Professional Documents
Culture Documents
Sector/Sub Sector
Abstract-I
Abstract-II
Abstract-III
Abstract-IV
Abstract-V
Abstract-VI
Abstract-VII
Elementary & Secondary Education
Higher Education
Health
Drinking Water & Sanitation
Social Welfare
Auqaf, Hajj, Religious & Minority Affairs
Roads
Building
Urban Development
Water
Agriculture
Forestry
Environment
Sports, Culture, Tourism & Archeology
Energy & Power
Industries
Regional Development
Research and Development
Population Welfare
Districts ADP
ST&IT
Transport
Housing
Food
Labour
Mines & Minerals
Information
Law & Justice
Finance
Home
Relief & Rehabilitation
Page No.
i
ii
iii
iv-vi
vii
viii
ix-xii
1-11
12-18
19-39
40-45
46-51
52-55
56-72
73-79
80-84
85-97
98-116
117-125
126-128
129-136
137-141
142-155
156-162
163-165
166-167
168-168
169-173
174-175
176-178
179-180
181-181
182-184
185-187
188-192
193-197
198-205
206-207
Abstract-I
Annual Development Programme 2013-14
Programme-wise summary
(Million Rs.)
S.# Programme
1
# of Projects
Cost
Allocation
%age
ADP
Counterpart*
Ongoing
New
Districts ADP
989
66
567
355
1
329543
Foreign Aid*
126851
35000
29.7
456394
118000
100.0
Exp. Allocation
1222.718
1532.204
14.491
106.000
1434.704
1215.655
0.000
1672.330
2532.644
3276.756
7895.052
8132.139
1509.089
1417.881
24.488
56.999
234.761
3886.293
763.731
500.233
437.314
569.459
13690.267
7998.077
10528.630
5742.546
8013.352
3702.968
796.074
949.001
2479.885
3237.586
31.741
210.538
0.000
22.500
851.878
818.677
613.652
586.499
263.368
224.801
3196.627 14044.873
1058.177
1447.435
388.665
833.857
22351.439 10738.077
607.560
492.805
599.642
871.000
643.751
571.150
291.101
166.276
4259.926
4692.092
5721.789
3283.293
92456.516 83000.000
(Million Rs.)
TF
2948.020
64.724
4188.575
0.000
2974.194
8947.424
35930.590
170.900
1102.588
254.322
1797.577
21691.764
10401.689
6898.992
701.621
4649.275
399.112
14.500
4730.485
427.224
102.479
5668.252
441.869
916.834
13669.260
319.681
1505.099
443.885
178.769
6248.186
16298.508
154086.398
Grand total
989
11400
225255
91216
1672
83000
2418
44128
34781
1672
70.3
2.9
53.2
41.9
2.0
Sector-wise Throwforward
S.#
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
Sector
Agriculture
Auqaf, Hajj, Religous & Minority Affairs
Building
Districts ADP
Drinking Water & Sanitation
Elementary & Secondary Education
Energy & Power
Environment
Finance
Food
Forestry
Health
Higher Education
Home
Housing
Industries
Information
Labour
Law & Justice
Mines & Minerals
Population Welfare
Regional Development
Relief and Rehabilitation
Research and Development
Roads
Social Welfare
Sports, Tourism, Archaeology & Youth Affairs
ST&IT
Transport
Urban Development
Water
Grand Total
Local Cost
5702.941
185.215
6838.934
1672.330
8783.594
24974.615
38857.560
252.387
5223.642
1518.286
2804.350
43380.107
26672.865
18615.312
2446.696
10366.746
641.391
37.000
6401.040
1627.375
590.648
22909.752
2947.481
2139.356
46758.776
1420.046
2975.741
1658.786
636.146
15200.204
25303.590
329542.912
Abstract-II
Annual Development Programme 2013-14
Sector-wise summary
S.#
Sector
Number of projects
Cost
49
2 Auqaf, Hajj
3 Building
4 Districts ADP
F.Aid
(Million Rs.)
Allocation
%
Share
Total Local F.Aid
Total
51
5703
3619
9322
1532
14
14
185
185
36
36
6839
1672
472
2004
1.7
106
106
0.1
6839
1216
1216
1.0
1672
1672
1672
1.4
5 DWSS
20
22
8784
7703
16486
3277
289
3566
3.0
6 E&SE
44
15
59
24975
19476
44451
8132 15969
24101
20.4
27
28
38858
4220
43078
1418
2223
1.9
8 Environment
11
11
252
252
57
57
0.0
9 Finance
19
20
5224
10160
15384
3886
5029
4.3
1518
1518
500
500
0.4
10 Food
805
1143
11 Forestry
45
46
2804
520
3324
569
150
719
0.6
12 Health
94
101
43380
12844
56224
7998
2090
10088
8.5
13 Higher Education
39
39
26673
26673
5743
5743
4.9
14 Home
31
36
18615
11180
29795
3703
6684
5.7
2447
2447
949
949
0.8
71
10367
2273
12640
3238
4458
3.8
15 Housing
16 Industries
9
67
2981
1221
17 Information
641
641
211
211
0.2
18 Labour
37
37
23
23
0.0
20
6401
375
6776
819
1044
0.9
19
15
15
1627
1627
586
586
0.5
591
591
225
225
0.2
39
22910
20668
16635
14.1
2947
2947
1447
1447
1.2
5260
834
845
1679
1.4
69484 10738
5438
16176
13.7
113
606
0.5
21 Population Welfare
22 Regional Dev.
23 Relief and Rehab.
31
43578 14045
225
2590
24 R&D
11
17
2139
3121
25 Roads
96
103
46759
22725
26 Social Welfare
28
31
1420
297
1717
493
27 Sports, Tourism
39
39
2976
2976
871
871
0.7
28 ST&IT
27
27
1659
1659
571
571
0.5
29 Transport
10
10
636
636
166
166
0.1
30 Urban Development
18
20
15200
7537
22737
4692
537
5229
4.4
31 Water
92
93
25304
132
25436
3283
132
3415
2.9
923
66
100
TOTAL
ii
Abstract-III
ANNUAL DEVELOPMENT PROGRAMME 2013-14
Sector-Wise Local & Foreign Aid
S.# Sector
1 Agriculture
Foreign
Aid
472
Local
CP
Ongo
New
25
1069
438
1532
2004
15
91
106
106
1031
185
1216
1216
1672
1672
1672
2 Auqaf, Hajj
3 Building
4 Districts ADP
5 DWSS
6 E&SE
7 Energy & Power
289
100
1421
1755
3277
3566
15969
310
6257
1565
8132
24101
805
335
710
373
1418
2223
32
25
57
57
751
3135
3886
5029
420
80
500
500
8 Environment
9 Finance
1143
10 Food
11 Forestry
(Million Rs.)
Total
Total F.Aid + Local
150
444
125
569
719
2090
157
5641
2199
7998
10088
3941
1802
5743
5743
2746
836
3703
6684
949
949
949
1734
1480
3238
4458
177
34
211
211
23
23
23
484
285
819
1044
327
259
586
586
21 Pop.Welfare
205
20
225
225
2320
11406
14045
16635
239
1209
1447
1447
12 Health
13 Higher Education
14 Home
2981
121
15 Housing
16 Industries
1221
23
17 Information
18 Labour
19 Law & Justice
22 Regional Dev.
225
2590
50
319
845
71
252
510
834
1679
5438
866
7242
2630
10738
16176
113
15
378
100
493
606
27 Sports, Tourism
545
326
871
871
28 ST&IT
431
140
571
571
29 Transport
133
33
166
166
25 Roads
26 Social Welfare
30 Urban Dev.
537
2442
2250
4692
5229
31 Water
132
25
1791
1468
3283
3415
35000
2418
44128
36454
83000
118000
Total
iii
Abstract-IV
Annual Development Programme 2013-14
Sector-sub sector wise ongoing/new programme
(Million Rs.)
S.# Sector
1 Agriculture
4
5
7
8
9
10
11
Sub sector
Ongoing
No. Alloc.
Agricultural Planning
1
3.666
Agriculture Extension
4
49.082
Agriculture Mechanization
4
364.394
Agriculture Research Systems
6
139.610
Fisheries
5
105.098
Livestock and Dairy Development (Extension)
7
180.474
Livestock Research & Development2
42.732
On-Farm Water Management
2
95.000
Soil Conservation
2
55.000
Veterinary Research Institute
2
34.124
Sub total
35 1069.180
Auqaf, Hajj,
Minorities Affairs
1
9.740
& Minority Affairs Religious Affairs
1
5.384
Sub total
2
15.124
Building
District Programme
14
348.787
Provincial Programme
18
681.868
Sub total
32 1030.655
Districts ADP
Districts ADP
Sub total
4
291.910
DWSS
DWSS (District Programme)
1
100.000
DWSS (F.Aided)
5 1129.272
DWSS (Provincial)
Sub total
10 1521.182
10
30.110
Elementary &
Foreign Assistance
10 1488.444
Secondary Edu. Primary Education
21 4768.525
Secondary Education
Sub total
41 6287.079
16 1044.881
Energy & Power Energy & Power
Sub total
16 1044.881
Environment
9
32.44
Environment
Sub total
9
32.440
6
366.560
Finance
BOR
2
347.744
E&T
2
36.541
Finance
Sub total
10
750.845
6
420.233
Food
Food
Sub total
6
420.233
Forestry
14
259.047
Forestry
Pakistan Forest Institute (PFI)
7
77.081
Sericulture/NTFP
3
24.006
Wildlife
8
84.325
Sub total
32
444.459
New
No. Alloc.
4
3
1
1
3
1
1
1
1
109.000
82.000
25.000
70.000
68.024
20.000
10.000
70.000
9.000
16
6
6
12
2
2
4
1
1
6
1
5
12
5
2
11
18
12
12
2
2
3
463.024
37.600
53.276
90.876
130.000
55.000
185.000
1672.330
1672.330
118.474
0.100
1637.000
1755.574
280.060
255.000
1310.000
1845.060
373.000
373.000
24.559
24.559
50.000
7
10
2
2
6
3
1
4
14
3085.448
3135.448
80.000
80.000
70.000
13.000
9.000
33.000
125.000
Total
No. Alloc.
5
7
5
7
8
8
3
3
3
2
51
7
7
14
16
20
36
1
1
10
2
10
22
15
12
32
59
28
28
11
11
9
2
9
20
8
8
20
10
4
12
46
112.666
131.082
389.394
209.610
173.122
200.474
52.732
165.000
64.000
34.124
1532.204
47.340
58.660
106.000
478.787
736.868
1215.655
1672.330
1672.330
410.384
100.100
2766.272
3276.756
310.170
1743.444
6078.525
8132.139
1417.881
1417.881
56.999
56.999
416.560
347.744
3121.989
3886.293
500.233
500.233
329.047
90.081
33.006
117.325
569.459
%
Share
1.8
0.1
1.5
2.0
3.9
9.8
1.7
0.1
4.7
0.6
0.7
vi
Abstract-IV
Annual Development Programme 2013-14
Sector-sub sector wise ongoing/new programme
(Million Rs.)
S.# Sector
14
15
16
17
18
19
20
21
22
23
24
25
Ongoing
No. Alloc.
18
675.594
Basic Health
25 3117.607
General Hospitals
1
40.000
Hayat Abad Medical Complex
1
150.000
Khyber Teaching Hospital, Peshawar
330.360
Lady Reading Hospital Peshawar 2
9 1084.222
Medical Education and Training
7
301.104
Preventive Programme
Sub total
63 5698.887
2
50.000
Higher Education Archives & Libraries
14 2695.846
College Education
4 1194.700
University Education
Sub total
20 3940.546
3
270.96
Home
HTAs
9 1174.108
Police
13 1421.897
Prisons
Sub total
25 2866.965
8
949.000
Housing
Housing
Sub total
8
949.000
1
3.000
Industries
Industries Department
Printing & Stationery
2
75.001
Sarhad Development Authority
130.598
Small Industries Development Board7
31 1548.574
Technical Education & Manpower Trg.
Sub total
41 1757.173
Information
Culture
Information Department
4
177.010
Sub total
4
177.010
Labour
Labour
Sub total
Law & Justice
Law & Justice
2
79.271
10
454.406
Peshawar High Court
Sub total
12
533.677
7
327.499
Mines & Minerals Mines & Minerals
Sub total
7
327.499
4
204.971
Pop. Welfare
Population Welfare
Sub total
4
204.971
2
238.602
Relief and Rehab. Relief and Rehabilitation
Sub total
2
238.602
10
719.635
Regional Dev.
Local Development
6 1918.986
Multi Sectoral Development
Poverty Alleviation Programme
Sub total
16 2638.621
8
318.127
R&D
Research and Development
Sub total
8
318.127
Roads
District Roads
29 2518.145
Flood-Roads
5
363.259
Pakhtunkhwa Highways and Bridges
29 (PKHA)
3479.596
R & B (PSDP)
2
60.000
Roads & Bridges (F.Aided)
4
682.849
5 1004.228
Roads & Bridges (Provincial)
Sub total
74 8108.077
12 Health
13
Sub sector
New
No. Alloc.
4
12
2
1
2
14
3
38
3
8
8
19
3
3
5
11
1
1
2
1
4
4
19
30
1
3
4
3
3
8
8
8
8
2
2
4
4
13
8
2
23
9
9
20
4
5
29
Total
No. Alloc.
525.000 22 1200.594
742.360 37 3859.967
70.000
3
110.000
50.000
2
200.000
29.000
4
359.360
737.830 23 1822.052
145.000 10
446.104
2299.190 101 7998.077
125.000
5
175.000
832.000 22 3527.846
845.000 12 2039.700
1802.000 39 5742.546
15.002
6
285.962
530.001 12 1704.109
291.000 18 1712.897
836.003 36 3702.968
0.001
9
949.001
0.001
9
949.001
10.100
3
13.100
75.000
1
75.000
403.000
6
478.001
17.313 11
147.911
975.000 50 2523.574
1480.413 71 3237.586
5.000
1
5.000
28.528
7
205.538
33.528
8
210.538
22.500
3
22.500
22.500
3
22.500
2
79.271
285.000 18
739.406
285.000 20
818.677
259.000 15
586.499
259.000 15
586.499
19.830
6
224.801
19.830
6
224.801
1208.833
6 1447.435
1208.833
6 1447.435
1172.510 23 1892.145
9233.732 14 11152.718
1000.010
2 1000.010
11406.252 39 14044.873
515.730 17
833.857
515.730 17
833.857
770.000 49 3288.145
5
363.259
220.000 33 3699.596
2
60.000
4
682.849
1640.000 10 2644.228
2630.000 103 10738.077
%
Share
9.6
6.9
4.5
1.1
3.9
0.3
0.0
1.0
0.7
0.3
1.7
16.9
1.0
12.9
vi
Abstract-IV
Annual Development Programme 2013-14
Sector-sub sector wise ongoing/new programme
(Million Rs.)
S.# Sector
26 Social Welfare
27
28
29
30
31
Sub sector
Social Welfare
Women Development
Sub total
Sports, Tourism Archaeology
Sports
Tourism
Youth Affairs
Sub total
ST&IT
Information Technology
Science and Technology
Sub total
Transport
Transport
Sub total
Urban Dev.
UPU
Urban Development
Sub total
Water
Water
Sub total
GRAND TOTAL
Ongoing
No. Alloc.
11
10
21
10
8
5
339.643
53.162
392.805
68.280
348.516
128.104
23
544.900
15
343.842
6
87.308
21
431.150
8
133.276
8
133.276
1
12.409
8 2429.671
9 2442.080
52 1815.793
52 1815.793
611 46135.237
New
No. Alloc.
Total
No. Alloc.
7
78.000 18
417.643
3
22.000 13
75.162
10
100.000 31
492.805
1
1.000 11
69.280
8
122.000 16
470.516
6
183.100 11
311.204
1
20.000
1
20.000
16
326.100 39
871.000
4
80.000 19
423.842
2
60.000
8
147.308
6
140.000 27
571.150
2
33.000 10
166.276
2
33.000 10
166.276
6
470.011
7
482.420
5 1780.001 13 4209.672
11 2250.012 20 4692.092
41 1467.500 93 3283.293
41 1467.500 93 3283.293
378 36864.763 989 83000.000
%
Share
0.6
1.0
0.7
0.2
5.7
4.0
100.0
vi
Abstract-V
Annual Development Programme 2013-14
SECTOR-WISE SUMMARY OF FOREIGN ASSISTANCE
(Million Rs.)
Sector
Grant
Loan
Grand Total
% Share
15969.286
45.6
5437.580
15.5
E&SE
15969.286
Roads
2437.580
Home
2981.219
2981.219
8.5
Reg. Dev.
2589.837
2589.837
7.4
Health
2090.149
2090.149
6.0
Industries
1220.769
1220.769
3.5
Finance
1143.000
1143.000
3.3
844.800
844.800
2.4
804.720
804.720
2.3
500.000
537.250
1.5
R&D
E&P
3000.000
Urban Dev.
37.250
Agriculture
471.748
471.748
1.3
DWSS
289.242
289.242
0.8
Law
225.000
225.000
0.6
Forestry
150.000
150.000
0.4
Water
132.200
132.200
0.4
S/Welfare
113.200
113.200
0.3
35000.000
100.0
Grand Total
30695.280
4304.720
vii
Abstract-VI
Annual Development Programme 2013-14
DONOR-WISE SUMMARY OF FOREIGN ASSISTANCE
(Million Rs.)
Name
DFID
European Union
JICA
Grant
Loan
14861.129
14861.129
42.5
5069.656
5069.656
14.5
3514.195
10.0
514.195
3000.000
MDTF
2804.280
2804.280
8.0
INL
1972.176
1972.176
5.6
USAID
1315.000
1315.000
3.8
1304.720
3.7
1130.049
1130.049
3.2
UNDP
875.880
875.880
2.5
NORAD
466.501
466.501
1.3
World Bank
450.000
450.000
1.3
GiZ
400.100
400.100
1.1
SDC
341.000
341.000
1.0
CIDA
237.250
237.250
0.7
147.764
147.764
0.4
CVF Japan
110.200
110.200
0.3
0.100
0.100
0.0
35000.000
100.0
ADB
KfW
UNICEF
Grand Total
1304.720
30695.280
4304.720
viii
Abstract-VII
Agriculture
Agriculture
3
4
5
DWSS
DWSS
E&SE
E&SE
E&SE
E&SE
E&SE
10
E&SE
11
E&SE
12
E&SE
13
E&SE
14
E&SE
(Million Rs.)
Allocation
Foreign
Local
Total
Foreign
Cost
Local
Total
24.000
0.001
24.001
6.748
0.001
6.749
Grant
3595.000
705.000
4300.000
465.000
25.000
490.000
Grant
Grant
Grant
3702.737
4000.000
1300.000
577.368
1.000
0.020
4280.105
4001.000
1300.020
289.242
0.000
1300.000
100.000
0.100
0.020
389.242
0.100
1300.020
Grant
1186.500
55.000
1241.500
395.500
5.000
400.500
Grant
521.082
0.010
521.092
160.644
0.010
160.654
Grant
1415.907
0.010
1415.917
1415.907
0.010
1415.917
DFID
Grant
2726.000
0.010
2726.010
2726.000
0.010
2726.010
DFID
Grant
4089.000
0.020
4089.020
4089.000
0.020
4089.020
DFID
Grant
1000.000
0.010
1000.010
1000.000
0.010
1000.010
European
Union
Grant
1430.000
0.020
1430.020
1430.000
0.020
1430.020
European
Union
DFID
Grant
460.000
0.010
460.010
40.178
0.010
40.188
Grant
59.027
127.680
186.707
12.000
25.000
37.000
Code Project
120813 Establishment of Model Fish Farms in Private Sector in District
Peshawar, Nowshera and Mardan (JICA Assisted).
130332 Gomal Zam Dam Command Area Development and On Farm Water
Management for High Value and High Efficiency Agriculture Project
(USAID-Assisted) PDWP Clearance granted on 06/3/2013.
294 Gravity Flow Water Supply Scheme Abbottabad (JICA Assisted).
130237 Gravity Flow Water Supply Scheme Mansehra.
130342 Education Sector Reform Programme-EU Assisted (4thTranche).Upgradation of 50 Primary & 50 Middle schools, construction of 15
playgrounds and 350 addl: C.rooms through PTCs.
Donor
Grant
or Loan
JICA
Grant
USAID
JICA
JICA
European
Union
xii
E&SE
16
E&SE
17
E&SE
18
E&SE
19
E&SE
20
E&P
21
Finance
22
Forestry
23
24
Health
Health
25
Health
26
Health
27
Health
28
Health
29
Health
30
Home
Code Project
130640 Provision for new policy initiatives in Elementary & Secondary
Education Sector (DFID Supprt to Khyber Pakhtunkhwa Education
Sector Programme) - 3rd Tranch.
110540 Assistance to Basic Education Improvement Project for
Repair/Rehabilitation of Flood Affected Schools in Khyber
Pakhtunkhwa.(Norway Assisted)
110548 Education Sector Reforms Programme.(EU Assisted 2nd Tranch) i)
Establishment of 100 Primary Schools (B&G) on need basis in
Khyber Pakhtunkhwa. ii) Construction of 10 Playgrounds at
Governement Schools in Khyber Pakhtunkhwa
120521 Provision of missing facilities (boundary walls, group latrines, water
supply & electrification through PTCs) - DFID support to the Khyber
Pakhtunkhwa Education Sector Programme (1st Tranche).
120492 DFID Support to Khyber Pakhtunkhwa Education Sector Programme
(2nd Tranche). 75% for Construction and 25% for Technical
Assistance.
60282 Development of Renewable energy in Khyber Pakhtunkhwa
(REDSIP). (ADB Assisted).
130567 KP Districts Governance and Community Development Program
(EU).
120810 Sustainable Management of Bio-diversity in Malakand (Districts Swat
and Chitral) (GiZ Assisted).
80180 Equipment Basic Health Services Project (KfW Assisted).
80596 Establishment of Blood Transfusion Centers in Khyber Pakhtunkhwa
(In Kind)(GiZ Assisted).
120803 Strengthening of TB Control Programme in Khyber Pakhtunkhwa Phase-II (KfW Assisted).
120807 Project for Strengthening Routine Immunization in Khyber
Pakhtunkhwa (JICA Assisted).
120888 Integration of Health Services Delivery with special focus on MNCH,
LHW and Nutrition Programme (AusAid & DFID Assisted) (PSDP:
8156.583, Provincial:1010.357, Donor:7920)
110543 Revitalization and Strengthening the Health Service Delivery and
Nutrition Services in Crisis Affected Districts of Khyber Pakhtunkhwa
under Public Private Partnership (MDTF)
110614 Social Health Protection Initiative for Khyber Pakhtunkhwa (KfW
Assisted).
110557 Construction of Joint Police Training Centre at Nowshera Phase-I
(INL Assisted).
(Million Rs.)
Allocation
Foreign
Local
Total
Foreign
Cost
Local
Total
1500.000
300.000
1800.000
500.000
280.000
780.000
Grant
449.850
0.010
449.860
71.001
0.010
71.011
European
Union
Grant
616.000
0.020
616.020
156.478
0.020
156.498
DFID
Grant
1111.973
0.020
1111.993
1111.973
0.020
1111.993
DFID
Grant
1610.605
0.010
1610.615
1560.605
0.010
1560.615
ADB
Loan
4220.470
1805.950
6026.420
804.720
335.000
1139.720
European
Union
GiZ
Grant
10160.000
0.001
10160.000
1143.000
0.001
1143.001
Grant
520.120
0.200
520.320
150.000
0.110
150.110
KfW
GiZ
Grant
Grant
706.815
114.740
73.741
75.430
780.556
190.170
508.886
0.100
0.041
38.410
508.927
38.510
KfW
Grant
946.000
0.010
946.010
396.163
0.001
396.164
JICA
Grant
40.780
13.200
53.980
10.000
6.000
16.000
7920.000
1010.357
8930.357
450.000
100.000
550.000
MDTF
Grant
2125.497
0.003
2125.500
500.000
0.001
500.001
KfW
Grant
990.000
165.900
1155.900
225.000
13.000
238.000
INL
Grant
773.842
0.001
773.843
468.339
0.001
468.340
Donor
Grant
or Loan
DFID
Grant
NORAD
xii
Code Project
31
32
33
Home
Home
Home
34
35
36
37
Home
Industries
Industries
Industries
130587
130563
110536
110535
38
Industries
39
Law
40
Reg. Dev.
41
42
43
Reg. Dev.
Reg. Dev.
Reg. Dev.
44
45
46
47
48
Reg. Dev.
Reg. Dev.
Reg. Dev.
Reg. Dev.
R&D
49
R&D
50
R&D
51
R&D
52
R&D
(Million Rs.)
Allocation
Foreign
Local
Total
Foreign
Cost
Local
Total
4802.000
1004.000
3800.000
0.001
334.750
0.001
4802.001
1338.750
3800.001
750.000
362.880
1000.000
0.001
120.960
0.001
750.001
483.840
1000.001
Grant
Grant
Grant
Grant
800.000
900.000
1118.000
50.000
0.002
0.200
11.051
0.001
800.002
900.200
1129.051
50.001
400.000
500.000
500.000
15.564
0.001
0.100
3.000
0.001
400.001
500.100
503.000
15.565
Grant
205.205
46.700
251.905
205.205
20.000
225.205
INL
Grant
375.000
50.000
425.000
225.000
50.000
275.000
INL
Grant
826.686
411.164
1237.850
188.687
77.502
266.189
UNDP
GiZ
INL
Grant
Grant
Grant
8037.000
570.000
1067.144
0.010
0.001
582.944
8037.010
570.001
1650.088
500.000
250.000
110.150
0.010
0.001
141.464
500.010
250.001
251.614
USAID
MDTF
SDC
SDC
UNDP
Grant
Grant
Grant
Grant
Grant
7627.500
1700.040
368.000
472.000
200.000
1105.000
0.010
0.001
0.001
200.000
8732.500
1700.050
368.001
472.001
400.000
700.000
500.000
151.000
190.000
3.000
100.000
0.010
0.001
0.001
0.720
800.000
500.010
151.001
190.001
3.720
MDTF
Grant
426.800
0.010
426.810
246.700
0.010
246.710
UNICEF
Grant
145.000
5.000
150.000
0.100
5.000
5.100
DFID
Grant
1745.000
0.010
1745.010
435.000
0.009
435.009
USAID
Grant
594.315
335.096
929.411
150.000
65.710
215.710
Donor
Grant
or Loan
DFID
UNDP
European
Union
INL
MDTF
MDTF
Italian Debt
Swap
JICA
Grant
Grant
Grant
xii
Foreign
Total
10.000
0.001
10.001
10.000
0.001
10.001
Grant
2500.000
800.000
3300.000
500.000
183.100
683.100
JICA
INL
Loan
Grant
14594.000
1531.310
100.000
95.779
14694.000
1627.089
3000.000
80.000
30.000
0.001
3030.000
80.001
MDTF
Grant
1700.000
0.001
1700.001
557.580
0.001
557.581
DFID
Grant
800.000
610.740
1410.740
400.000
300.000
700.000
CIDA
Grant
400.000
364.000
764.000
200.000
150.000
350.000
DFID
Grant
1200.000
1382.790
2582.790
700.000
202.849
902.849
JICA
Grant
9.846
6.324
16.170
3.000
2.208
5.208
92.925
10.000
102.925
60.200
0.001
60.201
193.906
12.500
206.406
50.000
12.500
62.500
Grant
or Loan
UNDP
Grant
INL
65
66
Water
54
55
56
57
58
59
60
61
62
63
64
R&D
TOTAL
(Million Rs.)
Allocation
Foreign
Local
Total
Cost
Local
Donor
53
Code Project
CIDA
Grant
37.250
0.010
37.260
37.250
0.010
37.260
ADB
Loan
7500.000
0.001
7500.001
500.000
0.001
500.001
132.200
24.800
157.000
132.200
24.800
157.000
xii
ONGOING PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
Primary Education
Cost
Exp. Upto
June 13
Local Foreign
Allocation for
2013-14
Local
Cap
Rev
Total
Foreign
Foreign
TF
Beyond
2013-14
960.000
0.000
534.404
240.000
5.000
245.000
0.000
180.596
1088.000
0.000
610.046
240.000
6.000
246.000
0.000
231.954
419.000
0.000
251.556
157.444
10.000
167.444
0.000
0.000
193.000
0.000
31.317
0.000 100.000
100.000
0.000
61.683
460.000
0.000
77.250
180.000
0.000
180.000
0.000
202.750
142.000
0.000
0.000
0.000
71.000
71.000
0.000
71.000
600.000
0.000
0.000
250.000
0.000
250.000
0.000
350.000
(A )PDWP 25/10/11
2
110563 - Curriculum
Development in 5 Languages,
Composing and Printing of
Curriculum and Manuals,
Training of Master Trainers and
Printing of extra books.
(A )PDWP 16/02/12
120442 - Establishment of 50
Primary and 50 Middle Schools
in rented buildings in Urban
Areas of Khyber Pakhtunkhwa
(including furniture & staff)
(A )PDWP 27/12/12
120470 - Establishment of 5
Model Schools in Khyber
Pakhtunkhwa (Karak, Haripur,
Charsadda, Hangu and
Battagram).
(A )PDWP 22/10/12
ADP
2013-14
Page 1 of 207
ONGOING PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
Primary Education
120671 - Upgradation of 50
Girls Primary Schools to Middle
level in Khyber Pakhtunkhwa.
Cost
Exp. Upto
June 13
Local Foreign
Allocation for
2013-14
Local
Cap
Rev
Total
Foreign
Foreign
TF
Beyond
2013-14
431.250
0.000
44.500
200.000
0.000
200.000
0.000
186.750
13.000
0.000
0.000
12.400
0.600
13.000
0.000
0.000
16.000
0.000
0.000
15.800
0.200
16.000
0.000
0.000
(A )PDWP 28/08/12
9
10
130416 - Construction of
building for GPS Bumburate (5
rooms) District Chitral
(A )DDWP 15/03/13
Total
ADP
ONGOING PROGRAMME
2013-14
4,322.250
0.000
1,549.073 1,295.644
192.800 1,488.444
0.000
1,284.733
Page 2 of 207
NEW PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
11
12
Exp. Upto
June 13
Local Foreign
Allocation for
Local
Cap
325.000
0.000
0.000
500.000
0.000
0.000
2013-14
Rev
0.000 105.000
Total
Foreign
Foreign
TF
Beyond
2013-14
105.000
0.000
220.000
150.000
0.000
150.000
0.000
350.000
/ /
Total
NEW PROGRAMME
Total
Primary Education
2013-14
Cost
/ /
ADP
(Rs. in Million)
Primary Education
825.000
0.000
5,147.250
0.000
0.000
150.000
105.000
255.000
0.000
570.000
1,743.444
0.000
1,854.733
Page 3 of 207
ONGOING PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
13
Secondary Education
Cost
Exp. Upto
June 13
Local Foreign
Allocation for
2013-14
Local
Cap
Rev
Total
Foreign
Foreign
TF
Beyond
2013-14
45.000
0.000
19.884
20.116
5.000
25.116
0.000
0.000
731.400
0.000
636.400
95.000
0.000
95.000
0.000
0.000
0.000 1,951.625
388.629
10.000
398.629
0.000
64.746
865.000
0.000
610.364
253.736
0.900
254.636
0.000
0.000
1092.500
0.000
825.779
256.721
10.000
266.721
0.000
0.000
350.000
0.000
265.000
80.000
5.000
85.000
0.000
0.000
120.000
0.000
69.500
50.500
0.000
50.500
0.000
0.000
129.704
0.000
102.500
27.204
0.000
27.204
0.000
0.000
(A )DDWP 12/11/07
14
90206 - Reconstruction /
Rehabilitation of buildings of
Govt. Middle & High Schools in
Khyber Pakhtunkhwa.
(Phase-II)
(A )PDWP 26/09/09
15
2415.000
(A )PDWP 19/03/11
16
17
18
100295 - Construction of 50
examination halls in govt. high &
higher secondary schools.
(A )PDWP 22/02/12
19
20
ADP
2013-14
Page 4 of 207
ONGOING PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
21
Secondary Education
Cost
Exp. Upto
June 13
Local Foreign
Allocation for
2013-14
Local
Cap
Rev
Total
Foreign
Foreign
TF
Beyond
2013-14
1552.500
0.000
649.972
260.000
10.000
270.000
0.000
632.528
2000.000
0.000
648.049
400.000
10.000
410.000
0.000
941.951
700.000
0.000
0.000
100.000
0.000
100.000
0.000
600.000
688.271
0.000
304.600
200.000
0.000
200.000
0.000
183.671
115.000
0.000
20.000
70.000
25.000
95.000
0.000
0.000
128.019
0.000
25.000
88.989
14.030
103.019
0.000
0.000
500.920
0.000
3.427
0.000 250.000
250.000
0.000
247.493
690.000
0.000
99.400
200.000
0.000
390.600
(A )PDWP 25/10/11
22
23
24
/ /
110449 - Reconstruction of
Govt. Schools damaged due to
militancy/bomb blasts in the
Province other than Malakand
Division.
(A )PDWP 22/12/11
25
110451 - Construction of 5
Cluster Hostels (M&F) in Khyber
Pakhtunkhwa on need basis.
(A )PDWP 22/12/11
26
110452 - Establishment of
Bacha Khan Model School at
Salarzai in District Buner.
(A )PDWP 27/03/12
27
28
120425 - Upgradation of 50
Middle Schools to High Level in
deficient Union Councils.
200.000
0.000
(A )PDWP 28/08/12
ADP
2013-14
Page 5 of 207
ONGOING PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
29
Secondary Education
Cost
Exp. Upto
June 13
Local Foreign
120431 - Upgradation of 25
High Schools to Higher
Secondary Level in deficient
Union Councils.
Allocation for
2013-14
Local
Foreign
Foreign
TF
Beyond
2013-14
Cap
Rev
Total
250.000
0.000
250.000
0.000
222.550
0.000
0.000
534.750
0.000
62.200
1500.000
0.000
0.000
17.200
0.000
0.000
16.600
0.600
17.200
0.000
0.000
20.500
0.000
0.000
20.000
0.500
20.500
0.000
0.000
500.000
0.000
0.000
0.000 150.000
150.000
0.000
350.000
(A )PDWP 28/08/12
30
31
/ /
32
130414 - Up-gradation of
Government Girls Middle school
to High status at Bumburate
District Chitral.
(A )DDWP 15/03/13
33
Total
ADP
/ /
ONGOING PROGRAMME
2013-14
14,695.764
0.000
0.000
3,633.539
Page 6 of 207
NEW PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
34
130333 - Establishment of
Cadet College Swat (Phase-II)
(B )PDWP
35
37
38
39
40
41
ADP
2013-14
586.000
0.000
0.000
800.000
0.000
0.000
180.000
550.500
0.000
0.000
150.000
0.000
0.000
325.000
0.000
0.000
150.000
0.000
0.000
80.000
625.000
0.000
0.000
715.000
0.000
0.000
Rev
0.000 200.000
Total
200.000
0.000
386.000
0.000
180.000
0.000
620.000
180.000
0.000
180.000
0.000
370.500
80.000
5.000
85.000
0.000
65.000
0.000 100.000
100.000
0.000
225.000
0.000
80.000
0.000
70.000
200.000
0.000
200.000
0.000
425.000
150.000
0.000
150.000
0.000
565.000
/ /
130341 - Upgradation of 50
Middle Schools to High Level in
Khyber Pakhtunkhwa (B&G
30:70) on need basis.
(B )PDWP
Cap
Foreign
Foreign
/ /
130340 - Upgradation of 25
Govt. High Schools to Higher
Secondary Level in Khyber
Pakhtunkhwa (B&G on need
basis.
(B )PDWP
Local
TF
Beyond
2013-14
/ /
130339 - Consruction of 5
Cluster Hostels (Female) in
Khyber Pakhtunkhwa on need
basis (Phase-III)
(B )PDWP
2013-14
/ /
Local Foreign
Allocation for
/ /
Exp. Upto
June 13
/ /
130336 - Upgradation of 50
Primary Schools to Middle level
in Khyber Pakhtunkhwa.
(B )PDWP
Cost
/ /
130335 - Construction of
buildings for rented schools (50
Primary and 50 Middle) in
Khyber Pakhtunkhwa. (if land
available)
(B )PDWP
36
(Rs. in Million)
Secondary Education
/ /
Page 7 of 207
NEW PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
42
43
Exp. Upto
June 13
Local Foreign
Local
Cap
Rev
Total
Foreign
Foreign
TF
Beyond
2013-14
0.000
0.000
30.000
0.000
30.000
0.000
77.251
54.000
0.000
0.000
25.000
0.000
25.000
0.000
29.000
586.000
0.000
0.000
0.000
80.000
80.000
0.000
506.000
0.000
925.000
/ /
NEW PROGRAMME
4,648.751
0.000
Total
Secondary Education
19,344.515
0.000
2013-14
2013-14
107.251
Total
ADP
Allocation for
/ /
130544 - Establishment of
Karnal Sher Khan Shaheed
Cadet College Swabi (Phase-II)
(B )PDWP
Cost
/ /
44
(Rs. in Million)
Secondary Education
385.000 1,310.000
6,293.700 3,702.4952,376.030
6,078.525
0.000
3,338.751
0.000
6,972.290
Page 8 of 207
ONGOING PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
45
Foreign Assistance
20864 - Strengthening of
Planning Cell of E&SED in
Khyber Pakhtunkhwa (DFID
Assisted 1st Tranch).
Cost
Exp. Upto
June 13
Local Foreign
Allocation for
2013-14
Local
Cap
Rev
Total
Foreign
Foreign
TF
Beyond
2013-14
127.680
59.027
27.679
0.000
25.000
25.000
12.000
75.001
55.000
1186.500
24.600
0.000
5.000
5.000
395.500
25.400
0.010
521.082
0.000
0.010
0.000
0.010
160.644
0.000
0.010
460.000
0.000
0.010
0.000
0.010
40.178
0.000
0.010
449.850
0.000
0.000
0.010
0.010
71.001
0.000
0.020
616.000
0.000
0.010
0.010
0.020
156.478
0.000
(R )PDWP 27/03/12
46
47
110392 - Reconstruction of
Building in Govt. Schools in
Khyber Pakhtunkhwa (DFID
Assisted),
(A )PDWP 18/05/11
48
49
50
ADP
2013-14
Page 9 of 207
ONGOING PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
51
Foreign Assistance
Cost
Exp. Upto
June 13
Local Foreign
Allocation for
2013-14
Local
Cap
Rev
Total
Foreign
Foreign
TF
Beyond
2013-14
0.010
1610.605
0.000
0.000
0.010
0.010 1560.605
0.000
0.020
1430.000
0.000
0.020
0.000
0.020 1430.000
0.000
0.020
1111.973
0.000
0.000
0.020
0.020
1111.973
0.000
0.010
1415.907
0.000
0.000
0.010
0.010 1415.907
0.000
(A )PDWP 18/01/13
52
53
54
Total
ADP
/ /
/ /
ONGOING PROGRAMME
2013-14
182.790 8,860.944
52.279
0.050
30.060
30.110 6,354.286
100.401
Page 10 of 207
NEW PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
55
56
58
59
Cap
Rev
Total
Foreign
Foreign
1300.000
0.000
0.010
0.010
0.020 1300.000
0.000
0.020
4089.000
0.000
0.010
0.010
0.020 4089.000
0.000
0.010
1000.000
0.000
0.000
0.010
0.010 1000.000
0.000
0.010
2726.000
0.000
0.000
0.010
0.010 2726.000
0.000
300.000
1500.000
0.000
0.000 280.000
280.000
500.000
20.000
/ /
NEW PROGRAMME
300.060 10,615.000
0.000
Total
Foreign Assistance
482.850 19,475.944
52.279
2013-14
Local
TF
Beyond
2013-14
0.020
Total
ADP
2013-14
/ /
Local Foreign
Allocation for
/ /
Exp. Upto
June 13
/ /
Cost
/ /
57
(Rs. in Million)
Foreign Assistance
0.020
280.040
0.070 310.100
280.060 9,615.000
20.000
310.170
15,969.286
120.401
Page 11 of 207
ONGOING PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
60
Higher Education
(Rs. in Million)
College Education
Cost
Exp. Upto
June 13
Local Foreign
Allocation for
2013-14
Local
Foreign
Foreign
TF
Beyond
2013-14
Cap
Rev
24.075
0.000
10.000
10.000
0.000
0.000
1454.040
0.000 1,154.040
130.000
30.000
160.000
0.000
140.000
1838.362
0.000 1,150.000
200.000
0.000
200.000
0.000
488.362
3098.670
0.000 1,963.730
600.000 100.000
700.000
0.000
434.940
2722.500
100248 - Establishment of 15
Govt Colleges in Khyber
Pakhtunkhwa for Boys and Girls
(Phase-IV)
0.000 1,035.190
654.400
50.000
704.400
0.000
982.910
20819 - Strengthening of
Planning Cell of Higher
Education Department.
34.075
0.000
Total
(A )DDWP 06/03/13
61
62
63
64
(A )PDWP 09/04/11
65
170.505
0.000
160.505
10.000
0.000
10.000
0.000
0.000
172.364
0.000
150.364
22.000
0.000
22.000
0.000
0.000
39.487
0.000
30.291
9.196
0.000
9.196
0.000
0.000
(A )PDWP 09/01/12
66
100265 - Construction of
Examination Hall, Admn:
blocks, Additional Classrooms
and Bus Garages in Govt.
Colleges in Khyber
Pakhtunkhwa.
(A )PDWP 09/01/12
67
100269 - Provision of
Special/Major repair of Govt.
Colleges buildings in Khyber
Pakhtunkhwa.
(A )DDWP 07/05/13
ADP
2013-14
Page 12 of 207
ONGOING PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
68
Higher Education
(Rs. in Million)
College Education
Cost
Exp. Upto
June 13
Local Foreign
Allocation for
2013-14
Local
Cap
Rev
Total
Foreign
Foreign
TF
Beyond
2013-14
35.250
0.000
21.000
0.000
14.250
14.250
0.000
0.000
4158.000
120268 - Establishment of 20
Govt. Colleges (Male & Female)
in Khyber Pakhtunkhwa
(Phase-V).
0.000
600.000
550.000
0.000
550.000
0.000
3,008.000
200.000
0.000
0.000
200.000
0.000
200.000
0.000
0.000
59.578
0.000
24.578
0.000
35.000
35.000
0.000
0.000
91.000
0.000
30.000
61.000
0.000
61.000
0.000
0.000
100.000
0.000
20.000
0.000
20.000
20.000
0.000
60.000
100285 - Establishment of
Project Management Unit for
re-organization of Higher
Education.
(A )DDWP 06/09/12
69
(A )PDWP 31/05/12
70
71
/ /
72
120661 - Reconstruction of
GGDC Mansehra damaged due
to earthquake.
(A )PDWP 14/12/12
73
Total
ADP
ONGOING PROGRAMME
2013-14
14,173.831
0.000
6,363.773 2,436.596
259.250 2,695.846
0.000
5,114.212
Page 13 of 207
NEW PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
74
Higher Education
77
78
79
80
81
0.000 150.000
150.000
0.000
50.000
400.000
0.000
0.000
200.000
0.000
200.000
0.000
200.000
600.000
0.000
0.000
100.000
0.000
100.000
0.000
500.000
200.000
0.000
0.000
0.000 200.000
200.000
0.000
0.000
120.000
0.000
0.000
0.000 120.000
120.000
0.000
0.000
15.000
0.000
0.000
0.000
7.000
7.000
0.000
8.000
100.000
0.000
0.000
30.000
0.000
30.000
0.000
70.000
50.000
0.000
0.000
0.000
25.000
25.000
0.000
25.000
0.000
330.000
/ /
NEW PROGRAMME
Total
College Education
2013-14
0.000
/ /
Total
ADP
0.000
Total
/ /
130173 - Construction of
building for Directorate of
Higher Education
(B )DDWP
200.000
Rev
/ /
(B )PDWP
Cap
Foreign
Foreign
/ /
(B )DDWP
Local
TF
Beyond
2013-14
/ /
(B )PDWP
2013-14
/ /
130162 - Construction of
buildings for colleges
established on non
developmental basis in
rented/hired buildings
(B )PDWP
Allocation for
/ /
(B )PDWP
Exp. Upto
June 13
Local Foreign
(B )PDWP
76
Cost
(B )PDWP
75
(Rs. in Million)
College Education
1,685.000
0.000
15,858.831
0.000
502.000
832.000
0.000
853.000
3,527.846
0.000
5,967.212
Page 14 of 207
ONGOING PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
82
Higher Education
(Rs. in Million)
100278 - Establishment of
Public Libraries (Phase-II).
Cost
Exp. Upto
June 13
Local Foreign
Allocation for
2013-14
Local
Cap
Rev
Total
Foreign
Foreign
TF
Beyond
2013-14
113.000
0.000
83.000
30.000
0.000
30.000
0.000
0.000
30.000
0.000
10.000
20.000
0.000
20.000
0.000
0.000
(A )PDWP 09/04/11
83
120307 - Construction of
Auditorium at Public Library
Haripur
(A )DDWP 06/03/13
Total
ADP
ONGOING PROGRAMME
2013-14
143.000
0.000
93.000
50.000
0.000
50.000
0.000
0.000
Page 15 of 207
NEW PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
84
Higher Education
130186 - Development of
Archives and Libraries
(B )DDWP
85
Exp. Upto
June 13
Local Foreign
Local
Cap
Rev
Total
Foreign
Foreign
TF
Beyond
2013-14
0.000
0.000
0.000
25.000
25.000
0.000
0.000
150.000
0.000
0.000
70.000
0.000
70.000
0.000
80.000
30.000
0.000
0.000
30.000
0.000
30.000
0.000
0.000
100.000
/ /
NEW PROGRAMME
205.000
0.000
0.000
Total
348.000
0.000
93.000
2013-14
2013-14
25.000
Total
ADP
Allocation for
/ /
Cost
/ /
130187 - Establishment of
Public Libraries (Phase-III)
(B )PDWP
86
(Rs. in Million)
150.000
25.000
25.000
125.000
0.000
80.000
175.000
0.000
80.000
Page 16 of 207
ONGOING PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
87
Higher Education
(Rs. in Million)
University Education
110615 - Construction of BW of
Greater Bacha Khan Campus at
Mardan.
Cost
Exp. Upto
June 13
Local Foreign
171.000
0.000
154.000
Allocation for
2013-14
Local
Foreign
Foreign
TF
Beyond
2013-14
Cap
Rev
17.000
0.000
17.000
0.000
0.000
Total
(A )PDWP 18/05/11
88
110635 - Establishment of
Abdul Wali Khan University at
Mardan.
4432.197
0.000 2,970.000
0.000 560.000
560.000
0.000
902.197
1066.000
0.000
648.300
0.000 417.700
417.700
0.000
0.000
1121.837
0.000
299.557
0.000 200.000
200.000
0.000
622.280
(A )PDWP 18/11/11
89
120269 - Establishment of
Bacha Khan University at
Charsadda.
(A )PDWP 02/04/13
90
120290 - Upgradation of
Haripur Sub-Campus to Haripur
University.
(A )PDWP 02/04/13
Total
ADP
ONGOING PROGRAMME
2013-14
6,791.034
0.000
4,071.857
0.000
1,524.477
Page 17 of 207
NEW PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
91
Higher Education
94
95
96
97
98
130677 - Establishment of
Malakand University Campus in
Buner.
0.000
0.000
0.000
60.000
60.000
0.000
0.000
140.000
0.000
0.000
0.000 140.000
140.000
0.000
0.000
100.000
0.000
0.000
0.000 100.000
100.000
0.000
0.000
25.000
0.000
0.000
0.000
25.000
25.000
0.000
0.000
300.000
0.000
0.000
0.000 300.000
300.000
0.000
0.000
1500.000
0.000
0.000
0.000 100.000
100.000
0.000
1,400.000
1500.000
0.000
0.000
0.000 100.000
100.000
0.000
1,400.000
50.000
0.000
0.000
20.000
0.000
30.000
20.000
0.000
/ /
NEW PROGRAMME
Total
University Education
2013-14
60.000
/ /
Total
ADP
Total
/ /
(B )DDWP
Rev
/ /
130548 - Establishment of
Women University Campus in
Swabi.
(B )PDWP
Cap
Foreign
Foreign
/ /
(B )PDWP
Local
TF
Beyond
2013-14
/ /
130454 - Extension in
Chemistry Block of Gomal
University D. I. Khan
(B )PDWP
2013-14
/ /
(B )DDWP
Allocation for
/ /
(B )PDWP
Exp. Upto
June 13
Local Foreign
(B )PDWP
93
Cost
(B )DDWP
92
(Rs. in Million)
University Education
3,675.000
0.000
0.000
10,466.034
0.000
4,071.857
20.000
825.000
37.0002,002.700
845.000
0.000
2,830.000
2,039.700
0.000
4,354.477
Page 18 of 207
ONGOING PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
99
Health
(Rs. in Million)
General Hospitals
Cost
Exp. Upto
June 13
Local Foreign
Allocation for
2013-14
Local
Cap
Rev
Total
Foreign
Foreign
TF
Beyond
2013-14
2114.592
0.000
927.975
200.000
2.000
202.000
0.000
984.617
418.262
0.000
287.271
32.303
98.688
130.991
0.000
0.000
1562.000
0.000
725.426
200.000
0.000
200.000
0.000
636.574
476.891
0.000
407.514
11.486
57.891
69.377
0.000
0.000
122.077
0.000
99.241
0.000
22.836
22.836
0.000
0.000
301.174
0.000
279.759
0.000
21.415
21.415
0.000
0.000
1997.950
0.000
968.399
222.575
0.000
222.575
0.000
806.976
706.156
0.000
593.109
0.000 113.047
113.047
0.000
0.000
198.946
0.000
67.842
131.104
0.000
0.000
(A )PDWP 07/05/12
100
101
102
103
104
105
60042 - Establishment of
Peshawar Institute of
Cardiology, Phase-II.
(A )PDWP 19/09/12
106
107
80075 - Up-gradation of
Khwaza Khela Hospital to
Category-C, District Swat
57.998
73.106
(A )PDWP 28/03/09
ADP
2013-14
Page 19 of 207
ONGOING PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
108
Health
(Rs. in Million)
General Hospitals
Cost
Exp. Upto
June 13
Local Foreign
Allocation for
2013-14
Local
Foreign
Foreign
TF
Beyond
2013-14
Cap
Rev
0.000
38.410
38.410
0.100
31.741
138.061 200.000
338.061
0.000
164.728
Total
75.430
114.740
5.279
1397.217
0.000
894.428
870.319
0.000
764.157
52.031
54.131
106.162
0.000
0.000
766.361
0.000
333.064
67.929 200.000
267.929
0.000
165.368
311.397
0.000
152.276
0.000 159.121
159.121
0.000
0.000
249.632
0.000
170.000
79.632
0.000
79.632
0.000
0.000
2161.345
0.000
459.997
150.000
3.000
153.000
0.000
1,548.348
158.722
0.000
65.174
31.166
62.382
93.548
0.000
0.000
(A )CDWP 18/03/10
109
110
111
112
113
114
100183 - Establishment of
Shaheed Mohtarma Benazir
Bhutto Children Hospital in
Mardan
(A )PDWP 24/08/11
115
100188 - Establishment of
Accidents & Emergency Unit in
DHQ Hospitals of Kohat & D.I.
Khan.
(A )PDWP 18/11/11
ADP
2013-14
Page 20 of 207
ONGOING PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
116
Health
(Rs. in Million)
General Hospitals
Cost
Exp. Upto
June 13
Local Foreign
Allocation for
2013-14
Local
Cap
Rev
Total
Foreign
Foreign
TF
Beyond
2013-14
531.070
0.000
100.000
100.000
0.000
100.000
0.000
331.070
1252.568
0.000
70.000
100.000
0.000
100.000
0.000
1,082.568
235.000
0.000
35.000
75.000
0.000
75.000
0.000
125.000
550.955
0.000
80.332
100.000
0.000
100.000
0.000
370.623
113.471
0.000
15.200
50.282
0.000
50.282
0.000
47.989
1830.680
0.000
311.699
200.000
0.000
200.000
0.000
1,318.981
50.419
0.000
7.302
7.303
35.814
43.117
0.000
0.000
1181.041
0.000
90.000
50.000
50.000
100.000
0.000
991.041
(A )PDWP 29/11/12
117
110004 - Establishment of
Fountain House in Peshawar
(A )PDWP 08/11/12
118
119
110007 - Reconstruction /
Rehabilitation of Health
Facilities Damaged in
July-August 2010 Floods
(A )PDWP 16/02/12
120
121
122
120339 Improvement/Rehabilitation of
Women & Children Hospital,
Karak
(A )DDWP 07/11/12
123
120820 - Establishment of
Children & Maternity Hospital
Charsadda
(A )PDWP 07/05/12
Total
ADP
ONGOING PROGRAMME
2013-14
19,633.675
114.740
0.100
8,605.624
Page 21 of 207
NEW PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
124
Health
120341 - Purchase of
equipment for 1 Category-A, 4
Category-C and 4 Category-D
Hospitals of Khyber
Pakhtunkhwa (DIK, Kalabat,
Dargai, Lahor Swabi, Sarai
Naurang, Jani Khel Bannu,
Havelian, Totakan, Thana
Malakand).
(B )PDWP
125
127
128
129
130
ADP
2013-14
Cap
515.000
0.000
0.000
25.000
0.000
0.000
20.000
300.000
0.000
0.000
84.600
0.000
0.000
297.260
0.000
30.000
75.000
Rev
0.000 200.000
Total
Foreign
Foreign
200.000
0.000
315.000
5.000
25.000
0.000
0.000
50.000
0.000
50.000
0.000
250.000
20.000
0.000
20.000
0.000
64.600
0.000
0.000 297.260
297.260
0.000
0.000
0.000
0.000
0.000
30.000
30.000
0.000
0.000
0.000
0.000
0.100
0.000
0.100
0.000
74.900
/ /
Local
TF
Beyond
2013-14
/ /
130209 - Purchase of
Equipment for Naseerullah
Babar Memorial Hospital,
Peshawar.
(B )DDWP
2013-14
/ /
130208 - Purchase of
Equipment for Upgradation of
Radiotherapy Treatment
Facilities at IRNUM, Peshawar
(B )PDWP
Local Foreign
Allocation for
/ /
Exp. Upto
June 13
/ /
130206 - Upgradation of CH
Topi to Cat-C Hospital, Swabi
(B )PDWP
Cost
/ /
130204 - Removal of
Deficiencies in DHQ Hospital,
Chitral
(B )DDWP
126
(Rs. in Million)
General Hospitals
/ /
Page 22 of 207
NEW PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
131
Health
134
135
Rev
Total
500.000
0.000
0.000
50.000
0.000
50.000
0.000
450.000
200.000
0.000
0.000
30.000
0.000
30.000
0.000
170.000
200.000
0.000
0.000
20.000
0.000
20.000
0.000
180.000
30.000
0.000
0.000
15.000
0.000
15.000
0.000
15.000
200.000
0.000
0.000
5.000
0.000
5.000
0.000
195.000
0.000
210.100
532.260
742.360
/ /
NEW PROGRAMME
Total
General Hospitals
2013-14
Cap
Foreign
Foreign
/ /
Total
ADP
Local
TF
Beyond
2013-14
/ /
130673 - Strengthening of
Casualty and renovation of
different wards of old Campus
of DHQ Hospital, Haripur.
(B )PDWP
2013-14
/ /
(B )DDWP
Allocation for
/ /
(B )PDWP
Exp. Upto
June 13
Local Foreign
(B )PDWP
133
Cost
(B )PDWP
132
(Rs. in Million)
General Hospitals
2,456.860
0.000
22,090.535
114.740
7,910.444 2,135.8661,724.101
3,859.967
0.000
1,714.500
0.100 10,320.124
Page 23 of 207
ONGOING PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
136
Health
(Rs. in Million)
60043 - Construction of
additional Wards at LRH
Peshawar
Cost
Exp. Upto
June 13
Local Foreign
Allocation for
2013-14
Local
Cap
Rev
Total
Foreign
Foreign
TF
Beyond
2013-14
2493.710
0.000
684.278
300.000
0.000
300.000
0.000
1,509.432
95.360
0.000
65.000
25.740
4.620
30.360
0.000
0.000
749.278
325.740
(A )PDWP 16/02/12
137
100194 - Construction of
Para-Medical Staff Hostel at
LRH Peshawar
(A )PDWP 21/07/11
Total
ADP
ONGOING PROGRAMME
2013-14
2,589.070
0.000
4.620
330.360
0.000
1,509.432
Page 24 of 207
NEW PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
138
Health
130478 - Establishment of
Paeds Surgery Ward at Gynae
Block in Lady Reading Hospital
Peshawar
(B )DDWP
139
Exp. Upto
June 13
Local Foreign
Allocation for
2013-14
Local
Cap
Rev
Total
Foreign
Foreign
TF
Beyond
2013-14
17.000
0.000
0.000
8.000
0.000
8.000
0.000
9.000
21.000
0.000
0.000
0.000
21.000
21.000
0.000
0.000
/ /
Total
NEW PROGRAMME
Total
2013-14
Cost
/ /
130479 - Provision of
Equipment for Surgical I.C.U in
Lady Reading Hospital
Peshawar
(B )DDWP
ADP
(Rs. in Million)
38.000
0.000
0.000
2,627.070
0.000
749.278
8.000
333.740
21.000
25.620
29.000
0.000
9.000
359.360
0.000
1,518.432
Page 25 of 207
ONGOING PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
140
Health
(Rs. in Million)
100207 - Establishment of
Casualty Block, KTH Peshawar.
Cost
Exp. Upto
June 13
Local Foreign
672.130
0.000
220.000
Allocation for
2013-14
Local
Cap
Rev
Total
150.000
0.000
150.000
Foreign
Foreign
TF
Beyond
2013-14
0.000
302.130
(A )PDWP 18/05/11
Total
ADP
ONGOING PROGRAMME
2013-14
672.130
0.000
220.000
150.000
0.000
150.000
0.000
302.130
Page 26 of 207
NEW PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
141
Health
NEW PROGRAMME
Total
2013-14
Cost
Exp. Upto
June 13
Local Foreign
50.000
0.000
0.000
Allocation for
2013-14
Local
Cap
Rev
50.000
0.000
Total
Foreign
Foreign
50.000
TF
Beyond
2013-14
0.000
0.000
/ /
Total
ADP
(Rs. in Million)
50.000
0.000
0.000
722.130
0.000
220.000
50.000
200.000
0.000
0.000
50.000
0.000
0.000
200.000
0.000
302.130
Page 27 of 207
ONGOING PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
142
Health
(Rs. in Million)
Cost
Exp. Upto
June 13
Local Foreign
Allocation for
2013-14
Local
Cap
Rev
Total
Foreign
Foreign
TF
Beyond
2013-14
1178.543
0.000
649.787
200.000
0.000
200.000
0.000
328.756
0.000
851.563
200.000
0.000
200.000
0.000
980.748
935.300
0.000
5.455
100.000
0.000
100.000
0.000
829.845
291.643
0.000
179.061
0.000 112.582
112.582
0.000
0.000
0.000
465.000
250.000
0.000
250.000
0.000
1,002.449
124.941
0.000
19.970
50.000
0.000
50.000
0.000
54.971
106.823
0.000
42.608
64.215
0.000
64.215
0.000
0.000
440.043
0.000
92.605
70.000
30.000
100.000
0.000
247.438
143
(A )PDWP 31/05/12
144
145
146
(A )PDWP 24/08/11
147
100214 - Strengthening of
Post-Graduate Nursing College,
Peshawar
(A )PDWP 29/11/12
148
110587 - Re-construction of
Anatomy block and boundary
wall and Renovation of
Auditorium of KMC, Peshawar.
(A )PDWP 22/12/11
149
120363 - Establishment of
Zulfiqar Ali Bhutto Medical
College in Peshawar
(A )PDWP 28/08/12
ADP
2013-14
Page 28 of 207
ONGOING PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
150
Health
(Rs. in Million)
Cost
Exp. Upto
June 13
Local Foreign
7.425
0.000
0.000
Allocation for
2013-14
Local
Cap
Rev
0.000
7.425
Total
Foreign
Foreign
7.425
TF
Beyond
2013-14
0.000
0.000
(A )PDWP 07/05/12
Total
ADP
ONGOING PROGRAMME
2013-14
6,834.478
0.000
2,306.049
934.215
150.007 1,084.222
0.000
3,444.207
Page 29 of 207
NEW PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
151
Health
130212 - Additional/external
works for newly constructed
Gynae/Paeds wards at Ayub
Teaching Hospital, Abbottabad
(B )DDWP
152
154
155
156
157
ADP
2013-14
Cap
Rev
Total
Foreign
Foreign
59.065
0.000
0.000
59.065
0.000
59.065
0.000
0.000
50.000
0.000
0.000
10.000
10.000
20.000
0.000
30.000
145.122
0.000
0.000
0.000 145.122
145.122
0.000
0.000
32.643
0.000
0.000
0.000
32.643
32.643
0.000
0.000
46.000
0.000
0.000
0.000
46.000
46.000
0.000
0.000
281.300
0.000
0.000
35.000
0.000
35.000
0.000
246.300
400.000
0.000
0.000
40.000
0.000
40.000
0.000
360.000
/ /
130289 - Construction of 02
Lecture Theaters, Auditorium,
Building for Prosthodontics,
Tube Well & Overhead Tank in
Khyber College of Dentistry,
Peshawar
(B )PDWP
Local
TF
Beyond
2013-14
/ /
130217 - Construction of 01
Hostel (60 Rooms), 02 Lecture
Theaters and Laboratories at
Saidu Medical College, Swat.
(B )PDWP
2013-14
/ /
Local Foreign
Allocation for
/ /
Exp. Upto
June 13
/ /
130214 - Purchase of
equipment/furniture for cardiac
catherization laboratory at Saidu
Hospital Swat.
(B )PDWP
Cost
/ /
130213 - Expansion of
Mortuary, Boring of Tube well &
Renovation of College Hall at
Khyber Medical College,
Peshawar
(B )DDWP
153
(Rs. in Million)
/ /
Page 30 of 207
NEW PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
158
Health
161
162
163
164
70.000
0.000
0.000
25.000
0.000
25.000
0.000
45.000
300.000
0.000
0.000
10.000
50.000
60.000
0.000
240.000
80.350
0.000
0.000
10.000
20.000
30.000
0.000
50.350
40.000
0.000
0.000
0.000
40.000
40.000
0.000
0.000
250.000
0.000
0.000
30.000
0.000
30.000
0.000
220.000
995.000
0.000
0.000
100.000
0.000
100.000
0.000
895.000
750.000
0.000
0.000
75.000
0.000
75.000
0.000
675.000
0.000
394.065
343.765
/ /
NEW PROGRAMME
Total
2013-14
Total
/ /
Total
ADP
Rev
/ /
130618 - Establishment of
Kohat Institute of Medical
Sciences (KIMS)
(B )PDWP
Cap
Foreign
Foreign
/ /
130593 - Establishment of
Postgraduate Medical Institute
at Hayatabad Medical Complex
Peshawar (Phase-III).
(B )PDWP
Local
TF
Beyond
2013-14
/ /
130592 - Purchase of 05
Coasters for Students of Saidu
Medical College Swat and 3
buses for KMC.
(B )PDWP
2013-14
/ /
130591 - Strengthening of
Forensic/Pathology Labs and
Establishment of Plastination
Lab in Khyber Medical College
Peshawar
(B )DDWP
Allocation for
/ /
(B )PDWP
Exp. Upto
June 13
Local Foreign
130290 - Construction of 04
Lectures Theaters & Female
Mortuary in Khyber Girls
Medical College Peshawar
(B )PDWP
160
Cost
(B )PDWP
159
(Rs. in Million)
3,499.480
0.000
10,333.958
0.000
737.830
0.000
2,761.650
1,822.052
0.000
6,205.857
Page 31 of 207
ONGOING PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
165
Health
(Rs. in Million)
Preventive Programme
40080 - Prevention of
Thalassemia major in Khyber
Pakhtunkhwa.
Cost
Exp. Upto
June 13
Local Foreign
Allocation for
2013-14
Local
Cap
Rev
Total
Foreign
Foreign
TF
Beyond
2013-14
39.910
0.000
28.310
0.000
3.663
3.663
0.000
7.937
142.220
0.000
58.795
0.000
83.425
83.425
0.000
0.000
360.472
0.000
315.175
0.000
5.000
5.000
0.000
40.297
20.936
0.000
10.701
0.000
10.235
10.235
0.000
0.000
578.340
0.000
285.600
0.000 192.780
192.780
0.000
99.960
0.010
946.000
0.000
0.000
0.001
0.001
396.163
0.009
13.200
40.780
0.000
0.000
6.000
6.000
10.000
7.200
301.104
301.104
(R )DDWP 03/09/09
166
90345 - Strengthening of TB
Control Programme in Khyber
Pakhtunkhwa.
(A )PDWP 27/12/12
167
168
169
170
120803 - Strengthening of TB
Control Programme in Khyber
Pakhtunkhwa - Phase-II (KfW
Assisted).
(B )CDWP
171
Total
ADP
/ /
/ /
ONGOING PROGRAMME
2013-14
1,155.088
986.780
698.581
0.000
406.163
155.403
Page 32 of 207
NEW PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
172
Health
173
Exp. Upto
June 13
Local Foreign
Cap
Rev
7920.000
0.000
0.000 100.000
300.000
0.000
0.000
0.000
358.000
0.000
0.000
0.000
Total
Foreign
Foreign
TF
Beyond
2013-14
100.000
450.000
910.357
25.000
25.000
0.000
275.000
20.000
20.000
0.000
338.000
450.000
1,523.357
446.104 856.163
1,678.760
/ /
NEW PROGRAMME
1,668.357 7,920.000
Total
Preventive Programme
2,823.445
2013-14
2013-14
Local
1010.357
Total
ADP
Allocation for
/ /
Cost
/ /
174
(Rs. in Million)
Preventive Programme
8,906.780
0.000
698.581
0.000
145.000
0.000 446.104
145.000
Page 33 of 207
ONGOING PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
175
Health
(Rs. in Million)
Cost
Exp. Upto
June 13
Local Foreign
205.299
0.000
40.000
Allocation for
2013-14
Local
Cap
Rev
40.000
0.000
Total
Foreign
Foreign
40.000
TF
Beyond
2013-14
0.000
125.299
(A )PDWP 29/11/12
Total
ADP
ONGOING PROGRAMME
2013-14
205.299
0.000
40.000
40.000
0.000
40.000
0.000
125.299
Page 34 of 207
NEW PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
176
Health
177
(Rs. in Million)
Local Foreign
Allocation for
Local
Cap
Rev
0.000
0.000
20.000
0.000
20.000
0.000
50.000
150.000
0.000
0.000
40.000
10.000
50.000
0.000
100.000
/ /
NEW PROGRAMME
220.000
0.000
0.000
60.000
Total
425.299
0.000
40.000
100.000
2013-14
Total
Foreign
Foreign
TF
Beyond
2013-14
70.000
Total
ADP
2013-14
/ /
130630 - Upgradation of
existing Accident & Emergency
Unit and ICU at HMC,
Peshawar.
(B )PDWP
Cost
10.000
10.000
70.000
0.000
150.000
110.000
0.000
275.299
Page 35 of 207
ONGOING PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
178
Health
(Rs. in Million)
Basic Health
Cost
Exp. Upto
June 13
Local Foreign
Allocation for
2013-14
Local
Cap
Rev
Total
Foreign
Foreign
TF
Beyond
2013-14
297.410
0.000
25.000
75.000
2.000
77.000
0.000
195.410
73.741
706.815
73.700
0.000
0.041
0.041
508.886
0.000
134.760
0.000
45.400
0.000
30.000
30.000
0.000
59.360
32.838
0.000
18.937
0.000
13.901
13.901
0.000
0.000
308.900
0.000
81.169
0.000
75.335
75.335
0.000
152.396
709.232
0.000
418.281
144.961
0.000
144.961
0.000
145.990
445.215
0.000
334.994
101.671
8.550
110.221
0.000
0.000
59.993
0.000
34.257
0.000
10.726
10.726
0.000
15.010
(A )PDWP 29/11/12
179
180
181
182
183
80643 - Upgradation of 10
BHUs to RHCs in Khyber
Pakhtunkhwa, on need basis.
(A )PDWP 18/11/11
184
80644 - Establishment of 15
BHUs in Khyber Pakhtunkhwa,
on need basis.
(A )PDWP 25/02/10
185
90350 - Strengthening of
Planning Cell of Health
Department.
(A )DDWP 27/07/12
ADP
2013-14
Page 36 of 207
ONGOING PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
186
Health
(Rs. in Million)
Basic Health
Cost
Exp. Upto
June 13
Local Foreign
Allocation for
2013-14
Local
Cap
Rev
Total
Foreign
Foreign
TF
Beyond
2013-14
120.000
0.000
30.985
0.000
30.000
30.000
0.000
59.015
644.180
0.000
530.189
46.132
67.859
113.991
0.000
0.000
59.389
0.000
46.920
0.000
12.469
12.469
0.000
0.000
68.641
0.000
61.997
0.000
6.644
6.644
0.000
0.000
82.078
0.000
18.000
20.000
0.000
20.000
0.000
44.078
0.003
2125.497
0.000
0.000
0.001
0.001
500.000
0.002
165.900
990.000
0.000
0.000
13.000
13.000
225.000
152.900
41.109
0.000
35.182
4.977
0.950
5.927
0.000
0.000
7.643
0.000
2.904
4.528
0.211
4.739
0.000
0.000
(R )PDWP 26/03/10
187
188
189
190
191
192
193
/ /
194
ADP
2013-14
Page 37 of 207
ONGOING PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
195
Health
(Rs. in Million)
Basic Health
120830 Improvement/Rehabilitation of
BHU Miani, District Swabi
Cost
Exp. Upto
June 13
Local Foreign
14.638
0.000
8.000
Allocation for
2013-14
Local
Foreign
Foreign
TF
Beyond
2013-14
Cap
Rev
6.568
0.070
6.638
271.757
675.594 1,233.886
Total
0.000
0.000
(A )DDWP 27/07/12
Total
ADP
ONGOING PROGRAMME
2013-14
3,265.670 3,822.312
1,765.915
403.837
824.161
Page 38 of 207
NEW PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
196
Health
197
199
Local Foreign
Local
Cap
Rev
Total
Foreign
Foreign
TF
Beyond
2013-14
0.000
0.000
0.000
10.000
10.000
0.000
40.000
37.000
0.000
0.000
5.000
5.000
10.000
0.000
27.000
5.000
0.000
0.000
0.000
5.000
5.000
0.000
0.000
1000.000
0.000
0.000
0.000 500.000
500.000
0.000
500.000
/ /
NEW PROGRAMME
1,092.000
0.000
0.000
Total
Basic Health
4,357.670
3,822.312
1,765.915
2013-14
2013-14
50.000
Total
ADP
Allocation for
/ /
Exp. Upto
June 13
/ /
130614 - Establishment of
Litigation Cell in Health
Department.
(B )DDWP
Cost
/ /
130613 - Establishment of
Procurement Cell in DGHS
Office.
(B )DDWP
198
(Rs. in Million)
Basic Health
5.000
520.000
408.837 791.757
525.000
0.000
567.000
1,200.5941,233.886
1,391.161
Page 39 of 207
ONGOING PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
200
(Rs. in Million)
Cost
Exp. Upto
June 13
Local Foreign
Allocation for
2013-14
Local
Cap
Rev
Total
Foreign
Foreign
TF
Beyond
2013-14
159.686
0.000
119.686
40.000
0.000
40.000
0.000
0.000
631.594
0.000
470.000
161.594
0.000
161.594
0.000
0.000
50.000
0.000
43.100
6.900
0.000
6.900
0.000
0.000
92.689
0.000
9.273
83.416
0.000
83.416
0.000
0.000
642.059
291.910
(A )PDWP 22/12/11
201
202
203
/ /
Total
ADP
ONGOING PROGRAMME
2013-14
933.969
0.000
0.000
291.910
0.000
0.000
Page 40 of 207
NEW PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
204
205
206
207
208
209
NEW PROGRAMME
Total
2013-14
Cap
Rev
Total
Foreign
Foreign
8.474
0.000
0.000
8.474
0.000
8.474
0.000
0.000
20.000
0.000
0.000
20.000
0.000
20.000
0.000
0.000
50.000
0.000
0.000
50.000
0.000
50.000
0.000
0.000
50.000
0.000
0.000
25.000
0.000
25.000
0.000
25.000
20.000
0.000
0.000
10.000
0.000
10.000
0.000
10.000
10.000
0.000
0.000
5.000
0.000
5.000
0.000
5.000
118.474
/ /
Total
ADP
Local
TF
Beyond
2013-14
/ /
2013-14
/ /
Local Foreign
Allocation for
/ /
Exp. Upto
June 13
/ /
Cost
/ /
(Rs. in Million)
158.474
0.000
0.000
1,092.443
0.000
642.059
410.384
0.000
0.000
118.474
0.000
40.000
410.384
0.000
40.000
Page 41 of 207
ONGOING PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
210
DWSS (Provincial)
Cost
Exp. Upto
June 13
Local Foreign
Allocation for
2013-14
Local
Cap
Rev
Total
Foreign
Foreign
TF
Beyond
2013-14
39.992
0.000
21.605
18.387
0.000
18.387
0.000
0.000
420.546
0.000
285.186
135.360
0.000
135.360
0.000
0.000
1765.093
0.000
963.450
801.643
0.000
801.643
0.000
0.000
290.808
0.000
142.576
148.232
0.000
148.232
0.000
0.000
31.344
0.000
0.400
25.650
0.000
25.650
0.000
5.294
(A )DDWP 22/09/11
211
120610 - Replacement of
old/rusted pipes in different
water supply schemes in khyber
Pakhtunkhwa.
(A )PDWP 08/10/12
212
213
214
Total
ADP
ONGOING PROGRAMME
2013-14
2,547.783
0.000
1,413.217 1,129.272
0.000 1,129.272
0.000
5.294
Page 42 of 207
NEW PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
215
130240 - Rehabilitation of
existing old water supply
Schemes (Presentation to
PDWP)
(B )PDWP
216
218
219
Cap
Rev
Total
Foreign
Foreign
0.000
0.000
400.000
0.000
400.000
0.000
600.000
2000.000
0.000
0.000
700.000
0.000
700.000
0.000
1,300.000
1500.000
0.000
0.000
472.000
0.000
472.000
0.000
1,028.000
30.000
0.000
0.000
30.000
0.000
30.000
0.000
0.000
35.000
0.000
0.000
35.000
0.000
35.000
0.000
0.000
/ /
NEW PROGRAMME
4,565.000
0.000
Total
DWSS (Provincial)
7,112.783
0.000
2013-14
Local
TF
Beyond
2013-14
1000.000
Total
ADP
2013-14
/ /
Local Foreign
Allocation for
/ /
Exp. Upto
June 13
/ /
130248 - Construction of
Sanitation schemes in Khyber
Pakhtunkhwa.
(B )PDWP
Cost
/ /
217
(Rs. in Million)
DWSS (Provincial)
0.000 1,637.000
1,413.217 2,766.272
0.000 1,637.000
0.000
2,766.272
0.000
2,928.000
0.000
2,933.294
Page 43 of 207
ONGOING PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
220
DWSS (F.Aided)
Cost
Exp. Upto
June 13
Local Foreign
577.368
3702.737
477.368
Allocation for
2013-14
Local
Cap
Rev
Total
100.000
0.000
100.000
Foreign
Foreign
TF
Beyond
2013-14
289.242
0.000
(A )ECNEC 21/01/10
Total
ADP
ONGOING PROGRAMME
2013-14
577.368 3,702.737
477.368
100.000
0.000
100.000
289.242
0.000
Page 44 of 207
NEW PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
221
NEW PROGRAMME
Total
DWSS (F.Aided)
2013-14
Cost
Exp. Upto
June 13
Local Foreign
1.000
4000.000
0.000
Allocation for
2013-14
Local
Cap
Rev
0.100
0.000
Total
Foreign
Foreign
0.100
TF
Beyond
2013-14
0.000
0.900
/ /
Total
ADP
(Rs. in Million)
DWSS (F.Aided)
1.000 4,000.000
578.368
7,702.737
0.000
477.368
0.100
100.100
0.000
0.000
0.100
0.000
0.900
100.100 289.242
0.900
Page 45 of 207
ONGOING PROGRAMME
SECTOR
Social Welfare
SUB-SECTOR :
Social Welfare
ADP
S.#.
222
(Rs. in Million)
Cost
Exp. Upto
June 13
Local Foreign
Allocation for
2013-14
Local
Cap
Rev
Total
Foreign
Foreign
TF
Beyond
2013-14
50.527
0.000
12.000
26.643
0.000
26.643
0.000
11.884
196.078
0.000
97.935
50.000
0.000
50.000
0.000
48.143
8.918
0.000
4.158
0.000
2.658
2.658
0.000
2.102
10.648
0.000
3.441
0.000
2.900
2.900
0.000
4.307
10.139
0.000
4.452
0.000
3.862
3.862
0.000
1.825
26.547
0.000
7.000
17.686
1.861
19.547
0.000
0.000
34.670
0.000
5.000
15.670
0.000
15.670
0.000
14.000
12.500
193.906
0.000
12.500
0.000
12.500
50.000
0.000
600.000
0.000
400.000
0.000 200.000
200.000
0.000
0.000
(A )DDWP 11/02/13
223
100133 - Establishment of 3
Social Welfare Complexes in
Khyber Pakhtunkhwa
(A )PDWP 12/04/12
224
100144 - Establishment of
MR&PH Centre at Dir Upper
(A )DDWP 11/04/11
225
100147 - Establishment of
School for Hearing Impaired
Children at Dir Lower
(A )DDWP 28/05/11
226
100149 - Establishment of
Senior Citizens Home at
Peshawar
(A )DDWP 11/04/11
227
100412 - Establishment of
Special Education Complex at
Malakand.
(A )DDWP 11/02/13
228
110056 - Reconstruction of
Govt. Deaf & Dumb School for
Girls at Yakatoot Peshawar.
(A )DDWP 02/01/12
229
230
/ /
110064 - Tanzeem
Lissail-e-Wal Mahroom
(A )PDWP 21/07/11
ADP
2013-14
Page 46 of 207
ONGOING PROGRAMME
SECTOR
Social Welfare
SUB-SECTOR :
Social Welfare
ADP
S.#.
231
(Rs. in Million)
Cost
Exp. Upto
June 13
Local Foreign
Allocation for
2013-14
Local
Cap
Rev
Total
Foreign
Foreign
TF
Beyond
2013-14
10.747
0.000
1.755
0.000
3.655
3.655
0.000
5.337
6.324
9.846
0.000
0.000
2.208
2.208
3.000
4.116
535.741
122.499
217.144
339.643
(A )DDWP 18/10/11
232
Total
ADP
/ /
ONGOING PROGRAMME
2013-14
967.098
203.752
53.000
91.714
Page 47 of 207
NEW PROGRAMME
SECTOR
Social Welfare
SUB-SECTOR :
Social Welfare
ADP
S.#.
233
234
235
236
237
238
239
NEW PROGRAMME
Total
Social Welfare
2013-14
Rev
Total
58.500
0.000
0.000
20.000
0.000
20.000
0.000
38.500
6.000
0.000
0.000
6.000
0.000
6.000
0.000
0.000
45.000
0.000
0.000
10.000
0.000
10.000
0.000
35.000
3.000
0.000
0.000
3.000
0.000
3.000
0.000
0.000
42.000
0.000
0.000
10.000
0.000
10.000
0.000
32.000
20.000
0.000
0.000
20.000
0.000
20.000
0.000
0.000
35.000
0.000
0.000
9.000
0.000
9.000
0.000
26.000
78.000
/ /
Total
ADP
Cap
Foreign
Foreign
/ /
130140 - Establishment of
Welfare Home at Buner
(B )DDWP
Local
TF
Beyond
2013-14
/ /
2013-14
/ /
130099 - Construction of
building for Special Education
Institutes at Haripur
(B )DDWP
Local Foreign
Allocation for
/ /
130096 - Construction of
Boundary Wall around the
Social Welfare Complex
Abbottabad
(B )DDWP
Exp. Upto
June 13
/ /
Cost
/ /
130090 - Construction of
Access Road from main Road
to Social Welfare Complex at
Chakdara Dir Lower
(B )DDWP
(Rs. in Million)
209.500
0.000
0.000
1,176.598
203.752
535.741
0.000
200.499 217.144
78.000
0.000
131.500
417.643
53.000
223.214
Page 48 of 207
ONGOING PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
240
Social Welfare
(Rs. in Million)
Women Development
100017 - Establishment of
Dastakari Centre at Shabqadar
Fort, District Charsadda and
two Dastakari Centres at
Nowshera (U/C Kahi & U/C
Mandoori)
Cost
Exp. Upto
June 13
Local Foreign
Allocation for
2013-14
Local
Cap
Rev
Total
Foreign
Foreign
TF
Beyond
2013-14
6.891
0.000
3.730
0.000
3.061
3.061
0.000
0.100
12.187
0.000
6.776
0.000
3.196
3.196
0.000
2.215
39.736
0.000
15.514
0.000
10.000
10.000
0.000
14.222
12.335
0.000
9.235
0.000
3.100
3.100
0.000
0.000
14.513
0.000
2.341
0.000
4.350
4.350
0.000
7.822
9.261
0.000
2.765
0.000
3.946
3.946
0.000
2.550
10.000
92.925
9.999
0.000
0.001
0.001
60.200
0.000
24.910
0.000
4.732
0.000
9.100
9.100
0.000
11.078
(A )DDWP 17/03/10
241
100018 - Establishment of
Dastakari Centres two at
Mardan (Liandi, U/C Shehbaz
Ghari & Dheri Killi U/C Manga)
and 3 at Lakki Marwat.
(A )DDWP 18/08/09
242
100154 - Establishment of 25
Handicrafts/Dastkari Centres in
Khyber Pakhtunkhwa.
(A )DDWP 11/04/11
243
100156 - Establishment of
Halfway House for Women at
Peshawar
(A )DDWP 02/01/12
244
100345 - Establishment of
Dar-ul-Aman at Swabi
(A )DDWP 18/10/11
245
246
110061 - Establishment of
Working Women Hostel at
Hayatabad Peshawar (CVF
Japan Assisted)
(A )PDWP 27/02/12
247
110062 - Establishment of
Vocational Centres in Khyber
Pakhtunkhwa.
(A )DDWP 18/10/11
ADP
2013-14
Page 49 of 207
ONGOING PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
248
Social Welfare
(Rs. in Million)
Women Development
110539 - Establishment of 15
Nos. Dastakari Centres in
Khyber Pakhtunkhwa.
Cost
Exp. Upto
June 13
Local Foreign
Allocation for
2013-14
Local
Cap
Rev
Total
Foreign
Foreign
TF
Beyond
2013-14
24.910
0.000
6.067
0.000
8.000
8.000
0.000
10.843
25.705
0.000
10.660
0.000
8.408
8.408
0.000
6.637
(A )DDWP 18/10/11
249
120246 - Establishment of
Vocational Training Centres in
Khyber Pakhtunkhwa
(A )DDWP 23/10/12
Total
ADP
ONGOING PROGRAMME
2013-14
180.448
92.925
71.819
0.000
53.162
53.162
60.200
55.467
Page 50 of 207
NEW PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
250
Social Welfare
251
Exp. Upto
June 13
Local Foreign
Local
Cap
Rev
Total
Foreign
Foreign
TF
Beyond
2013-14
0.000
0.000
0.000
5.000
5.000
0.000
13.000
10.000
0.000
0.000
0.000
10.000
10.000
0.000
0.000
35.000
0.000
0.000
7.000
0.000
7.000
0.000
28.000
/ /
NEW PROGRAMME
63.000
0.000
0.000
Total
Women Development
243.448
92.925
71.819
2013-14
2013-14
18.000
Total
ADP
Allocation for
/ /
130139 - Construction of
Working Women Hostels in
Khyber Pakhtunkhwa
(B )DDWP
Cost
/ /
130137 - Strengthening of
Women Skill Dev, /Dastakari
centres in Khyber Pakhtunkhwa
(B )DDWP
252
(Rs. in Million)
Women Development
7.000
7.000
15.000
68.162
22.000
0.000
41.000
75.162
60.200
96.467
Page 51 of 207
ONGOING PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
253
Minorities Affairs
Cost
Exp. Upto
June 13
Local Foreign
10.000
0.000
0.260
Allocation for
2013-14
Local
Cap
Rev
0.000
9.740
Total
Foreign
Foreign
9.740
TF
Beyond
2013-14
0.000
0.000
(A )DDWP 23/10/12
Total
ADP
ONGOING PROGRAMME
2013-14
10.000
0.000
0.260
0.000
9.740
9.740
0.000
0.000
Page 52 of 207
NEW PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
254
130106 - Improvement of
Minority Educational Institutions
in Khyber Pakhtunkhwa
(B )DDWP
255
257
258
259
Rev
Total
0.000
0.000
10.000
0.000
10.000
0.000
0.000
8.000
0.000
0.000
4.000
4.000
8.000
0.000
0.000
2.000
0.000
0.000
0.000
2.000
2.000
0.000
0.000
11.600
0.000
0.000
11.600
0.000
11.600
0.000
0.000
10.000
0.000
0.000
1.000
0.000
1.000
0.000
9.000
5.000
0.000
0.000
5.000
0.000
5.000
0.000
0.000
31.600
/ /
NEW PROGRAMME
46.600
0.000
0.000
Total
Minorities Affairs
56.600
0.000
0.260
2013-14
Cap
Foreign
Foreign
10.000
Total
ADP
Local
TF
Beyond
2013-14
/ /
2013-14
/ /
Local Foreign
Allocation for
/ /
Exp. Upto
June 13
/ /
Cost
/ /
256
(Rs. in Million)
Minorities Affairs
31.600
6.000
15.740
37.600
0.000
9.000
47.340
0.000
9.000
Page 53 of 207
ONGOING PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
260
Religious Affairs
110081 - Construction /
Rehabilitation of Existing Darul
Ulooms at Swabi and Mardan
Districts
Cost
Exp. Upto
June 13
Local Foreign
19.615
0.000
14.231
Allocation for
2013-14
Local
Cap
Rev
5.384
0.000
Total
Foreign
Foreign
5.384
TF
Beyond
2013-14
0.000
0.000
(A )DDWP 24/01/12
Total
ADP
ONGOING PROGRAMME
2013-14
19.615
0.000
14.231
5.384
0.000
5.384
0.000
0.000
Page 54 of 207
NEW PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
261
130116 - Promotion of
Religious/Minority activities in
Khyber Pakhtunkhwa.
(B )DDWP
262
264
265
266
Rev
Total
0.000
0.000
0.000
2.000
2.000
0.000
0.000
12.000
0.000
0.000
0.000
12.000
12.000
0.000
0.000
40.000
0.000
0.000
30.000
0.000
30.000
0.000
10.000
15.000
0.000
0.000
0.000
3.000
3.000
0.000
12.000
10.000
0.000
0.000
1.000
0.000
1.000
0.000
9.000
30.000
0.000
0.000
0.000
5.276
5.276
0.000
24.724
31.000
/ /
NEW PROGRAMME
109.000
0.000
0.000
Total
Religious Affairs
128.615
0.000
14.231
2013-14
Cap
Foreign
Foreign
2.000
Total
ADP
Local
TF
Beyond
2013-14
/ /
2013-14
/ /
130122 - Establishement of
Model Deeni Madrassa in
Hayatabad, Peshawar.(Land
available)
(B )DDWP
Local Foreign
Allocation for
/ /
130121 - Establishement of
Yateem Khana/Orphanage
(Land available in Peshawar)
(B )DDWP
Exp. Upto
June 13
/ /
130119 - Construction of
Boundary Wall around
Graveyards in Khyber
Pakhtunkhwa.(Phase-II)
(B )DDWP
Cost
/ /
263
(Rs. in Million)
Religious Affairs
36.384
22.276
22.276
53.276
0.000
55.724
58.660
0.000
55.724
Page 55 of 207
ONGOING PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
267
Roads
(Rs. in Million)
20665 - Const./supervision of
new road works.
Cost
Exp. Upto
June 13
Local Foreign
Allocation for
2013-14
Local
Cap
Rev
Total
Foreign
Foreign
TF
Beyond
2013-14
650.000
0.000
559.644
50.000
0.000
50.000
0.000
40.356
253.570
0.000
48.496
20.000
0.000
20.000
0.000
185.074
578.730
0.000
473.180
105.550
0.000
105.550
0.000
0.000
744.031
0.000
450.000
100.000
0.000
100.000
0.000
194.031
981.370
0.000
480.000
100.000
0.000
100.000
0.000
401.370
102.960
0.000
70.000
20.000
0.000
20.000
0.000
12.960
1673.600
0.000
791.000
300.000
0.000
300.000
0.000
582.600
701.042
0.000
554.850
146.192
0.000
146.192
0.000
0.000
(A )DDWP-II 20/03/06
268
269
90077 - Improvement /
Rehabilitation of Swarai Sarqilla -Chowga-Puran road
(Km 49.50 to 67.50) 18 Km
District Shangla.
(A )PDWP 22/04/10
270
271
272
273
100056 - Construction of
Northern Bypass Road Mardan.
(A )PDWP 13/10/11
274
ADP
2013-14
Page 56 of 207
ONGOING PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
275
Roads
(Rs. in Million)
Cost
Exp. Upto
June 13
Local Foreign
Allocation for
2013-14
Local
Cap
Rev
Total
Foreign
Foreign
TF
Beyond
2013-14
396.936
0.000
320.000
76.936
0.000
76.936
0.000
0.000
694.550
0.000
300.000
150.000
0.000
150.000
0.000
244.550
108.840
0.000
78.000
30.840
0.000
30.840
0.000
0.000
800.000
2500.000
616.900
183.100
0.000
183.100
500.000
0.000
1538.035
0.000
650.000
200.000
0.000
200.000
0.000
688.035
916.885
0.000
410.000
150.000
0.000
150.000
0.000
356.885
900.020
0.000
170.000
100.000
0.000
100.000
0.000
630.020
178.707
0.000
112.000
66.707
0.000
66.707
0.000
0.000
(A )DDWP 23/04/11
276
100062 - Improvement
/Rehabilitation of Shahbaz
Garhi Rustam Road (17 Kms)
(A )DDWP 08/09/11
277
100063 - Construction of
Ustarzai Bridge on Kohat Hangu
Road .
(A )DDWP 23/04/11
278
279
/ /
280
110174 - Dualization of
Mardan-Charsadda Road
Phase-I (14 kms).
(A )PDWP 07/02/12
281
282
110306 - Construction of
Odigram Bridge (Ashari Gut
Bridge) over River Panjkora at
Timergara (Dir Lower)
(A )PDWP 19/01/11
ADP
2013-14
Page 57 of 207
ONGOING PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
283
Roads
(Rs. in Million)
Cost
Exp. Upto
June 13
Local Foreign
Allocation for
2013-14
Local
Cap
Rev
Total
Foreign
Foreign
TF
Beyond
2013-14
358.824
0.000
283.839
74.985
0.000
74.985
0.000
0.000
210.138
0.000
160.827
49.311
0.000
49.311
0.000
0.000
0.001
1700.000
0.000
0.001
0.000
0.001
557.580
0.000
95.779
1531.310
95.778
0.001
0.000
0.001
80.000
0.000
800.000
0.000
192.400
250.000
0.000
250.000
0.000
357.600
306.533
0.000
50.000
250.000
0.000
250.000
0.000
6.533
(A )PDWP 19/01/11
284
110399 - Reconstruction of
Bagh Dheri Bridge on River
Swat
(A )PDWP 18/05/11
285
110544 - Upgradation /
Rehabilitation of Road from
Chakdara to Madian on the
Right Bank of River Swat : SH:
(1) Shamozai to Kanjo Swat (32
KM) (MDTF Assisted)
(R )PDWP 14/06/11
286
110546 - Upgradation /
Rehabilitation of Road from
Chakdara to Madian on the
Right Bank of River Swat
Package-2 SH: Kanjo to
Dhamana Village (42.076 KM)
(INL Assisted).
(A )PSC 12/11/10
287
110560 - Restoration /
construction of washed-away
bridges in Khyber Pakhtunkhwa
including i) Dildar Ghari River
Swat, Bridge on Hazarkhwani
Branch Peshawar Canal and
Bridge on River Swat in district
Malakand.
(A )PDWP 12/04/12
288
ADP
2013-14
/ /
Page 58 of 207
ONGOING PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
289
Roads
(Rs. in Million)
Cost
Exp. Upto
June 13
Local Foreign
Allocation for
2013-14
Local
Cap
Rev
Total
Foreign
Foreign
TF
Beyond
2013-14
1360.764
0.000
200.000
250.000
0.000
250.000
0.000
910.764
197.605
0.000
35.000
50.000
0.000
50.000
0.000
112.605
494.754
0.000
50.000
200.000
0.000
200.000
0.000
244.754
325.347
0.000
145.000
180.347
0.000
180.347
0.000
0.000
1979.638
0.000
166.151
200.000
0.000
200.000
0.000
1,613.487
506.750
0.000
50.000
150.000
0.000
150.000
0.000
306.750
235.626
0.000
210.000
25.626
0.000
25.626
0.000
0.000
(A )PDWP 14/12/12
290
291
292
293
120295 - Dualization of
Charsadda - Tangi Road i/c
Utmanzai Road Bypass District
Charsadda (23 Kms).
(A )PDWP 14/12/12
294
120752 - Improvement of
Rustam - Ambella - Daggar Karakar - Barikot Road SH:
Ambella to GS Marble (11 km)
District Buner (S-10)
(A )PDWP 02/04/13
295
Total
ADP
ONGOING PROGRAMME
2013-14
18,091.035 5,731.310
7,723.065 3,479.596
6,888.374
Page 59 of 207
NEW PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
296
Roads
299
Cap
Rev
Total
Foreign
Foreign
50.000
0.000
0.000
25.000
0.000
25.000
0.000
25.000
300.000
0.000
0.000
75.000
0.000
75.000
0.000
225.000
100.000
0.000
0.000
100.000
0.000
100.000
0.000
0.000
60.000
0.000
0.000
20.000
0.000
20.000
0.000
40.000
0.000
220.000
/ /
NEW PROGRAMME
Total
2013-14
Local
TF
Beyond
2013-14
/ /
Total
ADP
2013-14
/ /
130659 - Dualization of
Peshawar Warsak Road (4
kms) SH: Revised Land
Compensation Charges
(Subject to verification by M&E).
(A )DDWP
Allocation for
/ /
130604 - Improvement,
Rehabilitation and Construction
of Roads in Kulachi Area,
D.I.Khan.
(B )DDWP-II
Exp. Upto
June 13
Local Foreign
(B )DDWP-II
298
Cost
(B )DDWP-II
297
(Rs. in Million)
510.000
0.000
18,601.035
5,731.310
7,723.065 3,699.596
0.000
0.000
220.000
0.000
290.000
3,699.5961,137.580
7,178.374
Page 60 of 207
ONGOING PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
300
Roads
(Rs. in Million)
District Roads
30889 - Extension,
Improvement and B/T of Road
from Feza to Topai via Sarqila
Bazar,Chamo, District Buner
Cost
Exp. Upto
June 13
Local Foreign
Allocation for
2013-14
Local
Cap
Rev
Total
Foreign
Foreign
TF
Beyond
2013-14
200.218
0.000
144.739
55.479
0.000
55.479
0.000
0.000
415.633
0.000
282.590
50.000
0.000
50.000
0.000
83.043
172.923
0.000
133.024
39.899
0.000
39.899
0.000
0.000
429.160
0.000
115.948
100.000
0.000
100.000
0.000
213.212
788.857
0.000
459.499
100.000
0.000
100.000
0.000
229.358
524.290
0.000
370.777
75.000
0.000
75.000
0.000
78.513
489.087
0.000
460.000
29.087
0.000
29.087
0.000
0.000
0.000 1,066.488
122.963
0.000
122.963
0.000
0.000
(A )PDWP 23/01/10
301
302
303
/ /
304
305
306
307
ADP
2013-14
1189.451
/ /
Page 61 of 207
ONGOING PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
308
Roads
(Rs. in Million)
District Roads
80668 - Construction of
alternate Road Lachi to
Hangu-Thall-Parachinar Road.
(41.80 km)
Cost
Exp. Upto
June 13
Local Foreign
Allocation for
2013-14
Local
Cap
Rev
Total
Foreign
Foreign
TF
Beyond
2013-14
975.402
0.000
602.413
180.000
0.000
180.000
0.000
192.989
360.146
0.000
340.146
20.000
0.000
20.000
0.000
0.000
522.740
0.000
320.400
100.000
0.000
100.000
0.000
102.340
441.667
0.000
431.667
10.000
0.000
10.000
0.000
0.000
148.291
0.000
87.806
60.485
0.000
60.485
0.000
0.000
114.980
0.000
80.000
34.980
0.000
34.980
0.000
0.000
69.036
0.000
30.186
38.850
0.000
38.850
0.000
0.000
91.995
0.000
51.995
40.000
0.000
40.000
0.000
0.000
(A )PDWP 13/12/11
309
90023 - Construction /
Improvement and B/T of road
from Malandri Foothill to
Masoom Baba Top in District
Mardan (9 Km).
(A )PDWP 13/05/09
310
311
312
100048 - Rehabilitation of 17
KMs Roads in PK-48 District
Abbottabad
(A )PDWP 21/04/12
313
314
315
ADP
2013-14
Page 62 of 207
ONGOING PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
316
Roads
(Rs. in Million)
District Roads
Cost
Exp. Upto
June 13
Local Foreign
Allocation for
2013-14
Local
Cap
Rev
Total
Foreign
Foreign
TF
Beyond
2013-14
642.863
0.000
487.863
155.000
0.000
155.000
0.000
0.000
575.000
0.000
360.000
100.000
0.000
100.000
0.000
115.000
144.074
0.000
104.221
39.853
0.000
39.853
0.000
0.000
193.661
0.000
70.000
123.661
0.000
123.661
0.000
0.000
241.228
0.000
30.000
100.000
0.000
100.000
0.000
111.228
74.045
0.000
60.000
14.045
0.000
14.045
0.000
0.000
25.786
0.000
18.786
7.000
0.000
7.000
0.000
0.000
0.000 1,196.963
406.745
0.000
406.745
0.000
0.000
(A )PDWP 27/03/12
317
318
319
320
321
322
120267 - Reh/Imp of
Abbottabad Thandiani Road
(length 25 Kms) District
Abbottabad.
(A )DDWP 03/04/12
323
1603.708
(A )PDWP 19/09/12
ADP
2013-14
Page 63 of 207
ONGOING PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
324
Roads
(Rs. in Million)
District Roads
Cost
Exp. Upto
June 13
Local Foreign
Allocation for
2013-14
Local
Cap
Rev
Total
Foreign
Foreign
TF
Beyond
2013-14
507.500
0.000
65.000
200.000
0.000
200.000
0.000
242.500
158.788
0.000
78.690
80.098
0.000
80.098
0.000
0.000
327.049
0.000
47.631
150.000
0.000
150.000
0.000
129.418
92.140
0.000
0.000
45.000
0.000
45.000
0.000
47.140
75.000
0.000
35.000
40.000
0.000
40.000
0.000
0.000
(A )PDWP 19/09/12
325
130194 - Improvemnet /
Widening of Mastuj Yarkhun
Broghal Pass Road (135 Km)
Chitral
(A )PDWP 08/11/12
326
327
/ /
130511 - Construction of
Pre-stressed RCC bridge
atHavelian i/c approach road
(1.2 Km) Abbottabad
(A )PDWP 02/04/13
328
Total
ADP
/ /
ONGOING PROGRAMME
2013-14
11,594.718
0.000
7,531.832 2,518.145
0.000 2,518.145
0.000
1,544.741
Page 64 of 207
NEW PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
329
Roads
330
332
333
334
335
ADP
2013-14
Cap
Rev
Total
Foreign
Foreign
30.000
0.000
0.000
15.000
0.000
15.000
0.000
15.000
40.000
0.000
0.000
20.000
0.000
20.000
0.000
20.000
10.000
0.000
0.000
10.000
0.000
10.000
0.000
0.000
50.000
0.000
0.000
25.000
0.000
25.000
0.000
25.000
20.000
0.000
0.000
20.000
0.000
20.000
0.000
0.000
10.000
0.000
0.000
10.000
0.000
10.000
0.000
0.000
80.000
0.000
0.000
40.000
0.000
40.000
0.000
40.000
/ /
130556 Improvement/construction of 8
KM road from Karora to
Shahpur, Shangla.
(B )PDWP
Local
TF
Beyond
2013-14
/ /
2013-14
/ /
130419 - Construction of
Approach Road to OPF
Housing Scheme Budhni Road
Peshawar
(B )DDWP
Local Foreign
Allocation for
/ /
Exp. Upto
June 13
/ /
130398 - Rehabilitation/
Stabilization of GT Road Cherat Road, District
Nowshera.
(B )PDWP
Cost
/ /
331
(Rs. in Million)
District Roads
/ /
Page 65 of 207
NEW PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
336
Roads
337
339
340
341
342
343
ADP
2013-14
Rev
Total
80.000
0.000
0.000
40.000
0.000
40.000
0.000
40.000
120.000
0.000
0.000
60.000
0.000
60.000
0.000
60.000
150.000
0.000
0.000
75.000
0.000
75.000
0.000
75.000
70.000
0.000
0.000
20.000
0.000
20.000
0.000
50.000
15.000
0.000
0.000
15.000
0.000
15.000
0.000
0.000
70.000
0.000
0.000
30.000
0.000
30.000
0.000
40.000
40.000
0.000
0.000
20.000
0.000
20.000
0.000
20.000
62.853
0.000
0.000
30.000
0.000
30.000
0.000
32.853
/ /
Cap
Foreign
Foreign
/ /
130661 - Construction /
widening of Kandar - Akbar
Pura bridge on Bara Nullah,
District Nowshera.
(B )DDWP
Local
TF
Beyond
2013-14
/ /
2013-14
/ /
Local Foreign
Allocation for
/ /
130602 Rehabilitation/Widening of
Mirpur Kahl-Kamalpur Road
Haripur (8 kms)
(B )DDWP
Exp. Upto
June 13
/ /
Cost
/ /
130578 Improvement/construction of 10
KM Road from Sasobay to
Kormang, Shangla.
(B )PDWP
338
(Rs. in Million)
District Roads
/ /
Page 66 of 207
NEW PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
344
Roads
345
347
348
NEW PROGRAMME
Total
District Roads
2013-14
Local
Cap
Rev
Total
Foreign
Foreign
TF
Beyond
2013-14
100.000
0.000
0.000
50.000
0.000
50.000
0.000
50.000
100.000
0.000
0.000
50.000
0.000
50.000
0.000
50.000
50.000
0.000
0.000
50.000
0.000
50.000
0.000
0.000
40.000
0.000
0.000
40.000
0.000
40.000
0.000
0.000
300.000
0.000
0.000
150.000
0.000
150.000
0.000
150.000
/ /
Total
ADP
2013-14
/ /
Local Foreign
Allocation for
/ /
Exp. Upto
June 13
/ /
Cost
/ /
346
(Rs. in Million)
District Roads
1,437.853
0.000
13,032.571
0.000
0.000
770.000
7,531.832 3,288.145
0.000
0.000
770.000
0.000
667.853
3,288.145
0.000
2,212.594
Page 67 of 207
ONGOING PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
349
Roads
(Rs. in Million)
Cost
Exp. Upto
June 13
Local Foreign
Allocation for
2013-14
Local
Foreign
Foreign
TF
Beyond
2013-14
Cap
Rev
Total
372.080
147.577
0.000
147.577
0.000
0.000
0.000 1,620.834
336.253
0.000
336.253
0.000
0.000
918.425
0.000
358.000
300.000
0.000
300.000
0.000
260.425
254.261
0.000
219.872
34.389
0.000
34.389
0.000
0.000
0.000 1,873.348
186.009
0.000
186.009
0.000
0.000
519.657
0.000
(A )PDWP 29/01/13
350
100037 - Repair/Rehabilitation
and construction of road
Network in Khyber
Pakhtunkhwa (200 Kms).
1957.087
(A )PDWP 18/05/11
351
100429 - Construction of 13
Nos RCC Bridges in Khyber
Pakhtunkhwa.
(A )PDWP 25/10/11
352
353
2059.357
110224 - Upgradation and
strengthening of road network in
Khyber Pakhtunkhwa.
(A )PDWP 25/11/11
Total
ADP
ONGOING PROGRAMME
2013-14
5,708.787
0.000
4,444.134 1,004.228
0.000 1,004.228
0.000
260.425
Page 68 of 207
NEW PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
354
Roads
355
357
358
Cap
Rev
Total
Foreign
Foreign
0.000
0.000
50.000
0.000
50.000
0.000
0.000
40.000
0.000
0.000
40.000
0.000
40.000
0.000
0.000
3000.000
0.000
0.000 1500.000
0.000 1500.000
0.000
1,500.000
50.000
0.000
0.000
25.000
0.000
25.000
0.000
25.000
50.000
0.000
0.000
25.000
0.000
25.000
0.000
25.000
/ /
NEW PROGRAMME
3,190.000
0.000
Total
8,898.787
0.000
2013-14
Local
TF
Beyond
2013-14
50.000
Total
ADP
2013-14
/ /
Local Foreign
Allocation for
/ /
Exp. Upto
June 13
/ /
Cost
/ /
356
(Rs. in Million)
0.000 1,640.000
4,444.134 2,644.228
0.000 1,640.000
0.000
2,644.228
0.000
1,550.000
0.000
1,810.425
Page 69 of 207
ONGOING PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
359
Roads
(Rs. in Million)
Cost
Exp. Upto
June 13
Local Foreign
100.000 14594.000
Allocation for
2013-14
Local
Cap
Rev
11.000
30.000
0.000
Total
Foreign
Foreign
TF
Beyond
2013-14
30.000 3000.000
59.000
(A )ECNEC 26/05/11
360
361
1382.790
1200.000
793.385
202.849
0.000
202.849
700.000
386.556
364.000
400.000
198.580
150.000
0.000
150.000
200.000
15.420
610.740
800.000
10.000
300.000
0.000
300.000
400.000
300.740
/ /
362
Total
ONGOING PROGRAMME
2,457.530 16,994.000
1,012.965
Total
2,457.530 16,994.000
1,012.965
ADP
2013-14
682.849
682.849
0.000
0.000
682.849 4,300.000
761.716
682.8494,300.000
761.716
Page 70 of 207
ONGOING PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
363
Roads
70216 - Improvement/Black
Topping of Booni, Mastuj
Shandoor Road (70 Km), at
Chitral. (Federal Cost Rs
491.224 million)
(R )CDWP
364
(Rs. in Million)
R & B (PSDP)
Exp. Upto
June 13
Local Foreign
Local
Cap
Rev
Total
Foreign
Foreign
TF
Beyond
2013-14
0.000
234.101
30.000
0.000
30.000
0.000
1,442.977
504.103
0.000
228.469
30.000
0.000
30.000
0.000
245.634
/ /
ONGOING PROGRAMME
2,211.181
0.000
462.570
Total
R & B (PSDP)
2,211.181
0.000
462.570
2013-14
2013-14
1707.078
Total
ADP
Allocation for
/ /
Cost
60.000
60.000
0.000
0.000
60.000
0.000
1,688.611
60.000
0.000
1,688.611
Page 71 of 207
ONGOING PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
365
Roads
(Rs. in Million)
Flood-Roads
Cost
Exp. Upto
June 13
Local Foreign
Allocation for
2013-14
Local
Cap
Rev
Total
Foreign
Foreign
TF
Beyond
2013-14
319.904
0.000
291.656
28.248
0.000
28.248
0.000
0.000
317.540
0.000
253.561
46.439
0.000
46.439
0.000
17.540
431.668
0.000
313.389
118.279
0.000
118.279
0.000
0.000
326.590
0.000
210.300
116.290
0.000
116.290
0.000
0.000
161.970
0.000
107.967
54.003
0.000
54.003
0.000
0.000
363.259
(A )PDWP 30/01/11
366
367
/ /
368
369
110345 - Restoration /
Rehabilitation of damages in
District Tank
(A )PDWP 30/12/11
Total
ONGOING PROGRAMME
1,557.672
0.000
1,176.873
Total
Flood-Roads
1,557.672
0.000
1,176.873
ADP
2013-14
363.259
0.000
0.000
363.259
0.000
17.540
363.259
0.000
17.540
Page 72 of 207
ONGOING PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
370
Building
(Rs. in Million)
District Programme
Cost
Exp. Upto
June 13
Local Foreign
Allocation for
2013-14
Local
Cap
Rev
Total
Foreign
Foreign
TF
Beyond
2013-14
275.703
0.000
173.703
32.000
0.000
32.000
0.000
70.000
589.792
0.000
251.371
40.000
0.000
40.000
0.000
298.421
52.349
0.000
10.500
41.849
0.000
41.849
0.000
0.000
59.280
0.000
51.562
7.718
0.000
7.718
0.000
0.000
26.509
0.000
22.000
4.509
0.000
4.509
0.000
0.000
97.140
0.000
56.629
40.511
0.000
40.511
0.000
0.000
25.219
0.000
10.000
10.000
0.000
10.000
0.000
5.219
76.785
0.000
11.055
12.000
0.000
12.000
0.000
53.730
(A )PDWP 29/03/10
371
372
110137 - Construction of
Residential Accommodation at
2 SAQ Road Peshawar.
(A )DDWP 28/12/12
373
110140 Construction/Rehabilitation of
Material testing laboratories for
C&W Department in various
districts in Khyber
Pakhtunkhwa.
(A )DDWP 18/11/11
374
110430 - Rehabilitation of
Damages due to Floods July
2010 in District Battagram SH.
C&W Rest House Banna
(A )PDWP 18/05/11
375
110649 - Construction of
Directorate of Anti-Corruption
Establishment (ACE).
(A )PDWP 03/04/12
376
120350 - Enhancement of
existing facility of MIS/GIS for
C&W Department
(A )DDWP 04/07/12
377
120351 - Construction of
Mosque and Conversion of
basement in S-I and S-II Blocks
for Staff Accommodation in
KPK House Islamabad .
(A )PDWP 21/01/12
ADP
2013-14
Page 73 of 207
ONGOING PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
378
Building
(Rs. in Million)
District Programme
120353 - Construction of
Executive Engineer Office,
Residence at Battagram and
Alpuri, Shangla.
Cost
Exp. Upto
June 13
Local Foreign
Allocation for
2013-14
Local
Cap
Rev
Total
Foreign
Foreign
TF
Beyond
2013-14
45.768
0.000
10.000
11.000
0.000
11.000
0.000
24.768
91.921
0.000
40.640
51.281
0.000
51.281
0.000
0.000
86.458
0.000
5.000
11.000
0.000
11.000
0.000
70.458
32.746
0.000
0.000
32.746
0.000
32.746
0.000
0.000
131.108
0.000
10.000
30.000
0.000
30.000
0.000
91.108
116.485
0.000
8.000
24.173
0.000
24.173
0.000
84.312
660.460
348.787
(A )DDWP 23/10/12
379
380
381
382
120897 - Construction of
buildings for 3 District Accounts
Offices.
(A )PDWP 29/01/13
383
120899 - Construction of
residential colony for
Government employees, Swat.
(A )DDWP 08/10/12
Total
ADP
ONGOING PROGRAMME
2013-14
1,707.263
0.000
0.000
348.787
0.000
698.016
Page 74 of 207
NEW PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
384
Building
385
(Rs. in Million)
District Programme
Exp. Upto
June 13
Local Foreign
Local
Cap
Rev
Total
Foreign
Foreign
TF
Beyond
2013-14
0.000
0.000
100.000
0.000
100.000
0.000
1,820.000
60.000
0.000
0.000
30.000
0.000
30.000
0.000
30.000
130.000
/ /
NEW PROGRAMME
1,980.000
0.000
0.000
Total
District Programme
3,687.263
0.000
660.460
2013-14
2013-14
1920.000
Total
ADP
Allocation for
/ /
Cost
478.787
0.000
0.000
130.000
0.000
1,850.000
478.787
0.000
2,548.016
Page 75 of 207
ONGOING PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
386
Building
(Rs. in Million)
Provincial Programme
Cost
Exp. Upto
June 13
Local Foreign
Allocation for
2013-14
Local
Cap
Rev
Total
Foreign
Foreign
TF
Beyond
2013-14
176.007
0.000
160.007
16.000
0.000
16.000
0.000
0.000
126.296
0.000
50.000
45.000
0.000
45.000
0.000
31.296
129.860
0.000
77.280
52.580
0.000
52.580
0.000
0.000
163.132
0.000
38.220
124.912
0.000
124.912
0.000
0.000
138.780
0.000
129.603
9.177
0.000
9.177
0.000
0.000
21.216
0.000
14.021
7.195
0.000
7.195
0.000
0.000
205.963
0.000
140.663
65.300
0.000
65.300
0.000
0.000
390.599
0.000
13.000
30.000
0.000
30.000
0.000
347.599
72.620
0.000
15.530
20.000
0.000
20.000
0.000
37.090
(A )PDWP 29/11/12
387
388
389
390
391
392
393
394
100427 - Construction of
Dormitories for support staff in
Khyber Pakhtunkhwa House
Islamabad.
(A )DDWP 29/11/12
ADP
2013-14
Page 76 of 207
ONGOING PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
395
Building
(Rs. in Million)
Provincial Programme
Cost
Exp. Upto
June 13
Local Foreign
Allocation for
2013-14
Local
Cap
Rev
Total
Foreign
Foreign
TF
Beyond
2013-14
94.646
0.000
22.076
30.000
0.000
30.000
0.000
42.570
120.000
0.000
4.913
35.000
0.000
35.000
0.000
80.087
75.000
0.000
0.000
20.000
0.000
20.000
0.000
55.000
780.509
0.000
64.000
120.000
0.000
120.000
0.000
596.509
46.500
0.000
32.938
13.562
0.000
13.562
0.000
0.000
2.230
0.000
1.000
1.230
0.000
1.230
0.000
0.000
76.401
0.000
0.993
25.000
0.000
25.000
0.000
50.408
26.912
0.000
10.000
16.912
0.000
16.912
0.000
0.000
(A )PDWP 29/11/12
396
397
398
120626 - Construction of
Residences & Bachelor Hostel
in all District head Quarters for
Government servants in Khyber
Pakhtunkhwa.
(A )PDWP 29/01/13
399
120842 - Establishment of
Project Unit for
PaRRSA/PDMA/USAID
Projects in C&W Department.
(A )PDWP 24/04/13
400
120870 - Continuing
Professional Development of
Engineers
(A )DDWP 04/07/12
401
402
120887 - Improvement of
Roads, Green Belts & Foot
Paths in and around Civil
Secretariat, Peshawar.
(A )DDWP 23/10/12
ADP
2013-14
Page 77 of 207
ONGOING PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
403
Building
(Rs. in Million)
Provincial Programme
130393 - Establishment of
Khyber Pakhtunkhwa Services
Academy at peshwar (Phase-I)
Cost
Exp. Upto
June 13
Local Foreign
200.000
0.000
Allocation for
2013-14
Local
Cap
Rev
0.000
50.000
0.000
774.244
681.868
Total
Foreign
Foreign
50.000
TF
Beyond
2013-14
0.000
150.000
(A )PDWP 31/12/12
Total
ADP
ONGOING PROGRAMME
2013-14
2,846.671
0.000
0.000
681.868
0.000
1,390.559
Page 78 of 207
NEW PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
404
Building
405
Exp. Upto
June 13
Local Foreign
Allocation for
2013-14
Local
Cap
Rev
Total
Foreign
Foreign
TF
Beyond
2013-14
300.000
0.000
0.000
50.000
0.000
50.000
0.000
250.000
5.000
0.000
0.000
5.000
0.000
5.000
0.000
0.000
55.000
/ /
Total
NEW PROGRAMME
Total
Provincial Programme
2013-14
Cost
/ /
ADP
(Rs. in Million)
Provincial Programme
305.000
0.000
0.000
3,151.671
0.000
774.244
736.868
0.000
0.000
55.000
0.000
250.000
736.868
0.000
1,640.559
Page 79 of 207
ONGOING PROGRAMME
SECTOR
Urban Development
SUB-SECTOR :
Urban Development
ADP
S.#.
406
60203 - Construction of 6
Security Police Posts, 4 on Ring
Road & 2 in Industrial
Estate,Peshawar.
(R )DDWP
407
(Rs. in Million)
Cost
Exp. Upto
June 13
Local Foreign
Allocation for
2013-14
Local
Cap
Rev
Total
Foreign
Foreign
TF
Beyond
2013-14
51.280
0.000
39.910
11.370
0.000
11.370
0.000
0.000
1278.673
0.000
881.414
397.259
0.000
397.259
0.000
0.000
1768.427
0.000
927.396
841.031
0.000
841.031
0.000
0.000
919.673
0.000
793.497
126.176
0.000
126.176
0.000
0.000
0.000 1000.000
0.000
2,072.557
183.000
0.000
158.000
25.000
0.000
25.000
0.000
0.000
176.635
0.000
170.000
6.635
0.000
6.635
0.000
0.000
32.200
0.000
10.000
22.200
0.000
22.200
0.000
0.000
/ /
100419 - Construction of
Northern Section of Ring Road
(Missing Link), Peshawar. SH:
Section from Charsadda Road
to Pajjagi Road.
(A )PDWP 02/04/13
408
409
100421 - Flyover at
Gulbahar-Nishtar Abad
Intersection on G.T Road
Peshawar.
(R )PDWP 22/10/12
410
120394 - Construction of
Northern section of Ring Road
(Missing Link), Peshawar from
Pajjagi road to Warsak Road.
i/c (Land cost-909 million).
4272.557
(A )PDWP 06/03/13
411
412
120882 - Acquisition/Purchase
of Land for Road for detour
portion of Southern By-pass.
(A )PDWP 06/03/13
413
120883 - Establishment of
Aquarium in Hayatabad.
(A )DDWP 09/01/13
ADP
2013-14
Page 80 of 207
ONGOING PROGRAMME
SECTOR
Urban Development
SUB-SECTOR :
Urban Development
ADP
S.#.
Total
ADP
ONGOING PROGRAMME
2013-14
(Rs. in Million)
Cost
Exp. Upto
June 13
Local Foreign
8,682.445
0.000
Allocation for
2013-14
Local
Cap
4,180.217 2,429.671
Rev
Total
Foreign
Foreign
0.000 2,429.671
TF
Beyond
2013-14
0.000
2,072.557
Page 81 of 207
NEW PROGRAMME
SECTOR
Urban Development
SUB-SECTOR :
Urban Development
ADP
S.#.
414
Local
Cap
Rev
Total
Foreign
Foreign
TF
Beyond
2013-14
0.000
280.000
0.000
280.000
0.000
0.000
3400.000
130130 - Design and
construction of grade
separated/at-grade facilitaties at
Spin Jumat, Islamia College
and Iqra Chowk on Jamrud
Road Peshawar.
0.000
0.000
500.000
0.000
500.000
0.000
2,900.000
0.002
0.000
0.000
0.001
0.000
0.001
0.000
0.001
500.000
0.000
0.000
500.000
0.000
500.000
0.000
0.000
1000.000
0.000
0.000
500.000
0.000
500.000
0.000
500.000
/ /
/ /
130609 - Beautification of
Peshawar City (through
outsourcing) - (Presentation to
PDWP).
/ /
/ /
Total
NEW PROGRAMME
Total
Urban Development
ADP
2013-14
0.000
(B )PDWP
418
Allocation for
280.000
(B )PDWP
417
Exp. Upto
June 13
Local Foreign
(B )PDWP
416
Cost
(B )PDWP
415
(Rs. in Million)
2013-14
5,180.002
0.000
13,862.447
0.000
0.000 1,780.001
4,180.217 4,209.672
0.000 1,780.001
0.000
4,209.672
0.000
3,400.001
0.000
5,472.558
Page 82 of 207
ONGOING PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
419
Urban Development
80059 - Establishment of
Project Management Unit
(PMU) in Housing Department
for preparation of Land Use
Plan
(R )PDWP
Total
ADP
(Rs. in Million)
UPU
Exp. Upto
June 13
Local Foreign
200.000
0.000
79.709
Allocation for
2013-14
Local
Cap
Rev
12.409
0.000
Total
Foreign
Foreign
12.409
TF
Beyond
2013-14
0.000
107.882
/ /
ONGOING PROGRAMME
2013-14
Cost
200.000
0.000
79.709
12.409
0.000
12.409
0.000
107.882
Page 83 of 207
NEW PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
420
Urban Development
130519 - Construction of
Pedestrians precincts in
Peshawar
(B )DDWP
421
423
424
425
Rev
Total
0.000
0.000
50.000
0.000
50.000
0.000
0.000
387.746
0.000
0.000
150.000
0.000
150.000
0.000
237.746
0.001
7500.000
0.000
0.001
0.000
0.001
500.000
0.000
300.000
0.000
0.000
70.000
0.000
70.000
0.000
230.000
400.000
0.000
0.000
200.000
0.000
200.000
0.000
200.000
0.010
37.250
0.000
0.010
0.000
0.010
37.250
0.000
0.000
470.011
79.709
482.420
/ /
NEW PROGRAMME
1,137.757 7,537.250
Total
UPU
1,337.757
2013-14
Cap
Foreign
Foreign
50.000
Total
ADP
Local
TF
Beyond
2013-14
/ /
2013-14
/ /
Local Foreign
Allocation for
/ /
Exp. Upto
June 13
/ /
Cost
/ /
422
(Rs. in Million)
UPU
7,537.250
0.000
0.000
470.011
537.250
667.746
482.420 537.250
775.628
Page 84 of 207
ONGOING PROGRAMME
SECTOR
Water
SUB-SECTOR :
Water
ADP
S.#.
426
(Rs. in Million)
Cost
Exp. Upto
June 13
Local Foreign
Allocation for
2013-14
Local
Cap
Rev
Total
Foreign
Foreign
TF
Beyond
2013-14
76.720
0.000
73.720
3.000
0.000
3.000
0.000
0.000
67.042
0.000
49.200
0.000
7.000
7.000
0.000
10.842
925.970
0.000
875.970
50.000
0.000
50.000
0.000
0.000
921.883
0.000
191.629
130.000
0.000
130.000
0.000
600.254
13.709
0.000
2.000
8.709
0.000
8.709
0.000
3.000
59.126
0.000
39.126
20.000
0.000
20.000
0.000
0.000
54.290
0.000
49.000
5.290
0.000
5.290
0.000
0.000
0.100
0.000
0.000
0.010
0.000
0.010
0.000
0.090
(A )PDWP 06/05/10
427
428
429
430
431
432
433
ADP
2013-14
/ /
Page 85 of 207
ONGOING PROGRAMME
SECTOR
Water
SUB-SECTOR :
Water
ADP
S.#.
434
(Rs. in Million)
Cost
Exp. Upto
June 13
Local Foreign
Allocation for
2013-14
Local
Cap
Rev
Total
Foreign
Foreign
TF
Beyond
2013-14
59.810
0.000
51.209
8.601
0.000
8.601
0.000
0.000
1000.000
0.000
47.992
90.000
0.000
90.000
0.000
862.008
89.100
0.000
0.300
35.000
0.000
35.000
0.000
53.800
112.932
0.000
100.082
12.850
0.000
12.850
0.000
0.000
193.890
0.000
188.440
5.450
0.000
5.450
0.000
0.000
90.000
0.000
77.900
12.100
0.000
12.100
0.000
0.000
75.694
0.000
61.105
14.589
0.000
14.589
0.000
0.000
103.500
0.000
100.570
2.930
0.000
2.930
0.000
0.000
(A )DDWP 04/12/12
435
436
437
438
439
440
100032 - Revamping /
Installation of tube wells & Lift
Irrigation schemes in Khyber
Pakhtunkhwa.
(A )PDWP 18/11/11
441
100039 - Restoration /
Rehabilitation of Irrigation
schemes and Civil Khattas in
Khyber Pakhtunkhwa.
(A )PDWP 18/11/11
ADP
2013-14
Page 86 of 207
ONGOING PROGRAMME
SECTOR
Water
SUB-SECTOR :
Water
ADP
S.#.
442
(Rs. in Million)
Cost
Exp. Upto
June 13
Local Foreign
Allocation for
2013-14
Local
Cap
Rev
Total
Foreign
Foreign
TF
Beyond
2013-14
52.949
0.000
39.490
13.459
0.000
13.459
0.000
0.000
18.400
0.000
4.993
13.407
0.000
13.407
0.000
0.000
54.127
0.000
28.833
20.000
0.000
20.000
0.000
5.294
237.850
0.000
129.500
30.000
0.000
30.000
0.000
78.350
363.788
0.000
338.458
25.330
0.000
25.330
0.000
0.000
9.850
0.000
2.000
7.850
0.000
7.850
0.000
0.000
998.959
0.000
150.000
300.000
0.000
300.000
0.000
548.959
140.572
0.000
109.807
30.765
0.000
30.765
0.000
0.000
(A )DDWP 02/10/12
443
444
445
446
447
448
449
ADP
2013-14
Page 87 of 207
ONGOING PROGRAMME
SECTOR
Water
SUB-SECTOR :
Water
ADP
S.#.
450
(Rs. in Million)
110018 - Rehabilitation /
construction of tubewells on
need basis in Khyber
Pakhtunkhwa.
Cost
Exp. Upto
June 13
Local Foreign
Allocation for
2013-14
Local
Cap
Rev
Total
Foreign
Foreign
TF
Beyond
2013-14
122.986
0.000
105.049
17.937
0.000
17.937
0.000
0.000
53.323
0.000
42.612
10.711
0.000
10.711
0.000
0.000
554.000
0.000
341.962
0.010
0.000
0.010
0.000
212.028
286.100
0.000
190.030
0.010
0.000
0.010
0.000
96.060
314.450
0.000
304.450
10.000
0.000
10.000
0.000
0.000
85.350
0.000
74.416
10.934
0.000
10.934
0.000
0.000
177.730
0.000
83.374
0.010
0.000
0.010
0.000
94.346
(A )PDWP 16/02/12
451
110022 - Establishment of
Directorate of Flood Damages
Restoration (DFDR) Irrigation
Department.
(A )PDWP 09/06/11
452
453
110025 - Restoration of
Marginal Bunds & Guide bunds
at A.T. works Amandara head
works Upper Swat Canal,
District Malakand.
(A )PDWP 15/09/11
454
455
456
ADP
2013-14
Page 88 of 207
ONGOING PROGRAMME
SECTOR
Water
SUB-SECTOR :
Water
ADP
S.#.
457
(Rs. in Million)
Cost
Exp. Upto
June 13
Local Foreign
Allocation for
2013-14
Local
Cap
Rev
Total
Foreign
Foreign
TF
Beyond
2013-14
107.917
0.000
45.157
30.000
0.000
30.000
0.000
32.760
163.800
0.000
133.593
30.207
0.000
30.207
0.000
0.000
462.756
0.000
218.000
85.000
0.000
85.000
0.000
159.756
110.376
0.000
83.711
26.665
0.000
26.665
0.000
0.000
114.780
0.000
74.850
25.000
0.000
25.000
0.000
14.930
117.455
0.000
79.639
37.816
0.000
37.816
0.000
0.000
452.504
0.000
229.453
175.000
0.000
175.000
0.000
48.051
(A )PDWP 21/07/11
458
459
460
120708 - Construction of
crossing facilities on different
canal systems in Khyber
Pakhtunkhwa
(A )PDWP 29/11/12
461
120709 - Improvement of
Irrigation facilities by providing
small ponds in Khyber
Pakhtunkhwa.
(A )PDWP 29/11/12
462
120712 Construction/Improvement of
Small Irrigation Schemes in
Hazara Division.
(A )PDWP 08/11/12
463
ADP
2013-14
Page 89 of 207
ONGOING PROGRAMME
SECTOR
Water
SUB-SECTOR :
Water
ADP
S.#.
464
(Rs. in Million)
Cost
Exp. Upto
June 13
Local Foreign
Allocation for
2013-14
Local
Cap
Rev
Total
Foreign
Foreign
TF
Beyond
2013-14
924.293
0.000
80.000
125.000
0.000
125.000
0.000
719.293
77.030
0.000
42.970
34.060
0.000
34.060
0.000
0.000
5.097
0.000
0.000
5.097
0.000
5.097
0.000
0.000
108.115
0.000
9.359
25.000
0.000
25.000
0.000
73.756
300.000
0.000
180.000
100.000
0.000
100.000
0.000
20.000
53.000
0.000
19.260
20.000
0.000
20.000
0.000
13.740
51.490
0.000
0.000
20.000
0.000
20.000
0.000
31.490
101.250
0.000
0.000
20.000
0.000
20.000
0.000
81.250
(A )PDWP 08/11/12
465
466
120719 - Construction of
Escape Channel on Disty No.
12 CRBC, D.I.Khan
(A )DDWP 02/10/12
467
468
469
470
471
ADP
2013-14
Page 90 of 207
ONGOING PROGRAMME
SECTOR
Water
SUB-SECTOR :
Water
ADP
S.#.
472
(Rs. in Million)
Cost
Exp. Upto
June 13
Local Foreign
120730 - Improvement of
Irrigation Supplies of Shah Kot
Minor by shifting its Feeder from
Paharpur Disty to Disty No. 2.
Allocation for
2013-14
Local
Cap
Rev
Total
Foreign
Foreign
TF
Beyond
2013-14
32.179
0.000
17.580
14.599
0.000
14.599
0.000
0.000
797.298
0.000
635.000
76.587
0.000
76.587
0.000
85.711
59.750
0.000
20.000
20.000
0.000
20.000
0.000
19.750
24.800
132.200
0.000
24.800
0.000
24.800
132.200
0.000
105.000
0.000
0.000
25.000
0.000
25.000
0.000
80.000
1.000
0.000
0.000
0.010
0.000
0.010
0.000
0.990
(A )DDWP 02/10/12
473
120731 - Construction of
Protection Structures at
vulnerable locations in Khyber
Pakhtunkhwa.
(A )PDWP 08/11/12
474
120732 - Construction of
Ganoorai Irrigation Channel,
District Dir Upper.
(A )PDWP 02/10/12
475
120805 - Reconstruction of
Flood Structures along Khiali
(Swat) River in District
Charsadda (Italian Assisted).
(A )CDWP 21/03/12
476
120881 - Construction of
Rangmala Irrigation Scheme in
Malakand.
(A )PDWP 08/10/12
477
990640 - Construction of
Trichan to Attah Irrigation
Scheme Tehsil Mulkoh District
Chitral. (Fed=429.07 million)
(A )CDWP 05/03/07
Total
ADP
ONGOING PROGRAMME
2013-14
11,484.090
132.200
5,721.789 1,808.793
7.000 1,815.793
132.200
3,946.508
Page 91 of 207
NEW PROGRAMME
SECTOR
Water
SUB-SECTOR :
Water
ADP
S.#.
478
479
481
482
483
484
485
ADP
2013-14
Rev
Total
3000.000
0.000
0.000
10.000
0.000
10.000
0.000
2,990.000
300.000
0.000
0.000
10.000
0.000
10.000
0.000
290.000
825.000
0.000
0.000
50.000
0.000
50.000
0.000
775.000
90.000
0.000
0.000
40.000
0.000
40.000
0.000
50.000
500.000
0.000
0.000
125.000
0.000
125.000
0.000
375.000
200.000
0.000
0.000
30.000
0.000
30.000
0.000
170.000
200.000
0.000
0.000
50.000
0.000
50.000
0.000
150.000
16.500
0.000
0.000
16.500
0.000
16.500
0.000
0.000
/ /
130016 - Construction of
Barganatu Dam, Bannu
(liabilities).
(B )DDWP
Cap
Foreign
Foreign
/ /
130014 - Construction /
Improvement of Small Storage
and flow Irrigation Schemes in
Khyber Pakhtunkhwa.
(B )PDWP
Local
TF
Beyond
2013-14
/ /
2013-14
/ /
Local Foreign
Allocation for
/ /
130009 - Revamping /
Improvement of Drainage
System in Peshawar,
Charsadda and Nowshera
Districts.
(B )PDWP
Exp. Upto
June 13
/ /
130008 - Construction of
Gadwalian Dam, District
Haripur.
(B )PDWP
Cost
/ /
480
(Rs. in Million)
/ /
Page 92 of 207
NEW PROGRAMME
SECTOR
Water
SUB-SECTOR :
Water
ADP
S.#.
486
487
489
490
491
492
493
ADP
2013-14
Rev
Total
30.000
0.000
0.000
5.000
0.000
5.000
0.000
25.000
100.000
0.000
0.000
20.000
0.000
20.000
0.000
80.000
163.000
0.000
0.000
20.000
0.000
20.000
0.000
143.000
90.000
0.000
0.000
30.000
0.000
30.000
0.000
60.000
750.000
0.000
0.000
20.000
0.000
20.000
0.000
730.000
100.000
0.000
0.000
25.000
0.000
25.000
0.000
75.000
4000.000
0.000
0.000
10.000
0.000
10.000
0.000
3,990.000
30.000
0.000
0.000
15.000
0.000
15.000
0.000
15.000
/ /
Cap
Foreign
Foreign
/ /
Local
TF
Beyond
2013-14
/ /
2013-14
/ /
Local Foreign
Allocation for
/ /
Exp. Upto
June 13
/ /
130019 - Construction /
Improvement of Guide Bund
Road District D.I.Khan.
(B )PDWP
Cost
/ /
488
(Rs. in Million)
/ /
Page 93 of 207
NEW PROGRAMME
SECTOR
Water
SUB-SECTOR :
Water
ADP
S.#.
494
495
497
498
499
500
ADP
2013-14
Cap
Rev
Total
Foreign
Foreign
15.000
0.000
0.000
15.000
0.000
15.000
0.000
0.000
7.000
0.000
0.000
7.000
0.000
7.000
0.000
0.000
10.000
0.000
0.000
10.000
0.000
10.000
0.000
0.000
50.000
0.000
0.000
50.000
0.000
50.000
0.000
0.000
50.000
0.000
0.000
20.000
0.000
20.000
0.000
30.000
60.000
0.000
0.000
15.000
0.000
15.000
0.000
45.000
200.000
0.000
0.000
50.000
0.000
50.000
0.000
150.000
/ /
130537 - Construction /
Improvement of Canal Patrol
Roads along Warsak and
Peshawar Canals Systems.
(B )PDWP
Local
TF
Beyond
2013-14
/ /
2013-14
/ /
130468 - Rehabilitation /
Improvement of CPR along
Choora Minor from RD 0 to
11,000 and Bakhshali Disty
from RD 16,000 to 32,000 in
reaches.
(B )DDWP
Local Foreign
Allocation for
/ /
Exp. Upto
June 13
/ /
Cost
/ /
496
(Rs. in Million)
/ /
Page 94 of 207
NEW PROGRAMME
SECTOR
Water
SUB-SECTOR :
Water
ADP
S.#.
501
130538 - Rehabilitation of
Drainage System in Swabi and
Mardan.
(B )PDWP
502
504
505
506
507
508
509
ADP
2013-14
Total
100.000
0.000
0.000
35.000
0.000
35.000
0.000
65.000
645.000
0.000
0.000
50.000
0.000
50.000
0.000
595.000
60.000
0.000
0.000
30.000
0.000
30.000
0.000
30.000
500.000
0.000
0.000
100.000
0.000
100.000
0.000
400.000
4.000
0.000
0.000
4.000
0.000
4.000
0.000
0.000
200.000
0.000
0.000
60.000
0.000
60.000
0.000
140.000
250.000
0.000
0.000
65.000
0.000
65.000
0.000
185.000
25.000
0.000
0.000
15.000
0.000
15.000
0.000
10.000
15.000
0.000
0.000
5.000
0.000
5.000
0.000
10.000
/ /
Rev
/ /
130554 - Improvement /
restoration of augmentation
channel for Warsak Lift Canal
from Bara River & Urmar minor,
Warsak Gravity Canal.
(B )DDWP
Cap
Foreign
Foreign
/ /
Local
TF
Beyond
2013-14
/ /
130552 - Installation of
Irrigation/Augmentation Tube
Wells & lift Irrigation Schemes
in Khyber Pakhtunkhwa.
(B )PDWP
2013-14
/ /
130550 - Improvement /
Renovation and Furnishing of
Irrigation House, Pabbi.
(B )DDWP
Local Foreign
Allocation for
/ /
Exp. Upto
June 13
/ /
Cost
/ /
503
(Rs. in Million)
/ /
Planning and Development Department, Govt. of Khyber Pakhtunkhwa
Page 95 of 207
NEW PROGRAMME
SECTOR
Water
SUB-SECTOR :
Water
ADP
S.#.
510
511
513
514
515
516
517
518
ADP
2013-14
Total
44.000
0.000
0.000
25.000
0.000
25.000
0.000
19.000
180.000
0.000
0.000
50.000
0.000
50.000
0.000
130.000
10.000
0.000
0.000
5.000
0.000
5.000
0.000
5.000
10.000
0.000
0.000
10.000
0.000
10.000
0.000
0.000
500.000
0.000
0.000
250.000
0.000
250.000
0.000
250.000
30.000
0.000
0.000
15.000
0.000
15.000
0.000
15.000
10.000
0.000
0.000
5.000
0.000
5.000
0.000
5.000
150.000
0.000
0.000
50.000
0.000
50.000
0.000
100.000
300.000
0.000
0.000
50.000
0.000
50.000
0.000
250.000
/ /
Rev
/ /
Cap
Foreign
Foreign
/ /
Local
TF
Beyond
2013-14
/ /
2013-14
/ /
Local Foreign
Allocation for
/ /
Exp. Upto
June 13
/ /
Cost
/ /
512
(Rs. in Million)
/ /
Page 96 of 207
NEW PROGRAMME
SECTOR
Water
SUB-SECTOR :
Water
ADP
S.#.
(Rs. in Million)
Cost
Exp. Upto
June 13
Local Foreign
Total
NEW PROGRAMME
13,819.500
0.000
Total
Water
25,303.590
132.200
ADP
2013-14
Allocation for
2013-14
Local
Cap
0.000 1,467.500
5,721.789 3,276.293
Rev
Total
Foreign
Foreign
0.000 1,467.500
7.000
TF
Beyond
2013-14
0.000 12,352.000
Page 97 of 207
ONGOING PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
519
Agriculture
(Rs. in Million)
Agriculture Extension
Cost
Exp. Upto
June 13
Local Foreign
Allocation for
2013-14
Local
Cap
Rev
Total
Foreign
Foreign
TF
Beyond
2013-14
100.000
0.000
58.015
0.000
12.000
12.000
0.000
29.985
30.000
0.000
14.765
0.000
5.000
5.000
0.000
10.235
9.132
0.000
3.491
0.000
2.082
2.082
0.000
3.559
100.000
0.000
0.000
20.000
10.000
30.000
0.000
70.000
(A )PDWP 13/05/09
520
521
522
Total
ADP
ONGOING PROGRAMME
2013-14
239.132
0.000
76.271
20.000
29.082
49.082
0.000
113.779
Page 98 of 207
NEW PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
523
Agriculture
110121 - Construction of
Boundary Wall and
Strengthening of Government
Seed Farm at Hangu.
(B )DDWP
524
Exp. Upto
June 13
Local Foreign
Local
Cap
Rev
Total
Foreign
Foreign
TF
Beyond
2013-14
0.000
0.000
2.000
3.000
5.000
0.000
15.000
450.000
0.000
0.000
0.000
60.000
60.000
0.000
390.000
35.000
0.000
0.000
0.000
17.000
17.000
0.000
18.000
/ /
NEW PROGRAMME
505.000
0.000
0.000
Total
Agriculture Extension
744.132
0.000
76.271
2013-14
2013-14
20.000
Total
ADP
Allocation for
/ /
Cost
/ /
130036 - Sustainable
Agriculture Development for
Food Security through
Integerated Approach In Khyber
Pakhtunkhwa
(B )PDWP
525
(Rs. in Million)
Agriculture Extension
2.000
80.000
22.000 109.082
82.000
0.000
423.000
131.082
0.000
536.779
Page 99 of 207
ONGOING PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
526
Agriculture
(Rs. in Million)
Agriculture Mechanization
Cost
Exp. Upto
June 13
Local Foreign
Allocation for
2013-14
Local
Cap
Rev
Total
Foreign
Foreign
TF
Beyond
2013-14
100.000
0.000
30.430
0.000
50.000
50.000
0.000
19.570
12.000
0.000
4.921
0.000
7.079
7.079
0.000
0.000
297.550
0.000
0.235
0.000 297.315
297.315
0.000
0.000
20.000
0.000
0.000
0.000
10.000
0.000
10.000
(A )PDWP 26/03/10
527
528
110132 - Procurement of 25
Bulldozers for reclamation of
land in Khyber Pakhtunkhwa.
(R )PDWP 22/12/11
529
10.000
(A )DDWP 27/09/12
Total
ADP
ONGOING PROGRAMME
2013-14
429.550
0.000
35.586
0.000
364.394
364.394
0.000
29.570
NEW PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
530
Agriculture
NEW PROGRAMME
Total
Agriculture Mechanization
2013-14
Cost
Exp. Upto
June 13
Local Foreign
90.000
0.000
0.000
Allocation for
2013-14
Local
Cap
Rev
0.000
25.000
Total
Foreign
Foreign
25.000
TF
Beyond
2013-14
0.000
65.000
/ /
Total
ADP
(Rs. in Million)
Agriculture Mechanization
90.000
0.000
0.000
519.550
0.000
35.586
0.000
25.000
0.000 389.394
25.000
0.000
65.000
389.394
0.000
94.570
ONGOING PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
531
Agriculture
(Rs. in Million)
Cost
Exp. Upto
June 13
Local Foreign
Allocation for
2013-14
Local
Cap
Rev
Total
Foreign
Foreign
TF
Beyond
2013-14
400.000
0.000
200.000
0.000
80.000
80.000
0.000
120.000
30.000
0.000
7.500
0.000
15.000
15.000
0.000
7.500
(A )PDWP 14/12/12
532
Total
ADP
ONGOING PROGRAMME
2013-14
430.000
0.000
207.500
0.000
95.000
95.000
0.000
127.500
NEW PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
533
Agriculture
(Rs. in Million)
Cost
Exp. Upto
June 13
Local Foreign
150.000
0.000
0.000
NEW PROGRAMME
150.000
0.000
0.000
Total
580.000
0.000
207.500
2013-14
2013-14
Local
Cap
Rev
0.000
70.000
Total
Foreign
Foreign
70.000
TF
Beyond
2013-14
0.000
80.000
/ /
Total
ADP
Allocation for
0.000
70.000
0.000 165.000
70.000
0.000
80.000
165.000
0.000
207.500
ONGOING PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
534
Agriculture
(Rs. in Million)
50322 - Establishment of
Agriculture Research Station at
Charsadda .
Cost
Exp. Upto
June 13
Local Foreign
Allocation for
2013-14
Local
Cap
Rev
Total
Foreign
Foreign
TF
Beyond
2013-14
85.000
0.000
50.920
5.470
7.304
12.774
0.000
21.306
90.711
0.000
34.244
0.000
20.000
20.000
0.000
36.467
28.820
0.000
13.023
0.000
4.836
4.836
0.000
10.961
291.700
0.000
57.200
30.000
40.000
70.000
0.000
164.500
17.000
0.000
2.500
0.000
12.000
12.000
0.000
2.500
100.000
0.000
20.999
0.000
20.000
20.000
0.000
59.001
178.886
35.470
(R )PDWP 12/04/12
535
536
537
110623 - Standardization of
Improved Techniques in
Agricultural Research System of
Khyber Pakhtunkhwa.
(A )PDWP 07/05/12
538
120545 - Indigenization of
hybrid research and
development technology for
crops, fruits & vegetables
(A )DDWP 27/09/12
539
Total
ADP
ONGOING PROGRAMME
2013-14
613.231
0.000
104.140
139.610
0.000
294.735
NEW PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
540
Agriculture
(Rs. in Million)
130065 - Technological
Improvement in Research and
Strengthening of Agriculture
Research Stations of Khyber
Pakhtunkhwa.
(B )PDWP
Cost
Exp. Upto
June 13
Local Foreign
200.000
0.000
0.000
NEW PROGRAMME
200.000
0.000
0.000
Total
813.231
0.000
178.886
2013-14
2013-14
Local
Cap
Rev
25.000
45.000
Total
Foreign
Foreign
70.000
TF
Beyond
2013-14
0.000
130.000
/ /
Total
ADP
Allocation for
25.000
45.000
60.470 149.140
70.000
0.000
130.000
209.610
0.000
424.735
ONGOING PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
541
Agriculture
542
(Rs. in Million)
Exp. Upto
June 13
Local Foreign
Allocation for
2013-14
Local
Cap
Rev
Total
Foreign
Foreign
TF
Beyond
2013-14
300.000
0.000
127.681
8.000
1.000
9.000
0.000
163.319
222.147
0.000
175.128
10.000
10.000
20.000
0.000
27.019
45.000
0.000
13.748
7.000
24.252
31.252
0.000
0.000
30.895
0.000
9.098
0.000
21.797
21.797
0.000
0.000
21.853
0.000
13.428
0.000
8.425
8.425
0.000
0.000
200.000
0.000
60.000
25.000
20.000
45.000
0.000
95.000
153.290
0.000
30.000
0.000
45.000
45.000
0.000
78.290
429.083
50.000
/ /
543
544
545
100342 - Strengthening of
Cattle breeding & Dairy Farm,
Harichand, Charsadda.
(A )DDWP 23/03/11
546
547
Total
ADP
ONGOING PROGRAMME
2013-14
973.185
0.000
130.474
180.474
0.000
363.628
NEW PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
548
Agriculture
120786 - Sustainable
Conservation of Traditional
Transhumant Livestock
Production system in Khyber
Pakhtunkhwa.
(B )PDWP
NEW PROGRAMME
Total
2013-14
Cost
Exp. Upto
June 13
Local Foreign
150.000
0.000
0.000
Allocation for
2013-14
Local
Cap
Rev
10.000
10.000
Total
Foreign
Foreign
20.000
TF
Beyond
2013-14
0.000
130.000
/ /
Total
ADP
(Rs. in Million)
150.000
0.000
0.000
1,123.185
0.000
429.083
10.000
10.000
60.000 140.474
20.000
0.000
130.000
200.474
0.000
493.628
ONGOING PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
549
Agriculture
(Rs. in Million)
Cost
Exp. Upto
June 13
Local Foreign
Allocation for
2013-14
Local
Cap
Rev
Total
Foreign
Foreign
TF
Beyond
2013-14
55.231
0.000
51.107
3.124
1.000
4.124
0.000
0.000
70.000
0.000
2.000
24.000
6.000
30.000
0.000
38.000
(A )PDWP 16/12/09
550
100245 - Establishment of
Poultry Diseases Investigation
and Vaccines Production
Center at Peshawar subject to
availability of land free of cost.
(A )PDWP 27/12/12
Total
ONGOING PROGRAMME
125.231
0.000
53.107
Total
125.231
0.000
53.107
ADP
2013-14
27.124
27.124
7.000
7.000
34.124
0.000
38.000
34.124
0.000
38.000
ONGOING PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
551
Agriculture
(Rs. in Million)
Agricultural Planning
80658 - Strengthening of
Planning & Monitoring Capacity
of Agriculture Department.
Cost
Exp. Upto
June 13
Local Foreign
18.500
0.000
14.834
Allocation for
2013-14
Local
Cap
Rev
0.000
3.666
Total
Foreign
Foreign
3.666
TF
Beyond
2013-14
0.000
0.000
(A )DDWP 11/12/12
Total
ADP
ONGOING PROGRAMME
2013-14
18.500
0.000
14.834
0.000
3.666
3.666
0.000
0.000
NEW PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
552
Agriculture
553
555
Local Foreign
Local
Cap
Rev
Total
Foreign
Foreign
TF
Beyond
2013-14
3595.000
0.000
0.000
25.000
25.000
465.000
680.000
4.000
0.000
0.000
0.000
4.000
4.000
0.000
0.000
100.000
0.000
0.000
0.000
50.000
50.000
0.000
50.000
100.000
0.000
0.000
0.000
30.000
30.000
0.000
70.000
465.000
800.000
112.666 465.000
800.000
/ /
NEW PROGRAMME
909.000 3,595.000
Total
Agricultural Planning
927.500
2013-14
2013-14
705.000
Total
ADP
Allocation for
/ /
130654 - Establishment of
Provincial, Good Agriculture
Practices, and Certification Horticulture (Presentation to
PDWP).
(B )PDWP
Exp. Upto
June 13
/ /
Cost
/ /
554
(Rs. in Million)
Agricultural Planning
3,595.000
0.000
14.834
0.000
109.000
0.000 112.666
109.000
ONGOING PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
556
Agriculture
(Rs. in Million)
80619 - Establishment of
Livestock Development station
including Animal Analytical
Laboratory at Dir Lower/Upper.
Cost
Exp. Upto
June 13
Local Foreign
Allocation for
2013-14
Local
Cap
Rev
Total
Foreign
Foreign
TF
Beyond
2013-14
247.605
0.000
169.862
10.000
20.000
30.000
0.000
47.743
60.000
0.000
29.388
0.000
12.732
12.732
0.000
17.880
199.250
10.000
(A )PDWP 17/01/09
557
Total
ADP
ONGOING PROGRAMME
2013-14
307.605
0.000
32.732
42.732
0.000
65.623
NEW PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
558
Agriculture
NEW PROGRAMME
Total
2013-14
Cost
Exp. Upto
June 13
Local Foreign
20.000
0.000
0.000
Allocation for
2013-14
Local
Cap
Rev
0.000
10.000
Total
Foreign
Foreign
10.000
TF
Beyond
2013-14
0.000
10.000
/ /
Total
ADP
(Rs. in Million)
20.000
0.000
0.000
327.605
0.000
199.250
0.000
10.000
10.000
42.732
10.000
0.000
10.000
52.732
0.000
75.623
ONGOING PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
559
Agriculture
(Rs. in Million)
Soil Conservation
100107 - Construction of
Directorate for Soil
Conservation in Khyber
Pakhtunkhwa.
Cost
Exp. Upto
June 13
Local Foreign
Allocation for
2013-14
Local
Cap
Rev
Total
Foreign
Foreign
TF
Beyond
2013-14
15.000
0.000
10.000
5.000
0.000
5.000
0.000
0.000
80.000
0.000
2.050
0.000
50.000
50.000
0.000
27.950
(A )DDWP 06/07/11
560
Total
ADP
ONGOING PROGRAMME
2013-14
95.000
0.000
12.050
5.000
50.000
55.000
0.000
27.950
NEW PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
561
Agriculture
NEW PROGRAMME
Total
Soil Conservation
2013-14
Cost
Exp. Upto
June 13
Local Foreign
11.000
0.000
0.000
Allocation for
2013-14
Local
Cap
Rev
0.000
9.000
Total
Foreign
Foreign
9.000
TF
Beyond
2013-14
0.000
2.000
/ /
Total
ADP
(Rs. in Million)
Soil Conservation
11.000
0.000
0.000
106.000
0.000
12.050
0.000
5.000
9.000
59.000
9.000
0.000
2.000
64.000
0.000
29.950
ONGOING PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
562
Agriculture
(Rs. in Million)
Fisheries
Cost
Exp. Upto
June 13
Local Foreign
Allocation for
2013-14
Local
Cap
Rev
Total
Foreign
Foreign
TF
Beyond
2013-14
26.551
0.000
9.599
0.000
16.952
16.952
0.000
0.000
100.000
0.000
0.000
23.681
29.024
52.705
0.000
47.295
34.955
0.000
6.552
14.226
7.152
21.378
0.000
7.025
25.000
0.000
0.000
3.330
10.732
14.062
0.000
10.938
0.001
24.000
0.000
0.000
0.001
0.001
6.748
0.000
16.151
41.237
(R )DDWP 14/03/12
563
90464 - Development of
Fisheries and Aquaculture in
Khyber Pakhtunkhwa.
(A )PDWP 27/12/12
564
120558 - Rehabilitation/
renovation of trout hatcheries in
district Chitral, Upper Dir, Swat
(Madyan), Shangla and Shino
(Kaghan).
(A )DDWP 26/12/12
565
566
120813 - Establishment of
Model Fish Farms in Private
Sector in District Peshawar,
Nowshera and Mardan (JICA
Assisted).
(A )PDWP 25/10/11
Total
ADP
ONGOING PROGRAMME
2013-14
186.507
24.000
63.861
105.098
6.748
65.258
NEW PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
567
Agriculture
568
Exp. Upto
June 13
Local Foreign
Allocation for
Local
Cap
Rev
0.000
0.000
40.000
0.000
40.000
0.000
60.000
80.000
0.000
0.000
17.000
2.000
19.000
0.000
61.000
70.000
0.000
0.000
8.024
1.000
9.024
0.000
60.976
/ /
NEW PROGRAMME
250.000
0.000
0.000
65.024
Total
Fisheries
436.507
24.000
16.151
106.261
2013-14
Total
Foreign
Foreign
TF
Beyond
2013-14
100.000
Total
ADP
2013-14
/ /
Cost
/ /
569
(Rs. in Million)
Fisheries
3.000
66.861
68.024
0.000
181.976
173.122
6.748
247.234
ONGOING PROGRAMME
SECTOR
Forestry
SUB-SECTOR :
Forestry
ADP
S.#.
570
(Rs. in Million)
Cost
Exp. Upto
June 13
Local Foreign
Allocation for
2013-14
Local
Cap
Rev
Total
Foreign
Foreign
TF
Beyond
2013-14
25.363
0.000
25.001
0.000
0.362
0.362
0.000
0.000
29.422
0.000
20.388
0.000
4.937
4.937
0.000
4.097
29.984
0.000
22.270
0.000
7.714
7.714
0.000
0.000
15.000
0.000
10.919
0.000
4.081
4.081
0.000
0.000
15.000
0.000
14.398
0.000
0.602
0.602
0.000
0.000
416.500
0.000
40.000
0.000
55.000
55.000
0.000
321.500
450.000
0.000
40.000
0.000
55.000
55.000
0.000
355.000
450.000
0.000
52.277
0.000
55.000
55.000
0.000
342.723
(A )DDWP 16/09/08
571
572
90251 - Strengthening of
Planning, Monitoring &
Evaluation capacities in Khyber
Pakhtunkhwa, Forest
Department (FP&M Circle).
(A )DDWP 04/11/09
573
574
90258 - Afforestation in
Thandiani & Biren Gali Ranges
of Galis Forest Division.
(A )DDWP 04/11/09
575
110625 - Enhancement of
Forest Resource Base in
Southern Forest Circle.
(A )PDWP 12/04/12
576
577
ADP
2013-14
ONGOING PROGRAMME
SECTOR
Forestry
SUB-SECTOR :
Forestry
ADP
S.#.
578
(Rs. in Million)
Cost
Exp. Upto
June 13
Local Foreign
Allocation for
2013-14
Local
Cap
Rev
Total
Foreign
Foreign
TF
Beyond
2013-14
150.000
0.000
0.000
0.000
50.000
50.000
0.000
100.000
15.000
0.000
0.000
0.000
3.000
3.000
0.000
12.000
40.000
0.000
0.000
0.000
3.000
3.000
0.000
37.000
50.000
0.000
0.000
0.000
10.241
10.241
0.000
39.759
50.000
0.000
0.000
0.000
10.000
10.000
0.000
40.000
0.200
520.120
0.000
0.100
0.010
0.110
150.000
0.090
258.947
259.047
(A )PDWP 02/04/13
579
120759 - Establishment of
Monitoring & Evaluation,
Grievance & Inquiry Cell in
Administrative Department.
(A )DDWP 30/11/12
580
120760 - Development of
Designated Forests Carbon
Stock Assessment for REDD+
and Promotion of Carbon Credit
Marketing in Khyber
Pakhtunkhwa.
(A )DDWP 12/12/12
581
582
583
120810 - Sustainable
Management of Bio-diversity in
Malakand (Districts Swat and
Chitral) (GiZ Assisted).
(B )PSC
Total
ADP
/ /
ONGOING PROGRAMME
2013-14
1,736.469
520.120
225.253
0.100
150.000
1,252.169
NEW PROGRAMME
SECTOR
Forestry
SUB-SECTOR :
Forestry
ADP
S.#.
584
585
587
588
589
NEW PROGRAMME
Total
Forestry
2013-14
Cap
Rev
Total
Foreign
Foreign
10.000
0.000
0.000
0.000
5.000
5.000
0.000
5.000
65.000
0.000
0.000
0.000
25.000
25.000
0.000
40.000
20.000
0.000
0.000
0.000
10.000
10.000
0.000
10.000
25.000
0.000
0.000
0.000
10.000
10.000
0.000
15.000
40.000
0.000
0.000
0.000
15.000
15.000
0.000
25.000
5.000
0.000
0.000
0.000
5.000
5.000
0.000
0.000
/ /
Total
ADP
Local
TF
Beyond
2013-14
/ /
2013-14
/ /
130345 - Strengthening of
Forest Prosecution Unit in
Khyber Pakhtunkhwa.
(B )DDWP
Local Foreign
Allocation for
/ /
Exp. Upto
June 13
/ /
Cost
/ /
586
(Rs. in Million)
165.000
0.000
0.000
1,901.469
520.120
225.253
0.000
70.000
0.100 328.947
70.000
0.000
95.000
329.047 150.000
1,347.169
ONGOING PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
590
Forestry
(Rs. in Million)
Wildlife
80492 - Development of
Nizampur Wildlife Park in
Nowshera District
Cost
Exp. Upto
June 13
Local Foreign
Allocation for
2013-14
Local
Cap
Rev
Total
Foreign
Foreign
TF
Beyond
2013-14
80.348
0.000
79.348
0.000
1.000
1.000
0.000
0.000
40.000
0.000
10.000
0.000
10.000
10.000
0.000
20.000
40.415
0.000
0.000
0.000
10.424
10.424
0.000
29.991
50.000
0.000
2.200
0.000
10.000
10.000
0.000
37.800
30.000
0.000
10.000
0.000
20.000
20.000
0.000
0.000
40.000
0.000
10.000
0.000
13.000
13.000
0.000
17.000
40.000
0.000
0.000
0.000
10.000
10.000
0.000
30.000
20.000
0.000
2.000
0.000
9.901
9.901
0.000
8.099
(A )PDWP 06/05/10
591
120768 - Strengthening,
Protection and Conservation of
Wildlife in Mardan wildlife
division.
(A )DDWP 01/01/13
592
120769 - Strengthening,
Conservation & Development of
Wildlife in Chitral, Dir & Swat
Wildlife Division.
(A )DDWP 01/01/13
593
120770 - Conservation
Education & Awareness
Campaign in Khyber
Pakhtunkhwa.
(A )DDWP 01/01/13
594
595
120772 - Biodiversity
Conservation and Management
in Hazara.
(A )DDWP 14/11/12
596
597
120774 - Development of
Physical Infrastructure in
Northern Wildlife Circle.
(A )DDWP 01/01/13
Total
ADP
ONGOING PROGRAMME
2013-14
340.763
0.000
113.548
0.000
84.325
84.325
0.000
142.890
NEW PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
598
Forestry
599
601
NEW PROGRAMME
Total
Wildlife
2013-14
2013-14
Local
Cap
Rev
Total
Foreign
Foreign
TF
Beyond
2013-14
20.000
0.000
0.000
0.000
10.000
10.000
0.000
10.000
20.000
0.000
0.000
0.000
10.000
10.000
0.000
10.000
25.000
0.000
0.000
0.000
8.000
8.000
0.000
17.000
10.000
0.000
0.000
0.000
5.000
5.000
0.000
5.000
/ /
Total
ADP
Local Foreign
Allocation for
/ /
130636 - Development of
Enabling Policy, Rules and
Regulations for implementation
of Khyber Pakhtunkhwa Wildlife
Act 2013 (Presentation to
PDWP).
(B )PDWP
Exp. Upto
June 13
/ /
Cost
/ /
130469 - Development of
Physical Infrastructure in
Southern Wildlife Circle
(Presentation to PDWP).
(B )PDWP
600
(Rs. in Million)
Wildlife
75.000
0.000
0.000
415.763
0.000
113.548
0.000
33.000
0.000 117.325
33.000
0.000
42.000
117.325
0.000
184.890
ONGOING PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
602
Forestry
(Rs. in Million)
Sericulture/NTFP
Cost
Exp. Upto
June 13
Local Foreign
Allocation for
2013-14
Local
Cap
Rev
Total
Foreign
Foreign
TF
Beyond
2013-14
25.000
0.000
10.891
0.000
7.006
7.006
0.000
7.103
55.000
0.000
0.000
0.000
10.000
10.000
0.000
45.000
30.000
0.000
0.000
0.000
7.000
7.000
0.000
23.000
(A )DDWP 22/02/12
603
604
120767 - Conservation,
Promotion and Propagation of
Taxus Baccata & Development
of improved methods of its
leaves collection, Storage,
Processing and Marketing.
(A )DDWP 12/12/12
Total
ADP
ONGOING PROGRAMME
2013-14
110.000
0.000
10.891
0.000
24.006
24.006
0.000
75.103
NEW PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
605
Forestry
130388 - Expansion of
Non-Timber Forest
Products(NTFP) activities for
Livelihood Improvment ofLocal
Communities in Khyber
Pakhtunkhwa
(B )DDWP
NEW PROGRAMME
Total
Sericulture/NTFP
2013-14
Cost
Exp. Upto
June 13
Local Foreign
40.000
0.000
0.000
Allocation for
2013-14
Local
Cap
Rev
0.000
9.000
Total
Foreign
Foreign
9.000
TF
Beyond
2013-14
0.000
31.000
/ /
Total
ADP
(Rs. in Million)
Sericulture/NTFP
40.000
0.000
0.000
150.000
0.000
10.891
0.000
0.000
9.000
33.006
9.000
0.000
31.000
33.006
0.000
106.103
ONGOING PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
606
Forestry
(Rs. in Million)
Cost
Exp. Upto
June 13
Local Foreign
Allocation for
2013-14
Local
Cap
Rev
Total
Foreign
Foreign
TF
Beyond
2013-14
39.700
0.000
39.699
0.000
0.001
0.001
0.000
0.000
58.200
0.000
15.700
10.000
10.000
20.000
0.000
22.500
53.503
0.000
17.000
2.000
13.000
15.000
0.000
21.503
27.835
0.000
4.723
0.000
12.980
12.980
0.000
10.132
25.880
0.000
4.000
0.000
12.600
12.600
0.000
9.280
59.500
0.000
5.000
13.000
2.000
15.000
0.000
39.500
3.000
0.000
1.500
0.000
1.500
1.500
0.000
0.000
87.622
25.000
(A )CDWP 01/07/06
607
120561 - Improvement of
Range Research Facilities at
PFI, Peshawar
(A )DDWP 22/02/12
608
609
610
611
612
Total
ADP
ONGOING PROGRAMME
2013-14
267.618
0.000
52.081
77.081
0.000
102.915
NEW PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
613
Forestry
130246 - Determination of
suitability of woody material for
pulp and paper manufacture.
(B )DDWP
614
NEW PROGRAMME
Total
2013-14
Local Foreign
Allocation for
2013-14
Local
Cap
Rev
Total
Foreign
Foreign
TF
Beyond
2013-14
4.000
0.000
0.000
0.000
2.000
2.000
0.000
2.000
60.500
0.000
0.000
5.000
4.000
9.000
0.000
51.500
5.000
0.000
0.000
0.000
2.000
2.000
0.000
3.000
/ /
Total
ADP
Exp. Upto
June 13
/ /
130252 - Development of
Environmental Friendly PlantBased pesticides for
sustainable forest protection.
(B )DDWP
Cost
/ /
615
(Rs. in Million)
69.500
0.000
0.000
5.000
337.118
0.000
87.622
30.000
8.000
60.081
13.000
0.000
56.500
90.081
0.000
159.415
ONGOING PROGRAMME
SECTOR
Environment
SUB-SECTOR :
Environment
ADP
S.#.
616
(Rs. in Million)
Cost
Exp. Upto
June 13
Local Foreign
Allocation for
2013-14
Local
Cap
Rev
Total
Foreign
Foreign
TF
Beyond
2013-14
5.102
0.000
1.883
0.000
1.500
1.500
0.000
1.719
5.754
0.000
4.070
0.000
1.684
1.684
0.000
0.000
19.095
0.000
13.719
0.000
4.289
4.289
0.000
1.087
29.865
0.000
0.000
0.000
5.000
5.000
0.000
24.865
8.031
0.000
2.996
0.000
3.815
3.815
0.000
1.220
3.540
0.000
1.220
0.000
2.320
2.320
0.000
0.000
5.000
0.000
0.600
0.000
3.500
3.500
0.000
0.900
20.000
0.000
0.000
0.000
7.832
7.832
0.000
12.168
(A )DDWP 03/03/11
617
618
619
110250 - Establishment of
Three Divisional offices of EPA
Khyber Pakhtunkhwa at
Mardan, Kohat and Bannu
(Presentation to PDWP).
(A )PDWP 20/03/13
620
621
622
120670 - Introduction of
Biodegradable Plastic bags in
Khyber Pakhtunkhwa.
(A )DDWP 30/11/12
623
120753 - Operationalization of
EPA Lab & Strengthening the
Regulatory Function of EPA.
(A )DDWP 30/11/12
ADP
2013-14
ONGOING PROGRAMME
SECTOR
Environment
SUB-SECTOR :
Environment
ADP
S.#.
624
(Rs. in Million)
120755 - Environmental
Trainings for Line Departments
at Provincial & District Level.
Cost
Exp. Upto
June 13
Local Foreign
6.000
0.000
0.000
Allocation for
2013-14
Local
Cap
Rev
0.000
2.500
Total
Foreign
Foreign
2.500
TF
Beyond
2013-14
0.000
3.500
(A )DDWP 30/11/12
Total
ADP
ONGOING PROGRAMME
2013-14
102.387
0.000
24.488
0.000
32.440
32.440
0.000
45.459
NEW PROGRAMME
SECTOR
Environment
SUB-SECTOR :
Environment
ADP
S.#.
625
626
(Rs. in Million)
Exp. Upto
June 13
Local Foreign
Local
Cap
Rev
Total
Foreign
Foreign
TF
Beyond
2013-14
0.000
0.000
20.000
0.000
20.000
0.000
110.000
20.000
0.000
0.000
0.000
4.559
4.559
0.000
15.441
20.000
/ /
NEW PROGRAMME
150.000
0.000
0.000
Total
Environment
252.387
0.000
24.488
2013-14
2013-14
130.000
Total
ADP
Allocation for
/ /
130305 - Establishment of
Climate Change Cell for
Multilateral Enviromental
Agreements (MEAs) in EPA,
Environment Departement,
Khyber Pakhtunkhwa.
(Presentation to PDWP)
(B )PDWP
Cost
20.000
4.559
36.999
24.559
0.000
125.441
56.999
0.000
170.900
ONGOING PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
627
Tourism
110088 - Establishment of
Engineering Wing for Sports,
Culture, Archaeology,
Museums,Tourism and Youth
Affairs Department.
Cost
Exp. Upto
June 13
Local Foreign
Allocation for
2013-14
Local
Cap
Rev
Total
Foreign
Foreign
TF
Beyond
2013-14
23.124
0.000
15.000
0.000
8.124
8.124
0.000
0.000
82.900
0.000
45.290
0.000
37.610
37.610
0.000
0.000
18.671
0.000
13.301
0.000
5.370
5.370
0.000
0.000
60.000
0.000
23.000
0.000
37.000
37.000
0.000
0.000
74.200
0.000
34.200
0.000
40.000
40.000
0.000
0.000
(A )DDWP 22/05/13
628
629
630
631
Total
ADP
ONGOING PROGRAMME
2013-14
258.895
0.000
130.791
0.000
128.104
128.104
0.000
0.000
NEW PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
632
633
635
636
637
Rev
Total
0.000
0.000
0.000
5.000
5.000
0.000
5.000
30.000
0.000
0.000
0.000
15.000
15.000
0.000
15.000
12.000
0.000
0.000
0.000
12.000
12.000
0.000
0.000
0.100
0.000
0.000
0.000
0.100
0.100
0.000
0.000
1.000
0.000
0.000
0.000
1.000
1.000
0.000
0.000
300.000
0.000
0.000
120.000
30.000
150.000
0.000
150.000
/ /
NEW PROGRAMME
353.100
0.000
0.000
Total
Tourism
611.995
0.000
130.791
2013-14
Cap
Foreign
Foreign
10.000
Total
ADP
Local
TF
Beyond
2013-14
/ /
2013-14
/ /
Local Foreign
Allocation for
/ /
Exp. Upto
June 13
/ /
Cost
/ /
634
(Rs. in Million)
Tourism
120.000
63.100
120.000 191.204
183.100
0.000
170.000
311.204
0.000
170.000
ONGOING PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
638
Archaeology
Cost
Exp. Upto
June 13
Local Foreign
Allocation for
2013-14
Local
Cap
Rev
Total
Foreign
Foreign
TF
Beyond
2013-14
15.000
0.000
6.000
0.000
9.000
9.000
0.000
0.000
12.580
0.000
5.000
0.000
7.580
7.580
0.000
0.000
14.550
0.000
3.550
0.000
11.000
11.000
0.000
0.000
7.763
0.000
3.763
0.000
4.000
4.000
0.000
0.000
10.000
0.000
6.000
0.000
4.000
4.000
0.000
0.000
58.200
0.000
15.000
0.000
15.200
15.200
0.000
28.000
52.330
0.000
6.882
0.000
5.000
5.000
0.000
40.448
10.000
0.000
6.500
0.000
3.500
3.500
0.000
0.000
57.000
0.000
2.000
0.000
6.000
6.000
0.000
49.000
(A )DDWP 28/11/11
639
100166 - Institution/Capacity
Building of Directorate of
Archaeology & Museum
Department, Peshawar.
(A )DDWP 17/03/11
640
100169 - Conservation of
Nicholson House at Bannu.
(A )DDWP 24/09/11
641
100173 - Conservation of
Archaeological site Aziz Dheri
Swabi.
(A )DDWP 24/09/11
642
110091 - Upgradation of
Mardan Museum.
(A )DDWP 28/11/11
643
644
110093 - Development,
Improvement and Projection of
Peshawar and Swat Museums
(A )DDWP 25/01/12
645
110094 - Promotion of
Archaeological Activities in the
Province.
(A )DDWP 25/01/12
646
ADP
2013-14
ONGOING PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
647
Archaeology
120891 - Preservation/
Conversation and Improvement
of 91 devolved Archaeological
sites in Khyber Pakhtunkhwa.
Cost
Exp. Upto
June 13
Local Foreign
93.000
0.000
0.000
Allocation for
2013-14
Local
Cap
Rev
0.000
3.000
Total
Foreign
Foreign
3.000
TF
Beyond
2013-14
0.000
90.000
(A )PDWP 29/01/13
Total
ADP
ONGOING PROGRAMME
2013-14
330.423
0.000
54.695
0.000
68.280
68.280
0.000
207.448
NEW PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
648
NEW PROGRAMME
Total
Archaeology
2013-14
Cost
Exp. Upto
June 13
Local Foreign
10.000
0.000
0.000
Allocation for
2013-14
Local
Cap
Rev
0.000
1.000
Total
Foreign
Foreign
1.000
TF
Beyond
2013-14
0.000
9.000
/ /
Total
ADP
(Rs. in Million)
Archaeology
10.000
0.000
0.000
340.423
0.000
54.695
0.000
0.000
1.000
69.280
1.000
0.000
9.000
69.280
0.000
216.448
ONGOING PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
649
Sports
Cost
Exp. Upto
June 13
Local Foreign
Allocation for
2013-14
Local
Cap
Rev
Total
Foreign
Foreign
TF
Beyond
2013-14
408.470
0.000
158.000
70.000
0.000
70.000
0.000
180.470
226.599
0.000
128.599
98.000
0.000
98.000
0.000
0.000
127.950
0.000
10.000
20.000
0.000
20.000
0.000
97.950
34.000
0.000
10.000
24.000
0.000
24.000
0.000
0.000
171.998
0.000
92.482
79.516
0.000
79.516
0.000
0.000
50.000
0.000
5.000
0.000
17.000
17.000
0.000
28.000
164.306
0.000
0.075
30.000
0.000
30.000
0.000
134.231
20.000
0.000
10.000
0.000
10.000
10.000
0.000
0.000
414.156
321.516
(A )PDWP 27/07/11
650
100227 - Establishment of
Playgrounds in Khyber
Pakhtunkhwa.
(A )PDWP 16/02/12
651
100230 - Rehabilitation of
Hayatabad Sports Complex.
(A )DDWP 27/12/12
652
110096 - Rehabilitation of
Tehmas Khan Football Stadium
Shahi Bagh, Peshawar.
(A )DDWP 28/11/11
653
654
110562 - Establishment of
water sports recreational
facilities in Peshawar Division.
(A )DDWP 27/11/12
655
656
Total
ADP
ONGOING PROGRAMME
2013-14
1,203.323
0.000
27.000
348.516
0.000
440.651
NEW PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
657
658
660
661
662
663
664
NEW PROGRAMME
Total
Sports
2013-14
Total
40.000
0.000
0.000
0.000
15.000
15.000
0.000
25.000
150.000
0.000
0.000
0.000
20.000
20.000
0.000
130.000
10.000
0.000
0.000
0.000
5.000
5.000
0.000
5.000
50.000
0.000
0.000
0.000
15.000
15.000
0.000
35.000
100.000
0.000
0.000
0.000
40.000
40.000
0.000
60.000
20.000
0.000
0.000
0.000
5.000
5.000
0.000
15.000
150.000
0.000
0.000
15.000
0.000
15.000
0.000
135.000
200.000
0.000
0.000
7.000
0.000
7.000
0.000
193.000
22.000
100.000
122.000
0.000
598.000
470.516
0.000
1,038.651
/ /
Total
ADP
Rev
/ /
Cap
Foreign
Foreign
/ /
130435 - Establishment of
Sports Academy for the
Talented Youth of Khyber
Pakhtunkhwa
(B )PDWP
Local
TF
Beyond
2013-14
/ /
2013-14
/ /
130061 - Establishment of
Playgrounds in Khyber
Pakhtunkhwa on need basis
(B )PDWP
Local Foreign
Allocation for
/ /
Exp. Upto
June 13
/ /
Cost
/ /
130053 - Establishment of
international standard
multipurpose Gymanasium at
Abbottabad
(B )PDWP
659
(Rs. in Million)
Sports
720.000
0.000
0.000
1,923.323
0.000
414.156
343.516 127.000
NEW PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
665
Youth Affairs
Cost
Exp. Upto
June 13
Local Foreign
100.000
0.000
0.000
NEW PROGRAMME
100.000
0.000
0.000
Total
Youth Affairs
100.000
0.000
0.000
2013-14
2013-14
Local
Cap
Rev
0.000
20.000
Total
Foreign
Foreign
20.000
TF
Beyond
2013-14
0.000
80.000
/ /
Total
ADP
Allocation for
0.000
0.000
20.000
20.000
20.000
0.000
80.000
20.000
0.000
80.000
ONGOING PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
666
(Rs. in Million)
Cost
Exp. Upto
June 13
Local Foreign
Allocation for
2013-14
Local
Cap
Rev
Total
Foreign
Foreign
TF
Beyond
2013-14
1805.950
4220.470
839.930
335.000
0.000
335.000
804.720
631.020
26.080
0.000
22.150
3.930
0.000
3.930
0.000
0.000
0.000
42.000
130.000
0.000
130.000
0.000
2,856.000
0.000
0.000
1.000
0.000
1.000
0.000
3,334.650
881.460
0.000
0.000
15.000
0.000
15.000
0.000
866.460
315.030
0.000
5.000
24.000
0.000
24.000
0.000
286.030
2323.000
0.000
2.500
20.000
0.000
20.000
0.000
2,300.500
1610.770
0.000
13.500
243.000
0.000
243.000
0.000
1,354.270
60282 - Development of
Renewable energy in Khyber
Pakhtunkhwa (REDSIP). (ADB
Assisted).
(R )ECNEC 29/07/11
667
668
(A )ECNEC 16/08/12
669
3335.650
100157 - Construction of
Sharmai HPP (150 MW) (10 %
Local ADP= Rs. 3335.64, 10%
Private Sector= Rs. 3335.640 m
& 80% Donors/FI/DFI = Rs.
26685.160 m) HDF). (PDWP
12-04-2012)
(B )ECNEC
670
671
/ /
/ /
672
673
ADP
2013-14
ONGOING PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
674
(Rs. in Million)
Cost
Exp. Upto
June 13
Local Foreign
Allocation for
2013-14
Local
Cap
Rev
Total
Foreign
Foreign
TF
Beyond
2013-14
51.450
0.000
39.429
12.021
0.000
12.021
0.000
0.000
2878.690
0.000
0.000
1.000
0.000
1.000
0.000
2,877.690
2695.590
0.000
0.000
1.000
0.000
1.000
0.000
2,694.590
499.110
0.000
117.906
80.000
0.000
80.000
0.000
301.204
128.000
0.000
81.194
3.000
0.000
3.000
0.000
43.806
327.410
0.000
300.480
26.930
0.000
26.930
0.000
0.000
12235.400
110086 - Construction of Lawi
HPP (69 MW) Chitral (10% ADP
(Local) 90% (Rs. 12235.4 m)
HDF) (PDWP 18-5-2011)
0.000
45.000
120.000
0.000
120.000
0.000
12,070.400
0.000
0.000
29.000
0.000
29.000
0.000
60.320
675
100187 - Construction of
Shushai-Zhendoli HPP (144
MW) (10% ADP Local) 10%
Private, 80 % F.I (will be
implemented on PPP mode)
(PDWP 09-01-2012)
(B )ECNEC
676
677
/ /
/ /
678
679
680
(A )ECNEC 16/08/12
681
130330 - Operationalization of
Re-Designed Energy & Power
Department
89.320
(A )PDWP 08/10/12
ADP
2013-14
ONGOING PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
Total
ADP
ONGOING PROGRAMME
2013-14
(Rs. in Million)
Cost
Local Foreign
32,230.910 4,220.470
Exp. Upto
June 13
Allocation for
2013-14
Local
Cap
1,509.089 1,044.881
Rev
Total
Foreign
Foreign
0.000 1,044.881
TF
Beyond
2013-14
804.720 29,676.940
NEW PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
682
683
684
685
686
687
688
ADP
2013-14
Cap
Rev
Total
Foreign
Foreign
131.650
0.000
0.000
15.000
0.000
15.000
0.000
116.650
2.000
0.000
0.000
1.000
0.000
1.000
0.000
1.000
500.000
0.000
0.000
150.000
0.000
150.000
0.000
350.000
440.000
0.000
0.000
60.000
0.000
60.000
0.000
380.000
50.000
0.000
0.000
15.000
0.000
15.000
0.000
35.000
50.000
0.000
0.000
10.000
0.000
10.000
0.000
40.000
2675.000
0.000
0.000
35.000
0.000
35.000
0.000
2,640.000
/ /
130428 - Construction of 10
MW Solar Power Gereration
Facility
(B )PDWP
Local
TF
Beyond
2013-14
/ /
2013-14
/ /
130425 - Construction of
Jatropha Field Pilot Project
(B )DDWP
Local Foreign
Allocation for
/ /
Exp. Upto
June 13
/ /
Cost
/ /
(Rs. in Million)
/ /
NEW PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
689
692
693
Rev
Total
200.000
0.000
0.000
35.000
0.000
35.000
0.000
165.000
2560.000
0.000
0.000
35.000
0.000
35.000
0.000
2,525.000
6.000
0.000
0.000
6.000
0.000
6.000
0.000
0.000
2.000
0.000
0.000
1.000
0.000
1.000
0.000
1.000
10.000
0.000
0.000
10.000
0.000
10.000
0.000
0.000
0.000
373.000
/ /
NEW PROGRAMME
Total
2013-14
Cap
Foreign
Foreign
/ /
Total
ADP
Local
TF
Beyond
2013-14
/ /
(B )DDWP
2013-14
/ /
(B )PDWP
Allocation for
/ /
130430 - Construction of 10
MW Wind Power Generation
Facility.
(B )DDWP
Exp. Upto
June 13
Local Foreign
(B )PDWP
691
Cost
(B )PDWP
690
(Rs. in Million)
6,626.650
0.000
38,857.560
4,220.470
1,509.089 1,417.881
0.000
0.000
373.000
0.000
6,253.650
ONGOING PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
694
Industries
(Rs. in Million)
Industries Department
110536 - Economic
Revitalization in Khyber
Pakhtunkhwa. (MDTF
Assisted).
Cost
Exp. Upto
June 13
Local Foreign
11.051
1118.000
4.184
Allocation for
2013-14
Local
Cap
Rev
0.000
3.000
Total
Foreign
Foreign
3.000
TF
Beyond
2013-14
500.000
3.867
(A )PDWP 31/05/12
Total
ADP
ONGOING PROGRAMME
2013-14
11.051 1,118.000
4.184
0.000
3.000
3.000
500.000
3.867
NEW PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
695
Industries
696
(Rs. in Million)
Industries Department
Exp. Upto
June 13
Local Foreign
Local
Cap
Rev
Total
Foreign
Foreign
TF
Beyond
2013-14
900.000
0.000
0.100
0.000
0.100
500.000
0.100
15.000
0.000
0.000
0.000
10.000
10.000
0.000
5.000
/ /
NEW PROGRAMME
15.200
900.000
0.000
Total
Industries Department
26.251
2,018.000
4.184
2013-14
2013-14
0.200
Total
ADP
Allocation for
/ /
130611 - Strengthening of
Planning Cell at Industries
Department
(B )DDWP
Cost
0.100
0.100
10.000
13.000
10.100
500.000
5.100
13.1001,000.000
8.967
ONGOING PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
697
Industries
(Rs. in Million)
Cost
Exp. Upto
June 13
Local Foreign
Allocation for
2013-14
Local
Cap
Rev
Total
Foreign
Foreign
TF
Beyond
2013-14
83.033
0.000
38.007
0.000
20.000
20.000
0.000
25.026
154.700
0.000
144.290
0.000
10.410
10.410
0.000
0.000
0.001
50.000
0.000
0.000
0.001
0.001
15.564
0.000
11.540
0.000
0.000
0.000
11.540
11.540
0.000
0.000
10.000
0.000
5.000
0.000
5.000
5.000
0.000
0.000
22.591
0.000
15.944
0.000
6.647
6.647
0.000
0.000
77.000
0.000
0.000
0.000
77.000
77.000
0.000
0.000
(R )PDWP 05/07/10
698
90259 - Rehabilitation of
Infrastructure Facilities in
Existing SIDB Small Industrial
Estates in Khyber
Pakhtunkhwa.
(A )PDWP 16/02/12
699
700
120129 - Strengthening of
SIDB.
(A )DDWP 08/05/13
701
120132 - Establishment of
Handicraft Development Centre
at D.I. Khan.
(A )DDWP 17/10/12
702
120636 - Establishment of
Leather Goods Service Center
in Hazara Region
(A )DDWP 19/04/12
703
Total
ADP
ONGOING PROGRAMME
2013-14
358.865
50.000
203.241
0.000
130.598
130.598
15.564
25.026
NEW PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
704
Industries
120110 - Establishment of
Small Industrial Estate
Abbottabad-2 (Funding source:
sale proceeds of plots)
(B )PDWP
705
707
NEW PROGRAMME
Total
2013-14
2013-14
Local
Cap
Rev
Total
Foreign
Foreign
TF
Beyond
2013-14
10.000
0.000
0.000
0.000
0.001
0.001
0.000
9.999
10.000
0.000
0.000
0.000
0.001
0.001
0.000
9.999
10.000
0.000
0.000
0.000
0.001
0.001
0.000
9.999
17.310
0.000
0.000
0.000
17.310
17.310
0.000
0.000
/ /
Total
ADP
Local Foreign
Allocation for
/ /
Exp. Upto
June 13
/ /
120816 - Establishment of
Small Industrial Estate at Hatar
(Funding source: sale proceeds
of plots)
(B )PDWP
Cost
/ /
120815 - Establishment of
Small Industrial Estate at Dargai
Malakand (Funding source: sale
proceeds of plots)
(B )PDWP
706
(Rs. in Million)
47.310
0.000
0.000
406.175
50.000
203.241
0.000
17.313
0.000 147.911
17.313
0.000
29.997
147.911
15.564
55.023
ONGOING PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
708
Industries
(Rs. in Million)
100325 - Establishment of
Industrial Estate at Mansehra.
Cost
Exp. Upto
June 13
Local Foreign
Allocation for
2013-14
Local
Cap
Rev
Total
Foreign
Foreign
TF
Beyond
2013-14
450.000
0.000
353.315
0.001
0.000
0.001
0.000
96.684
400.000
0.000
111.275
75.000
0.000
75.000
0.000
213.725
(A )PDWP 06/03/12
709
110484 - Provision of
Infrastructure Facility at
Expanded Land of Hattar
Industrial Estate (Rs. 400.000
million from ADP sources and
Rs. 510.000 million by SDA)
(A )PDWP 07/05/12
Total
ADP
ONGOING PROGRAMME
2013-14
850.000
0.000
464.590
75.001
0.000
75.001
0.000
310.409
NEW PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
710
Industries
110525 - Establishment of
Marble City at Buner.
(B )PDWP
711
713
Local Foreign
Local
Cap
Rev
Total
Foreign
Foreign
TF
Beyond
2013-14
0.000
0.000
100.000
0.000
100.000
0.000
200.000
570.000
0.000
0.000
200.000
0.000
200.000
0.000
370.000
3.000
0.000
0.000
3.000
0.000
3.000
0.000
0.000
200.000
0.000
0.000
0.000 100.000
100.000
0.000
100.000
/ /
NEW PROGRAMME
1,073.000
0.000
0.000
Total
1,923.000
0.000
464.590
2013-14
2013-14
300.000
Total
ADP
Allocation for
/ /
130652 - Establishment of
Industries Estates Management
Company (Presentation to
PDWP).
(B )PDWP
Exp. Upto
June 13
/ /
Cost
/ /
712
(Rs. in Million)
303.000
100.000
378.001 100.000
403.000
0.000
670.000
478.001
0.000
980.409
ONGOING PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
714
Industries
(Rs. in Million)
20512 - Establishment of
Polytechnic Institute in Karak.
Cost
Exp. Upto
June 13
Local Foreign
Allocation for
2013-14
Local
Cap
Rev
Total
Foreign
Foreign
TF
Beyond
2013-14
299.448
0.000
231.026
31.990
36.432
68.422
0.000
0.000
178.168
0.000
84.917
50.000
0.000
50.000
0.000
43.251
203.521
0.000
145.016
58.505
0.000
58.505
0.000
0.000
100.221
0.000
57.580
42.641
0.000
42.641
0.000
0.000
146.877
0.000
106.878
39.999
0.000
39.999
0.000
0.000
201.296
0.000
161.667
9.950
29.679
39.629
0.000
0.000
900.234
0.000
118.830
40.000 300.000
340.000
0.000
441.404
83.396
0.000
0.000
30.000
0.000
53.396
(A )PDWP 12/04/12
715
716
717
718
50319 - Establishment of
Polytechnic Institute in Pattan
Kohistan (Civil Works).
(A )PDWP 06/03/12
719
720
100336 - Provision of
Infrastructure facilities &
equipments for the upgraded
GPIs at Timergara, Takhtbhai,
Swabi, Abbottabad, Kohat and
Nowshera to the level of
College of Technology.
(A )PDWP 16/02/12
721
100338 - Construction of
Building for 2nd Commerce
College at Nowshera.
30.000
0.000
(A )PDWP 27/03/12
ADP
2013-14
ONGOING PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
722
Industries
(Rs. in Million)
Cost
Exp. Upto
June 13
Local Foreign
Allocation for
2013-14
Local
Cap
Rev
Total
Foreign
Foreign
TF
Beyond
2013-14
188.574
0.000
50.040
40.000
0.000
40.000
0.000
98.534
172.574
0.000
0.000
40.000
0.000
40.000
0.000
132.574
170.000
0.000
128.040
41.960
0.000
41.960
0.000
0.000
152.481
0.000
140.000
12.481
0.000
12.481
0.000
0.000
135.710
0.000
70.000
40.000
0.000
40.000
0.000
25.710
142.937
0.000
70.000
40.000
0.000
40.000
0.000
32.937
144.750
0.000
9.827
40.000
0.000
40.000
0.000
94.923
225.369
0.000
0.000
40.000
0.000
40.000
0.000
185.369
47.856
0.000
35.431
0.000
12.425
12.425
0.000
0.000
(A )PDWP 31/05/12
723
100356 - Construction of
Building for GPI at Batkhela,
Malakand.(State land available).
(A )PDWP 07/05/12
724
100358 - Construction of
Building for Commerce College
at Balakot.
(A )PDWP 16/02/12
725
100359 - Establishment of
Commerce College for Women
at Mardan.
(A )PDWP 16/02/12
726
727
728
100363 - Establishment of
GCMS at Kulachi, District
D.I.Khan.
(A )PDWP 16/02/12
729
100367 - Construction of
Building for Commerce College
near GPI at Karak.
(A )PDWP 16/02/12
730
100368 - Introduction of
Vocational & Skill Training for
Prisoners in Selected Prisons of
Khyber Pakhtunkhwa.
(A )DDWP 16/12/11
ADP
2013-14
ONGOING PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
731
Industries
(Rs. in Million)
Cost
Exp. Upto
June 13
Local Foreign
Allocation for
2013-14
Local
Cap
Rev
Total
Foreign
Foreign
TF
Beyond
2013-14
167.511
0.000
25.000
40.000
0.000
40.000
0.000
102.511
105.654
0.000
0.000
50.000
0.000
50.000
0.000
55.654
50.140
0.000
20.000
25.140
5.000
30.140
0.000
0.000
8.000
0.000
0.000
0.000
8.000
8.000
0.000
0.000
312.500
0.000
21.150
0.000 200.000
200.000
0.000
91.350
60.585
0.000
0.000
25.585
0.000
25.585
0.000
35.000
154.245
0.000
110.000
44.245
0.000
44.245
0.000
0.000
12.600
0.000
5.018
0.000
7.582
7.582
0.000
0.000
19.906
0.000
12.450
0.000
7.456
7.456
0.000
0.000
(A )PDWP 16/02/12
732
110485 - Construction of
building forDirectorate of TE &
MT at Gulbahar Peshawar
(Land Available).
(A )PDWP 19/09/12
733
734
735
110489 - Procurerment of
Equipments / Machinery,
Furniture & Library Books for
GPIs in Khyber Pakhtunkhwa.
(A )PDWP 08/11/12
736
110497 - Re-construction of
building for GTVC (Women)
D.I.Khan.
(A )PDWP 27/03/12
737
110499 - Construction of
building for GPI Mansehra.
(A )PDWP 09/01/12
738
110551 - Establishment of
GTVC at Hathian, Mardan.
(A )DDWP 16/02/12
739
ADP
2013-14
ONGOING PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
740
Industries
(Rs. in Million)
110650 - Construction of
Building for 2nd GCMS, at
Mardan
Cost
Exp. Upto
June 13
Local Foreign
Allocation for
2013-14
Local
Cap
Rev
Total
Foreign
Foreign
TF
Beyond
2013-14
150.769
0.000
115.000
35.769
0.000
35.769
0.000
0.000
93.440
0.000
0.000
40.000
0.000
40.000
0.000
53.440
13.735
0.000
0.000
13.735
0.000
13.735
0.000
0.000
182.123
0.000
90.000
50.000
0.000
50.000
0.000
42.123
46.700
205.205
0.000
10.000
10.000
20.000
205.205
26.700
(A )PDWP 16/02/12
741
742
120254 - Construction of
Additional Class Rooms for
Architecture Technology at GCT
Mingora, Swat
(A )DDWP 12/12/12
743
120673 - Establishment of
GCMS at Talash Lower Dir
(A )PDWP 16/02/12
744
Total
ADP
/ /
ONGOING PROGRAMME
2013-14
4,871.320
205.205
1,807.870
932.000
616.574 1,548.574
205.205
1,514.876
NEW PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
745
Industries
746
748
749
750
751
752
753
ADP
2013-14
Total
200.000
0.000
0.000
40.000
0.000
40.000
0.000
160.000
50.000
0.000
0.000
25.000
0.000
25.000
0.000
25.000
200.000
0.000
0.000
40.000
0.000
40.000
0.000
160.000
80.000
0.000
0.000
30.000
0.000
30.000
0.000
50.000
250.000
0.000
0.000
50.000
0.000
50.000
0.000
200.000
5.000
0.000
0.000
5.000
0.000
5.000
0.000
0.000
5.000
0.000
0.000
5.000
0.000
5.000
0.000
0.000
400.000
0.000
0.000
50.000
50.000
100.000
0.000
300.000
10.000
0.000
0.000
0.000
10.000
10.000
0.000
0.000
/ /
Rev
/ /
Cap
Foreign
Foreign
/ /
Local
TF
Beyond
2013-14
/ /
2013-14
/ /
Local Foreign
Allocation for
/ /
130347 - Construction of
Building For GTVC (Boys) Yar
Hussain Swabi
(B )PDWP
Exp. Upto
June 13
/ /
120695 - Construction of
Building for GCMS Charsadda.
(B )PDWP
Cost
/ /
120257 - Construction of
Additional Class Rooms for
Hospitality & Hotel Management
Facility at GCMS Abbottabad
(B )DDWP
747
(Rs. in Million)
/ /
NEW PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
754
Industries
755
757
758
759
760
761
762
ADP
2013-14
Rev
Total
100.000
0.000
100.000
0.000
400.000
100.000
0.000
200.000
500.000
0.000
0.000
300.000
0.000
0.000
0.000 100.000
30.000
0.000
0.000
0.000
15.000
15.000
0.000
15.000
100.000
0.000
0.000
30.000
0.000
30.000
0.000
70.000
100.000
0.000
0.000
30.000
0.000
30.000
0.000
70.000
300.000
0.000
0.000
0.000 100.000
100.000
0.000
200.000
100.000
0.000
0.000
0.000
50.000
50.000
0.000
50.000
60.000
0.000
0.000
20.000
0.000
20.000
0.000
40.000
75.000
0.000
0.000
75.000
0.000
75.000
0.000
0.000
/ /
Cap
/ /
130599 - Rehabilitation of
Infrastructure Facilities at
GCMS No. 1 Mardan, GTVC
(Boys) Gulbahar and GCT
Nowshera
(B )PDWP
Foreign
Foreign
/ /
Local
TF
Beyond
2013-14
/ /
130597 - Procurement of
Equipments for GPIs Mardan &
Sardar Garhi Peshawar
(B )PDWP
2013-14
/ /
130596 - Establishment of
GTVC (Boys) at Anbar Swabi
(B )PDWP
Local Foreign
Allocation for
/ /
130595 - Establishment of
GTVC (Women) at Torder,
Mardan
(B )PDWP
Exp. Upto
June 13
/ /
Cost
/ /
756
(Rs. in Million)
/ /
NEW PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
763
Industries
130656 - Setting up of a
Technology Upgradation and
Skill Development Company
and Establishment of Combined
Facilitation Centre (Presentation
to PDWP).
(B )PDWP
Cost
Exp. Upto
June 13
Local Foreign
300.000
0.000
NEW PROGRAMME
3,065.000
0.000
Total
7,936.320
205.205
2013-14
Allocation for
Local
Cap
0.000
2013-14
Rev
0.000 150.000
Total
Foreign
Foreign
150.000
TF
Beyond
2013-14
0.000
150.000
/ /
Total
ADP
(Rs. in Million)
0.000
500.000
475.000
1,807.870 1,432.0001,091.574
975.000
0.000
2,090.000
2,523.574 205.205
3,604.876
NEW PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
764
Industries
(Rs. in Million)
Cost
Exp. Upto
June 13
Local Foreign
75.000
0.000
0.000
NEW PROGRAMME
75.000
0.000
0.000
Total
75.000
0.000
0.000
2013-14
2013-14
Local
Cap
Rev
0.000
75.000
Total
Foreign
Foreign
75.000
TF
Beyond
2013-14
0.000
0.000
/ /
Total
ADP
Allocation for
0.000
0.000
75.000
75.000
75.000
0.000
0.000
75.000
0.000
0.000
ONGOING PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
765
Regional Development
(Rs. in Million)
Cost
Exp. Upto
June 13
Local Foreign
Allocation for
2013-14
Local
Cap
Rev
Total
Foreign
Foreign
TF
Beyond
2013-14
411.164
826.686
298.597
0.000
77.502
77.502
188.687
35.065
582.944
1067.144
293.122
0.000 141.464
141.464
110.150
148.358
0.010
8037.000
0.000
0.010
500.000
0.000
0.000 1500.000
0.000
750.000
611.902
0.000
204.467
200.000
0.000
200.000
0.000
207.435
0.010
1700.040
0.000
0.000
0.010
0.010
500.000
0.000
(A )CDWP 18/06/12
766
767
0.010
0.000
(A )ECNEC 15/05/09
768
4000.000
(A )PDWP 24/08/11
769
110638 - Completion of
Ongoing Incomplete DERA-II
Sub Projects.
(R )PDWP 16/02/12
770
Total
ADP
ONGOING PROGRAMME
2013-14
5,606.030 11,630.870
2,546.186 1,700.010
1,140.858
NEW PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
771
Regional Development
774
775
776
777
778
0.000 3000.000
0.000
0.000
472.000
0.000
0.001
0.000
0.001
190.000
0.000
0.001
368.000
0.000
0.001
0.000
0.001
151.000
0.000
0.001
570.000
0.000
0.001
0.000
0.001
250.000
0.000
1860.000
0.000
0.000 1860.000
0.000 1860.000
0.000
0.000
1281.392
0.000
0.000 1281.392
0.000 1281.392
0.000
0.000
2992.337
0.000
0.000 2992.337
0.000 2992.337
0.000
0.000
100.000
0.000
0.000
0.000
0.000
0.000
100.000
100.000
/ /
NEW PROGRAMME
Total
2013-14
0.000 3000.000
/ /
Total
ADP
Total
/ /
(B )PDWP
Rev
/ /
(B )PDWP
Cap
Foreign
Foreign
/ /
(B )PDWP
0.001
Local
TF
Beyond
2013-14
/ /
(B )PDWP
0.000
2013-14
/ /
(B )PSC
3000.000
Allocation for
/ /
(B )PSC
Exp. Upto
June 13
Local Foreign
(B )PSC
773
Cost
(B )PDWP
772
(Rs. in Million)
9,233.732 1,410.000
14,839.762 13,040.870
0.000 9,233.732
0.000 9,233.732
591.000
0.000
11,152.7181,889.837
1,140.858
ONGOING PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
779
Regional Development
(Rs. in Million)
Local Development
Cost
Exp. Upto
June 13
Local Foreign
Allocation for
2013-14
Local
Cap
Rev
Total
Foreign
Foreign
TF
Beyond
2013-14
216.855
0.000
38.881
0.000
20.000
20.000
0.000
157.974
200.000
0.000
157.000
43.000
0.000
43.000
0.000
0.000
197.610
0.000
40.000
157.610
0.000
157.610
0.000
0.000
80.000
0.000
20.000
60.000
0.000
60.000
0.000
0.000
1105.000
7627.500
31.000
0.000 100.000
100.000
700.000
974.000
500.000
0.000
250.000
250.000
0.000
250.000
0.000
0.000
45.000
0.000
27.500
17.500
0.000
17.500
0.000
0.000
99.535
0.000
69.535
30.000
0.000
30.000
0.000
0.000
33.050
0.000
16.525
16.525
0.000
16.525
0.000
0.000
(A )PDWP 18/05/11
780
781
782
100258 - Construction of
Sewerage /Drainage System at
Charsadda
(A )PDWP 19/09/12
783
784
110329 - Strengthening of
TMAs in Khyber Pakhtunkhwa
through Asset Creation.
(A )PDWP 16/02/12
785
110331 - Re-Construction of
Tehsil Complex at Abbottabad,
Shabqadar & Chitral.
(A )DDWP 28/02/12
786
787
ADP
2013-14
ONGOING PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
788
Regional Development
(Rs. in Million)
Local Development
Cost
Exp. Upto
June 13
Local Foreign
25.000
0.000
Allocation for
2013-14
Local
Cap
Rev
0.000
25.000
0.000
650.441
599.635
120.000
Total
Foreign
Foreign
25.000
TF
Beyond
2013-14
0.000
0.000
(A )DCSC 04/09/12
Total
ADP
ONGOING PROGRAMME
2013-14
2,502.050 7,627.500
719.635
700.000
1,131.974
NEW PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
789
Regional Development
110348 - Replacement of
Ayubia Chair-lift (BOT Basis).
(B )PDWP
790
792
793
794
795
796
797
ADP
2013-14
Total
0.010
0.000
0.000
0.010
0.000
0.010
0.000
0.000
105.000
0.000
0.000
52.500
0.000
52.500
0.000
52.500
1137.920
0.000
0.000
300.000
0.000
300.000
0.000
837.920
100.000
0.000
0.000
50.000
0.000
50.000
0.000
50.000
600.000
0.000
0.000
100.000
0.000
100.000
0.000
500.000
100.000
0.000
0.000
50.000
0.000
50.000
0.000
50.000
500.000
0.000
0.000
280.000
0.000
280.000
0.000
220.000
150.000
0.000
0.000
50.000
0.000
50.000
0.000
100.000
200.000
0.000
0.000
50.000
0.000
50.000
0.000
150.000
/ /
Rev
/ /
Cap
Foreign
Foreign
/ /
130384 - Procurement of
Compactor Multi Loaders and
Mechanical Sweepers.
(B )PDWP
Local
TF
Beyond
2013-14
/ /
130383 - Construction of
Slaughter Houses in KP
(B )PDWP
2013-14
/ /
Local Foreign
Allocation for
/ /
Exp. Upto
June 13
/ /
120858 - Establishment of
Water and Sanitation Company
(WASCo), Peshawar.
(B )PDWP
Cost
/ /
120788 - Construction of
Parking Plaza at Nathia Gali
(Total Cost Rs. 210.00 M @
50% sharing of GDA and
PKHA.
(B )PDWP
791
(Rs. in Million)
Local Development
/ /
NEW PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
798
Regional Development
130514 - Establishment of
Planning Cell at LG&RD
Department
(B )PDWP
799
801
Local Foreign
Local
Cap
Rev
Total
Foreign
Foreign
TF
Beyond
2013-14
0.000
0.000
0.000
20.000
20.000
0.000
15.000
200.000
0.000
0.000
100.000
0.000
100.000
0.000
100.000
240.000
0.000
0.000
20.000
0.000
20.000
0.000
220.000
200.000
0.000
0.000
0.000 100.000
100.000
0.000
100.000
/ /
NEW PROGRAMME
3,567.930
0.000
Total
Local Development
6,069.980
7,627.500
2013-14
2013-14
35.000
Total
ADP
Allocation for
/ /
Exp. Upto
June 13
/ /
Cost
/ /
800
(Rs. in Million)
Local Development
0.000 1,052.510
120.000 1,172.510
0.000
2,395.420
1,892.145 700.000
3,527.394
NEW PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
802
Regional Development
803
(Rs. in Million)
Local Foreign
Allocation for
Local
Cap
Total
0.000
0.000 1000.000
0.000 1000.000
0.000
1,000.000
0.010
0.000
0.000
0.010
0.000
0.000
0.000
0.010
/ /
NEW PROGRAMME
2,000.010
0.000
0.000 1,000.000
Total
2,000.010
0.000
0.000 1,000.000
2013-14
Rev
Foreign
Foreign
TF
Beyond
2013-14
2000.000
Total
ADP
2013-14
/ /
130672 - "Community
Investment Fund" - Targeting
Poverty Alleviation through
competitive grants for
community organizations.
(B )PDWP
Cost
0.010 1,000.010
0.010
1,000.010
0.000
1,000.000
0.000
1,000.000
ONGOING PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
804
805
(Rs. in Million)
Cost
Exp. Upto
June 13
Local Foreign
Allocation for
2013-14
Local
Cap
Rev
Total
Foreign
Foreign
TF
Beyond
2013-14
285.928
0.000
141.380
0.000
57.561
57.561
0.000
86.987
21.307
0.000
12.338
0.000
4.400
4.400
0.000
4.569
328.597
0.000
187.130
0.000
90.000
90.000
0.000
51.467
116.417
0.000
31.720
0.000
22.243
22.243
0.000
62.454
116.990
0.000
0.300
0.000
50.000
50.000
0.000
66.690
0.010
426.800
0.000
0.000
0.010
0.010
246.700
0.000
335.096
594.315
14.000
0.000
65.710
65.710
150.000
255.386
30.000
0.000
1.797
0.000
28.203
28.203
0.000
0.000
/ /
806
807
80022 - Re-organization of
SDU, P&D Department
(R )PDWP
808
/ /
/ /
110428 - Development of
Regional GDP/ Economic
Indicators (BOS).
(A )PDWP 07/05/12
809
810
/ /
110545 - Establishment of
Urban Policy Unit. (USAID
Assisted).
(A )PDWP 06/03/12
811
Total
ADP
ONGOING PROGRAMME
2013-14
1,234.345 1,021.115
388.665
0.000
318.127
318.127
396.700
527.553
NEW PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
812
813
814
815
816
817
818
819
ADP
2013-14
Rev
Total
5.000
145.000
0.000
0.000
5.000
5.000
0.100
0.000
0.010
1745.000
0.000
0.000
0.009
0.009
435.000
0.001
50.000
0.000
0.000
0.000
50.000
50.000
0.000
0.000
200.000
200.000
0.000
0.000
0.720
0.720
3.000
199.280
200.000
0.000
0.000
200.000
0.000
200.000
0.000
0.000
0.001
10.000
0.000
0.001
0.000
0.001
10.000
0.000
100.000
0.000
0.000
0.000
40.000
40.000
0.000
60.000
200.000
0.000
0.000
15.000
55.000
70.000
0.000
130.000
/ /
130616 - Establishment of
Change Managment Unit and
Reforms Implementation Cell in
P&D Department.
(B )PDWP
Cap
Foreign
Foreign
/ /
Local
TF
Beyond
2013-14
/ /
130564 - Capacitating
Economic Governance &
accelerating MDGs (UNDP
Assisted).
(B )PSC
2013-14
/ /
Local Foreign
Allocation for
/ /
Exp. Upto
June 13
/ /
Cost
/ /
120811 - Sub-National
Governance Programme in
Khyber Pakhtunkhwa (DFID
Assisted).
(B )PDWP
(Rs. in Million)
/ /
NEW PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
820
NEW PROGRAMME
Total
2013-14
Cost
Exp. Upto
June 13
Local Foreign
150.000
0.000
Allocation for
Local
Cap
0.000
2013-14
Rev
0.000 150.000
Total
Foreign
Foreign
150.000
TF
Beyond
2013-14
0.000
0.000
/ /
Total
ADP
(Rs. in Million)
905.011 2,100.000
2,139.356
3,121.115
0.000
388.665
215.001
300.729
215.001 618.856
515.730
448.100
389.281
833.857 844.800
916.834
ONGOING PROGRAMME
SECTOR
Population Welfare
SUB-SECTOR :
Population Welfare
ADP
S.#.
821
(Rs. in Million)
Cost
Exp. Upto
June 13
Local Foreign
Allocation for
2013-14
Local
Cap
373.548
0.000
246.868
169.270
0.000
10.000
67.791
9.000
0.000
2.500
15.000
0.000
Rev
0.000 126.680
Total
Foreign
Foreign
TF
Beyond
2013-14
126.680
0.000
0.000
0.000
67.791
0.000
91.479
6.500
0.000
6.500
0.000
0.000
4.000
4.000
0.000
4.000
0.000
7.000
263.368
78.291
126.680
204.971
(A )PDWP 29/11/12
822
823
824
120264 - Construction of
Reproductive Health Service
Center A Type Buner.
(A )DDWP 26/09/12
Total
ADP
ONGOING PROGRAMME
2013-14
566.818
0.000
0.000
98.479
NEW PROGRAMME
SECTOR
Population Welfare
SUB-SECTOR :
Population Welfare
ADP
S.#.
825
826
NEW PROGRAMME
Total
Population Welfare
2013-14
Exp. Upto
June 13
Local Foreign
Allocation for
2013-14
Local
Cap
Rev
Total
Foreign
Foreign
TF
Beyond
2013-14
8.000
0.000
0.000
0.000
4.000
4.000
0.000
4.000
15.830
0.000
0.000
15.830
0.000
15.830
0.000
0.000
/ /
Total
ADP
Cost
/ /
(Rs. in Million)
23.830
0.000
0.000
590.648
0.000
263.368
15.830
4.000
94.121 130.680
19.830
0.000
4.000
224.801
0.000
102.479
NEW PROGRAMME
SECTOR
Districts ADP
SUB-SECTOR :
Districts ADP
ADP
S.#.
827
(Rs. in Million)
Cost
Exp. Upto
June 13
Local Foreign
1672.330
0.000
Allocation for
Local
Cap
0.000 1672.330
NEW PROGRAMME
1,672.330
0.000
0.000 1,672.330
Total
Districts ADP
1,672.330
0.000
0.000 1,672.330
2013-14
Rev
Total
Foreign
Foreign
0.000 1672.330
TF
Beyond
2013-14
0.000
0.000
/ /
Total
ADP
2013-14
0.000 1,672.330
0.000
1,672.330
0.000
0.000
0.000
0.000
ONGOING PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
828
ST&IT
(Rs. in Million)
Information Technology
50279 - Computerization of
Property Tax Record.
Cost
Exp. Upto
June 13
Local Foreign
Allocation for
2013-14
Local
Cap
Rev
Total
Foreign
Foreign
TF
Beyond
2013-14
129.896
0.000
99.117
0.000
30.779
30.779
0.000
0.000
61.668
0.000
52.672
0.000
8.996
8.996
0.000
0.000
59.990
0.000
56.990
0.000
3.000
3.000
0.000
0.000
5.000
0.000
3.000
0.000
2.000
2.000
0.000
0.000
40.000
0.000
19.600
0.000
20.400
20.400
0.000
0.000
20.321
0.000
15.883
0.000
4.438
4.438
0.000
0.000
59.914
0.000
33.770
0.000
13.000
13.000
0.000
13.144
61.557
0.000
24.650
0.000
36.907
36.907
0.000
0.000
48.800
0.000
22.937
0.000
25.863
25.863
0.000
0.000
(A )PDWP 17/11/11
829
830
831
832
100308 - 20 Software
applications development
projects in government
departments through local
software industry.
(A )DDWP 19/11/11
833
834
110514 - E-enablement of
Special Branch Police.
(A )DDWP 27/02/13
835
836
ADP
2013-14
ONGOING PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
837
ST&IT
(Rs. in Million)
Information Technology
Cost
Exp. Upto
June 13
Local Foreign
Allocation for
2013-14
Local
Cap
Rev
Total
Foreign
Foreign
TF
Beyond
2013-14
81.000
0.000
39.688
0.000
25.000
25.000
0.000
16.312
59.055
0.000
40.000
0.000
19.055
19.055
0.000
0.000
40.000
0.000
12.674
0.000
27.326
27.326
0.000
0.000
350.000
0.000
70.000
0.000 100.000
100.000
0.000
180.000
40.000
0.000
12.040
0.000
15.000
15.000
0.000
12.960
25.646
0.000
13.568
0.000
12.078
12.078
0.000
0.000
(A )PDWP 06/03/12
838
839
120180 - Computerization of
Registration Deeds.
(A )DDWP 25/09/12
840
841
120183 - E- Showcasing of
Industrial & Regional Products
and Services of Khyber
Pakhtunkhwa.
(A )DDWP 21/11/12
842
120798 - Computerization of
Arms Licenses
(A )DDWP 25/09/12
Total
ADP
ONGOING PROGRAMME
2013-14
1,082.847
0.000
516.589
0.000
343.842
343.842
0.000
222.416
NEW PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
843
ST&IT
844
846
NEW PROGRAMME
Total
Information Technology
2013-14
2013-14
Local
Cap
Rev
Total
Foreign
Foreign
TF
Beyond
2013-14
5.000
0.000
0.000
0.000
5.000
5.000
0.000
0.000
40.000
0.000
0.000
0.000
20.000
20.000
0.000
20.000
40.000
0.000
0.000
0.000
20.000
20.000
0.000
20.000
70.000
0.000
0.000
0.000
35.000
35.000
0.000
35.000
/ /
Total
ADP
Local Foreign
Allocation for
/ /
130655 - e-Governance
initiatives.
(B )PDWP
Exp. Upto
June 13
/ /
Cost
/ /
130308 - E - Enablement of
Municipal Carporation
Peshawar (Presentation to
PDWP)
(B )DDWP
845
(Rs. in Million)
Information Technology
155.000
0.000
0.000
1,237.847
0.000
516.589
0.000
80.000
0.000 423.842
80.000
0.000
75.000
423.842
0.000
297.416
ONGOING PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
847
ST&IT
(Rs. in Million)
Cost
Exp. Upto
June 13
Local Foreign
Allocation for
2013-14
Local
Cap
Rev
Total
Foreign
Foreign
TF
Beyond
2013-14
22.000
0.000
15.075
0.000
6.925
6.925
0.000
0.000
59.998
0.000
31.314
0.000
17.815
17.815
0.000
10.869
59.997
0.000
31.483
0.000
18.000
18.000
0.000
10.514
59.984
0.000
29.968
0.000
18.000
18.000
0.000
12.016
49.960
0.000
19.322
0.000
16.568
16.568
0.000
14.070
10.000
0.000
0.000
0.000
10.000
10.000
0.000
0.000
(A )DDWP 28/06/12
848
80414 - Establishment of
Design Facilitation & Training
Center in Khyber Pakhtunkhwa.
(Pilot Phase)
(A )DDWP 12/12/11
849
850
851
110511 - Bio-Technology
Research and Development.
(A )DDWP 12/12/11
852
Total
ADP
ONGOING PROGRAMME
2013-14
261.939
0.000
127.162
0.000
87.308
87.308
0.000
47.469
NEW PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
853
ST&IT
854
(Rs. in Million)
Local Foreign
Local
Cap
Rev
Total
Foreign
Foreign
TF
Beyond
2013-14
0.000
0.000
0.000
40.000
40.000
0.000
60.000
59.000
0.000
0.000
0.000
20.000
20.000
0.000
39.000
/ /
NEW PROGRAMME
159.000
0.000
0.000
Total
420.939
0.000
127.162
2013-14
2013-14
100.000
Total
ADP
Allocation for
/ /
Cost
0.000
60.000
0.000 147.308
60.000
0.000
99.000
147.308
0.000
146.469
ONGOING PROGRAMME
SECTOR
Transport
SUB-SECTOR :
Transport
ADP
S.#.
855
30836 - Computerization of
Driving licenses in Khyber
Pakhtunkhwa.
(R )PDWP
856
(Rs. in Million)
Cost
Exp. Upto
June 13
Local Foreign
Allocation for
2013-14
Local
Cap
Rev
Total
Foreign
Foreign
TF
Beyond
2013-14
275.000
0.000
207.800
0.000
67.200
67.200
0.000
0.000
51.864
0.000
31.284
0.000
10.000
10.000
0.000
10.580
80.000
0.000
31.727
0.000
34.084
34.084
0.000
14.189
3.000
0.000
1.083
0.000
1.917
1.917
0.000
0.000
19.612
0.000
13.613
0.000
5.999
5.999
0.000
0.000
12.020
0.000
5.544
0.000
6.476
6.476
0.000
0.000
6.650
0.000
0.050
0.000
6.600
6.600
0.000
0.000
1.000
0.000
0.000
0.000
1.000
1.000
0.000
0.000
133.276
133.276
/ /
90040 - Establishment of
Business Development Unit in
Transport Department.
(A )DDWP 12/02/13
857
90393 - Automation of
Transport Department Khyber
Pakhtunkhwa (Computerization
of Route Permit).
(A )PDWP 11/10/11
858
859
100304 - Strengthening of
VETS Peshawar & Replication
of VETS in D I Khan, Mardan
and Abboottabad.
(A )DDWP 03/02/11
860
110510 - Computerization of
Motor Vehicle fitness
certification.
(R )DDWP 11/10/11
861
120679 - Establishment of
Trucking Terminal at Peshawar
and D I Khan (F/S & Purchase
of Land)
(A )PDWP 27/12/12
862
Total
ADP
ONGOING PROGRAMME
2013-14
449.146
0.000
291.101
0.000
0.000
24.769
NEW PROGRAMME
SECTOR
Transport
SUB-SECTOR :
Transport
ADP
S.#.
863
864
(Rs. in Million)
Exp. Upto
June 13
Local Foreign
Local
Cap
Rev
Total
Foreign
Foreign
TF
Beyond
2013-14
0.000
0.000
0.000
8.000
8.000
0.000
7.000
172.000
0.000
0.000
0.000
25.000
25.000
0.000
147.000
/ /
NEW PROGRAMME
187.000
0.000
0.000
Total
Transport
636.146
0.000
291.101
2013-14
2013-14
15.000
Total
ADP
Allocation for
/ /
130483 - Establishment of
Transport Planning and Trafic
Engineering Unit (TPU)
(Presentation to PDWP)
(B )DDWP
Cost
0.000
33.000
0.000 166.276
33.000
0.000
154.000
166.276
0.000
178.769
ONGOING PROGRAMME
SECTOR
Housing
SUB-SECTOR :
Housing
ADP
S.#.
865
(Rs. in Million)
Cost
Exp. Upto
June 13
Local Foreign
Allocation for
2013-14
Local
Cap
Rev
Total
Foreign
Foreign
TF
Beyond
2013-14
349.566
0.000
291.307
58.259
0.000
58.259
0.000
0.000
258.865
0.000
145.385
60.391
0.000
60.391
0.000
53.089
263.515
0.000
27.075
236.440
0.000
236.440
0.000
0.000
580.000
0.000
213.865
306.120
0.000
306.120
0.000
60.015
840.579
0.000
0.999
262.788
0.000
262.788
0.000
576.792
100.000
0.000
99.999
0.001
0.000
0.001
0.000
0.000
54.167
0.000
17.444
25.000
0.000
25.000
0.000
11.723
(A )PDWP 16/06/10
866
867
100211 - Development of
various Housing schemes on
the existing state land for
Government Servants / General
Public in Khyber Pakhtunkhwa.
(A )PDWP 22/12/11
868
869
/ /
870
100379 - Establishment of
Housing Schemes on Public
Private Partnership basis.
(A )PDWP 19/01/12
871
110142 - Institutional
Strengthening of Housing
Department & conducting of
various studies / seminars /
Planning of different Housing
activities in Khyber
Pakhtunkhwa.
(A )DDWP 22/09/11
ADP
2013-14
ONGOING PROGRAMME
SECTOR
Housing
SUB-SECTOR :
Housing
ADP
S.#.
872
(Rs. in Million)
Cost
Exp. Upto
June 13
Local Foreign
0.002
0.000
Allocation for
2013-14
Local
Cap
Rev
0.000
0.001
0.000
796.074
949.000
Total
Foreign
Foreign
0.001
TF
Beyond
2013-14
0.000
0.001
(A )PDWP 18/11/12
Total
ADP
ONGOING PROGRAMME
2013-14
2,446.694
0.000
0.000
949.000
0.000
701.620
NEW PROGRAMME
SECTOR
Housing
SUB-SECTOR :
Housing
ADP
S.#.
873
NEW PROGRAMME
Total
Housing
2013-14
Cost
Exp. Upto
June 13
Local Foreign
0.002
0.000
0.000
Allocation for
2013-14
Local
Cap
Rev
0.001
0.000
Total
Foreign
Foreign
0.001
TF
Beyond
2013-14
0.000
0.001
/ /
Total
ADP
(Rs. in Million)
0.002
0.000
0.000
2,446.696
0.000
796.074
0.001
949.001
0.000
0.000
0.001
0.000
0.001
949.001
0.000
701.621
ONGOING PROGRAMME
SECTOR
Food
SUB-SECTOR :
Food
ADP
S.#.
874
(Rs. in Million)
Cost
Exp. Upto
June 13
Local Foreign
Allocation for
2013-14
Local
Cap
Rev
Total
Foreign
Foreign
TF
Beyond
2013-14
550.930
0.000
278.616
113.940
0.000
113.940
0.000
158.374
382.519
0.000
216.368
166.151
0.000
166.151
0.000
0.000
13.058
0.000
5.159
7.899
0.000
7.899
0.000
0.000
148.668
0.000
121.220
11.500
0.000
11.500
0.000
15.948
136.368
0.000
117.368
19.000
0.000
19.000
0.000
0.000
126.743
0.000
25.000
101.743
0.000
101.743
0.000
0.000
(A )PDWP 06/05/10
875
876
100029 - Establishment of
Planning Cell in Food
Department.
(A )DDWP 16/05/11
877
878
879
Total
ADP
ONGOING PROGRAMME
2013-14
1,358.286
0.000
763.731
420.233
0.000
420.233
0.000
174.322
NEW PROGRAMME
SECTOR
Food
SUB-SECTOR :
Food
ADP
S.#.
880
881
Exp. Upto
June 13
Local Foreign
Allocation for
2013-14
Local
Cap
Rev
Total
Foreign
Foreign
TF
Beyond
2013-14
30.000
0.000
0.000
30.000
0.000
30.000
0.000
0.000
130.000
0.000
0.000
50.000
0.000
50.000
0.000
80.000
/ /
Total
NEW PROGRAMME
Total
Food
2013-14
Cost
/ /
ADP
(Rs. in Million)
160.000
0.000
0.000
1,518.286
0.000
763.731
80.000
500.233
0.000
0.000
80.000
0.000
80.000
500.233
0.000
254.322
NEW PROGRAMME
SECTOR
Labour
SUB-SECTOR :
Labour
ADP
S.#.
882
883
Exp. Upto
June 13
Local Foreign
Local
Cap
Rev
Total
Foreign
Foreign
TF
Beyond
2013-14
0.000
0.000
0.000
7.000
7.000
0.000
7.000
8.000
0.000
0.000
0.000
8.000
8.000
0.000
0.000
15.000
0.000
0.000
0.000
7.500
7.500
0.000
7.500
/ /
NEW PROGRAMME
37.000
0.000
0.000
Total
Labour
37.000
0.000
0.000
2013-14
2013-14
14.000
Total
ADP
Allocation for
/ /
130481 - Establishment of
Resource Cell & Reporting
System in Labour Department
(B )DDWP
Cost
/ /
884
(Rs. in Million)
0.000
0.000
22.500
22.500
22.500
0.000
14.500
22.500
0.000
14.500
ONGOING PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
885
100320 - Establishment of
Three (3) Regional Offices one
each in Abbottabad, Swat &
Karak Districts.
(Rs. in Million)
Cost
Exp. Upto
June 13
Local Foreign
Allocation for
2013-14
Local
Cap
Rev
Total
Foreign
Foreign
TF
Beyond
2013-14
185.430
0.000
118.130
67.300
0.000
67.300
0.000
0.000
483.853
0.000
381.657
102.196
0.000
102.196
0.000
0.000
30.715
0.000
12.271
0.000
18.444
18.444
0.000
0.000
39.844
0.000
17.500
3.000
5.000
8.000
0.000
14.344
59.653
0.000
46.094
11.642
1.917
13.559
0.000
0.000
28.880
0.000
5.000
10.000
5.000
15.000
0.000
8.880
197.000
0.000
33.000
83.000
20.000
103.000
0.000
61.000
613.652
277.138
(A )PDWP 03/03/12
886
100323 - Improvement /
construction of Shingle Roads
in Mineral Bearing Areas of
Khyber Pakhtunkhwa.
(A )PDWP 03/03/12
887
100390 - Regional
Geo-Chemical Exploration for
Precious Metals in Southern
Parts of Khyber Pakhtunkhwa.
(A )DDWP 05/01/12
888
889
890
110524 - Institutional
Strengthening of Directorate
General Mines and Minerals.
(A )DDWP 22/01/12
891
110528 - Establishment of
Model Coal Mine in District
Nowshera.
(A )PDWP 07/05/12
Total
ADP
ONGOING PROGRAMME
2013-14
1,025.375
0.000
50.361
327.499
0.000
84.224
NEW PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
892
893
894
895
896
897
898
899
Total
ADP
Total
40.000
0.000
0.000
0.000
10.000
10.000
0.000
30.000
150.000
0.000
0.000
50.000
0.000
50.000
0.000
100.000
45.000
0.000
0.000
3.500
8.500
12.000
0.000
33.000
15.000
0.000
0.000
0.000
10.000
10.000
0.000
5.000
15.000
0.000
0.000
0.000
10.000
10.000
0.000
5.000
30.000
0.000
0.000
2.000
8.000
10.000
0.000
20.000
7.000
0.000
0.000
7.000
0.000
7.000
0.000
0.000
300.000
0.000
0.000
120.000
30.000
150.000
0.000
150.000
/ /
NEW PROGRAMME
2013-14
Rev
/ /
Cap
Foreign
Foreign
/ /
130642 - Construction of
Shingle Road from Mine to
Market at Village Dagar Kandau, Tehsil Dargai,
Malakand Agency.
(B )DDWP
Local
TF
Beyond
2013-14
/ /
2013-14
/ /
Local Foreign
Allocation for
/ /
Exp. Upto
June 13
/ /
Cost
/ /
130470 - Construction of
Headquarter Office Building of
Directorate General Mines &
Minerals at MTL Peshawar
(B )PDWP
(Rs. in Million)
602.000
0.000
0.000
182.500
76.500
259.000
0.000
343.000
NEW PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
Total
ADP
2013-14
(Rs. in Million)
Cost
Exp. Upto
June 13
Local Foreign
1,627.375
0.000
Allocation for
Local
Cap
613.652
2013-14
Rev
Total
459.638 126.861
Foreign
Foreign
586.499
0.000
TF
Beyond
2013-14
427.224
ONGOING PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
900
Information
(Rs. in Million)
Information Department
100344 - Establishment of FM
Radio Stations in Khyber
Pakhtunkhwa (Phase-I).
Cost
Exp. Upto
June 13
Local Foreign
Allocation for
2013-14
Local
Cap
Rev
Total
Foreign
Foreign
TF
Beyond
2013-14
47.529
0.000
0.000
0.000
25.000
25.000
0.000
22.529
43.070
0.000
28.070
0.000
15.000
15.000
0.000
0.000
489.000
0.000
0.000
25.000
97.417
122.417
0.000
366.583
18.264
0.000
3.671
14.593
0.000
14.593
0.000
0.000
(A )DDWP 19/02/13
901
902
100418 - Establishment of
Pakhtunkhwa TV Channel in
Peshawar
(A )PDWP 08/10/12
903
130507 - Construction of
Regional Information Office in
Swat
(A )DDWP
Total
ADP
/ /
ONGOING PROGRAMME
2013-14
597.863
0.000
31.741
39.593
137.417
177.010
0.000
389.112
NEW PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
904
Information
130500 - Establishment of
Planning Cell at Information
PRs & Culture Department
(B )DDWP
905
NEW PROGRAMME
Total
Information Department
2013-14
Local Foreign
Allocation for
2013-14
Local
Cap
Rev
Total
Foreign
Foreign
TF
Beyond
2013-14
10.000
0.000
0.000
5.000
0.000
5.000
0.000
5.000
15.481
0.000
0.000
15.481
0.000
15.481
0.000
0.000
8.047
0.000
0.000
8.047
0.000
8.047
0.000
0.000
28.528
/ /
Total
ADP
Exp. Upto
June 13
/ /
Cost
/ /
906
(Rs. in Million)
Information Department
33.528
0.000
0.000
631.391
0.000
31.741
0.000
68.121 137.417
28.528
0.000
5.000
205.538
0.000
394.112
NEW PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
907
Information
(Rs. in Million)
Culture
Cost
Exp. Upto
June 13
Local Foreign
10.000
0.000
0.000
NEW PROGRAMME
10.000
0.000
0.000
Total
Culture
10.000
0.000
0.000
2013-14
2013-14
Local
Cap
Rev
0.000
5.000
Total
Foreign
Foreign
5.000
TF
Beyond
2013-14
0.000
5.000
/ /
Total
ADP
Allocation for
0.000
0.000
5.000
5.000
5.000
0.000
5.000
5.000
0.000
5.000
ONGOING PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
908
(Rs. in Million)
Cost
Exp. Upto
June 13
Local Foreign
Allocation for
2013-14
Local
Cap
Rev
Total
Foreign
Foreign
TF
Beyond
2013-14
108.851
0.000
79.580
29.271
0.000
29.271
0.000
0.000
50.000
375.000
0.000
50.000
0.000
50.000
225.000
0.000
(A )PDWP 02/04/13
909
Total
ONGOING PROGRAMME
158.851
375.000
79.580
Total
158.851
375.000
79.580
ADP
2013-14
79.271
79.271
0.000
0.000
79.271
225.000
0.000
79.271 225.000
0.000
ONGOING PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
910
100425 - Construction of
Judicial complex Mansehra.
Cost
Exp. Upto
June 13
Local Foreign
Allocation for
2013-14
Local
Cap
Rev
Total
Foreign
Foreign
TF
Beyond
2013-14
972.980
0.000
71.141
50.000
0.000
50.000
0.000
851.839
50.173
0.000
5.000
20.173
0.000
20.173
0.000
25.000
91.403
0.000
48.959
25.000
0.000
25.000
0.000
17.444
811.551
0.000
100.000
50.000
0.000
50.000
0.000
661.551
316.492
0.000
226.800
50.000
0.000
50.000
0.000
39.692
345.137
0.000
156.919
70.729
0.000
70.729
0.000
117.489
585.646
0.000
35.923
50.000
0.000
50.000
0.000
499.723
839.897
0.000
55.500
80.000
0.000
80.000
0.000
704.397
902.910
0.000
50.560
30.000
0.000
30.000
0.000
822.350
(A )PDWP 01/03/11
911
110147 - Construction of
Additional works in Judicial
Complex Lakki Marwat.
(A )DDWP 04/05/12
912
110148 - Construction of
Additional works in Judicial
Complex Peshawar.
(A )DDWP 02/04/13
913
110150 - Construction of
Judicial Complex Charsadda.
(A )PDWP 08/11/12
914
915
916
110457 - Construction of
Judicial Complex Haripur.
(A )PDWP 29/11/12
917
120003 - Construction of
Peshawar High Court, Bannu
Bench.
(A )PDWP 29/11/12
918
120004 - Construction of
Judicial Complex, Chitral.
(R )PDWP 29/11/12
ADP
2013-14
ONGOING PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
919
120416 - Rehabilitation,
Improvement and Consolidation
of Judicial Infrastructure in
Khyber Pakhtunkhwa.
Cost
Exp. Upto
June 13
Local Foreign
50.000
0.000
Allocation for
2013-14
Local
Cap
Rev
21.496
28.504
0.000
772.298
454.406
Total
Foreign
Foreign
28.504
TF
Beyond
2013-14
0.000
0.000
(A )DDWP 12/12/12
Total
ADP
ONGOING PROGRAMME
2013-14
4,966.189
0.000
0.000
454.406
0.000
3,739.485
NEW PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
920
921
923
924
925
926
ADP
2013-14
Cap
Rev
Total
Foreign
Foreign
10.000
0.000
0.000
10.000
0.000
10.000
0.000
0.000
491.000
0.000
0.000
200.000
0.000
200.000
0.000
291.000
450.000
0.000
0.000
10.000
0.000
10.000
0.000
440.000
10.000
0.000
0.000
10.000
0.000
10.000
0.000
0.000
10.000
0.000
0.000
10.000
0.000
10.000
0.000
0.000
5.000
0.000
0.000
5.000
0.000
5.000
0.000
0.000
100.000
0.000
0.000
20.000
0.000
20.000
0.000
80.000
/ /
130449 - Rehabilitation,
Improvement and Consolidation
of Judicial Infrastructure in
Khyber pakhtunkhwa including
land Cost (Phase-II)
(B )PDWP
Local
TF
Beyond
2013-14
/ /
130448 - Establishment of
Mobile Courts in Khyber
Pakhtunkhwa
(B )DDWP
2013-14
/ /
Local Foreign
Allocation for
/ /
Exp. Upto
June 13
/ /
Cost
/ /
120898 - Replacement of AC
Plant, Lifts and Installation of
Heavy Duty Generator in
Peshawar High Court,
Peshawar.
(B )PDWP
922
(Rs. in Million)
/ /
NEW PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
927
Cost
Exp. Upto
June 13
Local Foreign
200.000
0.000
Rev
0.000
20.000
0.000
285.000
Total
Foreign
Foreign
20.000
TF
Beyond
2013-14
0.000
180.000
/ /
NEW PROGRAMME
1,276.000
0.000
0.000
Total
6,242.189
0.000
772.298
2013-14
2013-14
Local
Cap
Total
ADP
Allocation for
739.406
0.000
0.000
285.000
0.000
991.000
739.406
0.000
4,730.485
ONGOING PROGRAMME
SECTOR
Finance
SUB-SECTOR :
Finance
ADP
S.#.
928
(Rs. in Million)
Cost
Exp. Upto
June 13
Local Foreign
Allocation for
2013-14
Local
Cap
Rev
Total
Foreign
Foreign
TF
Beyond
2013-14
19.918
0.000
0.000
0.000
15.918
15.918
0.000
4.000
142.245
0.000
121.622
0.000
20.623
20.623
0.000
0.000
(A )DDWP 23/01/10
929
120668 - Establishment of
Energy Monitoring Unit in
Finance Department.
(A )PDWP 18/05/11
Total
ADP
ONGOING PROGRAMME
2013-14
162.163
0.000
121.622
0.000
36.541
36.541
0.000
4.000
NEW PROGRAMME
SECTOR
Finance
SUB-SECTOR :
Finance
ADP
S.#.
930
931
933
934
935
936
Total
0.000
0.000
312.000
0.000
312.000
0.000
0.000
750.000
0.000
0.000
750.000
0.000
750.000
0.000
0.000
1960.045
0.000
0.000
0.000
0.000
37.908
0.000
0.000
0.000
27.908
0.000
10.000
0.001 10160.000
0.000
0.001
0.000
0.001 1143.000
0.000
27.908
20.988
0.000
0.000
0.000
10.494
10.494
0.000
10.494
25.000
0.000
0.000
0.000
25.000
25.000
0.000
0.000
/ /
NEW PROGRAMME
3,105.942 10,160.000
Total
Finance
3,268.105 10,160.000
2013-14
Rev
312.000
Total
ADP
Cap
Foreign
Foreign
/ /
Local
TF
Beyond
2013-14
/ /
2013-14
/ /
130567 - KP Districts
Governance and Community
Development Program (EU).
(B )PDWP
Local Foreign
Allocation for
/ /
Exp. Upto
June 13
/ /
Cost
/ /
932
(Rs. in Million)
121.622 1,062.0012,059.988
3,121.9891,143.000
20.494
24.494
ONGOING PROGRAMME
SECTOR
SUB-SECTOR :
(Rs. in Million)
E&T
ADP
S.#.
937
Finance
Cost
Exp. Upto
June 13
Local Foreign
Allocation for
2013-14
Local
Cap
Rev
Total
Foreign
Foreign
TF
Beyond
2013-14
542.020
0.000
48.705
341.395
0.000
341.395
0.000
151.920
13.000
0.000
6.651
6.349
0.000
6.349
0.000
0.000
347.744
(A )PDWP 09/01/12
938
/ /
Total
ONGOING PROGRAMME
555.020
0.000
55.356
Total
E&T
555.020
0.000
55.356
ADP
2013-14
347.744
0.000
0.000
347.744
0.000
151.920
347.744
0.000
151.920
ONGOING PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
939
Finance
(Rs. in Million)
BOR
100310 - Computerization of
Land Records in Khalisa circle
of District Peshawar.
Cost
Exp. Upto
June 13
Local Foreign
Allocation for
2013-14
Local
Foreign
Foreign
TF
Beyond
2013-14
Cap
Rev
0.000
5.512
5.512
0.000
0.000
0.000 120.000
120.000
0.000
683.360
Total
50.865
0.000
45.353
803.360
0.000
0.000
88.486
0.000
7.400
50.000
0.000
50.000
0.000
31.086
238.728
0.000
0.000
137.000
0.000
137.000
0.000
101.728
150.000
0.000
0.000
50.000
0.000
50.000
0.000
100.000
9.078
0.000
5.030
0.000
4.048
4.048
0.000
0.000
57.783
237.000
129.560
366.560
(A )DDWP 22/12/11
940
100311 - Computerization of
Land Record in 18 Districts of
Khyber Pakhtunkhwa. (Phase-I
7 Districts)
(A )PDWP 28/08/12
941
942
943
110534 - Construction of
Building for Provincial Revenue
Academy at Peshawar.
(R )PDWP 12/04/12
944
110616 - Establishment of
Service Delivery Centre at
Peshawar.
(A )DDWP 24/08/12
Total
ADP
ONGOING PROGRAMME
2013-14
1,340.517
0.000
0.000
916.174
NEW PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
945
Finance
130512 - Establishment of
Planning Cell in R&E
Department
(B )DDWP
946
NEW PROGRAMME
Total
BOR
2013-14
Local Foreign
Allocation for
2013-14
Local
Cap
Rev
Total
Foreign
Foreign
TF
Beyond
2013-14
10.000
0.000
0.000
0.000
5.000
5.000
0.000
5.000
10.000
0.000
0.000
0.000
5.000
5.000
0.000
5.000
40.000
0.000
0.000
0.000
40.000
40.000
0.000
0.000
/ /
Total
ADP
Exp. Upto
June 13
/ /
Cost
/ /
130513 - Establishment of
Legal Cell in R&E Department
(B )DDWP
947
(Rs. in Million)
BOR
60.000
0.000
0.000
1,400.517
0.000
57.783
0.000
50.000
237.000 179.560
50.000
0.000
10.000
416.560
0.000
926.174
ONGOING PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
948
Home
(Rs. in Million)
HTAs
Cost
Exp. Upto
June 13
Local Foreign
Allocation for
2013-14
Local
Cap
Rev
Total
Foreign
Foreign
TF
Beyond
2013-14
334.750
1004.000
67.000
120.960
0.000
120.960
362.880
146.790
100.000
0.000
50.000
50.000
0.000
50.000
0.000
0.000
400.000
0.000
230.000
100.000
0.000
100.000
0.000
70.000
362.880
216.790
(A )PDWP 29/01/13
949
120797 - Strengthening of
Prosecution Directorate and
PCMC, Home Department.
(A )PDWP
950
Total
ADP
/ /
/ /
ONGOING PROGRAMME
2013-14
834.750 1,004.000
347.000
270.960
0.000
270.960
NEW PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
951
Home
952
NEW PROGRAMME
Total
HTAs
2013-14
Local Foreign
Allocation for
2013-14
Local
Cap
Rev
30.000
0.000
0.000
15.000
0.000
0.001
3800.000
0.000
0.001
0.001
4802.000
0.000
0.001
0.000
15.002
Total
15.000
Foreign
Foreign
TF
Beyond
2013-14
0.000
15.000
0.000
0.001 1000.000
0.000
0.000
0.001
0.000
750.000
/ /
Total
ADP
Exp. Upto
June 13
/ /
Cost
/ /
953
(Rs. in Million)
HTAs
30.002 8,602.000
864.752
9,606.000
347.000
285.962
0.000
0.000
15.002 1,750.000
15.000
285.9622,112.880
231.790
ONGOING PROGRAMME
SECTOR
Home
SUB-SECTOR :
Police
ADP
S.#.
954
(Rs. in Million)
Cost
Exp. Upto
June 13
Local Foreign
Allocation for
2013-14
Local
Foreign
Foreign
TF
Beyond
2013-14
Cap
Rev
294.125
50.000
0.000
50.000
0.000
51.085
0.000 4,039.894
135.106
0.000
135.106
0.000
325.000
135.457
0.000
39.000
39.000
0.000
0.000
0.000 1,068.000
400.000
0.000
400.000
0.000
932.000
588.930
0.000
10.000
200.000
0.000
200.000
0.000
378.930
0.001
773.842
0.000
0.001
0.000
0.001
468.339
0.000
2000.000
0.000
0.000
300.000
0.000
300.000
0.000
1,700.000
115.000
0.000
0.000
50.000
0.000
50.000
0.000
65.000
395.210
0.000
Total
(A )PDWP 26/09/09
955
4500.000
(A )PDWP 25/11/08
956
957
174.457
0.000
/ /
2400.000
(A )PDWP 21/02/11
958
959
960
961
120885 - Establishment of
Offices for Special Branch
Police, Khyber Pakhtunkhwa.
(R )PDWP
ADP
2013-14
/ /
ONGOING PROGRAMME
SECTOR
Home
SUB-SECTOR :
Police
ADP
S.#.
962
Total
ADP
(Rs. in Million)
Exp. Upto
June 13
Local Foreign
0.001
0.000
0.000
Allocation for
2013-14
Local
Cap
Rev
0.001
0.000
Total
Foreign
Foreign
0.001
TF
Beyond
2013-14
0.000
0.000
/ /
ONGOING PROGRAMME
2013-14
Cost
10,173.599
773.842
5,547.476 1,135.108
39.000 1,174.108
468.339
3,452.015
NEW PROGRAMME
SECTOR
Home
SUB-SECTOR :
Police
ADP
S.#.
963
964
NEW PROGRAMME
Total
Police
2013-14
Local Foreign
Allocation for
2013-14
Local
Cap
Rev
Total
Foreign
Foreign
TF
Beyond
2013-14
1000.000
0.000
0.000
500.000
0.000
500.000
0.000
500.000
30.000
0.000
0.000
30.000
0.000
30.000
0.000
0.000
0.002
800.000
0.000
0.001
0.000
0.001
400.000
0.001
0.000
530.001
/ /
Total
ADP
Exp. Upto
June 13
/ /
Cost
/ /
130418 - Construction of
Instructors' Hostel at PTC
Hangu
(B )DDWP
965
(Rs. in Million)
1,030.002
800.000
11,203.601
1,573.842
5,547.476 1,665.109
0.000
39.000
530.001
400.000
500.001
1,704.109 868.339
3,952.016
ONGOING PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
966
Home
(Rs. in Million)
Prisons
Cost
Exp. Upto
June 13
Local Foreign
Allocation for
2013-14
Local
Cap
Rev
Total
Foreign
Foreign
TF
Beyond
2013-14
1408.460
0.000
200.000
259.740
0.000
259.740
0.000
948.720
490.160
0.000
232.826
120.000
0.000
120.000
0.000
137.334
264.391
0.000
141.479
122.912
0.000
122.912
0.000
0.000
1317.500
0.000
982.000
234.242
0.000
234.242
0.000
101.258
202.676
0.000
0.440
50.000
0.000
50.000
0.000
152.236
122.322
0.000
96.100
26.222
0.000
26.222
0.000
0.000
153.191
0.000
84.319
68.872
0.000
68.872
0.000
0.000
159.295
0.000
63.000
96.295
0.000
96.295
0.000
0.000
49.740
0.000
0.000
49.740
0.000
49.740
0.000
0.000
(A )PDWP 02/04/13
967
968
969
970
971
972
110131 - Improvement of
Existing Jails in Khyber
Pakhtunkhwa.
(A )PDWP 06/03/12
973
110455 - Construction /
improvement of Judicial
Lockups (Bakhshi Khanas) in
Khyber Pakhtunkhwa.
(A )PDWP 07/05/12
974
ADP
2013-14
ONGOING PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
975
Home
(Rs. in Million)
Prisons
Cost
Exp. Upto
June 13
Local Foreign
Allocation for
2013-14
Local
Cap
Rev
Total
Foreign
Foreign
TF
Beyond
2013-14
23.024
0.000
20.350
2.674
0.000
2.674
0.000
0.000
348.200
0.000
150.000
198.200
0.000
198.200
0.000
0.000
600.000
0.000
98.362
100.000
0.000
100.000
0.000
401.638
143.000
0.000
50.000
93.000
0.000
93.000
0.000
0.000
(A )DDWP 20/02/13
976
977
978
/ /
120802 - Execution of
Additional Work at Central
Prison Haripur and Sub Jail
Karak.
(A )PDWP 02/04/13
Total
ADP
ONGOING PROGRAMME
2013-14
5,281.959
0.000
2,118.876 1,421.897
0.000 1,421.897
0.000
1,741.186
NEW PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
979
Home
980
982
983
Cap
Rev
Total
Foreign
Foreign
0.000
0.000
1.000
0.000
1.000
0.000
299.000
150.000
0.000
0.000
75.000
0.000
75.000
0.000
75.000
500.000
0.000
0.000
100.000
0.000
100.000
0.000
400.000
300.000
0.000
0.000
100.000
0.000
100.000
0.000
200.000
15.000
0.000
0.000
15.000
0.000
15.000
0.000
0.000
0.000
291.000
/ /
NEW PROGRAMME
1,265.000
0.000
Total
Prisons
6,546.959
0.000
2013-14
Local
TF
Beyond
2013-14
300.000
Total
ADP
2013-14
/ /
Local Foreign
Allocation for
/ /
Exp. Upto
June 13
/ /
Cost
/ /
981
(Rs. in Million)
Prisons
2,118.876 1,712.897
0.000
0.000
291.000
0.000
974.000
1,712.897
0.000
2,715.186
ONGOING PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
984
100385 - Development of
Emergency Rescue Services
(Rescue 1122) in Khyber
Pakhtunkhwa. (Phase-II)
(Rs. in Million)
Cost
Exp. Upto
June 13
Local Foreign
1176.779
0.000 1,024.430
Allocation for
2013-14
Local
Foreign
Foreign
TF
Beyond
2013-14
Cap
Rev
122.349
30.000
152.349
0.000
0.000
0.000
86.253
86.253
0.000
0.000
Total
(A )PDWP 08/10/12
985
120868 - Capacity
Enhancement of PDMA and
DDMUs including purchase of
land for Provincial Warehouse
in Khyber Pakhtunkhwa.
120.000
0.000
33.747
(A )PDWP 31/05/12
Total
ADP
ONGOING PROGRAMME
2013-14
1,296.779
0.000
1,058.177
122.349
116.253
238.602
0.000
0.000
NEW PROGRAMME
SECTOR
SUB-SECTOR :
ADP
S.#.
986
987
988
989
Local Foreign
Local
Cap
Rev
Total
Foreign
Foreign
TF
Beyond
2013-14
0.000
0.000
300.000
0.000
300.000
0.000
0.000
500.000
0.000
0.000
500.000
0.000
500.000
0.000
0.000
466.271
0.000
0.000
174.833
34.000
208.833
0.000
257.438
384.431
0.000
0.000
168.000
32.000
200.000
0.000
184.431
/ /
NEW PROGRAMME
1,650.702
0.000
Total
2,947.481
0.000
2013-14
2013-14
300.000
Total
ADP
Allocation for
/ /
130373 - Establishment of
Emergency Rescue Services
(Rescue 1122) in District D.I.
Khan
(B )PDWP
Exp. Upto
June 13
/ /
130372 - Establishment of
Emergency Rescue
Services(Rescue 1122) in
District Swat
(B )PDWP
Cost
/ /
(Rs. in Million)
0.000 1,142.833
66.000 1,208.833
1,447.435
0.000
441.869
0.000
441.869