR 15,359,000 17,156,000 22,746,000
BOYS (I-V) SHAH ALLAH DITTA (FA) IBD
IB2610 ISLAMABAD MODEL SCHOOL FOR BOYS (I-V) TARNUL (FA) IBD
091102- A01 Employees Related Expenses 13,594,000 13,594,000 15,243,000
091102- A011 Pay 18 18 6,714,000 6,460,000 6,700,000
091102- A011-1 Pay of Officers (7) (7) (3,414,000) (3,571,000) (3,500,000)
091102- A011-2 Pay of Other Staff (11) (11) (3,300,000) (2,889,000) (3,200,000)
091102- A012 Allowances 6,880,000 7,134,000 8,543,000
091102- A012-1 Regular Allowances (6,600,000) (6,948,000) (8,113,000)
091102- A012-2 Other Allowances (Excluding TA) (280,000) (186,000) (430,000)
091102- A03 Operating Expenses 4,949,000 4,951,000 5,503,000
091102- A032 Communications 80,000 66,000 120,000
091102- A033 Utilities 240,000 201,000 390,000
091102- A034 Occupancy Costs 4,479,000 4,476,000 4,843,000
091102- A038 Travel & Transportation 30,000 114,000 30,000
091102- A039 General 120,000 94,000 120,000
091102- A04 Employees Retirement Benefits 560,000
091102- A041 Pension 560,000
091102- A06 Transfers 20,000 16,000 20,000
091102- A061 Scholarship 20,000 16,000 20,000
091102- A13 Repairs and Maintenance 70,000 45,000 70,000
091102- A131 Machinery and Equipment 20,000 13,000 20,000
091102- A132 Furniture and Fixture 30,000 19,000 30,000Page 544
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2025-2026 2025-2026 2026-2027
2025-26 2026-27 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A137 Computer Equipment 20,000 13,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 18,633,000 19,166,000 20,836,000
BOYS (I-V) TARNUL (FA) IBD
IB2611 ISLAMABAD MODEL SCHOOL FOR BOYS (I-V) HUMAK (FA) IBD
091102- A01 Employees Related Expenses 11,802,000 11,802,000 13,355,000
091102- A011 Pay 18 16 5,925,000 5,163,000 6,025,000
091102- A011-1 Pay of Officers (8) (8) (4,190,000) (4,788,000) (5,651,000)
091102- A011-2 Pay of Other Staff (10) (8) (1,735,000) (375,000) (374,000)
091102- A012 Allowances 5,877,000 6,639,000 7,330,000
091102- A012-1 Regular Allowances (5,567,000) (6,339,000) (6,970,000)
091102- A012-2 Other Allowances (Excluding TA) (310,000) (300,000) (360,000)
091102- A03 Operating Expenses 2,884,000 3,021,000 3,210,000
091102- A032 Communications 50,000 50,000
091102- A033 Utilities 250,000 156,000 250,000
091102- A034 Occupancy Costs 2,484,000 2,484,000 2,800,000
091102- A038 Travel & Transportation 30,000 237,000 40,000
091102- A039 General 70,000 144,000 70,000
091102- A06 Transfers 20,000 16,000 20,000
091102- A061 Scholarship 20,000 16,000 20,000
091102- A13 Repairs and Maintenance 60,000 39,000 60,000
091102- A131 Machinery and Equipment 20,000 13,000 20,000
091102- A132 Furniture and Fixture 20,000 13,000 20,000
091102- A137 Computer Equipment 20,000 13,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 14,766,000 14,878,000 16,645,000
BOYS (I-V) HUMAK (FA) IBD
IB2612 ISLAMABAD MODEL SCHOOL FOR BOYS (I-V) RUMLI (FA) IBD
091102- A01 Employees Related Expenses 10,269,000 10,269,000 14,655,000
091102- A011 Pay 12 12 5,150,000 5,150,000 6,700,000
091102- A011-1 Pay of Officers (5) (5) (2,850,000) (2,850,000) (4,000,000)
091102- A011-2 Pay of Other Staff (7) (7) (2,300,000) (2,300,000) (2,700,000)
091102- A012 Allowances 5,119,000 5,119,000 7,955,000
091102- A012-1 Regular Allowances (4,878,000) (4,878,000) (7,626,000)
091102- A012-2 Other Allowances (Excluding TA) (241,000) (241,000) (329,000)Page 545
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2025-2026 2025-2026 2026-2027
2025-26 2026-27 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A03 Operating Expenses 2,374,000 2,296,000 2,643,000
091102- A032 Communications 60,000 49,000 60,000
091102- A033 Utilities 250,000 206,000 250,000
091102- A034 Occupancy Costs 1,964,000 1,964,000 2,223,000
091102- A038 Travel & Transportation 30,000 24,000 40,000
091102- A039 General 70,000 53,000 70,000
091102- A06 Transfers 20,000 16,000 20,000
091102- A061 Scholarship 20,000 16,000 20,000
091102- A13 Repairs and Maintenance 60,000 39,000 60,000
091102- A131 Machinery and Equipment 20,000 13,000 20,000
091102- A132 Furniture and Fixture 20,000 13,000 20,000
091102- A137 Computer Equipment 20,000 13,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 12,723,000 12,620,000 17,378,000
BOYS (I-V) RUMLI (FA) IBD
IB2613 ISLAMABAD MODEL SCHOOL FOR BOYS (I-V) KORTANA (FA) IBD
091102- A01 Employees Related Expenses 9,311,000 9,311,000 8,934,000
091102- A011 Pay 13 12 4,888,000 4,162,000 4,000,000
091102- A011-1 Pay of Officers (6) (6) (3,483,000) (2,951,000) (2,800,000)
091102- A011-2 Pay of Other Staff (7) (6) (1,405,000) (1,211,000) (1,200,000)
091102- A012 Allowances 4,423,000 5,149,000 4,934,000
091102- A012-1 Regular Allowances (4,203,000) (4,818,000) (4,643,000)
091102- A012-2 Other Allowances (Excluding TA) (220,000) (331,000) (291,000)
091102- A03 Operating Expenses 2,998,000 2,915,000 3,316,000
091102- A032 Communications 40,000 33,000 45,000
091102- A033 Utilities 300,000 47,000 310,000
091102- A034 Occupancy Costs 2,558,000 2,558,000 2,831,000
091102- A038 Travel & Transportation 30,000 24,000 40,000
091102- A039 General 70,000 253,000 90,000
091102- A06 Transfers 20,000 16,000 20,000
091102- A061 Scholarship 20,000 16,000 20,000
091102- A13 Repairs and Maintenance 60,000 39,000 80,000
091102- A131 Machinery and Equipment 20,000 13,000 30,000
091102- A132 Furniture and Fixture 20,000 13,000 30,000Page 546
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2025-2026 2025-2026 2026-2027
2025-26 2026-27 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A137 Computer Equipment 20,000 13,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 12,389,000 12,281,000 12,350,000
BOYS (I-V) KORTANA (FA) IBD
IB2614 ISLAMABAD MODEL SCHOOL FOR BOYS (I-V) SANGJANI (FA) IBD
091102- A01 Employees Related Expenses 19,035,000 19,035,000 19,249,000
091102- A011 Pay 18 18 9,683,000 8,683,000 8,500,000
091102- A011-1 Pay of Officers (6) (6) (5,988,000) (5,088,000) (5,100,000)
091102- A011-2 Pay of Other Staff (12) (12) (3,695,000) (3,595,000) (3,400,000)
091102- A012 Allowances 9,352,000 10,352,000 10,749,000
091102- A012-1 Regular Allowances (9,022,000) (10,022,000) (10,349,000)
091102- A012-2 Other Allowances (Excluding TA) (330,000) (330,000) (400,000)
091102- A03 Operating Expenses 3,430,000 3,148,000 3,491,000
091102- A032 Communications 80,000 66,000 80,000
091102- A033 Utilities 500,000 262,000 500,000
091102- A034 Occupancy Costs 2,710,000 2,710,000 2,761,000
091102- A038 Travel & Transportation 30,000 24,000 40,000
091102- A039 General 110,000 86,000 110,000
091102- A04 Employees Retirement Benefits 326,000
091102- A041 Pension 326,000
091102- A06 Transfers 20,000 16,000 20,000
091102- A061 Scholarship 20,000 16,000 20,000
091102- A13 Repairs and Maintenance 75,000 48,000 75,000
091102- A131 Machinery and Equipment 20,000 13,000 20,000
091102- A132 Furniture and Fixture 35,000 22,000 35,000
091102- A137 Computer Equipment 20,000 13,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 22,560,000 22,247,000 23,161,000
BOYS (I-V) SANGJANI (FA) IBD
IB2615 ISLAMABAD MODEL SCHOOL FOR BOYS (I-V) KHADRAPPER (FA) IBD
091102- A01 Employees Related Expenses 19,280,000 19,891,000 20,669,000
091102- A011 Pay 15 15 9,886,000 8,548,000 9,026,000
091102- A011-1 Pay of Officers (8) (8) (7,053,000) (5,864,000) (6,423,000)
091102- A011-2 Pay of Other Staff (7) (7) (2,833,000) (2,684,000) (2,603,000)
091102- A012 Allowances 9,394,000 11,343,000 11,643,000Page 547
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2025-2026 2025-2026 2026-2027
2025-26 2026-27 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A012-1 Regular Allowances (9,107,000) (11,103,000) (11,283,000)
091102- A012-2 Other Allowances (Excluding TA) (287,000) (240,000) (360,000)
091102- A03 Operating Expenses 5,372,000 6,049,000 5,972,000
091102- A032 Communications 50,000 111,000 80,000
091102- A033 Utilities 200,000 95,000 300,000
091102- A034 Occupancy Costs 4,452,000 5,087,000 4,922,000
091102- A038 Travel & Transportation 50,000 41,000 50,000
091102- A039 General 620,000 715,000 620,000
091102- A06 Transfers 20,000 16,000 20,000
091102- A061 Scholarship 20,000 16,000 20,000
091102- A09 Physical Assets 155,000
091102- A092 Computer Equipment 155,000
091102- A13 Repairs and Maintenance 70,000 45,000 70,000
091102- A131 Machinery and Equipment 20,000 13,000 20,000
091102- A132 Furniture and Fixture 30,000 19,000 30,000
091102- A137 Computer Equipment 20,000 13,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 24,742,000 26,156,000 26,731,000
BOYS (I-V) KHADRAPPER (FA) IBD
IB2616 ISLAMABAD MODEL SCHOOL FOR BOYS (I-V) KOT HATHIAL (QA) (FA) IBD
091102- A01 Employees Related Expenses 15,839,000 15,888,000 16,537,000
091102- A011 Pay 15 15 7,960,000 6,753,000 7,200,000
091102- A011-1 Pay of Officers (4) (4) (3,580,000) (2,373,000) (2,700,000)
091102- A011-2 Pay of Other Staff (11) (11) (4,380,000) (4,380,000) (4,500,000)
091102- A012 Allowances 7,879,000 9,135,000 9,337,000
091102- A012-1 Regular Allowances (7,619,000) (8,825,000) (9,082,000)
091102- A012-2 Other Allowances (Excluding TA) (260,000) (310,000) (255,000)
091102- A03 Operating Expenses 7,814,000 7,759,000 8,677,000
091102- A032 Communications 40,000 17,000 80,000
091102- A033 Utilities 155,000 307,000 200,000
091102- A034 Occupancy Costs 7,534,000 7,234,000 8,312,000
091102- A038 Travel & Transportation 25,000 66,000 35,000
091102- A039 General 60,000 135,000 50,000
091102- A06 Transfers 20,000 16,000 20,000Page 548
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2025-2026 2025-2026 2026-2027
2025-26 2026-27 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A061 Scholarship 20,000 16,000 20,000
091102- A13 Repairs and Maintenance 60,000 39,000 65,000
091102- A131 Machinery and Equipment 20,000 13,000 20,000
091102- A132 Furniture and Fixture 20,000 13,000 25,000
091102- A137 Computer Equipment 20,000 13,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 23,733,000 23,702,000 25,299,000
BOYS (I-V) KOT HATHIAL (QA) (FA) IBD
IB2617 ISLAMABAD MODEL SCHOOL (I-V) RAWAL DAM (FA) IBD
091102- A01 Employees Related Expenses 18,253,000 18,251,000 21,496,000
091102- A011 Pay 24 23 9,170,000 9,043,000 9,530,000
091102- A011-1 Pay of Officers (10) (10) (4,508,000) (5,311,000) (5,650,000)
091102- A011-2 Pay of Other Staff (14) (13) (4,662,000) (3,732,000) (3,880,000)
091102- A012 Allowances 9,083,000 9,208,000 11,966,000
091102- A012-1 Regular Allowances (8,758,000) (8,793,000) (11,491,000)
091102- A012-2 Other Allowances (Excluding TA) (325,000) (415,000) (475,000)
091102- A03 Operating Expenses 4,739,000 4,699,000 4,775,000
091102- A032 Communications 90,000 79,000 90,000
091102- A033 Utilities 575,000 473,000 400,000
091102- A034 Occupancy Costs 3,949,000 3,949,000 3,985,000
091102- A038 Travel & Transportation 25,000 120,000 130,000
091102- A039 General 100,000 78,000 170,000
091102- A04 Employees Retirement Benefits 1,491,000 464,000
091102- A041 Pension 1,491,000 464,000
091102- A06 Transfers 20,000 16,000 20,000
091102- A061 Scholarship 20,000 16,000 20,000
091102- A09 Physical Assets 155,000
091102- A092 Computer Equipment 155,000
091102- A13 Repairs and Maintenance 60,000 39,000 90,000
091102- A131 Machinery and Equipment 20,000 13,000 20,000
091102- A132 Furniture and Fixture 20,000 13,000 50,000
091102- A137 Computer Equipment 20,000 13,000 20,000
Total- ISLAMABAD MODEL SCHOOL (I-V) 23,072,000 24,651,000 26,845,000
RAWAL DAM (FA) IBDPage 549
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2025-2026 2025-2026 2026-2027
2025-26 2026-27 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
IB2618 ISLAMABAD MODEL SCHOOL FOR BOYS (I-V) CHIRRAH (FA) IBD
091102- A01 Employees Related Expenses 10,568,000 10,568,000 10,580,000
091102- A011 Pay 24 24 3,478,000 4,626,000 4,878,000
091102- A011-1 Pay of Officers (6) (6) (935,000) (1,302,000) (2,520,000)
091102- A011-2 Pay of Other Staff (18) (18) (2,543,000) (3,324,000) (2,358,000)
091102- A012 Allowances 7,090,000 5,942,000 5,702,000
091102- A012-1 Regular Allowances (6,640,000) (5,492,000) (5,031,000)
091102- A012-2 Other Allowances (Excluding TA) (450,000) (450,000) (671,000)
091102- A03 Operating Expenses 3,958,000 3,891,000 4,357,000
091102- A032 Communications 77,000 70,000 91,000
091102- A033 Utilities 200,000 165,000 200,000
091102- A034 Occupancy Costs 3,570,000 3,570,000 3,911,000
091102- A038 Travel & Transportation 35,000 28,000 35,000
091102- A039 General 76,000 58,000 120,000
091102- A06 Transfers 20,000 16,000 25,000
091102- A061 Scholarship 20,000 16,000 25,000
091102- A13 Repairs and Maintenance 60,000 39,000 100,000
091102- A131 Machinery and Equipment 20,000 13,000 20,000
091102- A132 Furniture and Fixture 20,000 13,000 50,000
091102- A137 Computer Equipment 20,000 13,000 30,000
Total- ISLAMABAD MODEL SCHOOL FOR 14,606,000 14,514,000 15,062,000
BOYS (I-V) CHIRRAH (FA) IBD
IB2619 ISLAMABAD MODEL SCHOOL FOR BOYS (I-V) PIND BEGWAL (FA) IBD
091102- A01 Employees Related Expenses 12,881,000 13,251,000 15,582,000
091102- A011 Pay 15 15 6,310,000 6,310,000 6,525,000
091102- A011-1 Pay of Officers (6) (6) (3,690,000) (3,690,000) (3,700,000)
091102- A011-2 Pay of Other Staff (9) (9) (2,620,000) (2,620,000) (2,825,000)
091102- A012 Allowances 6,571,000 6,941,000 9,057,000
091102- A012-1 Regular Allowances (6,029,000) (6,029,000) (8,126,000)
091102- A012-2 Other Allowances (Excluding TA) (542,000) (912,000) (931,000)
091102- A03 Operating Expenses 4,286,000 4,252,000 4,767,000
091102- A032 Communications 46,000 46,000
091102- A033 Utilities 20,000 16,000 20,000Page 550
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2025-2026 2025-2026 2026-2027
2025-26 2026-27 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A034 Occupancy Costs 4,090,000 4,056,000 4,561,000
091102- A038 Travel & Transportation 30,000 24,000 40,000
091102- A039 General 100,000 156,000 100,000
091102- A06 Transfers 20,000 16,000 20,000
091102- A061 Scholarship 20,000 16,000 20,000
091102- A13 Repairs and Maintenance 70,000 45,000 70,000
091102- A131 Machinery and Equipment 20,000 13,000 20,000
091102- A132 Furniture and Fixture 30,000 19,000 30,000
091102- A137 Computer Equipment 20,000 13,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 17,257,000 17,564,000 20,439,000
BOYS (I-V) PIND BEGWAL (FA) IBD
IB2620 ISLAMABAD MODEL SCHOOL FOR BOYS (I-V) TALHAR (FA) IBD
091102- A01 Employees Related Expenses 15,672,000 15,648,000 17,375,000
091102- A011 Pay 16 16 7,800,000 7,512,000 7,600,000
091102- A011-1 Pay of Officers (6) (6) (4,300,000) (4,300,000) (4,300,000)
091102- A011-2 Pay of Other Staff (10) (10) (3,500,000) (3,212,000) (3,300,000)
091102- A012 Allowances 7,872,000 8,136,000 9,775,000
091102- A012-1 Regular Allowances (7,497,000) (7,868,000) (9,400,000)
091102- A012-2 Other Allowances (Excluding TA) (375,000) (268,000) (375,000)
091102- A03 Operating Expenses 2,610,000 2,514,000 2,907,000
091102- A032 Communications 80,000 80,000
091102- A033 Utilities 150,000 123,000 200,000
091102- A034 Occupancy Costs 2,255,000 2,255,000 2,487,000
091102- A038 Travel & Transportation 25,000 20,000 40,000
091102- A039 General 100,000 116,000 100,000
091102- A04 Employees Retirement Benefits 1,836,000
091102- A041 Pension 1,836,000
091102- A06 Transfers 20,000 16,000 20,000
091102- A061 Scholarship 20,000 16,000 20,000
091102- A13 Repairs and Maintenance 70,000 80,000 70,000
091102- A131 Machinery and Equipment 20,000 28,000 20,000
091102- A132 Furniture and Fixture 30,000 39,000 30,000
091102- A137 Computer Equipment 20,000 13,000 20,000Page 551
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2025-2026 2025-2026 2026-2027
2025-26 2026-27 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
Total- ISLAMABAD MODEL SCHOOL FOR 18,372,000 20,094,000 20,372,000
BOYS (I-V) TALHAR (FA) IBD
IB2621 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-V) SHAHZAD TOWN (FA) IBD
091102- A01 Employees Related Expenses 28,513,000 28,513,000 32,025,000
091102- A011 Pay 23 23 14,035,000 14,022,000 14,021,000
091102- A011-1 Pay of Officers (11) (11) (9,135,000) (8,898,000) (8,897,000)
091102- A011-2 Pay of Other Staff (12) (12) (4,900,000) (5,124,000) (5,124,000)
091102- A012 Allowances 14,478,000 14,491,000 18,004,000
091102- A012-1 Regular Allowances (13,928,000) (13,943,000) (17,458,000)
091102- A012-2 Other Allowances (Excluding TA) (550,000) (548,000) (546,000)
091102- A03 Operating Expenses 5,445,000 5,906,000 5,757,000
091102- A032 Communications 85,000 74,000 90,000
091102- A033 Utilities 718,000 448,000 700,000
091102- A034 Occupancy Costs 3,314,000 4,152,000 3,629,000
091102- A038 Travel & Transportation 330,000 24,000 340,000
091102- A039 General 998,000 1,208,000 998,000
091102- A04 Employees Retirement Benefits 1,362,000 914,000 1,808,000
091102- A041 Pension 1,362,000 914,000 1,808,000
091102- A06 Transfers 20,000 16,000 20,000
091102- A061 Scholarship 20,000 16,000 20,000
091102- A13 Repairs and Maintenance 70,000 45,000 70,000
091102- A131 Machinery and Equipment 20,000 13,000 20,000
091102- A132 Furniture and Fixture 30,000 19,000 30,000
091102- A137 Computer Equipment 20,000 13,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 35,410,000 35,394,000 39,680,000
GIRLS (I-V) SHAHZAD TOWN (FA) IBD
IB2622 ISLAMABAD MODEL SCHOOL FOR BOYS (I-V) MALOT (FA) IBD
091102- A01 Employees Related Expenses 12,199,000 12,099,000 11,675,000
091102- A011 Pay 13 13 6,155,000 6,155,000 5,274,000
091102- A011-1 Pay of Officers (5) (5) (4,230,000) (4,230,000) (3,517,000)
091102- A011-2 Pay of Other Staff (8) (8) (1,925,000) (1,925,000) (1,757,000)
091102- A012 Allowances 6,044,000 5,944,000 6,401,000
091102- A012-1 Regular Allowances (5,644,000) (5,644,000) (6,003,000)Page 552
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2025-2026 2025-2026 2026-2027
2025-26 2026-27 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A012-2 Other Allowances (Excluding TA) (400,000) (300,000) (398,000)
091102- A03 Operating Expenses 4,438,000 4,547,000 5,375,000
091102- A032 Communications 66,000 59,000 100,000
091102- A033 Utilities 410,000 158,000 620,000
091102- A034 Occupancy Costs 3,702,000 3,942,000 4,385,000
091102- A038 Travel & Transportation 40,000 33,000 50,000
091102- A039 General 220,000 355,000 220,000
091102- A04 Employees Retirement Benefits 390,000
091102- A041 Pension 390,000
091102- A06 Transfers 20,000 16,000 20,000
091102- A061 Scholarship 20,000 16,000 20,000
091102- A13 Repairs and Maintenance 130,000 84,000 130,000
091102- A131 Machinery and Equipment 40,000 26,000 40,000
091102- A132 Furniture and Fixture 60,000 39,000 60,000
091102- A137 Computer Equipment 30,000 19,000 30,000
Total- ISLAMABAD MODEL SCHOOL FOR 17,177,000 16,746,000 17,200,000
BOYS (I-V) MALOT (FA) IBD
IB2623 ISLAMABAD MODEL SCHOOL FOR BOYS (I-V) MANGIAL (FA) IBD
091102- A01 Employees Related Expenses 9,622,000 9,622,000 10,734,000
091102- A011 Pay 9 8 4,948,000 4,705,000 4,714,000
091102- A011-1 Pay of Officers (3) (3) (3,157,000) (2,728,000) (2,727,000)
091102- A011-2 Pay of Other Staff (6) (5) (1,791,000) (1,977,000) (1,987,000)
091102- A012 Allowances 4,674,000 4,917,000 6,020,000
091102- A012-1 Regular Allowances (4,342,000) (4,729,000) (5,674,000)
091102- A012-2 Other Allowances (Excluding TA) (332,000) (188,000) (346,000)
091102- A03 Operating Expenses 3,486,000 3,532,000 3,878,000
091102- A032 Communications 50,000 41,000 80,000
091102- A033 Utilities 370,000 247,000 350,000
091102- A034 Occupancy Costs 2,527,000 2,584,000 2,894,000
091102- A038 Travel & Transportation 25,000 20,000 40,000
091102- A039 General 514,000 640,000 514,000
091102- A06 Transfers 20,000 16,000 20,000
091102- A061 Scholarship 20,000 16,000 20,000Page 553
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2025-2026 2025-2026 2026-2027
2025-26 2026-27 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A13 Repairs and Maintenance 60,000 39,000 60,000
091102- A131 Machinery and Equipment 20,000 13,000 20,000
091102- A132 Furniture and Fixture 20,000 13,000 20,000
091102- A137 Computer Equipment 20,000 13,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 13,188,000 13,209,000 14,692,000
BOYS (I-V) MANGIAL (FA) IBD
IB2624 ISLAMABAD MODEL SCHOOL FOR BOYS (I-V) KARAM ABAD (FA) IBD
091102- A01 Employees Related Expenses 20,905,000 22,405,000 24,629,000
091102- A011 Pay 16 16 10,392,000 10,392,000 10,680,000
091102- A011-1 Pay of Officers (7) (7) (7,915,000) (7,915,000) (8,180,000)
091102- A011-2 Pay of Other Staff (9) (9) (2,477,000) (2,477,000) (2,500,000)
091102- A012 Allowances 10,513,000 12,013,000 13,949,000
091102- A012-1 Regular Allowances (9,763,000) (9,763,000) (12,364,000)
091102- A012-2 Other Allowances (Excluding TA) (750,000) (2,250,000) (1,585,000)
091102- A03 Operating Expenses 7,469,000 7,860,000 8,300,000
091102- A032 Communications 90,000 79,000 100,000
091102- A033 Utilities 400,000 330,000 450,000
091102- A034 Occupancy Costs 6,849,000 6,849,000 7,610,000
091102- A038 Travel & Transportation 30,000 24,000 40,000
091102- A039 General 100,000 578,000 100,000
091102- A06 Transfers 20,000 16,000 20,000
091102- A061 Scholarship 20,000 16,000 20,000
091102- A13 Repairs and Maintenance 70,000 45,000 70,000
091102- A131 Machinery and Equipment 20,000 13,000 20,000
091102- A132 Furniture and Fixture 30,000 19,000 30,000
091102- A137 Computer Equipment 20,000 13,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 28,464,000 30,326,000 33,019,000
BOYS (I-V) KARAM ABAD (FA) IBD
IB2625 ISLAMABAD MODEL SCHOOL FOR BOYS (I-V) MOHRA (FA) IBD
091102- A01 Employees Related Expenses 9,405,000 9,455,000 14,762,000
091102- A011 Pay 17 15 4,668,000 4,665,000 7,405,000
091102- A011-1 Pay of Officers (7) (7) (2,985,000) (2,985,000) (5,390,000)
091102- A011-2 Pay of Other Staff (10) (8) (1,683,000) (1,680,000) (2,015,000)Page 554
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2025-2026 2025-2026 2026-2027
2025-26 2026-27 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A012 Allowances 4,737,000 4,790,000 7,357,000
091102- A012-1 Regular Allowances (4,427,000) (4,430,000) (6,995,000)
091102- A012-2 Other Allowances (Excluding TA) (310,000) (360,000) (362,000)
091102- A03 Operating Expenses 6,310,000 5,622,000 6,971,000
091102- A032 Communications 44,000 40,000 44,000
091102- A033 Utilities 150,000 40,000 150,000
091102- A034 Occupancy Costs 6,011,000 5,411,000 6,562,000
091102- A038 Travel & Transportation 35,000 28,000 35,000
091102- A039 General 70,000 103,000 180,000
091102- A06 Transfers 20,000 16,000 20,000
091102- A061 Scholarship 20,000 16,000 20,000
091102- A13 Repairs and Maintenance 50,000 66,000 90,000
091102- A131 Machinery and Equipment 20,000 13,000 20,000
091102- A132 Furniture and Fixture 10,000 40,000 50,000
091102- A137 Computer Equipment 20,000 13,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 15,785,000 15,159,000 21,843,000
BOYS (I-V) MOHRA (FA) IBD
IB2626 ISLAMABAD MODEL SCHOOL FOR BOYS (I-V) MOHRA SOLINA (FA) IBD
091102- A01 Employees Related Expenses 8,527,000 8,427,000 10,517,000
091102- A011 Pay 12 12 4,242,000 4,329,000 5,630,000
091102- A011-1 Pay of Officers (5) (5) (2,873,000) (3,059,000) (4,550,000)
091102- A011-2 Pay of Other Staff (7) (7) (1,369,000) (1,270,000) (1,080,000)
091102- A012 Allowances 4,285,000 4,098,000 4,887,000
091102- A012-1 Regular Allowances (4,002,000) (3,989,000) (4,587,000)
091102- A012-2 Other Allowances (Excluding TA) (283,000) (109,000) (300,000)
091102- A03 Operating Expenses 2,785,000 3,056,000 3,079,000
091102- A032 Communications 40,000 58,000 40,000
091102- A033 Utilities 80,000 50,000 80,000
091102- A034 Occupancy Costs 1,835,000 1,835,000 1,921,000
091102- A038 Travel & Transportation 35,000 28,000 30,000
091102- A039 General 795,000 1,085,000 1,008,000
091102- A04 Employees Retirement Benefits 1,114,000
091102- A041 Pension 1,114,000Page 555
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2025-2026 2025-2026 2026-2027
2025-26 2026-27 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A06 Transfers 20,000 16,000 20,000
091102- A061 Scholarship 20,000 16,000 20,000
091102- A13 Repairs and Maintenance 50,000 32,000 70,000
091102- A131 Machinery and Equipment 20,000 13,000 20,000
091102- A132 Furniture and Fixture 10,000 6,000 30,000
091102- A137 Computer Equipment 20,000 13,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 11,382,000 12,645,000 13,686,000
BOYS (I-V) MOHRA SOLINA (FA) IBD
IB2627 ISLAMABAD MODEL SCHOOL FOR BOYS (I-V) MOHRI RAWAT (FA) IBD
091102- A01 Employees Related Expenses 14,785,000 14,785,000 13,049,000
091102- A011 Pay 11 11 7,963,000 6,809,000 5,600,000
091102- A011-1 Pay of Officers (5) (5) (6,207,000) (5,520,000) (4,500,000)
091102- A011-2 Pay of Other Staff (6) (6) (1,756,000) (1,289,000) (1,100,000)
091102- A012 Allowances 6,822,000 7,976,000 7,449,000
091102- A012-1 Regular Allowances (6,557,000) (7,811,000) (7,118,000)
091102- A012-2 Other Allowances (Excluding TA) (265,000) (165,000) (331,000)
091102- A03 Operating Expenses 2,716,000 2,630,000 3,025,000
091102- A032 Communications 76,000
091102- A033 Utilities 150,000 123,000 200,000
091102- A034 Occupancy Costs 2,261,000 2,261,000 2,604,000
091102- A038 Travel & Transportation 195,000 160,000 35,000
091102- A039 General 110,000 86,000 110,000
091102- A04 Employees Retirement Benefits 1,500,000
091102- A041 Pension 1,500,000
091102- A06 Transfers 20,000 16,000 20,000
091102- A061 Scholarship 20,000 16,000 20,000
091102- A13 Repairs and Maintenance 75,000 48,000 75,000
091102- A131 Machinery and Equipment 20,000 13,000 20,000
091102- A132 Furniture and Fixture 35,000 22,000 35,000
091102- A137 Computer Equipment 20,000 13,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 17,596,000 18,979,000 16,169,000
BOYS (I-V) MOHRI RAWAT (FA) IBDPage 556
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2025-2026 2025-2026 2026-2027
2025-26 2026-27 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
IB2628 ISLAMABAD MODEL SCHOOL FOR BOYS (I-V) MUGHAL (FA) IBD
091102- A01 Employees Related Expenses 6,505,000 6,505,000 7,756,000
091102- A011 Pay 19 19 3,490,000 3,350,000 3,121,000
091102- A011-1 Pay of Officers (9) (9) (450,000) (310,000) (310,000)
091102- A011-2 Pay of Other Staff (10) (10) (3,040,000) (3,040,000) (2,811,000)
091102- A012 Allowances 3,015,000 3,155,000 4,635,000
091102- A012-1 Regular Allowances (2,790,000) (2,966,000) (4,382,000)
091102- A012-2 Other Allowances (Excluding TA) (225,000) (189,000) (253,000)
091102- A03 Operating Expenses 2,506,000 2,746,000 2,790,000
091102- A032 Communications 50,000
091102- A033 Utilities 120,000 99,000 130,000
091102- A034 Occupancy Costs 1,373,000 1,373,000 1,587,000
091102- A038 Travel & Transportation 25,000 20,000 35,000
091102- A039 General 988,000 1,254,000 988,000
091102- A06 Transfers 20,000 16,000 20,000
091102- A061 Scholarship 20,000 16,000 20,000
091102- A13 Repairs and Maintenance 60,000 39,000 60,000
091102- A131 Machinery and Equipment 20,000 13,000 20,000
091102- A132 Furniture and Fixture 20,000 13,000 20,000
091102- A137 Computer Equipment 20,000 13,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 9,091,000 9,306,000 10,626,000
BOYS (I-V) MUGHAL (FA) IBD
IB2629 ISLAMABAD MODEL SCHOOL FOR BOYS (I-V) PIND MALKAN (FA) IBD
091102- A01 Employees Related Expenses 4,652,000 4,652,000 2,175,000
091102- A011 Pay 11 11 2,252,000 2,252,000 754,000
091102- A011-1 Pay of Officers (3) (3) (1,058,000) (1,058,000)
091102- A011-2 Pay of Other Staff (8) (8) (1,194,000) (1,194,000) (754,000)
091102- A012 Allowances 2,400,000 2,400,000 1,421,000
091102- A012-1 Regular Allowances (2,198,000) (2,198,000) (1,111,000)
091102- A012-2 Other Allowances (Excluding TA) (202,000) (202,000) (310,000)
091102- A03 Operating Expenses 1,196,000 1,173,000 488,000
091102- A034 Occupancy Costs 1,091,000 1,091,000 488,000
091102- A038 Travel & Transportation 40,000 33,000
091102- A039 General 65,000 49,000Page 557
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2025-2026 2025-2026 2026-2027
2025-26 2026-27 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A04 Employees Retirement Benefits 472,000
091102- A041 Pension 472,000
091102- A06 Transfers 20,000 16,000
091102- A061 Scholarship 20,000 16,000
091102- A13 Repairs and Maintenance 60,000 39,000
091102- A131 Machinery and Equipment 20,000 13,000
091102- A132 Furniture and Fixture 20,000 13,000
091102- A137 Computer Equipment 20,000 13,000
Total- ISLAMABAD MODEL SCHOOL FOR 5,928,000 5,880,000 3,135,000
BOYS (I-V) PIND MALKAN (FA) IBD
IB2630 ISLAMABAD MODEL SCHOOL FOR BOYS (I-V) PIND HOON (FA) IBD
091102- A01 Employees Related Expenses 11,500,000 11,499,000 11,080,000
091102- A011 Pay 12 12 5,780,000 5,780,000 5,100,000
091102- A011-1 Pay of Officers (5) (5) (4,410,000) (4,410,000) (3,700,000)
091102- A011-2 Pay of Other Staff (7) (7) (1,370,000) (1,370,000) (1,400,000)
091102- A012 Allowances 5,720,000 5,719,000 5,980,000
091102- A012-1 Regular Allowances (5,470,000) (5,470,000) (5,620,000)
091102- A012-2 Other Allowances (Excluding TA) (250,000) (249,000) (360,000)
091102- A03 Operating Expenses 5,821,000 5,741,000 6,477,000
091102- A032 Communications 34,000 28,000 70,000
091102- A033 Utilities 150,000 123,000 160,000
091102- A034 Occupancy Costs 5,407,000 5,407,000 6,017,000
091102- A038 Travel & Transportation 50,000 41,000 50,000
091102- A039 General 180,000 142,000 180,000
091102- A06 Transfers 20,000 16,000 20,000
091102- A061 Scholarship 20,000 16,000 20,000
091102- A13 Repairs and Maintenance 130,000 84,000 130,000
091102- A131 Machinery and Equipment 60,000 39,000 60,000
091102- A132 Furniture and Fixture 40,000 26,000 40,000
091102- A137 Computer Equipment 30,000 19,000 30,000
Total- ISLAMABAD MODEL SCHOOL FOR 17,471,000 17,340,000 17,707,000
BOYS (I-V) PIND HOON (FA) IBDPage 558
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2025-2026 2025-2026 2026-2027
2025-26 2026-27 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
IB2631 ISLAMABAD MODEL SCHOOL FOR BOYS (I-V) RAJWAL (FA) IBD
091102- A01 Employees Related Expenses 7,056,000 7,056,000 8,795,000
091102- A011 Pay 13 12 3,525,000 3,525,000 4,100,000
091102- A011-1 Pay of Officers (5) (5) (2,330,000) (2,330,000) (2,900,000)
091102- A011-2 Pay of Other Staff (8) (7) (1,195,000) (1,195,000) (1,200,000)
091102- A012 Allowances 3,531,000 3,531,000 4,695,000
091102- A012-1 Regular Allowances (3,306,000) (3,300,000) (4,283,000)
091102- A012-2 Other Allowances (Excluding TA) (225,000) (231,000) (412,000)
091102- A03 Operating Expenses 4,693,000 4,506,000 5,189,000
091102- A032 Communications 40,000 33,000 80,000
091102- A033 Utilities 400,000 40,000 330,000
091102- A034 Occupancy Costs 4,113,000 4,113,000 4,589,000
091102- A038 Travel & Transportation 30,000 44,000 40,000
091102- A039 General 110,000 276,000 150,000
091102- A06 Transfers 20,000 16,000 20,000
091102- A061 Scholarship 20,000 16,000 20,000
091102- A13 Repairs and Maintenance 70,000 125,000 100,000
091102- A131 Machinery and Equipment 20,000 47,000 30,000
091102- A132 Furniture and Fixture 30,000 65,000 40,000
091102- A137 Computer Equipment 20,000 13,000 30,000
Total- ISLAMABAD MODEL SCHOOL FOR 11,839,000 11,703,000 14,104,000
BOYS (I-V) RAJWAL (FA) IBD
IB2632 ISLAMABAD MODEL SCHOOL FOR BOYS (I-V) SARAI KHARBOOZA (FA) IBD
091102- A01 Employees Related Expenses 15,296,000 15,296,000 14,651,000
091102- A011 Pay 15 15 7,497,000 7,497,000 6,400,000
091102- A011-1 Pay of Officers (7) (7) (4,698,000) (4,698,000) (3,900,000)
091102- A011-2 Pay of Other Staff (8) (8) (2,799,000) (2,799,000) (2,500,000)
091102- A012 Allowances 7,799,000 7,799,000 8,251,000
091102- A012-1 Regular Allowances (7,171,000) (7,171,000) (7,753,000)
091102- A012-2 Other Allowances (Excluding TA) (628,000) (628,000) (498,000)
091102- A03 Operating Expenses 3,151,000 3,110,000 3,508,000
091102- A032 Communications 84,000 77,000 84,000
091102- A033 Utilities 225,000 185,000 225,000
091102- A034 Occupancy Costs 2,642,000 2,642,000 2,989,000Page 559
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2025-2026 2025-2026 2026-2027
2025-26 2026-27 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A038 Travel & Transportation 35,000 75,000 45,000
091102- A039 General 165,000 131,000 165,000
091102- A06 Transfers 20,000 16,000 20,000
091102- A061 Scholarship 20,000 16,000 20,000
091102- A13 Repairs and Maintenance 80,000 52,000 80,000
091102- A131 Machinery and Equipment 20,000 13,000 20,000
091102- A132 Furniture and Fixture 40,000 26,000 40,000
091102- A137 Computer Equipment 20,000 13,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 18,547,000 18,474,000 18,259,000
BOYS (I-V) SARAI KHARBOOZA (FA) IBD
IB2633 ISLAMABAD MODEL SCHOOL FOR BOYS (I-V) SIRI SARAL (FA) IBD
091102- A01 Employees Related Expenses 12,995,000 12,995,000 13,265,000
091102- A011 Pay 13 13 6,556,000 6,556,000 5,762,000
091102- A011-1 Pay of Officers (5) (5) (3,707,000) (3,707,000) (2,902,000)
091102- A011-2 Pay of Other Staff (8) (8) (2,849,000) (2,849,000) (2,860,000)
091102- A012 Allowances 6,439,000 6,439,000 7,503,000
091102- A012-1 Regular Allowances (6,168,000) (6,168,000) (7,034,000)
091102- A012-2 Other Allowances (Excluding TA) (271,000) (271,000) (469,000)
091102- A03 Operating Expenses 2,222,000 2,603,000 2,475,000
091102- A032 Communications 66,000 59,000 144,000
091102- A033 Utilities 100,000 82,000 100,000
091102- A034 Occupancy Costs 1,906,000 2,064,000 2,071,000
091102- A038 Travel & Transportation 30,000 304,000 40,000
091102- A039 General 120,000 94,000 120,000
091102- A04 Employees Retirement Benefits 1,869,000
091102- A041 Pension 1,869,000
091102- A06 Transfers 20,000 16,000 20,000
091102- A061 Scholarship 20,000 16,000 20,000
091102- A13 Repairs and Maintenance 60,000 39,000 60,000
091102- A131 Machinery and Equipment 20,000 13,000 20,000
091102- A132 Furniture and Fixture 20,000 13,000 20,000
091102- A137 Computer Equipment 20,000 13,000 20,000Page 560
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2025-2026 2025-2026 2026-2027
2025-26 2026-27 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
Total- ISLAMABAD MODEL SCHOOL FOR 15,297,000 17,522,000 15,820,000
BOYS (I-V) SIRI SARAL (FA) IBD
IB2634 ISLAMABAD MODEL SCHOOL FOR BOYS (I-V) SHARIFABAD (FA) IBD
091102- A01 Employees Related Expenses 13,207,000 13,132,000 8,588,000
091102- A011 Pay 12 11 6,678,000 6,678,000 3,361,000
091102- A011-1 Pay of Officers (5) (5) (4,303,000) (4,303,000) (2,103,000)
091102- A011-2 Pay of Other Staff (7) (6) (2,375,000) (2,375,000) (1,258,000)
091102- A012 Allowances 6,529,000 6,454,000 5,227,000
091102- A012-1 Regular Allowances (6,233,000) (6,233,000) (4,881,000)
091102- A012-2 Other Allowances (Excluding TA) (296,000) (221,000) (346,000)
091102- A03 Operating Expenses 4,337,000 4,517,000 4,224,000
091102- A032 Communications 36,000 29,000 36,000
091102- A033 Utilities 70,000 157,000 100,000
091102- A034 Occupancy Costs 3,551,000 3,551,000 3,650,000
091102- A038 Travel & Transportation 285,000 259,000 35,000
091102- A039 General 395,000 521,000 403,000
091102- A04 Employees Retirement Benefits 950,000 2,460,000 1,654,000
091102- A041 Pension 950,000 2,460,000 1,654,000
091102- A06 Transfers 20,000 16,000 20,000
091102- A061 Scholarship 20,000 16,000 20,000
091102- A13 Repairs and Maintenance 74,000 48,000 74,000
091102- A131 Machinery and Equipment 20,000 13,000 20,000
091102- A132 Furniture and Fixture 34,000 22,000 34,000
091102- A137 Computer Equipment 20,000 13,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 18,588,000 20,173,000 14,560,000
BOYS (I-V) SHARIFABAD (FA) IBD
IB2635 ISLAMABAD MODEL SCHOOL FOR BOYS (I-V) SHEIKHPUR NOON (FA) IBD
091102- A01 Employees Related Expenses 6,962,000 6,962,000 9,973,000
091102- A011 Pay 11 11 3,400,000 3,352,000 3,948,000
091102- A011-1 Pay of Officers (3) (3) (1,430,000) (1,430,000) (2,020,000)
091102- A011-2 Pay of Other Staff (8) (8) (1,970,000) (1,922,000) (1,928,000)
091102- A012 Allowances 3,562,000 3,610,000 6,025,000
091102- A012-1 Regular Allowances (3,327,000) (3,372,000) (5,589,000)Page 561
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2025-2026 2025-2026 2026-2027
2025-26 2026-27 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A012-2 Other Allowances (Excluding TA) (235,000) (238,000) (436,000)
091102- A03 Operating Expenses 1,774,000 1,689,000 1,981,000
091102- A032 Communications 54,000 48,000 60,000
091102- A033 Utilities 150,000 123,000 170,000
091102- A034 Occupancy Costs 1,310,000 1,310,000 1,491,000
091102- A038 Travel & Transportation 40,000 33,000 40,000
091102- A039 General 220,000 175,000 220,000
091102- A06 Transfers 20,000 16,000 20,000
091102- A061 Scholarship 20,000 16,000 20,000
091102- A13 Repairs and Maintenance 90,000 57,000 90,000
091102- A131 Machinery and Equipment 30,000 19,000 30,000
091102- A132 Furniture and Fixture 30,000 19,000 30,000
091102- A137 Computer Equipment 30,000 19,000 30,000
Total- ISLAMABAD MODEL SCHOOL FOR 8,846,000 8,724,000 12,064,000
BOYS (I-V) SHEIKHPUR NOON (FA) IBD
IB2636 ISLAMABAD MODEL SCHOOL FOR BOYS (I-V) SIHALA (FA) IBD
091102- A01 Employees Related Expenses 11,528,000 11,528,000 5,440,000
091102- A011 Pay 20 19 5,765,000 5,765,000 2,300,000
091102- A011-1 Pay of Officers (9) (9) (3,375,000) (3,375,000) (1,100,000)
091102- A011-2 Pay of Other Staff (11) (10) (2,390,000) (2,390,000) (1,200,000)
091102- A012 Allowances 5,763,000 5,763,000 3,140,000
091102- A012-1 Regular Allowances (5,511,000) (5,511,000) (2,865,000)
091102- A012-2 Other Allowances (Excluding TA) (252,000) (252,000) (275,000)
091102- A03 Operating Expenses 3,654,000 3,635,000 3,994,000
091102- A032 Communications 36,000
091102- A033 Utilities 140,000 115,000 200,000
091102- A034 Occupancy Costs 3,124,000 3,124,000 3,538,000
091102- A038 Travel & Transportation 330,000 351,000 50,000
091102- A039 General 60,000 45,000 170,000
091102- A04 Employees Retirement Benefits 1,602,000
091102- A041 Pension 1,602,000
091102- A06 Transfers 20,000 16,000 20,000
091102- A061 Scholarship 20,000 16,000 20,000Page 562
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2025-2026 2025-2026 2026-2027
2025-26 2026-27 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A09 Physical Assets 155,000
091102- A092 Computer Equipment 155,000
091102- A13 Repairs and Maintenance 60,000 39,000 130,000
091102- A131 Machinery and Equipment 20,000 13,000 40,000
091102- A132 Furniture and Fixture 20,000 13,000 60,000
091102- A137 Computer Equipment 20,000 13,000 30,000
Total- ISLAMABAD MODEL SCHOOL FOR 15,262,000 16,975,000 9,584,000
BOYS (I-V) SIHALA (FA) IBD
IB2637 ISLAMABAD MODEL SCHOOL FOR BOYS (I-V) SIHALI (FA) IBD
091102- A01 Employees Related Expenses 12,466,000 12,466,000 11,173,000
091102- A011 Pay 12 12 6,225,000 6,833,000 5,200,000
091102- A011-1 Pay of Officers (4) (4) (3,615,000) (3,750,000) (3,600,000)
091102- A011-2 Pay of Other Staff (8) (8) (2,610,000) (3,083,000) (1,600,000)
091102- A012 Allowances 6,241,000 5,633,000 5,973,000
091102- A012-1 Regular Allowances (5,946,000) (5,104,000) (5,460,000)
091102- A012-2 Other Allowances (Excluding TA) (295,000) (529,000) (513,000)
091102- A03 Operating Expenses 3,477,000 3,618,000 5,183,000
091102- A032 Communications 85,000 24,000 50,000
091102- A033 Utilities 101,000 150,000
091102- A034 Occupancy Costs 2,868,000 2,868,000 4,379,000
091102- A038 Travel & Transportation 20,000 16,000 40,000
091102- A039 General 504,000 609,000 564,000
091102- A04 Employees Retirement Benefits 1,198,000 1,239,000
091102- A041 Pension 1,198,000 1,239,000
091102- A06 Transfers 20,000 16,000 20,000
091102- A061 Scholarship 20,000 16,000 20,000
091102- A13 Repairs and Maintenance 60,000 39,000 75,000
091102- A131 Machinery and Equipment 20,000 13,000 25,000
091102- A132 Furniture and Fixture 20,000 13,000 25,000
091102- A137 Computer Equipment 20,000 13,000 25,000
Total- ISLAMABAD MODEL SCHOOL FOR 17,221,000 17,378,000 16,451,000
BOYS (I-V) SIHALI (FA) IBDPage 563
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2025-2026 2025-2026 2026-2027
2025-26 2026-27 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
IB2640 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-V) SUBBAN (FA) IBD
091102- A01 Employees Related Expenses 7,746,000 7,746,000 5,004,000
091102- A011 Pay 12 12 3,673,000 3,317,000 2,500,000
091102- A011-1 Pay of Officers (4) (4) (1,760,000) (1,264,000) (1,000,000)
091102- A011-2 Pay of Other Staff (8) (8) (1,913,000) (2,053,000) (1,500,000)
091102- A012 Allowances 4,073,000 4,429,000 2,504,000
091102- A012-1 Regular Allowances (3,838,000) (4,184,000) (2,231,000)
091102- A012-2 Other Allowances (Excluding TA) (235,000) (245,000) (273,000)
091102- A03 Operating Expenses 1,649,000 2,383,000 1,839,000
091102- A032 Communications 50,000 41,000 50,000
091102- A033 Utilities 175,000 144,000 250,000
091102- A034 Occupancy Costs 456,000 456,000 460,000
091102- A038 Travel & Transportation 20,000 16,000 20,000
091102- A039 General 948,000 1,726,000 1,059,000
091102- A06 Transfers 20,000 16,000 20,000
091102- A061 Scholarship 20,000 16,000 20,000
091102- A13 Repairs and Maintenance 60,000 39,000 60,000
091102- A131 Machinery and Equipment 20,000 13,000 20,000
091102- A132 Furniture and Fixture 20,000 13,000 20,000
091102- A137 Computer Equipment 20,000 13,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 9,475,000 10,184,000 6,923,000
GIRLS (I-V) SUBBAN (FA) IBD
IB2641 ISLAMABAD MODEL SCHOOL FOR BOYS (I-V) JHANGI SYEDAN(FA) IBD
091102- A01 Employees Related Expenses 14,890,000 14,890,000 17,576,000
091102- A011 Pay 11 11 7,531,000 7,531,000 7,819,000
091102- A011-1 Pay of Officers (4) (4) (4,915,000) (4,915,000) (5,090,000)
091102- A011-2 Pay of Other Staff (7) (7) (2,616,000) (2,616,000) (2,729,000)
091102- A012 Allowances 7,359,000 7,359,000 9,757,000
091102- A012-1 Regular Allowances (7,049,000) (7,049,000) (9,246,000)
091102- A012-2 Other Allowances (Excluding TA) (310,000) (310,000) (511,000)
091102- A03 Operating Expenses 5,539,000 5,454,000 6,157,000
091102- A032 Communications 36,000 29,000 36,000
091102- A033 Utilities 300,000 247,000 300,000
091102- A034 Occupancy Costs 5,093,000 5,093,000 5,471,000Page 564
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2025-2026 2025-2026 2026-2027
2025-26 2026-27 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A038 Travel & Transportation 30,000 24,000 270,000
091102- A039 General 80,000 61,000 80,000
091102- A06 Transfers 20,000 16,000 20,000
091102- A061 Scholarship 20,000 16,000 20,000
091102- A13 Repairs and Maintenance 60,000 39,000 60,000
091102- A131 Machinery and Equipment 20,000 13,000 20,000
091102- A132 Furniture and Fixture 20,000 13,000 20,000
091102- A137 Computer Equipment 20,000 13,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 20,509,000 20,399,000 23,813,000
BOYS (I-V) JHANGI SYEDAN(FA) IBD
IB2642 ISLAMABAD MODEL SCHOOL FOR BOYS (I-V) BIATH (FA) IBD
091102- A01 Employees Related Expenses 6,263,000 6,173,000 4,182,000
091102- A011 Pay 9 7 3,160,000 3,160,000 1,704,000
091102- A011-1 Pay of Officers (2) (2) (1,950,000) (1,950,000) (854,000)
091102- A011-2 Pay of Other Staff (7) (5) (1,210,000) (1,210,000) (850,000)
091102- A012 Allowances 3,103,000 3,013,000 2,478,000
091102- A012-1 Regular Allowances (2,843,000) (2,843,000) (2,168,000)
091102- A012-2 Other Allowances (Excluding TA) (260,000) (170,000) (310,000)
091102- A03 Operating Expenses 2,282,000 2,255,000 2,520,000
091102- A032 Communications 30,000 24,000 30,000
091102- A033 Utilities 70,000 35,000 141,000
091102- A034 Occupancy Costs 1,587,000 1,587,000 1,785,000
091102- A038 Travel & Transportation 35,000 28,000 30,000
091102- A039 General 560,000 581,000 534,000
091102- A06 Transfers 20,000 16,000 20,000
091102- A061 Scholarship 20,000 16,000 20,000
091102- A13 Repairs and Maintenance 50,000 32,000 70,000
091102- A131 Machinery and Equipment 20,000 13,000 20,000
091102- A132 Furniture and Fixture 10,000 6,000 30,000
091102- A137 Computer Equipment 20,000 13,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 8,615,000 8,476,000 6,792,000
BOYS (I-V) BIATH (FA) IBDPage 565
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2025-2026 2025-2026 2026-2027
2025-26 2026-27 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
ISLAMABAD MODEL SCHOOL (I-V) NO 1 G-9/3 IBD(I
091102- A01 Employees Related Expenses 17,727,000 17,727,000 13,214,000
091102- A011 Pay 19 18 8,563,000 8,848,000 5,294,000
091102- A011-1 Pay of Officers (9) (9) (4,032,000) (4,032,000) (3,442,000)
091102- A011-2 Pay of Other Staff (10) (9) (4,531,000) (4,816,000) (1,852,000)
091102- A012 Allowances 9,164,000 8,879,000 7,920,000
091102- A012-1 Regular Allowances (8,232,000) (7,541,000) (6,820,000)
091102- A012-2 Other Allowances (Excluding TA) (932,000) (1,338,000) (1,100,000)
091102- A03 Operating Expenses 5,071,000 4,936,000 4,881,000
091102- A032 Communications 30,000 44,000 30,000
091102- A033 Utilities 512,000 402,000 512,000
091102- A034 Occupancy Costs 4,350,000 4,350,000 3,990,000
091102- A038 Travel & Transportation 35,000 28,000 205,000
091102- A039 General 144,000 112,000 144,000
091102- A04 Employees Retirement Benefits 751,000
091102- A041 Pension 751,000
091102- A06 Transfers 20,000 16,000 20,000
091102- A061 Scholarship 20,000 16,000 20,000
091102- A09 Physical Assets 155,000
091102- A092 Computer Equipment 155,000
091102- A13 Repairs and Maintenance 64,000 41,000 70,000
091102- A131 Machinery and Equipment 20,000 13,000 20,000
091102- A132 Furniture and Fixture 24,000 15,000 30,000
091102- A137 Computer Equipment 20,000 13,000 20,000
Total- ISLAMABAD MODEL SCHOOL (I-V) NO 1 22,882,000 22,875,000 18,936,000
G-9/3 IBD
IB2646 ISLAMABAD MODEL SCHOOL (I-V) NO 1 G-9/4 IBD
091102- A01 Employees Related Expenses 25,740,000 25,740,000 21,598,000
091102- A011 Pay 25 24 12,764,000 10,796,000 9,636,000
091102- A011-1 Pay of Officers (13) (13) (8,484,000) (6,432,000) (5,203,000)
091102- A011-2 Pay of Other Staff (12) (11) (4,280,000) (4,364,000) (4,433,000)
091102- A012 Allowances 12,976,000 14,944,000 11,962,000
091102- A012-1 Regular Allowances (12,425,000) (14,236,000) (11,262,000)
091102- A012-2 Other Allowances (Excluding TA) (551,000) (708,000) (700,000)Page 566
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2025-2026 2025-2026 2026-2027
2025-26 2026-27 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A03 Operating Expenses 4,906,000 4,732,000 5,458,000
091102- A032 Communications 150,000 123,000 150,000
091102- A033 Utilities 665,000 548,000 715,000
091102- A034 Occupancy Costs 3,951,000 3,951,000 4,453,000
091102- A038 Travel & Transportation 60,000 49,000 60,000
091102- A039 General 80,000 61,000 80,000
091102- A06 Transfers 20,000 16,000 20,000
091102- A061 Scholarship 20,000 16,000 20,000
091102- A13 Repairs and Maintenance 100,000 64,000 100,000
091102- A131 Machinery and Equipment 20,000 13,000 20,000
091102- A132 Furniture and Fixture 50,000 32,000 50,000
091102- A137 Computer Equipment 30,000 19,000 30,000
Total- ISLAMABAD MODEL SCHOOL (I-V) NO 1 30,766,000 30,552,000 27,176,000
G-9/4 IBD
IB2647 ISLAMABAD MODEL SCHOOL (I-V) NO 1 G-9/2 IBD
091102- A01 Employees Related Expenses 67,559,000 67,559,000 73,459,000
091102- A011 Pay 45 43 34,665,000 31,969,000 31,777,000
091102- A011-1 Pay of Officers (35) (35) (32,292,000) (29,598,000) (26,825,000)
091102- A011-2 Pay of Other Staff (10) (8) (2,373,000) (2,371,000) (4,952,000)
091102- A012 Allowances 32,894,000 35,590,000 41,682,000
091102- A012-1 Regular Allowances (32,174,000) (34,781,000) (41,001,000)
091102- A012-2 Other Allowances (Excluding TA) (720,000) (809,000) (681,000)
091102- A03 Operating Expenses 6,743,000 9,217,000 7,201,000
091102- A032 Communications 75,000 67,000 75,000
091102- A033 Utilities 950,000 1,633,000 950,000
091102- A034 Occupancy Costs 4,220,000 5,720,000 4,568,000
091102- A038 Travel & Transportation 735,000 178,000 300,000
091102- A039 General 763,000 1,619,000 1,308,000
091102- A04 Employees Retirement Benefits 3,158,000 3,200,000 3,625,000
091102- A041 Pension 3,158,000 3,200,000 3,625,000
091102- A06 Transfers 20,000 16,000 20,000
091102- A061 Scholarship 20,000 16,000 20,000
091102- A13 Repairs and Maintenance 130,000 951,000 310,000Page 567
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2025-2026 2025-2026 2026-2027
2025-26 2026-27 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A131 Machinery and Equipment 20,000 146,000 70,000
091102- A132 Furniture and Fixture 90,000 658,000 220,000
091102- A137 Computer Equipment 20,000 147,000 20,000
Total- ISLAMABAD MODEL SCHOOL (I-V) NO 1 77,610,000 80,943,000 84,615,000
G-9/2 IBD
IB2687 ISLAMABAD MODEL SCHOOL (I-V) G-11/1 IBD
091102- A01 Employees Related Expenses 31,680,000 31,680,000 38,397,000
091102- A011 Pay 28 28 16,369,000 16,369,000 16,556,000
091102- A011-1 Pay of Officers (13) (13) (10,331,000) (10,331,000) (10,730,000)
091102- A011-2 Pay of Other Staff (15) (15) (6,038,000) (6,038,000) (5,826,000)
091102- A012 Allowances 15,311,000 15,311,000 21,841,000
091102- A012-1 Regular Allowances (14,839,000) (14,839,000) (21,321,000)
091102- A012-2 Other Allowances (Excluding TA) (472,000) (472,000) (520,000)
091102- A03 Operating Expenses 6,898,000 7,350,000 5,969,000
091102- A032 Communications 90,000 79,000 90,000
091102- A033 Utilities 670,000 552,000 670,000
091102- A034 Occupancy Costs 5,833,000 5,833,000 4,757,000
091102- A038 Travel & Transportation 35,000 170,000 182,000
091102- A039 General 270,000 716,000 270,000
091102- A04 Employees Retirement Benefits 1,707,000
091102- A041 Pension 1,707,000
091102- A06 Transfers 20,000 16,000 20,000
091102- A061 Scholarship 20,000 16,000 20,000
091102- A13 Repairs and Maintenance 160,000 104,000 160,000
091102- A131 Machinery and Equipment 40,000 26,000 40,000
091102- A132 Furniture and Fixture 100,000 65,000 100,000
091102- A137 Computer Equipment 20,000 13,000 20,000
Total- ISLAMABAD MODEL SCHOOL (I-V) 38,758,000 39,150,000 46,253,000
G-11/1 IBD
IB2689 ISLAMABAD MODEL SCHOOL FOR BOYS (I-V) CHANNUAL BENGIAL (FA) IBD
091102- A01 Employees Related Expenses 12,499,000 12,492,000 13,728,000
091102- A011 Pay 14 14 6,339,000 6,227,000 6,152,000
091102- A011-1 Pay of Officers (6) (6) (5,306,000) (5,279,000) (5,203,000)Page 568
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2025-2026 2025-2026 2026-2027
2025-26 2026-27 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A011-2 Pay of Other Staff (8) (8) (1,033,000) (948,000) (949,000)
091102- A012 Allowances 6,160,000 6,265,000 7,576,000
091102- A012-1 Regular Allowances (5,850,000) (6,124,000) (7,206,000)
091102- A012-2 Other Allowances (Excluding TA) (310,000) (141,000) (370,000)
091102- A03 Operating Expenses 3,393,000 3,586,000 3,719,000
091102- A032 Communications 36,000 29,000 36,000
091102- A033 Utilities 90,000 81,000 150,000
091102- A034 Occupancy Costs 3,125,000 3,117,000 3,338,000
091102- A038 Travel & Transportation 35,000 138,000 35,000
091102- A039 General 107,000 221,000 160,000
091102- A04 Employees Retirement Benefits 1,573,000
091102- A041 Pension 1,573,000
091102- A06 Transfers 20,000 16,000 20,000
091102- A061 Scholarship 20,000 16,000 20,000
091102- A13 Repairs and Maintenance 55,000 85,000 110,000
091102- A131 Machinery and Equipment 20,000 43,000 30,000
091102- A132 Furniture and Fixture 15,000 29,000 50,000
091102- A137 Computer Equipment 20,000 13,000 30,000
Total- ISLAMABAD MODEL SCHOOL FOR 15,967,000 17,752,000 17,577,000
BOYS (I-V) CHANNUAL BENGIAL (FA)
IBD
IB2690 ISLAMABAD MODEL SCHOOL FOR BOYS (I-V) CHAN MASTAL (FA) IBD
091102- A01 Employees Related Expenses 12,919,000 12,918,000 15,122,000
091102- A011 Pay 13 13 6,350,000 6,350,000 6,774,000
091102- A011-1 Pay of Officers (5) (5) (3,650,000) (3,650,000) (3,976,000)
091102- A011-2 Pay of Other Staff (8) (8) (2,700,000) (2,700,000) (2,798,000)
091102- A012 Allowances 6,569,000 6,568,000 8,348,000
091102- A012-1 Regular Allowances (6,183,000) (6,180,000) (7,915,000)
091102- A012-2 Other Allowances (Excluding TA) (386,000) (388,000) (433,000)
091102- A03 Operating Expenses 3,471,000 3,384,000 3,862,000
091102- A032 Communications 45,000 87,000 100,000
091102- A033 Utilities 250,000 156,000 350,000
091102- A034 Occupancy Costs 3,006,000 3,006,000 3,242,000Page 569
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2025-2026 2025-2026 2026-2027
2025-26 2026-27 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A038 Travel & Transportation 40,000 33,000 40,000
091102- A039 General 130,000 102,000 130,000
091102- A06 Transfers 20,000 16,000 20,000
091102- A061 Scholarship 20,000 16,000 20,000
091102- A13 Repairs and Maintenance 70,000 45,000 70,000
091102- A131 Machinery and Equipment 20,000 13,000 20,000
091102- A132 Furniture and Fixture 30,000 19,000 30,000
091102- A137 Computer Equipment 20,000 13,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 16,480,000 16,363,000 19,074,000
BOYS (I-V) CHAN MASTAL (FA) IBD
IB2691 ISLAMABAD MODEL SCHOOL FOR BOYS (I-V) CHAK KAMDAR (FA) IBD
091102- A01 Employees Related Expenses 11,214,000 11,214,000 12,678,000
091102- A011 Pay 14 14 5,529,000 5,529,000 5,603,000
091102- A011-1 Pay of Officers (6) (6) (3,969,000) (3,969,000) (4,128,000)
091102- A011-2 Pay of Other Staff (8) (8) (1,560,000) (1,560,000) (1,475,000)
091102- A012 Allowances 5,685,000 5,685,000 7,075,000
091102- A012-1 Regular Allowances (5,415,000) (5,415,000) (6,680,000)
091102- A012-2 Other Allowances (Excluding TA) (270,000) (270,000) (395,000)
091102- A03 Operating Expenses 3,439,000 3,366,000 4,187,000
091102- A032 Communications 36,000
091102- A033 Utilities 140,000 115,000 200,000
091102- A034 Occupancy Costs 3,060,000 3,060,000 3,822,000
091102- A038 Travel & Transportation 150,000 123,000 40,000
091102- A039 General 89,000 68,000 89,000
091102- A04 Employees Retirement Benefits 325,000 378,000
091102- A041 Pension 325,000 378,000
091102- A06 Transfers 20,000 16,000 20,000
091102- A061 Scholarship 20,000 16,000 20,000
091102- A13 Repairs and Maintenance 70,000 45,000 70,000
091102- A131 Machinery and Equipment 20,000 13,000 20,000
091102- A132 Furniture and Fixture 30,000 19,000 30,000
091102- A137 Computer Equipment 20,000 13,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 15,068,000 15,019,000 16,955,000
BOYS (I-V) CHAK KAMDAR (FA) IBDPage 570
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2025-2026 2025-2026 2026-2027
2025-26 2026-27 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
IB2692 ISLAMABAD MODEL SCHOOL FOR BOYS (I-V) CHAK (FA) IBD
091102- A01 Employees Related Expenses 10,792,000 10,792,000 9,317,000
091102- A011 Pay 12 12 5,435,000 5,054,000 4,200,000
091102- A011-1 Pay of Officers (5) (5) (3,185,000) (3,318,000) (2,650,000)
091102- A011-2 Pay of Other Staff (7) (7) (2,250,000) (1,736,000) (1,550,000)
091102- A012 Allowances 5,357,000 5,738,000 5,117,000
091102- A012-1 Regular Allowances (5,102,000) (5,490,000) (4,825,000)
091102- A012-2 Other Allowances (Excluding TA) (255,000) (248,000) (292,000)
091102- A03 Operating Expenses 1,547,000 1,474,000 1,725,000
091102- A032 Communications 15,000 12,000 50,000
091102- A033 Utilities 150,000 123,000 200,000
091102- A034 Occupancy Costs 1,167,000 1,167,000 1,245,000
091102- A038 Travel & Transportation 145,000 119,000 160,000
091102- A039 General 70,000 53,000 70,000
091102- A04 Employees Retirement Benefits 1,074,000
091102- A041 Pension 1,074,000
091102- A06 Transfers 20,000 16,000 20,000
091102- A061 Scholarship 20,000 16,000 20,000
091102- A09 Physical Assets 155,000
091102- A092 Computer Equipment 155,000
091102- A13 Repairs and Maintenance 60,000 39,000 60,000
091102- A131 Machinery and Equipment 20,000 13,000 20,000
091102- A132 Furniture and Fixture 20,000 13,000 20,000
091102- A137 Computer Equipment 20,000 13,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 12,419,000 13,550,000 11,122,000
BOYS (I-V) CHAK (FA) IBD
IB2693 ISLAMABAD MODEL SCHOOL FOR BOYS (I-V) TAMMAN (FA) IBD
091102- A01 Employees Related Expenses 13,334,000 13,334,000 19,054,000
091102- A011 Pay 15 15 6,720,000 6,720,000 8,839,000
091102- A011-1 Pay of Officers (8) (8) (5,170,000) (5,170,000) (7,193,000)
091102- A011-2 Pay of Other Staff (7) (7) (1,550,000) (1,550,000) (1,646,000)
091102- A012 Allowances 6,614,000 6,614,000 10,215,000Page 571
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2025-2026 2025-2026 2026-2027
2025-26 2026-27 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A012-1 Regular Allowances (6,269,000) (6,269,000) (9,531,000)
091102- A012-2 Other Allowances (Excluding TA) (345,000) (345,000) (684,000)
091102- A03 Operating Expenses 2,857,000 2,782,000 3,181,000
091102- A032 Communications 36,000 39,000 50,000
091102- A033 Utilities 250,000 196,000 400,000
091102- A034 Occupancy Costs 2,466,000 2,466,000 2,621,000
091102- A038 Travel & Transportation 25,000 20,000 30,000
091102- A039 General 80,000 61,000 80,000
091102- A06 Transfers 20,000 16,000 20,000
091102- A061 Scholarship 20,000 16,000 20,000
091102- A09 Physical Assets 155,000
091102- A092 Computer Equipment 155,000
091102- A13 Repairs and Maintenance 70,000 45,000 70,000
091102- A131 Machinery and Equipment 20,000 13,000 20,000
091102- A132 Furniture and Fixture 30,000 19,000 30,000
091102- A137 Computer Equipment 20,000 13,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 16,281,000 16,332,000 22,325,000
BOYS (I-V) TAMMAN (FA) IBD
IB2694 ISLAMABAD MODEL SCHOOL FOR BOYS (I-V) BHUDDO (FA) IBD
091102- A01 Employees Related Expenses 4,410,000 4,410,000 2,083,000
091102- A011 Pay 8 8 2,339,000 2,156,000 772,000
091102- A011-1 Pay of Officers (2) (2) (1,222,000) (1,039,000)
091102- A011-2 Pay of Other Staff (6) (6) (1,117,000) (1,117,000) (772,000)
091102- A012 Allowances 2,071,000 2,254,000 1,311,000
091102- A012-1 Regular Allowances (1,847,000) (2,030,000) (1,093,000)
091102- A012-2 Other Allowances (Excluding TA) (224,000) (224,000) (218,000)
091102- A03 Operating Expenses 1,090,000 1,236,000 589,000
091102- A032 Communications 27,000 26,000 30,000
091102- A033 Utilities 35,000 28,000 35,000
091102- A034 Occupancy Costs 529,000 529,000
091102- A038 Travel & Transportation 25,000 20,000 30,000
091102- A039 General 474,000 633,000 494,000
091102- A04 Employees Retirement Benefits 40,000Page 572
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2025-2026 2025-2026 2026-2027
2025-26 2026-27 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A041 Pension 40,000
091102- A06 Transfers 10,000 8,000 10,000
091102- A061 Scholarship 10,000 8,000 10,000
091102- A09 Physical Assets 155,000
091102- A092 Computer Equipment 155,000
091102- A13 Repairs and Maintenance 50,000 32,000 75,000
091102- A131 Machinery and Equipment 20,000 13,000 25,000
091102- A132 Furniture and Fixture 10,000 6,000 25,000
091102- A137 Computer Equipment 20,000 13,000 25,000
Total- ISLAMABAD MODEL SCHOOL FOR 5,560,000 5,881,000 2,757,000
BOYS (I-V) BHUDDO (FA) IBD
IB2695 ISLAMABAD MODEL SCHOOL FOR BOYS (I-V) BOORA BANGIAL (FA) IBD
091102- A01 Employees Related Expenses 11,537,000 11,534,000 17,324,000
091102- A011 Pay 14 13 5,845,000 5,449,000 7,800,000
091102- A011-1 Pay of Officers (6) (6) (3,820,000) (3,820,000) (5,900,000)
091102- A011-2 Pay of Other Staff (8) (7) (2,025,000) (1,629,000) (1,900,000)
091102- A012 Allowances 5,692,000 6,085,000 9,524,000
091102- A012-1 Regular Allowances (5,432,000) (5,825,000) (9,164,000)
091102- A012-2 Other Allowances (Excluding TA) (260,000) (260,000) (360,000)
091102- A03 Operating Expenses 4,161,000 4,092,000 4,635,000
091102- A032 Communications 50,000
091102- A033 Utilities 180,000 148,000 300,000
091102- A034 Occupancy Costs 3,801,000 3,801,000 4,095,000
091102- A038 Travel & Transportation 30,000 24,000 40,000
091102- A039 General 150,000 119,000 150,000
091102- A06 Transfers 20,000 16,000 20,000
091102- A061 Scholarship 20,000 16,000 20,000
091102- A13 Repairs and Maintenance 130,000 84,000 130,000
091102- A131 Machinery and Equipment 60,000 39,000 60,000
091102- A132 Furniture and Fixture 50,000 32,000 50,000
091102- A137 Computer Equipment 20,000 13,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 15,848,000 15,726,000 22,109,000
BOYS (I-V) BOORA BANGIAL (FA) IBDPage 573
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2025-2026 2025-2026 2026-2027
2025-26 2026-27 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
IB2696 ISLAMABAD MODEL SCHOOL FOR BOYS (I-V) BOKRA (FA) IBD
091102- A01 Employees Related Expenses 15,523,000 15,074,000 15,492,000
091102- A011 Pay 14 14 7,730,000 7,213,000 7,000,000
091102- A011-1 Pay of Officers (5) (5) (4,450,000) (5,379,000) (5,500,000)
091102- A011-2 Pay of Other Staff (9) (9) (3,280,000) (1,834,000) (1,500,000)
091102- A012 Allowances 7,793,000 7,861,000 8,492,000
091102- A012-1 Regular Allowances (7,392,000) (7,142,000) (7,901,000)
091102- A012-2 Other Allowances (Excluding TA) (401,000) (719,000) (591,000)
091102- A03 Operating Expenses 5,873,000 5,648,000 4,823,000
091102- A032 Communications 100,000 89,000 100,000
091102- A033 Utilities 150,000 123,000 170,000
091102- A034 Occupancy Costs 5,493,000 5,334,000 4,393,000
091102- A038 Travel & Transportation 30,000 24,000 40,000
091102- A039 General 100,000 78,000 120,000
091102- A06 Transfers 20,000 16,000 20,000
091102- A061 Scholarship 20,000 16,000 20,000
091102- A13 Repairs and Maintenance 100,000 64,000 105,000
091102- A131 Machinery and Equipment 20,000 13,000 25,000
091102- A132 Furniture and Fixture 50,000 32,000 50,000
091102- A137 Computer Equipment 30,000 19,000 30,000
Total- ISLAMABAD MODEL SCHOOL FOR 21,516,000 20,802,000 20,440,000
BOYS (I-V) BOKRA (FA) IBD
IB2697 ISLAMABAD MODEL SCHOOL FOR BOYS (I-V) DHOKE SYEDAN (FA) IBD
091102- A01 Employees Related Expenses 10,644,000 10,644,000 12,267,000
091102- A011 Pay 11 11 5,326,000 5,576,000 5,624,000
091102- A011-1 Pay of Officers (4) (4) (3,220,000) (3,220,000) (3,624,000)
091102- A011-2 Pay of Other Staff (7) (7) (2,106,000) (2,356,000) (2,000,000)
091102- A012 Allowances 5,318,000 5,068,000 6,643,000
091102- A012-1 Regular Allowances (4,988,000) (4,866,000) (6,324,000)
091102- A012-2 Other Allowances (Excluding TA) (330,000) (202,000) (319,000)
091102- A03 Operating Expenses 3,722,000 4,010,000 4,135,000
091102- A032 Communications 66,000 59,000 80,000
091102- A033 Utilities 200,000 165,000 150,000Page 574
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2025-2026 2025-2026 2026-2027
2025-26 2026-27 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A034 Occupancy Costs 1,986,000 1,986,000 2,483,000
091102- A038 Travel & Transportation 68,000 55,000 40,000
091102- A039 General 1,402,000 1,745,000 1,382,000
091102- A04 Employees Retirement Benefits 1,652,000
091102- A041 Pension 1,652,000
091102- A06 Transfers 20,000 16,000 20,000
091102- A061 Scholarship 20,000 16,000 20,000
091102- A13 Repairs and Maintenance 60,000 39,000 65,000
091102- A131 Machinery and Equipment 20,000 13,000 20,000
091102- A132 Furniture and Fixture 20,000 13,000 25,000
091102- A137 Computer Equipment 20,000 13,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 14,446,000 16,361,000 16,487,000
BOYS (I-V) DHOKE SYEDAN (FA) IBD
IB2698 ISLAMABAD MODEL SCHOOL FOR BOYS (I-V) DHOKE LUBANA (FA) IBD
091102- A01 Employees Related Expenses 8,017,000 8,017,000 9,128,000
091102- A011 Pay 11 10 3,932,000 3,614,000 4,222,000
091102- A011-1 Pay of Officers (4) (4) (2,212,000) (2,002,000) (2,500,000)
091102- A011-2 Pay of Other Staff (7) (6) (1,720,000) (1,612,000) (1,722,000)
091102- A012 Allowances 4,085,000 4,403,000 4,906,000
091102- A012-1 Regular Allowances (3,896,000) (4,211,000) (4,669,000)
091102- A012-2 Other Allowances (Excluding TA) (189,000) (192,000) (237,000)
091102- A03 Operating Expenses 2,464,000 2,388,000 2,743,000
091102- A032 Communications 36,000 72,000
091102- A033 Utilities 250,000 97,000 250,000
091102- A034 Occupancy Costs 2,068,000 2,068,000 2,301,000
091102- A038 Travel & Transportation 30,000 24,000 40,000
091102- A039 General 80,000 199,000 80,000
091102- A06 Transfers 20,000 16,000 20,000
091102- A061 Scholarship 20,000 16,000 20,000
091102- A13 Repairs and Maintenance 60,000 39,000 60,000
091102- A131 Machinery and Equipment 20,000 13,000 20,000
091102- A132 Furniture and Fixture 20,000 13,000 20,000
091102- A137 Computer Equipment 20,000 13,000 20,000Page 575
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2025-2026 2025-2026 2026-2027
2025-26 2026-27 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
Total- ISLAMABAD MODEL SCHOOL FOR 10,561,000 10,460,000 11,951,000
BOYS (I-V) DHOKE LUBANA (FA) IBD
IB2699 ISLAMABAD MODEL SCHOOL FOR BOYS (I-V) PIND PARIAN (FA) IBD
091102- A01 Employees Related Expenses 10,893,000 10,893,000 15,768,000
091102- A011 Pay 12 12 5,455,000 5,455,000 7,119,000
091102- A011-1 Pay of Officers (4) (4) (3,235,000) (3,235,000) (4,119,000)
091102- A011-2 Pay of Other Staff (8) (8) (2,220,000) (2,220,000) (3,000,000)
091102- A012 Allowances 5,438,000 5,438,000 8,649,000
091102- A012-1 Regular Allowances (5,183,000) (5,183,000) (8,336,000)
091102- A012-2 Other Allowances (Excluding TA) (255,000) (255,000) (313,000)
091102- A03 Operating Expenses 4,682,000 4,410,000 5,212,000
091102- A032 Communications 36,000 50,000
091102- A033 Utilities 200,000 165,000 400,000
091102- A034 Occupancy Costs 4,256,000 4,052,000 4,567,000
091102- A038 Travel & Transportation 35,000 28,000 40,000
091102- A039 General 155,000 165,000 155,000
091102- A06 Transfers 20,000 16,000 20,000
091102- A061 Scholarship 20,000 16,000 20,000
091102- A13 Repairs and Maintenance 120,000 78,000 120,000
091102- A131 Machinery and Equipment 40,000 26,000 40,000
091102- A132 Furniture and Fixture 60,000 39,000 60,000
091102- A137 Computer Equipment 20,000 13,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 15,715,000 15,397,000 21,120,000
BOYS (I-V) PIND PARIAN (FA) IBD
IB2700 ISLAMABAD MODEL SCHOOL FOR BOYS (I-V) ATHAL (FA) IBD
091102- A01 Employees Related Expenses 9,081,000 9,081,000 10,831,000
091102- A011 Pay 13 13 4,447,000 4,447,000 4,994,000
091102- A011-1 Pay of Officers (4) (4) (2,570,000) (2,570,000) (2,194,000)
091102- A011-2 Pay of Other Staff (9) (9) (1,877,000) (1,877,000) (2,800,000)
091102- A012 Allowances 4,634,000 4,634,000 5,837,000
091102- A012-1 Regular Allowances (4,304,000) (4,304,000) (5,476,000)
091102- A012-2 Other Allowances (Excluding TA) (330,000) (330,000) (361,000)
091102- A03 Operating Expenses 6,189,000 6,126,000 4,335,000Page 576
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2025-2026 2025-2026 2026-2027
2025-26 2026-27 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A032 Communications 80,000 66,000 110,000
091102- A033 Utilities 150,000 123,000 250,000
091102- A034 Occupancy Costs 5,864,000 5,864,000 3,860,000
091102- A038 Travel & Transportation 35,000 28,000 40,000
091102- A039 General 60,000 45,000 75,000
091102- A04 Employees Retirement Benefits 1,321,000
091102- A041 Pension 1,321,000
091102- A06 Transfers 20,000 16,000 20,000
091102- A061 Scholarship 20,000 16,000 20,000
091102- A13 Repairs and Maintenance 70,000 45,000 75,000
091102- A131 Machinery and Equipment 20,000 13,000 25,000
091102- A132 Furniture and Fixture 20,000 13,000 25,000
091102- A137 Computer Equipment 30,000 19,000 25,000
Total- ISLAMABAD MODEL SCHOOL FOR 15,360,000 15,268,000 16,582,000
BOYS (I-V) ATHAL (FA) IBD
IB2701 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-V) I-14/3 (FA) IBD
091102- A01 Employees Related Expenses 23,610,000 24,295,000 26,376,000
091102- A011 Pay 18 18 11,774,000 11,774,000 11,698,000
091102- A011-1 Pay of Officers (8) (8) (7,259,000) (7,259,000) (7,564,000)
091102- A011-2 Pay of Other Staff (10) (10) (4,515,000) (4,515,000) (4,134,000)
091102- A012 Allowances 11,836,000 12,521,000 14,678,000
091102- A012-1 Regular Allowances (11,463,000) (11,463,000) (14,205,000)
091102- A012-2 Other Allowances (Excluding TA) (373,000) (1,058,000) (473,000)
091102- A03 Operating Expenses 5,535,000 5,405,000 6,154,000
091102- A032 Communications 60,000 49,000 110,000
091102- A033 Utilities 500,000 411,000 660,000
091102- A034 Occupancy Costs 4,825,000 4,825,000 5,254,000
091102- A038 Travel & Transportation 30,000 26,000 40,000
091102- A039 General 120,000 94,000 90,000
091102- A06 Transfers 20,000 14,000 20,000
091102- A061 Scholarship 20,000 14,000 20,000
091102- A13 Repairs and Maintenance 80,000 52,000 80,000
091102- A131 Machinery and Equipment 20,000 13,000 20,000Page 577
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2025-2026 2025-2026 2026-2027
2025-26 2026-27 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A132 Furniture and Fixture 40,000 26,000 40,000
091102- A137 Computer Equipment 20,000 13,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 29,245,000 29,766,000 32,630,000
GIRLS (I-V) I-14/3 (FA) IBD
IB2702 ISLAMABAD MODEL SCHOOL (I-V) NO 2 G-9/2 IBD
091102- A01 Employees Related Expenses 21,034,000 21,034,000 26,025,000
091102- A011 Pay 21 21 9,727,000 10,115,000 10,746,000
091102- A011-1 Pay of Officers (9) (9) (5,286,000) (5,286,000) (6,203,000)
091102- A011-2 Pay of Other Staff (12) (12) (4,441,000) (4,829,000) (4,543,000)
091102- A012 Allowances 11,307,000 10,919,000 15,279,000
091102- A012-1 Regular Allowances (10,892,000) (10,436,000) (14,764,000)
091102- A012-2 Other Allowances (Excluding TA) (415,000) (483,000) (515,000)
091102- A03 Operating Expenses 5,483,000 5,322,000 6,096,000
091102- A032 Communications 60,000 53,000 60,000
091102- A033 Utilities 480,000 394,000 480,000
091102- A034 Occupancy Costs 4,753,000 4,753,000 5,053,000
091102- A038 Travel & Transportation 35,000 293,000
091102- A039 General 155,000 122,000 210,000
091102- A06 Transfers 20,000 16,000 20,000
091102- A061 Scholarship 20,000 16,000 20,000
091102- A13 Repairs and Maintenance 100,000 93,000 103,000
091102- A131 Machinery and Equipment 20,000 27,000 20,000
091102- A132 Furniture and Fixture 60,000 39,000 63,000
091102- A137 Computer Equipment 20,000 27,000 20,000
Total- ISLAMABAD MODEL SCHOOL (I-V) NO 2 26,637,000 26,465,000 32,244,000
G-9/2 IBD
IB2703 ISLAMABAD MODEL SCHOOL (I-V) G-10/3 IBD
091102- A01 Employees Related Expenses 32,481,000 32,481,000 38,660,000
091102- A011 Pay 26 25 16,365,000 16,365,000 10,381,000
091102- A011-1 Pay of Officers (17) (17) (13,181,000) (13,181,000) (7,203,000)
091102- A011-2 Pay of Other Staff (9) (8) (3,184,000) (3,184,000) (3,178,000)
091102- A012 Allowances 16,116,000 16,116,000 28,279,000
091102- A012-1 Regular Allowances (15,594,000) (15,594,000) (27,399,000)Page 578
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2025-2026 2025-2026 2026-2027
2025-26 2026-27 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A012-2 Other Allowances (Excluding TA) (522,000) (522,000) (880,000)
091102- A03 Operating Expenses 5,935,000 5,139,000 6,621,000
091102- A032 Communications 120,000 119,000 120,000
091102- A033 Utilities 1,210,000 759,000 1,210,000
091102- A034 Occupancy Costs 3,275,000 2,896,000 3,783,000
091102- A038 Travel & Transportation 40,000 52,000 70,000
091102- A039 General 1,290,000 1,313,000 1,438,000
091102- A04 Employees Retirement Benefits 417,000
091102- A041 Pension 417,000
091102- A06 Transfers 60,000 89,000 60,000
091102- A061 Scholarship 60,000 89,000 60,000
091102- A13 Repairs and Maintenance 245,000 234,000 245,000
091102- A131 Machinery and Equipment 85,000 95,000 85,000
091102- A132 Furniture and Fixture 100,000 100,000 100,000
091102- A137 Computer Equipment 60,000 39,000 60,000
Total- ISLAMABAD MODEL SCHOOL (I-V) 38,721,000 38,360,000 45,586,000
G-10/3 IBD
IB2704 ISLAMABAD MODEL SCHOOL (I-V) PIMS G-8/3 IBD
091102- A01 Employees Related Expenses 17,280,000 17,667,000 19,041,000
091102- A011 Pay 16 16 8,632,000 8,284,000 8,396,000
091102- A011-1 Pay of Officers (7) (7) (5,509,000) (5,408,000) (5,520,000)
091102- A011-2 Pay of Other Staff (9) (9) (3,123,000) (2,876,000) (2,876,000)
091102- A012 Allowances 8,648,000 9,383,000 10,645,000
091102- A012-1 Regular Allowances (8,094,000) (8,434,000) (9,985,000)
091102- A012-2 Other Allowances (Excluding TA) (554,000) (949,000) (660,000)
091102- A03 Operating Expenses 1,163,000 1,077,000 1,324,000
091102- A032 Communications 90,000 80,000 90,000
091102- A034 Occupancy Costs 703,000 703,000 864,000
091102- A038 Travel & Transportation 35,000 28,000 35,000
091102- A039 General 335,000 266,000 335,000
091102- A06 Transfers 30,000 24,000 30,000
091102- A061 Scholarship 30,000 24,000 30,000
091102- A09 Physical Assets 155,000Page 579
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2025-2026 2025-2026 2026-2027
2025-26 2026-27 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A092 Computer Equipment 155,000
091102- A13 Repairs and Maintenance 275,000 178,000 275,000
091102- A131 Machinery and Equipment 25,000 16,000 25,000
091102- A132 Furniture and Fixture 150,000 97,000 150,000
091102- A137 Computer Equipment 100,000 65,000 100,000
Total- ISLAMABAD MODEL SCHOOL (I-V) PIMS 18,748,000 19,101,000 20,670,000
G-8/3 IBD
IB2705 ISLAMABAD MODEL SCHOOL (I-V) NO 2 G-9/4 IBD
091102- A01 Employees Related Expenses 15,155,000 15,155,000 20,368,000
091102- A011 Pay 19 18 7,298,000 7,298,000 9,000,000
091102- A011-1 Pay of Officers (9) (9) (3,411,000) (3,411,000) (5,203,000)
091102- A011-2 Pay of Other Staff (10) (9) (3,887,000) (3,887,000) (3,797,000)
091102- A012 Allowances 7,857,000 7,857,000 11,368,000
091102- A012-1 Regular Allowances (7,354,000) (7,354,000) (10,778,000)
091102- A012-2 Other Allowances (Excluding TA) (503,000) (503,000) (590,000)
091102- A03 Operating Expenses 4,865,000 4,731,000 5,413,000
091102- A032 Communications 60,000 53,000 60,000
091102- A033 Utilities 410,000 337,000 823,000
091102- A034 Occupancy Costs 4,125,000 4,125,000 4,260,000
091102- A038 Travel & Transportation 50,000 41,000 50,000
091102- A039 General 220,000 175,000 220,000
091102- A06 Transfers 20,000 16,000 20,000
091102- A061 Scholarship 20,000 16,000 20,000
091102- A13 Repairs and Maintenance 97,000 62,000 97,000
091102- A131 Machinery and Equipment 22,000 14,000 22,000
091102- A132 Furniture and Fixture 45,000 29,000 45,000
091102- A137 Computer Equipment 30,000 19,000 30,000
Total- ISLAMABAD MODEL SCHOOL (I-V) NO 2 20,137,000 19,964,000 25,898,000
G-9/4 IBD
IB2706 ISLAMABAD MODEL SCHOOL (I-V) NO 2 G-10/2 IBD
091102- A01 Employees Related Expenses 16,450,000 16,450,000 17,085,000
091102- A011 Pay 18 17 8,055,000 8,055,000 7,924,000
091102- A011-1 Pay of Officers (8) (8) (4,828,000) (4,828,000) (5,203,000)Page 580
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2025-2026 2025-2026 2026-2027
2025-26 2026-27 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A011-2 Pay of Other Staff (10) (9) (3,227,000) (3,227,000) (2,721,000)
091102- A012 Allowances 8,395,000 8,395,000 9,161,000
091102- A012-1 Regular Allowances (8,005,000) (8,005,000) (8,678,000)
091102- A012-2 Other Allowances (Excluding TA) (390,000) (390,000) (483,000)
091102- A03 Operating Expenses 1,486,000 1,305,000 2,945,000
091102- A032 Communications 70,000 57,000 70,000
091102- A033 Utilities 480,000 394,000 480,000
091102- A034 Occupancy Costs 506,000 506,000 2,025,000
091102- A038 Travel & Transportation 240,000 197,000 50,000
091102- A039 General 190,000 151,000 320,000
091102- A04 Employees Retirement Benefits 1,279,000 1,279,000
091102- A041 Pension 1,279,000 1,279,000
091102- A06 Transfers 20,000 16,000 50,000
091102- A061 Scholarship 20,000 16,000 50,000
091102- A13 Repairs and Maintenance 130,000 83,000 240,000
091102- A131 Machinery and Equipment 50,000 32,000 70,000
091102- A132 Furniture and Fixture 50,000 32,000 90,000
091102- A137 Computer Equipment 30,000 19,000 80,000
Total- ISLAMABAD MODEL SCHOOL (I-V) NO 2 19,365,000 19,133,000 20,320,000
G-10/2 IBD
IB2707 ISLAMABAD MODEL SCHOOL (I-V) NO 2 I-9/4 IBD
091102- A01 Employees Related Expenses 36,356,000 36,056,000 33,034,000
091102- A011 Pay 31 30 18,161,000 17,890,000 13,257,000
091102- A011-1 Pay of Officers (18) (18) (13,593,000) (10,858,000) (8,767,000)
091102- A011-2 Pay of Other Staff (13) (12) (4,568,000) (7,032,000) (4,490,000)
091102- A012 Allowances 18,195,000 18,166,000 19,777,000
091102- A012-1 Regular Allowances (17,323,000) (17,326,000) (18,506,000)
091102- A012-2 Other Allowances (Excluding TA) (872,000) (840,000) (1,271,000)
091102- A03 Operating Expenses 9,451,000 10,153,000 9,751,000
091102- A032 Communications 50,000 161,000 50,000
091102- A033 Utilities 1,250,000 986,000 1,250,000
091102- A034 Occupancy Costs 7,437,000 7,854,000 7,737,000
091102- A038 Travel & Transportation 50,000 472,000 50,000Page 581
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2025-2026 2025-2026 2026-2027
2025-26 2026-27 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A039 General 664,000 680,000 664,000
091102- A04 Employees Retirement Benefits 1,296,000 3,210,000 2,195,000
091102- A041 Pension 1,296,000 3,210,000 2,195,000
091102- A06 Transfers 20,000 16,000 20,000
091102- A061 Scholarship 20,000 16,000 20,000
091102- A13 Repairs and Maintenance 140,000 91,000 140,000
091102- A131 Machinery and Equipment 20,000 13,000 20,000
091102- A132 Furniture and Fixture 100,000 65,000 100,000
091102- A137 Computer Equipment 20,000 13,000 20,000
Total- ISLAMABAD MODEL SCHOOL (I-V) NO 2 47,263,000 49,526,000 45,140,000
I-9/4 IBD
IB2708 ISLAMABAD MODEL SCHOOL (I-V) F-10/4 IBD
091102- A01 Employees Related Expenses 19,283,000 19,283,000 17,881,000
091102- A011 Pay 15 15 9,956,000 9,956,000 8,516,000
091102- A011-1 Pay of Officers (9) (9) (5,780,000) (5,780,000) (5,203,000)
091102- A011-2 Pay of Other Staff (6) (6) (4,176,000) (4,176,000) (3,313,000)
091102- A012 Allowances 9,327,000 9,327,000 9,365,000
091102- A012-1 Regular Allowances (8,969,000) (8,969,000) (8,907,000)
091102- A012-2 Other Allowances (Excluding TA) (358,000) (358,000) (458,000)
091102- A03 Operating Expenses 5,235,000 5,100,000 5,832,000
091102- A032 Communications 50,000 226,000 50,000
091102- A033 Utilities 408,000 150,000 408,000
091102- A034 Occupancy Costs 4,088,000 4,088,000 4,685,000
091102- A038 Travel & Transportation 55,000 44,000 55,000
091102- A039 General 634,000 592,000 634,000
091102- A06 Transfers 30,000 24,000 30,000
091102- A061 Scholarship 30,000 24,000 30,000
091102- A09 Physical Assets 155,000
091102- A092 Computer Equipment 155,000
091102- A13 Repairs and Maintenance 170,000 109,000 170,000
091102- A131 Machinery and Equipment 50,000 32,000 50,000
091102- A132 Furniture and Fixture 70,000 45,000 70,000
091102- A137 Computer Equipment 50,000 32,000 50,000Page 582
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2025-2026 2025-2026 2026-2027
2025-26 2026-27 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
Total- ISLAMABAD MODEL SCHOOL (I-V) 24,718,000 24,671,000 23,913,000
F-10/4 IBD
IB2709 ISLAMABAD MODEL SCHOOL (I-V) NO 2 I-10/1 IBD
091102- A01 Employees Related Expenses 30,680,000 27,554,000 31,585,000
091102- A011 Pay 24 24 15,524,000 12,720,000 15,180,000
091102- A011-1 Pay of Officers (11) (11) (9,207,000) (7,233,000) (9,502,000)
091102- A011-2 Pay of Other Staff (13) (13) (6,317,000) (5,487,000) (5,678,000)
091102- A012 Allowances 15,156,000 14,834,000 16,405,000
091102- A012-1 Regular Allowances (14,523,000) (14,266,000) (15,775,000)
091102- A012-2 Other Allowances (Excluding TA) (633,000) (568,000) (630,000)
091102- A03 Operating Expenses 7,724,000 7,675,000 9,703,000
091102- A032 Communications 100,000 57,000 111,000
091102- A033 Utilities 1,000,000 825,000 1,600,000
091102- A034 Occupancy Costs 5,944,000 5,944,000 7,492,000
091102- A038 Travel & Transportation 300,000 516,000 70,000
091102- A039 General 380,000 333,000 430,000
091102- A04 Employees Retirement Benefits 996,000 2,437,000
091102- A041 Pension 996,000 2,437,000
091102- A06 Transfers 30,000 24,000 30,000
091102- A061 Scholarship 30,000 24,000 30,000
091102- A13 Repairs and Maintenance 190,000 122,000 190,000
091102- A131 Machinery and Equipment 50,000 32,000 50,000
091102- A132 Furniture and Fixture 110,000 71,000 110,000
091102- A137 Computer Equipment 30,000 19,000 30,000
Total- ISLAMABAD MODEL SCHOOL (I-V) NO 2 39,620,000 37,812,000 41,508,000
I-10/1 IBD
IB2710 ISLAMABAD MODEL SCHOOL (I-V) AIOU COLONY IBD
091102- A01 Employees Related Expenses 15,094,000 15,094,000 17,994,000
091102- A011 Pay 16 16 8,236,000 7,340,000 8,133,000
091102- A011-1 Pay of Officers (6) (6) (4,757,000) (3,344,000) (5,169,000)
091102- A011-2 Pay of Other Staff (10) (10) (3,479,000) (3,996,000) (2,964,000)
091102- A012 Allowances 6,858,000 7,754,000 9,861,000
091102- A012-1 Regular Allowances (6,500,000) (7,537,000) (9,531,000)Page 583
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2025-2026 2025-2026 2026-2027
2025-26 2026-27 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A012-2 Other Allowances (Excluding TA) (358,000) (217,000) (330,000)
091102- A03 Operating Expenses 2,373,000 1,362,000 1,934,000
091102- A032 Communications 100,000 91,000 100,000
091102- A033 Utilities 350,000 158,000 350,000
091102- A034 Occupancy Costs 1,738,000 764,000 1,299,000
091102- A038 Travel & Transportation 50,000 119,000 50,000
091102- A039 General 135,000 230,000 135,000
091102- A06 Transfers 25,000 20,000 25,000
091102- A061 Scholarship 25,000 20,000 25,000
091102- A13 Repairs and Maintenance 190,000 122,000 190,000
091102- A131 Machinery and Equipment 50,000 32,000 50,000
091102- A132 Furniture and Fixture 70,000 45,000 70,000
091102- A137 Computer Equipment 70,000 45,000 70,000
Total- ISLAMABAD MODEL SCHOOL (I-V) AIOU 17,682,000 16,598,000 20,143,000
COLONY IBD
IB2711 ISLAMABAD MODEL SCHOOL (I-V) NO 2 G-8/4 IBD
091102- A01 Employees Related Expenses 17,792,000 17,792,000 17,036,000
091102- A011 Pay 20 20 8,052,000 7,848,000 8,246,000
091102- A011-1 Pay of Officers (9) (9) (4,227,000) (3,177,000) (4,193,000)
091102- A011-2 Pay of Other Staff (11) (11) (3,825,000) (4,671,000) (4,053,000)
091102- A012 Allowances 9,740,000 9,944,000 8,790,000
091102- A012-1 Regular Allowances (9,140,000) (9,494,000) (8,290,000)
091102- A012-2 Other Allowances (Excluding TA) (600,000) (450,000) (500,000)
091102- A03 Operating Expenses 2,046,000 1,861,000 4,478,000
091102- A032 Communications 20,000 28,000 20,000
091102- A033 Utilities 612,000 618,000 728,000
091102- A034 Occupancy Costs 1,034,000 1,110,000 3,600,000
091102- A038 Travel & Transportation 320,000 20,000 40,000
091102- A039 General 60,000 85,000 90,000
091102- A04 Employees Retirement Benefits 1,978,000 1,978,000
091102- A041 Pension 1,978,000 1,978,000
091102- A06 Transfers 20,000 16,000 20,000
091102- A061 Scholarship 20,000 16,000 20,000Page 584
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2025-2026 2025-2026 2026-2027
2025-26 2026-27 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A13 Repairs and Maintenance 90,000 58,000 90,000
091102- A131 Machinery and Equipment 20,000 13,000 20,000
091102- A132 Furniture and Fixture 50,000 32,000 50,000
091102- A137 Computer Equipment 20,000 13,000 20,000
Total- ISLAMABAD MODEL SCHOOL (I-V) NO 2 21,926,000 21,705,000 21,624,000
G-8/4 IBD
IB2712 ISLAMABAD MODEL SCHOOL (I-V) F-10/2 IBD
091102- A01 Employees Related Expenses 20,904,000 20,904,000 22,900,000
091102- A011 Pay 16 16 9,631,000 9,631,000 9,971,000
091102- A011-1 Pay of Officers (9) (9) (7,117,000) (7,117,000) (7,280,000)
091102- A011-2 Pay of Other Staff (7) (7) (2,514,000) (2,514,000) (2,691,000)
091102- A012 Allowances 11,273,000 11,273,000 12,929,000
091102- A012-1 Regular Allowances (10,785,000) (10,785,000) (12,473,000)
091102- A012-2 Other Allowances (Excluding TA) (488,000) (488,000) (456,000)
091102- A03 Operating Expenses 3,754,000 3,471,000 3,876,000
091102- A032 Communications 45,000 107,000 45,000
091102- A033 Utilities 1,200,000 880,000 1,450,000
091102- A034 Occupancy Costs 2,000,000 2,000,000 1,772,000
091102- A038 Travel & Transportation 59,000 135,000 159,000
091102- A039 General 450,000 349,000 450,000
091102- A04 Employees Retirement Benefits 344,000 345,000
091102- A041 Pension 344,000 345,000
091102- A06 Transfers 100,000 82,000 100,000
091102- A061 Scholarship 100,000 82,000 100,000
091102- A09 Physical Assets 155,000
091102- A092 Computer Equipment 155,000
091102- A13 Repairs and Maintenance 400,000 260,000 400,000
091102- A131 Machinery and Equipment 100,000 65,000 100,000
091102- A132 Furniture and Fixture 200,000 130,000 200,000
091102- A137 Computer Equipment 100,000 65,000 100,000
Total- ISLAMABAD MODEL SCHOOL (I-V) 25,158,000 25,216,000 27,621,000
F-10/2 IBDPage 585
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2025-2026 2025-2026 2026-2027
2025-26 2026-27 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
IB2713 ISLAMABAD MODEL SCHOOL (I-V) F-10/1 IBD(I-
091102- A01 Employees Related Expenses 9,972,000 9,972,000 19,341,000
091102- A011 Pay 16 15 4,510,000 4,510,000 9,053,000
091102- A011-1 Pay of Officers (9) (9) (2,886,000) (2,886,000) (6,803,000)
091102- A011-2 Pay of Other Staff (7) (6) (1,624,000) (1,624,000) (2,250,000)
091102- A012 Allowances 5,462,000 5,462,000 10,288,000
091102- A012-1 Regular Allowances (5,054,000) (5,054,000) (9,838,000)
091102- A012-2 Other Allowances (Excluding TA) (408,000) (408,000) (450,000)
091102- A03 Operating Expenses 2,255,000 1,875,000 2,514,000
091102- A032 Communications 70,000 96,000 70,000
091102- A033 Utilities 625,000 514,000 625,000
091102- A034 Occupancy Costs 1,365,000 970,000 1,565,000
091102- A038 Travel & Transportation 35,000 35,000 35,000
091102- A039 General 160,000 260,000 219,000
091102- A06 Transfers 20,000 16,000 20,000
091102- A061 Scholarship 20,000 16,000 20,000
091102- A13 Repairs and Maintenance 80,000 307,000 80,000
091102- A131 Machinery and Equipment 20,000 98,000 20,000
091102- A132 Furniture and Fixture 40,000 111,000 40,000
091102- A137 Computer Equipment 20,000 98,000 20,000
Total- ISLAMABAD MODEL SCHOOL (I-V) 12,327,000 12,170,000 21,955,000
F-10/1 IBD
IB2714 ISLAMABAD MODEL SCHOOL (I-V) G-10/4 IBD
091102- A01 Employees Related Expenses 22,563,000 22,563,000 21,704,000
091102- A011 Pay 21 20 12,072,000 10,083,000 10,083,000
091102- A011-1 Pay of Officers (14) (14) (9,770,000) (6,837,000) (7,229,000)
091102- A011-2 Pay of Other Staff (7) (6) (2,302,000) (3,246,000) (2,854,000)
091102- A012 Allowances 10,491,000 12,480,000 11,621,000
091102- A012-1 Regular Allowances (10,065,000) (11,954,000) (11,251,000)
091102- A012-2 Other Allowances (Excluding TA) (426,000) (526,000) (370,000)
091102- A03 Operating Expenses 3,187,000 2,381,000 3,200,000
091102- A032 Communications 60,000 49,000 60,000
091102- A033 Utilities 1,500,000 702,000 1,500,000
091102- A034 Occupancy Costs 1,017,000 1,190,000 1,017,000Page 586
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2025-2026 2025-2026 2026-2027
2025-26 2026-27 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A038 Travel & Transportation 140,000 66,000 80,000
091102- A039 General 470,000 374,000 543,000
091102- A04 Employees Retirement Benefits 390,000
091102- A041 Pension 390,000
091102- A06 Transfers 30,000 24,000 30,000
091102- A061 Scholarship 30,000 24,000 30,000
091102- A13 Repairs and Maintenance 450,000 703,000 450,000
091102- A131 Machinery and Equipment 200,000 179,000 200,000
091102- A132 Furniture and Fixture 200,000 330,000 200,000
091102- A137 Computer Equipment 50,000 194,000 50,000
Total- ISLAMABAD MODEL SCHOOL (I-V) 26,230,000 25,671,000 25,774,000
G-10/4 IBD
IB2715 ISLAMABAD MODEL SCHOOL (I-V) NO 2 G-8/1 IBD
091102- A01 Employees Related Expenses 19,589,000 19,589,000 24,107,000
091102- A011 Pay 26 26 7,749,000 7,749,000 10,579,000
091102- A011-1 Pay of Officers (8) (8) (3,192,000) (3,192,000) (5,203,000)
091102- A011-2 Pay of Other Staff (18) (18) (4,557,000) (4,557,000) (5,376,000)
091102- A012 Allowances 11,840,000 11,840,000 13,528,000
091102- A012-1 Regular Allowances (11,374,000) (11,374,000) (12,998,000)
091102- A012-2 Other Allowances (Excluding TA) (466,000) (466,000) (530,000)
091102- A03 Operating Expenses 6,234,000 5,840,000 7,619,000
091102- A032 Communications 64,000 57,000 64,000
091102- A033 Utilities 1,850,000 1,526,000 1,850,000
091102- A034 Occupancy Costs 3,421,000 3,421,000 4,921,000
091102- A038 Travel & Transportation 121,000 99,000 40,000
091102- A039 General 778,000 737,000 744,000
091102- A04 Employees Retirement Benefits 606,000 606,000
091102- A041 Pension 606,000 606,000
091102- A06 Transfers 20,000 16,000 20,000
091102- A061 Scholarship 20,000 16,000 20,000
091102- A09 Physical Assets 155,000
091102- A092 Computer Equipment 155,000
091102- A13 Repairs and Maintenance 230,000 149,000 230,000Page 587
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2025-2026 2025-2026 2026-2027
2025-26 2026-27 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A131 Machinery and Equipment 90,000 58,000 90,000
091102- A132 Furniture and Fixture 100,000 65,000 100,000
091102- A137 Computer Equipment 40,000 26,000 40,000
Total- ISLAMABAD MODEL SCHOOL (I-V) NO 2 26,679,000 26,355,000 31,976,000
G-8/1 IBD
IB2716 ISLAMABAD MODEL SCHOOL (I-V) I-10/2 IBD
091102- A01 Employees Related Expenses 63,229,000 61,749,000 66,071,000
091102- A011 Pay 47 45 38,101,000 28,577,000 29,895,000
091102- A011-1 Pay of Officers (27) (27) (27,033,000) (18,908,000) (21,067,000)
091102- A011-2 Pay of Other Staff (20) (18) (11,068,000) (9,669,000) (8,828,000)
091102- A012 Allowances 25,128,000 33,172,000 36,176,000
091102- A012-1 Regular Allowances (23,819,000) (31,682,000) (34,576,000)
091102- A012-2 Other Allowances (Excluding TA) (1,309,000) (1,490,000) (1,600,000)
091102- A03 Operating Expenses 20,878,000 20,667,000 23,208,000
091102- A032 Communications 120,000 99,000 120,000
091102- A033 Utilities 1,260,000 1,039,000 1,260,000
091102- A034 Occupancy Costs 18,250,000 18,250,000 20,652,000
091102- A038 Travel & Transportation 62,000 212,000 62,000
091102- A039 General 1,186,000 1,067,000 1,114,000
091102- A04 Employees Retirement Benefits 1,845,000
091102- A041 Pension 1,845,000
091102- A06 Transfers 60,000 49,000 60,000
091102- A061 Scholarship 60,000 49,000 60,000
091102- A09 Physical Assets 155,000
091102- A092 Computer Equipment 155,000
091102- A13 Repairs and Maintenance 245,000 159,000 245,000
091102- A131 Machinery and Equipment 85,000 55,000 85,000
091102- A132 Furniture and Fixture 100,000 65,000 100,000
091102- A137 Computer Equipment 60,000 39,000 60,000
Total- ISLAMABAD MODEL SCHOOL (I-V) I-10/2 84,412,000 84,624,000 89,584,000
IBD
IB2717 ISLAMABAD MODEL SCHOOL (I-V) G-6/4 IBD
091102- A01 Employees Related Expenses 49,026,000 49,022,000 57,058,000Page 588
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2025-2026 2025-2026 2026-2027
2025-26 2026-27 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A011 Pay 34 33 25,297,000 26,784,000 24,801,000
091102- A011-1 Pay of Officers (25) (25) (22,452,000) (24,511,000) (12,500,000)
091102- A011-2 Pay of Other Staff (9) (8) (2,845,000) (2,273,000) (12,301,000)
091102- A012 Allowances 23,729,000 22,238,000 32,257,000
091102- A012-1 Regular Allowances (23,055,000) (21,655,000) (31,447,000)
091102- A012-2 Other Allowances (Excluding TA) (674,000) (583,000) (810,000)
091102- A03 Operating Expenses 5,988,000 4,796,000 6,679,000
091102- A032 Communications 150,000 223,000 150,000
091102- A033 Utilities 2,600,000 1,498,000 1,403,000
091102- A034 Occupancy Costs 1,050,000 1,050,000 3,194,000
091102- A038 Travel & Transportation 60,000 70,000 100,000
091102- A039 General 2,128,000 1,955,000 1,832,000
091102- A06 Transfers 50,000 41,000 50,000
091102- A061 Scholarship 50,000 41,000 50,000
091102- A13 Repairs and Maintenance 245,000 246,000 245,000
091102- A131 Machinery and Equipment 85,000 55,000 85,000
091102- A132 Furniture and Fixture 100,000 65,000 100,000
091102- A137 Computer Equipment 60,000 126,000 60,000
Total- ISLAMABAD MODEL SCHOOL (I-V) G-6/4 55,309,000 54,105,000 64,032,000
IBD
IB2718 ISLAMABAD MODEL SCHOOL (I-V) G-10/1 IBD
091102- A01 Employees Related Expenses 44,205,000 44,205,000 44,311,000
091102- A011 Pay 28 27 22,927,000 22,927,000 19,458,000
091102- A011-1 Pay of Officers (21) (21) (20,791,000) (20,791,000) (15,298,000)
091102- A011-2 Pay of Other Staff (7) (6) (2,136,000) (2,136,000) (4,160,000)
091102- A012 Allowances 21,278,000 21,278,000 24,853,000
091102- A012-1 Regular Allowances (20,700,000) (20,700,000) (24,222,000)
091102- A012-2 Other Allowances (Excluding TA) (578,000) (578,000) (631,000)
091102- A03 Operating Expenses 4,576,000 4,321,000 5,101,000
091102- A032 Communications 50,000 71,000 50,000
091102- A033 Utilities 950,000 771,000 950,000
091102- A034 Occupancy Costs 3,176,000 3,176,000 3,701,000
091102- A038 Travel & Transportation 70,000 40,000 70,000Page 589
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2025-2026 2025-2026 2026-2027
2025-26 2026-27 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A039 General 330,000 263,000 330,000
091102- A06 Transfers 50,000 41,000 50,000
091102- A061 Scholarship 50,000 41,000 50,000
091102- A13 Repairs and Maintenance 150,000 97,000 150,000
091102- A131 Machinery and Equipment 30,000 19,000 30,000
091102- A132 Furniture and Fixture 100,000 65,000 100,000
091102- A137 Computer Equipment 20,000 13,000 20,000
Total- ISLAMABAD MODEL SCHOOL (I-V) 48,981,000 48,664,000 49,612,000
G-10/1 IBD
IB2719 ISLAMABAD MODEL SCHOOL (I-V) I-8/1 IBD
091102- A01 Employees Related Expenses 50,066,000 49,480,000 55,312,000
091102- A011 Pay 47 47 24,967,000 24,967,000 24,847,000
091102- A011-1 Pay of Officers (33) (33) (19,752,000) (19,752,000) (18,236,000)
091102- A011-2 Pay of Other Staff (14) (14) (5,215,000) (5,215,000) (6,611,000)
091102- A012 Allowances 25,099,000 24,513,000 30,465,000
091102- A012-1 Regular Allowances (24,049,000) (24,049,000) (29,215,000)
091102- A012-2 Other Allowances (Excluding TA) (1,050,000) (464,000) (1,250,000)
091102- A03 Operating Expenses 10,896,000 10,408,000 12,114,000
091102- A032 Communications 77,000 63,000 77,000
091102- A033 Utilities 2,050,000 1,691,000 2,050,000
091102- A034 Occupancy Costs 7,615,000 7,615,000 8,443,000
091102- A038 Travel & Transportation 60,000 49,000 60,000
091102- A039 General 1,094,000 990,000 1,484,000
091102- A06 Transfers 40,000 33,000 40,000
091102- A061 Scholarship 40,000 33,000 40,000
091102- A13 Repairs and Maintenance 145,000 94,000 145,000
091102- A131 Machinery and Equipment 25,000 16,000 25,000
091102- A132 Furniture and Fixture 100,000 65,000 100,000
091102- A137 Computer Equipment 20,000 13,000 20,000
Total- ISLAMABAD MODEL SCHOOL (I-V) I-8/1 61,147,000 60,015,000 67,611,000
IBD
IB2720 ISLAMABAD MODEL SCHOOL (I-V) NO 2 ST NO. 7 G-9/3 IBD
091102- A01 Employees Related Expenses 41,865,000 41,865,000 53,554,000Page 590
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2025-2026 2025-2026 2026-2027
2025-26 2026-27 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A011 Pay 28 27 22,897,000 22,956,000 24,717,000
091102- A011-1 Pay of Officers (19) (19) (19,917,000) (20,013,000) (18,710,000)
091102- A011-2 Pay of Other Staff (9) (8) (2,980,000) (2,943,000) (6,007,000)
091102- A012 Allowances 18,968,000 18,909,000 28,837,000
091102- A012-1 Regular Allowances (18,233,000) (18,075,000) (28,051,000)
091102- A012-2 Other Allowances (Excluding TA) (735,000) (834,000) (786,000)
091102- A03 Operating Expenses 8,210,000 8,216,000 9,107,000
091102- A032 Communications 60,000 80,000 60,000
091102- A033 Utilities 1,320,000 957,000 1,320,000
091102- A034 Occupancy Costs 6,580,000 6,650,000 7,357,000
091102- A038 Travel & Transportation 40,000 365,000 100,000
091102- A039 General 210,000 164,000 270,000
091102- A04 Employees Retirement Benefits 1,500,000
091102- A041 Pension 1,500,000
091102- A06 Transfers 30,000 24,000 30,000
091102- A061 Scholarship 30,000 24,000 30,000
091102- A13 Repairs and Maintenance 118,000 76,000 140,000
091102- A131 Machinery and Equipment 28,000 18,000 50,000
091102- A132 Furniture and Fixture 60,000 39,000 60,000
091102- A137 Computer Equipment 30,000 19,000 30,000
Total- ISLAMABAD MODEL SCHOOL (I-V) NO 2 50,223,000 51,681,000 62,831,000
ST NO. 7 G-9/3 IBD
IB2721 ISLAMABAD MODEL SCHOOL (I-V) F-7/2-4 IBD
091102- A01 Employees Related Expenses 24,886,000 24,186,000 20,704,000
091102- A011 Pay 21 20 12,464,000 9,722,000 8,009,000
091102- A011-1 Pay of Officers (14) (14) (10,288,000) (6,648,000) (5,550,000)
091102- A011-2 Pay of Other Staff (7) (6) (2,176,000) (3,074,000) (2,459,000)
091102- A012 Allowances 12,422,000 14,464,000 12,695,000
091102- A012-1 Regular Allowances (11,954,000) (12,731,000) (11,245,000)
091102- A012-2 Other Allowances (Excluding TA) (468,000) (1,733,000) (1,450,000)
091102- A03 Operating Expenses 2,280,000 2,039,000 1,627,000
091102- A032 Communications 64,000 57,000 64,000
091102- A033 Utilities 410,000 337,000 410,000Page 591
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2025-2026 2025-2026 2026-2027
2025-26 2026-27 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A034 Occupancy Costs 641,000 1,231,000 713,000
091102- A038 Travel & Transportation 985,000 78,000 260,000
091102- A039 General 180,000 336,000 180,000
091102- A04 Employees Retirement Benefits 826,000 3,085,000 1,808,000
091102- A041 Pension 826,000 3,085,000 1,808,000
091102- A06 Transfers 20,000 16,000 20,000
091102- A061 Scholarship 20,000 16,000 20,000
091102- A13 Repairs and Maintenance 95,000 61,000 120,000
091102- A131 Machinery and Equipment 20,000 13,000 20,000
091102- A132 Furniture and Fixture 55,000 35,000 80,000
091102- A137 Computer Equipment 20,000 13,000 20,000
Total- ISLAMABAD MODEL SCHOOL (I-V) 28,107,000 29,387,000 24,279,000
F-7/2-4 IBD
IB2722 ISLAMABAD MODEL SCHOOL (I-V) G-9/1 IBD
091102- A01 Employees Related Expenses 19,345,000 19,345,000 12,190,000
091102- A011 Pay 16 15 9,800,000 9,800,000 5,257,000
091102- A011-1 Pay of Officers (8) (8) (7,430,000) (7,430,000) (3,203,000)
091102- A011-2 Pay of Other Staff (8) (7) (2,370,000) (2,370,000) (2,054,000)
091102- A012 Allowances 9,545,000 9,545,000 6,933,000
091102- A012-1 Regular Allowances (9,145,000) (9,145,000) (6,493,000)
091102- A012-2 Other Allowances (Excluding TA) (400,000) (400,000) (440,000)
091102- A03 Operating Expenses 2,153,000 1,942,000 2,400,000
091102- A032 Communications 50,000 41,000 50,000
091102- A033 Utilities 512,000 421,000 512,000
091102- A034 Occupancy Costs 997,000 997,000 1,705,000
091102- A038 Travel & Transportation 496,000 408,000 35,000
091102- A039 General 98,000 75,000 98,000
091102- A06 Transfers 20,000 16,000 20,000
091102- A061 Scholarship 20,000 16,000 20,000
091102- A09 Physical Assets 155,000
091102- A092 Computer Equipment 155,000
091102- A13 Repairs and Maintenance 77,000 50,000 77,000
091102- A131 Machinery and Equipment 20,000 13,000 20,000Page 592
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2025-2026 2025-2026 2026-2027
2025-26 2026-27 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A132 Furniture and Fixture 37,000 24,000 37,000
091102- A137 Computer Equipment 20,000 13,000 20,000
Total- ISLAMABAD MODEL SCHOOL (I-V) G-9/1 21,595,000 21,508,000 14,687,000
IBD
IB2723 ISLAMABAD MODEL SCHOOL (I-V) F-7/2 IBD
091102- A01 Employees Related Expenses 42,297,000 42,297,000 39,873,000
091102- A011 Pay 28 28 22,149,000 20,272,000 15,560,000
091102- A011-1 Pay of Officers (22) (22) (19,827,000) (17,947,000) (13,231,000)
091102- A011-2 Pay of Other Staff (6) (6) (2,322,000) (2,325,000) (2,329,000)
091102- A012 Allowances 20,148,000 22,025,000 24,313,000
091102- A012-1 Regular Allowances (19,742,000) (21,651,000) (23,898,000)
091102- A012-2 Other Allowances (Excluding TA) (406,000) (374,000) (415,000)
091102- A03 Operating Expenses 6,329,000 5,621,000 6,859,000
091102- A032 Communications 40,000 33,000 40,000
091102- A033 Utilities 650,000 836,000 800,000
091102- A034 Occupancy Costs 4,750,000 3,316,000 5,215,000
091102- A038 Travel & Transportation 245,000 202,000 145,000
091102- A039 General 644,000 1,234,000 659,000
091102- A04 Employees Retirement Benefits 1,403,000 491,000 290,000
091102- A041 Pension 1,403,000 491,000 290,000
091102- A06 Transfers 20,000 16,000 20,000
091102- A061 Scholarship 20,000 16,000 20,000
091102- A13 Repairs and Maintenance 175,000 113,000 175,000
091102- A131 Machinery and Equipment 35,000 22,000 35,000
091102- A132 Furniture and Fixture 100,000 65,000 100,000
091102- A137 Computer Equipment 40,000 26,000 40,000
Total- ISLAMABAD MODEL SCHOOL (I-V) F-7/2 50,224,000 48,538,000 47,217,000
IBD
IB2724 ISLAMABAD MODEL SCHOOL (I-V) NO 1 I-9/1 IBD
091102- A01 Employees Related Expenses 65,147,000 65,007,000 76,366,000
091102- A011 Pay 41 41 34,376,000 34,295,000 35,456,000
091102- A011-1 Pay of Officers (33) (33) (31,299,000) (31,385,000) (31,596,000)
091102- A011-2 Pay of Other Staff (8) (8) (3,077,000) (2,910,000) (3,860,000)Page 593
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2025-2026 2025-2026 2026-2027
2025-26 2026-27 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A012 Allowances 30,771,000 30,712,000 40,910,000
091102- A012-1 Regular Allowances (29,771,000) (29,872,000) (39,610,000)
091102- A012-2 Other Allowances (Excluding TA) (1,000,000) (840,000) (1,300,000)
091102- A03 Operating Expenses 12,046,000 11,648,000 12,086,000
091102- A032 Communications 110,000 56,000 110,000
091102- A033 Utilities 710,000 320,000 710,000
091102- A034 Occupancy Costs 10,050,000 10,133,000 10,050,000
091102- A038 Travel & Transportation 360,000 296,000 400,000
091102- A039 General 816,000 843,000 816,000
091102- A04 Employees Retirement Benefits 1,583,000 1,583,000 3,016,000
091102- A041 Pension 1,583,000 1,583,000 3,016,000
091102- A06 Transfers 20,000 16,000 20,000
091102- A061 Scholarship 20,000 16,000 20,000
091102- A13 Repairs and Maintenance 110,000 193,000 150,000
091102- A131 Machinery and Equipment 30,000 19,000 30,000
091102- A132 Furniture and Fixture 60,000 161,000 100,000
091102- A137 Computer Equipment 20,000 13,000 20,000
Total- ISLAMABAD MODEL SCHOOL (I-V) NO 1 78,906,000 78,447,000 91,638,000
I-9/1 IBD
IB2725 ISLAMABAD MODEL SCHOOL (I-V) G-6/1-3 IBD
091102- A01 Employees Related Expenses 43,245,000 45,020,000 46,562,000
091102- A011 Pay 35 33 21,693,000 21,177,000 21,439,000
091102- A011-1 Pay of Officers (28) (28) (19,313,000) (18,416,000) (18,506,000)
091102- A011-2 Pay of Other Staff (7) (5) (2,380,000) (2,761,000) (2,933,000)
091102- A012 Allowances 21,552,000 23,843,000 25,123,000
091102- A012-1 Regular Allowances (20,939,000) (21,455,000) (24,453,000)
091102- A012-2 Other Allowances (Excluding TA) (613,000) (2,388,000) (670,000)
091102- A03 Operating Expenses 5,421,000 4,812,000 7,269,000
091102- A032 Communications 38,000 31,000 38,000
091102- A033 Utilities 444,000 365,000 444,000
091102- A034 Occupancy Costs 2,750,000 2,750,000 2,795,000
091102- A038 Travel & Transportation 1,540,000 963,000 3,333,000
091102- A039 General 649,000 703,000 659,000Page 594
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2025-2026 2025-2026 2026-2027
2025-26 2026-27 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A04 Employees Retirement Benefits 2,966,000 2,966,000 2,056,000
091102- A041 Pension 2,966,000 2,966,000 2,056,000
091102- A06 Transfers 21,000 17,000 21,000
091102- A061 Scholarship 21,000 17,000 21,000
091102- A13 Repairs and Maintenance 120,000 346,000 120,000
091102- A130 Transport 269,000
091102- A131 Machinery and Equipment 20,000 13,000 20,000
091102- A132 Furniture and Fixture 85,000 55,000 85,000
091102- A137 Computer Equipment 15,000 9,000 15,000
Total- ISLAMABAD MODEL SCHOOL (I-V) 51,773,000 53,161,000 56,028,000
G-6/1-3 IBD
IB2726 ISLAMABAD MODEL SCHOOL (I-V) F-8/3 IBD
091102- A01 Employees Related Expenses 28,979,000 28,979,000 29,406,000
091102- A011 Pay 26 26 14,975,000 14,144,000 10,966,000
091102- A011-1 Pay of Officers (20) (20) (12,672,000) (12,505,000) (9,271,000)
091102- A011-2 Pay of Other Staff (6) (6) (2,303,000) (1,639,000) (1,695,000)
091102- A012 Allowances 14,004,000 14,835,000 18,440,000
091102- A012-1 Regular Allowances (13,514,000) (14,470,000) (18,040,000)
091102- A012-2 Other Allowances (Excluding TA) (490,000) (365,000) (400,000)
091102- A03 Operating Expenses 6,918,000 5,747,000 8,068,000
091102- A032 Communications 80,000 171,000 80,000
091102- A033 Utilities 1,300,000 1,572,000 1,300,000
091102- A034 Occupancy Costs 4,454,000 3,211,000 5,954,000
091102- A038 Travel & Transportation 450,000 41,000 100,000
091102- A039 General 634,000 752,000 634,000
091102- A04 Employees Retirement Benefits 1,485,000 1,485,000
091102- A041 Pension 1,485,000 1,485,000
091102- A06 Transfers 29,000 23,000 29,000
091102- A061 Scholarship 29,000 23,000 29,000
091102- A09 Physical Assets 155,000
091102- A092 Computer Equipment 155,000
091102- A13 Repairs and Maintenance 160,000 273,000 160,000
091102- A131 Machinery and Equipment 30,000 99,000 30,000Page 595
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2025-2026 2025-2026 2026-2027
2025-26 2026-27 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A132 Furniture and Fixture 100,000 155,000 100,000
091102- A137 Computer Equipment 30,000 19,000 30,000
Total- ISLAMABAD MODEL SCHOOL (I-V) F-8/3 37,571,000 36,662,000 37,663,000
IBD
IB2727 ISLAMABAD MODEL SCHOOL (I-V) E-7/4 IBD
091102- A01 Employees Related Expenses 17,335,000 17,469,000 17,167,000
091102- A011 Pay 19 18 7,702,000 7,181,000 8,133,000
091102- A011-1 Pay of Officers (6) (6) (3,862,000) (3,459,000) (4,411,000)
091102- A011-2 Pay of Other Staff (13) (12) (3,840,000) (3,722,000) (3,722,000)
091102- A012 Allowances 9,633,000 10,288,000 9,034,000
091102- A012-1 Regular Allowances (8,896,000) (8,055,000) (8,200,000)
091102- A012-2 Other Allowances (Excluding TA) (737,000) (2,233,000) (834,000)
091102- A03 Operating Expenses 2,788,000 3,170,000 3,574,000
091102- A032 Communications 36,000 61,000 36,000
091102- A033 Utilities 480,000 996,000 480,000
091102- A034 Occupancy Costs 1,615,000 1,003,000 2,334,000
091102- A038 Travel & Transportation 35,000 28,000 50,000
091102- A039 General 622,000 1,082,000 674,000
091102- A04 Employees Retirement Benefits 421,000
091102- A041 Pension 421,000
091102- A06 Transfers 20,000 16,000 20,000
091102- A061 Scholarship 20,000 16,000 20,000
091102- A09 Physical Assets 155,000
091102- A092 Computer Equipment 155,000
091102- A13 Repairs and Maintenance 90,000 58,000 90,000
091102- A131 Machinery and Equipment 20,000 13,000 20,000
091102- A132 Furniture and Fixture 50,000 32,000 50,000
091102- A137 Computer Equipment 20,000 13,000 20,000
Total- ISLAMABAD MODEL SCHOOL (I-V) E-7/4 20,654,000 20,868,000 20,851,000
IBD
IB2728 ISLAMABAD MODEL SCHOOL (I-V) NO 1 G-10/2 IBD
091102- A01 Employees Related Expenses 35,198,000 35,198,000 33,494,000
091102- A011 Pay 24 23 18,028,000 18,027,000 14,870,000Page 596
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2025-2026 2025-2026 2026-2027
2025-26 2026-27 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A011-1 Pay of Officers (17) (17) (16,213,000) (16,212,000) (10,360,000)
091102- A011-2 Pay of Other Staff (7) (6) (1,815,000) (1,815,000) (4,510,000)
091102- A012 Allowances 17,170,000 17,171,000 18,624,000
091102- A012-1 Regular Allowances (16,666,000) (16,741,000) (18,199,000)
091102- A012-2 Other Allowances (Excluding TA) (504,000) (430,000) (425,000)
091102- A03 Operating Expenses 3,261,000 3,081,000 3,819,000
091102- A032 Communications 80,000 71,000 80,000
091102- A033 Utilities 771,000 635,000 771,000
091102- A034 Occupancy Costs 2,240,000 2,240,000 2,798,000
091102- A038 Travel & Transportation 50,000 41,000 50,000
091102- A039 General 120,000 94,000 120,000
091102- A04 Employees Retirement Benefits 1,705,000 1,776,000 1,705,000
091102- A041 Pension 1,705,000 1,776,000 1,705,000
091102- A06 Transfers 20,000 16,000 20,000
091102- A061 Scholarship 20,000 16,000 20,000
091102- A09 Physical Assets 155,000
091102- A092 Computer Equipment 155,000
091102- A13 Repairs and Maintenance 90,000 58,000 90,000
091102- A131 Machinery and Equipment 20,000 13,000 20,000
091102- A132 Furniture and Fixture 50,000 32,000 50,000
091102- A137 Computer Equipment 20,000 13,000 20,000
Total- ISLAMABAD MODEL SCHOOL (I-V) NO 1 40,274,000 40,284,000 39,128,000
G-10/2 IBD
IB2729 ISLAMABAD MODEL SCHOOL (I-V) NO 1 I-9/4 IBD
091102- A01 Employees Related Expenses 29,530,000 29,530,000 31,485,000
091102- A011 Pay 28 28 14,816,000 14,816,000 13,467,000
091102- A011-1 Pay of Officers (14) (14) (9,949,000) (9,949,000) (7,341,000)
091102- A011-2 Pay of Other Staff (14) (14) (4,867,000) (4,867,000) (6,126,000)
091102- A012 Allowances 14,714,000 14,714,000 18,018,000
091102- A012-1 Regular Allowances (14,183,000) (14,183,000) (17,427,000)
091102- A012-2 Other Allowances (Excluding TA) (531,000) (531,000) (591,000)
091102- A03 Operating Expenses 7,994,000 7,754,000 8,838,000
091102- A032 Communications 65,000 86,000 65,000Page 597
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2025-2026 2025-2026 2026-2027
2025-26 2026-27 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A033 Utilities 975,000 847,000 975,000
091102- A034 Occupancy Costs 6,050,000 6,050,000 6,504,000
091102- A038 Travel & Transportation 310,000 283,000 610,000
091102- A039 General 594,000 488,000 684,000
091102- A04 Employees Retirement Benefits 1,156,000
091102- A041 Pension 1,156,000
091102- A06 Transfers 30,000 24,000 30,000
091102- A061 Scholarship 30,000 24,000 30,000
091102- A13 Repairs and Maintenance 110,000 70,000 160,000
091102- A131 Machinery and Equipment 30,000 19,000 30,000
091102- A132 Furniture and Fixture 50,000 32,000 100,000
091102- A137 Computer Equipment 30,000 19,000 30,000
Total- ISLAMABAD MODEL SCHOOL (I-V) NO 1 37,664,000 38,534,000 40,513,000
I-9/4 IBD
IB2731 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-V) LADHIOT (FA) IBD
091102- A01 Employees Related Expenses 7,911,000 7,911,000 9,295,000
091102- A011 Pay 12 12 3,855,000 3,976,000 3,995,000
091102- A011-1 Pay of Officers (6) (6) (1,377,000) (1,429,000) (1,448,000)
091102- A011-2 Pay of Other Staff (6) (6) (2,478,000) (2,547,000) (2,547,000)
091102- A012 Allowances 4,056,000 3,935,000 5,300,000
091102- A012-1 Regular Allowances (3,831,000) (3,757,000) (5,032,000)
091102- A012-2 Other Allowances (Excluding TA) (225,000) (178,000) (268,000)
091102- A03 Operating Expenses 1,381,000 1,314,000 1,545,000
091102- A032 Communications 36,000 29,000 36,000
091102- A033 Utilities 200,000 165,000 200,000
091102- A034 Occupancy Costs 1,035,000 1,035,000 1,189,000
091102- A038 Travel & Transportation 30,000 24,000 40,000
091102- A039 General 80,000 61,000 80,000
091102- A06 Transfers 20,000 16,000 20,000
091102- A061 Scholarship 20,000 16,000 20,000
091102- A13 Repairs and Maintenance 90,000 58,000 90,000
091102- A131 Machinery and Equipment 20,000 13,000 20,000
091102- A132 Furniture and Fixture 50,000 32,000 50,000Page 598
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2025-2026 2025-2026 2026-2027
2025-26 2026-27 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A137 Computer Equipment 20,000 13,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 9,402,000 9,299,000 10,950,000
GIRLS (I-V) LADHIOT (FA) IBD
IB2732 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-V) TAMMA (FA) IBD
091102- A01 Employees Related Expenses 14,613,000 14,573,000 17,404,000
091102- A011 Pay 15 15 7,048,000 7,024,000 7,336,000
091102- A011-1 Pay of Officers (6) (6) (4,721,000) (4,721,000) (4,768,000)
091102- A011-2 Pay of Other Staff (9) (9) (2,327,000) (2,303,000) (2,568,000)
091102- A012 Allowances 7,565,000 7,549,000 10,068,000
091102- A012-1 Regular Allowances (7,233,000) (7,286,000) (9,721,000)
091102- A012-2 Other Allowances (Excluding TA) (332,000) (263,000) (347,000)
091102- A03 Operating Expenses 4,288,000 4,160,000 4,769,000
091102- A032 Communications 85,000 95,000 85,000
091102- A033 Utilities 450,000 270,000 450,000
091102- A034 Occupancy Costs 3,563,000 3,563,000 4,014,000
091102- A038 Travel & Transportation 50,000 41,000 80,000
091102- A039 General 140,000 191,000 140,000
091102- A06 Transfers 20,000 16,000 20,000
091102- A061 Scholarship 20,000 16,000 20,000
091102- A09 Physical Assets 155,000
091102- A092 Computer Equipment 155,000
091102- A13 Repairs and Maintenance 70,000 45,000 70,000
091102- A131 Machinery and Equipment 20,000 13,000 20,000
091102- A132 Furniture and Fixture 30,000 19,000 30,000
091102- A137 Computer Equipment 20,000 13,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 18,991,000 18,949,000 22,263,000
GIRLS (I-V) TAMMA (FA) IBD
IB2741 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-V) HERDOGHER (FA) IBD
091102- A01 Employees Related Expenses 17,140,000 17,140,000 19,367,000
091102- A011 Pay 18 17 8,586,000 8,586,000 8,600,000
091102- A011-1 Pay of Officers (5) (5) (3,815,000) (3,815,000) (4,000,000)
091102- A011-2 Pay of Other Staff (13) (12) (4,771,000) (4,771,000) (4,600,000)
091102- A012 Allowances 8,554,000 8,554,000 10,767,000Page 599
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2025-2026 2025-2026 2026-2027
2025-26 2026-27 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A012-1 Regular Allowances (8,229,000) (8,229,000) (10,432,000)
091102- A012-2 Other Allowances (Excluding TA) (325,000) (325,000) (335,000)
091102- A03 Operating Expenses 4,890,000 4,903,000 5,437,000
091102- A032 Communications 35,000 75,000
091102- A033 Utilities 130,000 177,000 250,000
091102- A034 Occupancy Costs 3,258,000 3,413,000 3,640,000
091102- A038 Travel & Transportation 25,000 25,000 30,000
091102- A039 General 1,442,000 1,288,000 1,442,000
091102- A06 Transfers 20,000 16,000 20,000
091102- A061 Scholarship 20,000 16,000 20,000
091102- A13 Repairs and Maintenance 70,000 45,000 70,000
091102- A131 Machinery and Equipment 20,000 13,000 20,000
091102- A132 Furniture and Fixture 30,000 19,000 30,000
091102- A137 Computer Equipment 20,000 13,000 20,000
Total- ISLAMABAD MODEL SCHOOL FOR 22,120,000 22,104,000 24,894,000
GIRLS (I-V) HERDOGHER (FA) IBD
IB2754 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-V) HUMAK (FA) IBD
091102- A01 Employees Related Expenses 18,849,000 18,849,000 19,586,000
091102- A011 Pay 20 20 9,425,000 8,953,000 8,809,000
091102- A011-1 Pay of Officers (8) (8) (5,225,000) (4,985,000) (5,209,000)
091102- A011-2 Pay of Other Staff (12) (12) (4,200,000) (3,968,000) (3,600,000)
091102- A012 Allowances 9,424,000 9,896,000 10,777,000
091102- A012-1 Regular Allowances (9,049,000) (9,478,000) (10,364,000)
091102- A012-2 Other Allowances (Excluding TA) (375,000) (418,000) (413,000)
091102- A03 Operating Expenses 8,909,000 8,880,000 8,717,000
091102- A032 Communications 35,000 28,000 50,000
091102- A033 Utilities 200,000 210,000 290,000
091102- A034 Occupancy Costs 8,524,000 8,524,000 8,217,000
091102- A038 Travel & Transportation 30,000 24,000 40,000
091102- A039 General 120,000 94,000 120,000
091102- A06 Transfers 20,000 16,000 20,000
091102- A061 Scholarship 20,000 16,000 20,000
091102- A13 Repairs and Maintenance 110,000 70,000 110,000Page 600
NO. 038.- FC21P26 FEDERAL EDUCATION AND PROFESSIONAL TRAINING DIVISION DEMANDS FOR GRANTS
No of Posts 2025-2026 2025-2026 2026-2027
2025-26 2026-27 Budget Revised Budget
Estimate Estimate Estimate
Rs Rs Rs
ACCOUNTANT GENERAL PAKISTAN REVENUES
091102- A131 Machinery and Equipment 30,000 19,000 30,000
091102- A132 Furniture and Fixture 50,000 32,000 50,000
091102- A137 Computer Equipment 30,000 19,000 30,000
Total- ISLAMABAD MODEL SCHOOL FOR 27,888,000 27,815,000 28,433,000
GIRLS (I-V) HUMAK (FA) IBD
IB2757 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-V) SIHALA MIRZIAN (FA) IBD
091102- A01 Employees Related Expenses 11,557,000 11,557,000 12,368,000
091102- A011 Pay 16 15 5,784,000 5,202,000 5,600,000
091102- A011-1 Pay of Officers (8) (8) (3,834,000) (3,238,000) (3,000,000)
091102- A011-2 Pay of Other Staff (8) (7) (1,950,000) (1,964,000) (2,600,000)
091102- A012 Allowances 5,773,000 6,355,000 6,768,000
091102- A012-1 Regular Allowances (5,468,000) (5,515,000) (6,467,000)
091102- A012-2 Other Allowances (Excluding TA) (305,000) (840,000) (301,000)
091102- A03 Operating Expenses 3,459,000 4,067,000 5,049,000
091102- A032 Communications 40,000 100,000
091102- A033 Utilities 270,000 733,000 560,000
091102- A034 Occupancy Costs 2,989,000 2,989,000 4,219,000
091102- A038 Travel & Transportation 30,000 45,000 40,000
091102- A039 General 130,000 300,000 130,000
091102- A04 Employees Retirement Benefits 1,075,000
091102- A041 Pension 1,075,000
091102- A06 Transfers 20,000 16,000 20,000
091102- A061 Scholarship 20,000 16,000 20,000
091102- A13 Repairs and Maintenance 130,000 461,000 130,000
091102- A131 Machinery and Equipment 50,000 212,000 50,000
091102- A132 Furniture and Fixture 50,000 131,000 50,000
091102- A137 Computer Equipment 30,000 118,000 30,000
Total- ISLAMABAD MODEL SCHOOL FOR 16,241,000 16,101,000 17,567,000
GIRLS (I-V) SIHALA MIRZIAN (FA) IBD
IB2761 ISLAMABAD MODEL SCHOOL FOR GIRLS (I-V) MOHRI MUGHAL (FA) IBD
091102- A01 Employees Related Expenses 9,762,000 9,762,000 10,495,000
091102- A011 Pay 14 13 4,902,000 4,178,000 4,700,000
091102- A011-1 Pay of Officers (6) (6) (3,535,000) (2,619,000) (2,600,000)